{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Info","Variable Definitions","Historical Data","Initial Conditions and Settings","Projections (% of employment)","Projections (% of labor force)","Menu","Background"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":26,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["A Toolkit for Informality Scenario Analysis, Version 2"]
["This file contains data and predictions on labor informality and related parameters for over 100 countries."]
["Please refer to \"A Toolkit for Informality Scenario Analysis: a user guide\"(Loayza and Meza-Cuadra, 2017) for documentation and to \"Informality in the Process of Development and Growth\" (Loayza, 2016) for an extensive description of the model, both available at http://www.worldbank.org/en/country/malaysia/brief/research-papers-and-books "]
["Please cite this data as follows:"]
["Loayza, Norman and Claudia Meza-Cuadra. 2018. “A Toolkit for Informality Scenario Analysis.” Washington, DC: The World Bank. http://www.worldbank.org/informality"]
["Additionally, when using these data (for whatever purpose), please also cite the following paper:"]
["Loayza, Norman. 2016. “Informality in the Process of Development and Growth.” The World Economy 39 (12): 1856-1916. https://doi.org/10.1111/twec.12480"]
[]
[]
[]
["Select analysis method to use:","Menu (recommended)",null,null,"Advanced (full set of options)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["`"]

{"sheet":"Variable Definitions","index":1,"n_rows":152,"n_cols":8,"rows_kept":152,"cut":false,"hidden":false,"merged":[[3,13,4,13]]}
["Tab: Historical Data"]
["Identifier variables"]
["country","Country name"]
["countrycode","3-letter ISO country code"]
["year","Year"]
[]
["Historical variables"]
["laborforce","Labor force"]
["employment","Total employment"]
["unemployment","Unemployment rate (% of labor force)"]
["capital","Capital stock (thousand 2010 US$)"]
["tfp1","Total Factor Productivity estimated using constant capital share of 0.5 for all countries"]
["labsh","PWT estimates of country-specific of labour compensation in GDP at current national prices, 0.5 if missing"]
["GDP","Real GDP at constant 2010 national prices (thousand 2010 US$)"]
["growthk","Annual growth rate of capital (logs)"]
["tfpgr","Annual growth rate of TFP (logs)"]
["growthlab","Annual growth rate of laborforce (logs)"]
["rud_informal","Estimates of employment in the rudimentary informal sector (% of employment)"]
["mod_informal","Estimates of employment in the modern informal sector (% of employment)"]
["informal","Sum of rud_informal and mod_informal"]
["formal","Estimates of total formal employment (% of employment)"]
[]
["Tab: Initial Conditions and Settings"]
["Table 1: Time frame for Initial Conditions Based on Historical Data","Time frame over which initial conditions are averaged for each variable. Note: Informality estimates are generated using 2012-2016 data."]
["Table 2: Initial Parameter Values and Settings for Projections (Constant across countries)","Values for parameters that are constant across countries and settings for projections"]
["Table 3"]
["Initial Conditions Based on Historical Data"]
["Region","3-letter region code"]
["Country Code","3-letter ISO country code"]
["Country","Country name"]
["Labor Force\n(thousands)","Average of laborforce over chosen period"]
["Employment\n(thousands)","Average of employment over chosen period"]
["Capital (2010 US dollars, thousands)","Average of capital over chosen period"]
["Growth Rate of Capital","Average of growthk over chosen period"]
["GDP (2010 US dollars, thousands)","Average of gdp over chosen period"]
["K/GDP","Average of capital / Average of gdp over chosen period"]
["Formal Employment","Estimated employment  in the formal sector (% of labor force)"]
["Informal Employment (rudimentary, type 1)","Estimated employment  in the modern informal sector (% of labor force)"]
["Informal Employment (modern, type 2)","Estimated employment  in the rudimentary informal sector (% of labor force)"]
["Formal Employment2","Estimated employment  in the formal sector (% of employment)"]
["Informal Employment (rudimentary, type 1)2","Estimated employment  in the modern informal sector (% of employment)"]
["Informal Employment (modern, type 2)2","Estimated employment  in the rudimentary informal sector (% of employment)"]
["Variables estimated from the model available using shares of employment and shares of labor force"]
["Lf/L","Formal employment as a share of employment in the modern economy (formal + modern informal)"]
["Li/L","Informal employment as a share of employment in the modern economy (formal + modern informal)"]
["bA/W","Ratio of productivity in the rudimentary economy to minimum wage"]
["We/W","Ratio of expected wage in the modern economy to the minimum wage"]
["K/L","Ratio of capital to labor in the modern economy"]
["Wi/W (pi)","Ratio between wage in the informal sector and the minimum wage"]
["A/W","Ratio between productivity in the formal sector and the minimum wage"]
["A","Productivity in the formal sector"]
["Minimum wage, W","Minimum wage (2010 US$)"]
["Ratio between Productivities of the rudimentary economy and the formal sector, (b0)","Ratio between Productivities of the rudimentary economy and the formal sector, (b0)"]
["Outliers"]
["OPEC members","0/1: country is member of Organization of the Petroleum Exporting Countries (OPEC) (1), otherwise (0)"]
["Questionable data","0/1: data from country is questionable (1), othewise (0)"]
["Pension/GDP outliers","0/1: average of pensionrate/gdp from 2012-2015 with respect to other countries is an outlier (1), otherwise (0)"]
["K/GDP outliers","0/1: average of capital/gdp from 2012-2015 with respect to other countries is an outlier (1), otherwise (0)"]
["GDP/TFP outlier","0/1: average of gdp /tfp from 2012-2015 with respect to other countries is an outlier (1), otherwise (0)"]
["Subgroups"]
["Total","0/1/2/3: country is an outlier in no categories (0), one category (1), two categories (2), three categories (3). Country is excluded from region averages if  (2) or (3)"]
["Population < 1 million","0/1: average of country population from 2012-2015 was smaller than 1 million (1), otherwise (0).  Country is excluded from region averages if  (1)"]
["OECD","0/1: country is currently a member of the Organization for Economic Co-operation and Development (OECD) (1), otherwise (0)"]
["Settings for projections"]
["Growth rate of TFP","average of growthtfp over chosen period"]
["delta + rho (using shares of labor force)","Subjective rate of time preference plus the rate of capital depreciation using constant alpha","Using eq. 30"]
["delta + rho (using shares of employment)","Subjective rate of time preference plus the rate of capital depreciation using country-specific capital share","Using eq. 30"]
["Historical Growth rate of Labor Force\n(used for projections year = 1)","average of growthlab over chosen period"]
[]
["Tabs: Projections (% of employment) and (% of labor force)","% of employment uses estimates of informality as a share of employment; country-specific uses estimates of informality as a share of the labor force"]
["country","Country name"]
["countrycode","3-letter ISO country code"]
["year","Year"]
["Initial Year Index","0/…/n: Initial year (0)"]
["codeyear","Combination of 3-letter ISO country code & Year"]
["laborforce","Labor force projections from UN (thousands)"]
["employmentest","Employment projections using Employment (thousands) for initial year and laborforce for growth rates"]
["laborforceest","Labor force projections using Labor Force (thousands) for initial year and laborforce for growth rates"]
["population","Population projections from UN (thousands)"]
["alpha","Capital share"]
["a","Ratio between Productivities of the modern informal and formal sectors using user-determined growth rates, between 0 and 1"]
["b","Ratio between Productivities of the rudimentary economy and the formal sector using user-determined growth rates, greater than 0"]
["miu","Cost of Living Adjustment from Rudimentary Economy using user-determined growth rates, greater †han 1"]
["psi","Ratio between capital rental rate for modern informal and formal firms using user-determined growth rates, greater than 1"]
["pi","Ratio between Wages in the modern informal and formal sectors\nusing constant alpha"]
["Ahistorical","Projections of productivity of the formal sector using average growth of TFP over chosen historical period"]
["Aalt","Projections of productivity of the formal sector using user set A growth and historical otherwise"]
["Variables available with 3 suffixes: Basic, Baseline and Alternative"]
["Suffix definitions"]
["populist","Minimum wages grow slower than labor productivity (difference chosen by user in the Menu or Initial Conditions and Settings tab)"]
["baseline","Minimum wages grow at the same rate as labor productivity"]
["reformist","Minimum wages grow faster than labor productivity (difference chosen by user in the Menu or Initial Conditions and Settings tab)"]
["W","Projected minimum wage",null,null,null,null,null,"Wpopulist"]
["growthK","Projected growth of capital",null,null,null,null,null,"growthKrudimentary"]
["K","Projected capital stock (thousands)",null,null,null,null,null,"Kbasic"]
["L","Projected modern labor force (formal labor + modern informal labor) (thousands)",null,null,null,null,null,"Lbasic"]
["Li","Projected modern informal labor (thousands)",null,null,null,null,null,"Libasic"]
["Lf","Projected formal labor (thousands)",null,null,null,null,null,"Lfbasic"]
["Lr","Projected rudimentary informal labor (thousands)",null,null,null,null,null,"Lrbasic"]
["Formalshare","Projected formal labor (% of labor force)",null,null,null,null,null,"Formalsharepopulist"]
["Informalshare","Projected modern informal labor (% of labor force)",null,null,null,null,null,"Informalsharepopulist"]
["Rudimentaryshare","Projected formal labor (% of labor force)",null,null,null,null,null,"Rudimentarysharepopulist"]
["Variables for caclulating projected production and GDP growth"]
["agrowth","Growth rate of a (logs)",null,null,null,null,null,"agrowth"]
["bgrowth","Growth rate of b (logs)",null,null,null,null,null,"bgrowth"]
["Kformal","Formal sector capital (thousands)",null,null,null,null,null,"Kformalbasic"]
["Kfgrowth","Growth rate of Kformal (logs)",null,null,null,null,null,"Kfgrowthbasic"]
["Kinformal","Modern informal sector capital (thousands)",null,null,null,null,null,"Kinformalbasic"]
["Kigrowth","Growth rate of Kinformal (logs)",null,null,null,null,null,"Kigrowthbasic"]
["Lfgrowth","Growth rate of Lf (logs)",null,null,null,null,null,"Lfgrowthbasic"]
["Ligrowth","Growth rate of Li (logs)",null,null,null,null,null,"Ligrowthbasic"]
["Lrgrowth","Growth rate of Lr (logs)",null,null,null,null,null,"Lrgrowthbasic"]
["Yfgrowth","Growth rate of formal sector production (logs)",null,null,null,null,null,"Yfgrowthbasic"]
["Yigrowth","Growth rate of modern informal sector production (logs)",null,null,null,null,null,"Yigrowthbasic"]
["Yrgrowth","Growth rate of rudimentary sector production (logs)",null,null,null,null,null,"Yrgrowthbasic"]
["Yformal","Formal sector production (thousands)",null,null,null,null,null,"Yformalbasic"]
["Yinformal","Modern informal sector production (thousands)",null,null,null,null,null,"Yinformalbasic"]
["Yrud","Rudimentary sector production (thousands)",null,null,null,null,null,"Yrudbasic"]
["Ytotal","Total production, sum of Yformal Yinformal and Yrud (thousands)",null,null,null,null,null,"Ytotalbasic"]
["Ygrowthtotal","Growth rate of total production (logs)",null,null,null,null,null,"Ygrowthtotalpopulist"]
["Yformalshare","Formal sector share of total production (%)",null,null,null,null,null,"Yformalsharepopulist"]
["Yinformalshare","Informal sector share of total production (%)",null,null,null,null,null,"Yinformalsharepopulist"]
["Yrudimentaryshare","Rudimentary sector share of total production (%)",null,null,null,null,null,"Yrudsharepopulist"]
["Ypercapita","Ytotal / population"]
["Ypercapitagrowth","Growth rate of Ypercapita (logs)"]
[]
["Tab: Menu","Select options for scenario analysis"]
["Basic Options"]
["Country or Region","Country or region name"]
["Absolute % difference in growth rates of labor cost and productivity under reformist or populist scenario (default is 0.5%)","Difference in growth rates of minimum wage and formal sector productivity in populist and reformist scenarios"]
["Project Informal Labor as a  % of Employment or Labor Force","Use estimates of informality as a share of employment or as a share of the labor force"]
["Natural rate of unemployment (default is 5%)","Percent of unemployment allocated to the formal sector (0-100%)"]
["Growth rate of A (default is historical growth rate for each country)","from +/- 0 to 100%"]
[]
["Other Parameter Growth Settings","Choose growth rates for other model parameters (defaults are strongly recommended)"]
["Use default settings for persistent informality in developing countries","Settings chosen to generate persistent informality under the baseline scenario"]
["Use default settings for persistent formality in developed countries","Settings chosen to generate persistent formality under the baseline scenario"]
["Changing cost of living in modern economy ","0 to +/-  100%"]
["Changing productivity of the modern informal economy relative to the formal sector","0 to +/-  100%"]
["Changing productivity of the rudimentary sector relative to the formal sector","0 to +/-  100%"]
["Changing relative cost of capital in the modern informal economy","0 to +/-  100%"]
[]
[]
[]
[]
[]
[]
[]
[]
["A Toolkit for Informality Scenario Analysis"]
["Norman Loayza and Claudia Meza-Cuadra"]
["Version 2. August 27, 2018"]

{"sheet":"Historical Data","index":2,"n_rows":5860,"n_cols":26,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["country","countrycode","year",null,"laborforce","employment","unemprate",null,"k","tfp1","labsh",null,"GDP",null,".",null,"growthk","tfpgr","growthlab",null,null,null,"rud_informal","mod_informal","informal","Formal"]
["Aruba","ABW",1990,null,".",".",".",null,3277101.75,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C2=MIN($C$2:$C$50),\".\",LN(I2)-LN(I1)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C2=MIN($C$2:$C$50),\".\",LN(E2)-LN(E1)),\".\")","v":"."},null,null,null,".",".",".",{"$f":"IFERROR(1-Y2,\".\")","v":"."}]
["Aruba","ABW",1991,null,".",".",".",null,3636779,".",0.5,null,".",null,".",null,0.10413898081712603,".",".",null,null,null,".",".",".",{"$f":"IFERROR(1-Y3,\".\")","v":"."}]
["Aruba","ABW",1992,null,".",".",".",null,4001004.5,".",0.5,null,".",null,".",null,9.5447054800898101E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1993,null,".",".",".",null,4396769,".",0.5,null,".",null,".",null,9.432449840545587E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1994,null,".",".",".",null,4837725,".",0.5,null,".",null,".",null,9.5574615903434079E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1995,null,".",".",".",null,5215398.5,".",0.5,null,".",null,".",null,7.5170930820982917E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1996,null,".",".",".",null,5660786,".",0.5,null,".",null,".",null,8.1947252108442115E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1997,null,".",".",".",null,6165530.5,".",0.5,null,".",null,".",null,8.5411431366454238E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1998,null,".",".",".",null,6639118,".",0.5,null,".",null,".",null,7.4004940142124553E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",1999,null,".",".",".",null,6968445,".",0.5,null,".",null,".",null,4.841297754627405E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2000,null,".",".",".",null,7229274.5,".",0.5,null,".",null,".",null,3.6746584467779897E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2001,null,".",".",".",null,7439742.5,".",0.5,null,".",null,".",null,2.8697552676765881E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2002,null,".",".",".",null,7697252,".",0.5,null,".",null,".",null,3.4027144013821342E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2003,null,".",".",".",null,7994419.5,".",0.5,null,".",null,".",null,3.788035372509313E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2004,null,".",".",".",null,8305719,".",0.5,null,".",null,".",null,3.8200577900800781E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2005,null,".",".",".",null,8711217,".",0.5,null,".",null,".",null,4.7667191887795113E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2006,null,".",".",".",null,9142546,".",0.5,null,".",null,".",null,4.8327396916773679E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2007,null,".",".",".",null,9577407,".",0.5,null,".",null,".",null,4.6467984811819463E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2008,null,".",".",".",null,10009625,".",0.5,null,".",null,".",null,4.4140242800825291E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2009,null,".",".",".",null,10440645,".",0.5,null,".",null,".",null,4.215923206735539E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2010,null,".",".",".",null,10716974,".",0.5,null,".",null,".",null,2.6122477520566179E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2011,null,".",".",".",null,10906486,".",0.5,null,".",null,".",null,1.7528818461212126E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2012,null,".",".",".",null,11036489,".",0.5,null,".",null,".",null,1.1849306768780821E-2,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2013,null,".",".",".",null,11116556,".",0.5,null,".",null,".",null,7.2285637156390692E-3,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2014,null,".",".",".",null,11160044,".",0.5,null,".",null,".",null,3.9043709762403012E-3,".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Aruba","ABW",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Afghanistan","AFG",1990,null,3271,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1991,null,3481,3062,0.11999999731779099,null,".",".",0.5,null,".",null,".",null,".",".",6.222386027305582E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1992,null,3759,3359,0.10700000077486038,null,".",".",0.5,null,".",null,".",null,".",".",7.6833355752738086E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1993,null,4068,3565,0.12399999797344208,null,".",".",0.5,null,".",null,".",null,".",".",7.8998513604272347E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1994,null,4366,3829,0.12300000339746475,null,".",".",0.5,null,".",null,".",null,".",".",7.0695779941440051E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1995,null,4631,4228,8.6999997496604919E-2,null,".",".",0.5,null,".",null,".",null,".",".",5.8925569370861908E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1996,null,4802,4267,0.11100000143051147,null,".",".",0.5,null,".",null,".",null,".",".",3.6259670300447411E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1997,null,4925,4378,0.11100000143051147,null,".",".",0.5,null,".",null,".",null,".",".",2.5291776824989398E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1998,null,5032,4478,0.10999999940395355,null,".",".",0.5,null,".",null,".",null,".",".",2.1493244774088538E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",1999,null,5163,4591,0.11100000143051147,null,".",".",0.5,null,".",null,".",null,".",".",2.5700286499372282E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2000,null,5337,4740,0.1119999960064888,null,".",".",0.5,null,".",null,".",null,".",".",3.3145891454294585E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2001,null,5607,4957,0.11600000411272049,null,".",".",0.5,null,".",null,".",null,".",".",4.9352119789729088E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2002,null,5935,5419,8.6999997496604919E-2,null,".",".",0.5,null,8013233.1215506494,null,".",null,".",".",5.6851210920095596E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2003,null,6293,5736,8.8999994099140167E-2,null,".",".",0.5,null,8689883.6060777605,null,".",null,".",".",5.8570876483164724E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2004,null,6645,5980,0.10000000149011612,null,".",".",0.5,null,8781610.1754057351,null,".",null,".",".",5.4426787620412753E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2005,null,6969,6379,8.5000000894069672E-2,null,".",".",0.5,null,9762978.8440763261,null,".",null,".",".",4.7607050291173181E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2006,null,7134,6488,9.1000005602836609E-2,null,".",".",0.5,null,10305228.12513921,null,".",null,".",".",2.3400344480316804E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2007,null,7265,6698,7.8000001609325409E-2,null,".",".",0.5,null,11721187.59420515,null,".",null,".",".",1.8196210085546838E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2008,null,7391,6744,8.7999999523162842E-2,null,".",".",0.5,null,12144482.858179973,null,".",null,".",".",1.7194746780504033E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2009,null,7550,7044,6.7000001668930054E-2,null,".",".",0.5,null,14697331.940646388,null,".",null,".",".",2.1284519458182771E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2010,null,7767,7159,7.8000001609325409E-2,null,".",".",0.5,null,15936800.63624871,null,".",null,".",".",2.8336426176577945E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2011,null,8127,7458,8.1999994814395905E-2,null,".",".",0.5,null,16911126.453227554,null,".",null,".",".",4.530786233355677E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2012,null,8561,7881,7.9000003635883331E-2,null,".",".",0.5,null,19352203.805629436,null,".",null,".",".",5.2025153989280426E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2013,null,9051,8286,8.5000000894069672E-2,null,".",".",0.5,null,19731337.260637812,null,".",null,".",".",5.5658243084685921E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2014,null,9568,8735,8.6999997496604919E-2,null,".",".",0.5,null,19990317.160675641,null,".",null,".",".",5.554894836324209E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2015,null,10088,9193,8.8999994099140167E-2,null,".",".",0.5,null,20212720.937367864,null,".",null,".",".",5.2922401454342349E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Afghanistan","AFG",2016,null,10552,9619,8.7999999523162842E-2,null,".",".",0.5,null,20663923.801430285,null,".",null,".",".",4.4968816752394503E-2,null,null,null,0.6862826943397522,0.2168850302696228,0.903167724609375,9.6832275390625E-2]
["Angola","AGO",1990,null,4926,".",".",null,42239968,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1991,null,5071,3872,0.2370000034570694,null,44666840,".",0.5,null,".",null,".",null,5.5864510050323446E-2,".",2.901073711453428E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1992,null,5238,4000,0.23600000143051147,null,49532424,".",0.5,null,".",null,".",null,0.10339609356667623,".",3.2401709272638968E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1993,null,5422,4140,0.23600000143051147,null,52739372,".",0.5,null,".",null,".",null,6.2734787944673798E-2,".",3.4525004990953789E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1994,null,5606,4274,0.23799999058246613,null,55740908,".",0.5,null,".",null,".",null,5.5352038454959285E-2,".",3.3372701666122495E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1995,null,5790,4405,0.23899999260902405,null,59895052,".",0.5,null,".",null,".",null,7.1879585530314927E-2,".",3.2294838842307882E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1996,null,5956,4529,0.23999999463558197,null,67019380,".",0.5,null,".",null,".",null,0.11238793392760371,".",2.8266823236858585E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1997,null,6126,4663,0.23899999260902405,null,71710992,".",0.5,null,".",null,".",null,6.7662209998314182E-2,".",2.8142893588819717E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1998,null,6304,4801,0.23799999058246613,null,79031928,".",0.5,null,".",null,".",null,9.7207881423546638E-2,".",2.864234414499478E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",1999,null,6498,4953,0.23799999058246613,null,84119968,".",0.5,null,".",null,".",null,6.2392047707113818E-2,".",3.031008469133134E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2000,null,6712,5119,0.2370000034570694,null,85389640,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C66=MIN($C$2:$C$50),\".\",LN(I66)-LN(I65)),\".\")","v":1.4980811534794469E-2},".",{"$f":"IFERROR(IF($C66=MIN($C$2:$C$50),\".\",LN(E66)-LN(E65)),\".\")","v":3.2402531917997024E-2},null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2001,null,6935,5289,0.2370000034570694,null,86229888,".",0.5,null,".",null,".",null,9.7920641511990425E-3,".",3.2684084601889651E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,{"$f":"IFERROR(1-Y67,\".\")","v":5.9000015258789063E-2}]
["Angola","AGO",2002,null,7182,5473,0.23799999058246613,null,87351880,".",0.5,null,".",null,".",null,1.2927712847165651E-2,".",3.4996842037095632E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2003,null,7446,5687,0.23600000143051147,null,89758296,".",0.5,null,".",null,".",null,2.7175898678322596E-2,".",3.609907964663428E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2004,null,7723,5898,0.23600000143051147,null,93079832,".",0.5,null,".",null,".",null,3.6337075896479831E-2,".",3.6525914136602111E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2005,null,8011,6300,0.21400000154972076,null,97111480,".",0.5,null,".",null,".",null,4.2402063405653223E-2,".",3.6612707645852893E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2006,null,8294,6711,0.19099999964237213,null,101310680,".",0.5,null,".",null,".",null,4.2332238175816883E-2,".",3.4716764591209426E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2007,null,8591,7147,0.1679999977350235,null,106322640,".",0.5,null,".",null,".",null,4.8286409681566056E-2,".",3.518278183172896E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2008,null,8903,7612,0.14499999582767487,null,113530304,".",0.5,null,".",null,".",null,6.5591552082704396E-2,".",3.5673154935615514E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2009,null,9234,8113,0.1210000067949295,null,122075928,".",0.5,null,".",null,".",null,7.2573414923727597E-2,".",3.650402549326337E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2010,null,9578,8634,9.8999999463558197E-2,null,129095584,".",0.5,null,".",null,".",null,5.5909879422809894E-2,".",3.6576477835620125E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2011,null,9926,9196,7.4000000953674316E-2,null,137743136,".",0.5,null,".",null,".",null,6.4837526164680526E-2,".",3.5688775244830495E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2012,null,10292,9535,7.4000000953674316E-2,null,147082640,".",0.5,null,".",null,".",null,6.5603988296857096E-2,".",3.6209317254249029E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2013,null,10671,9889,7.2999998927116394E-2,null,156628224,".",0.5,null,".",null,".",null,6.2880391515040657E-2,".",3.6162887214929995E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2014,null,11063,10254,7.2999998927116394E-2,null,166705840,".",0.5,null,".",null,".",null,6.2355824934201109E-2,".",3.6076425418347213E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2015,null,11464,10630,7.2999998927116394E-2,null,169872368,".",0.5,null,".",null,".",null,1.8816556469371193E-2,".",3.5605483473096555E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Angola","AGO",2016,null,11871,10954,7.6999999582767487E-2,null,171087792,".",0.5,null,".",null,".",null,7.1294496590610379E-3,".",3.4886760545525419E-2,null,null,null,0.65622985363006592,0.28477019071578979,0.94099998474121094,5.9000015258789063E-2]
["Albania","ALB",1990,null,1418,".",".",null,15869434,".",0.46200001239776611,null,6177564.3282959219,null,".",null,".",".",".",null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1991,null,1440,1118,0.22299998998641968,null,15436842,33.109886169433594,0.46200001239776611,null,4349684.9612006592,null,".",null,-2.7637879128000975E-2,".",1.5395685477973764E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1992,null,1424,1102,0.22700001299381256,null,14961973,31.435512542724609,0.46200001239776611,null,4036507.644596023,null,".",null,-3.1245141121001296E-2,-5.1893711090087891E-2,-1.117330059812538E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1993,null,1389,1044,0.24799999594688416,null,14824231,35.561489105224609,0.46200001239776611,null,4424012.3803100288,null,".",null,-9.2487771767189031E-3,0.12332510948181152,-2.4885749217577136E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1994,null,1355,1022,0.2460000067949295,null,14995199,38.702873229980469,0.46200001239776611,null,4791205.4069833029,null,".",null,1.1467011502990232E-2,8.4650516510009766E-2,-2.4782609440542558E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1995,null,1323,1007,0.23899999260902405,null,15247789,43.808311462402344,0.46200001239776611,null,5428435.7257462088,null,".",null,1.6704425732449124E-2,0.12390971183776855,-2.3899569198845505E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1996,null,1322,1012,0.23399999737739563,null,15777158,46.869987487792969,0.46200001239776611,null,5922423.3772079879,null,".",null,3.4128688867628654E-2,6.7553997039794922E-2,-7.5614370332477421E-4,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1997,null,1345,1033,0.23200000822544098,null,16087188,40.962810516357422,0.46200001239776611,null,5280559.6755313817,null,".",null,1.9459980991431536E-2,-0.13471293449401855,1.7248271624308309E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1998,null,1353,1041,0.23000000417232513,null,16473027,43.957160949707031,0.46200001239776611,null,5756277.5099843135,null,".",null,2.3701137214427348E-2,7.0550918579101563E-2,5.9303361348481687E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",1999,null,1358,1041,0.23299999535083771,null,17150478,48.896598815917969,0.46200001239776611,null,6533442.5165783893,null,".",null,4.0301728934444725E-2,0.10649228096008301,3.6886799478539345E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2000,null,1365,1055,0.22700001299381256,null,18310184,50.141586303710938,0.46200001239776611,null,6969002.3346668119,null,".",null,6.5431362845735919E-2,2.5142908096313477E-2,5.1413995004185864E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2001,null,1366,1056,0.22700001299381256,null,19877664,51.920600891113281,0.46200001239776611,null,7522364.2170238178,null,".",null,8.2139281504595374E-2,3.4864902496337891E-2,7.3233251167525992E-4,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2002,null,1368,1074,0.21500000357627869,null,21485872,51.614791870117188,0.46200001239776611,null,7840663.3563399427,null,".",null,7.7798913565029437E-2,-5.9072971343994141E-3,{"$f":"IFERROR(IF($C95=MIN($C$2:$C$50),\".\",LN(E95)-LN(E94)),\".\")","v":1.4630580517600578E-3},null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2003,null,1351,1079,0.20200000703334808,null,23461188,52.124744415283203,0.46200001239776611,null,8293343.3151223976,null,".",null,8.7951878470370559E-2,9.8314285278320313E-3,-1.2504760222296518E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2004,null,1332,1081,0.18799999356269836,null,25434470,52.871265411376953,0.46200001239776611,null,8766856.4454173092,null,".",null,8.0757859299495749E-2,1.4220237731933594E-2,-1.4163486859864349E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2005,null,1311,1082,0.17499999701976776,null,27470106,53.760169982910156,0.46200001239776611,null,9268392.5176527966,null,".",null,7.6993018225859799E-2,1.6672849655151367E-2,-1.5891367336634765E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2006,null,1293,1086,0.15999999642372131,null,29820796,54.2998046875,0.46200001239776611,null,9771760.0959434006,null,".",null,8.2107643619881543E-2,9.9878311157226563E-3,-1.382510499184253E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2007,null,1273,1101,0.13500000536441803,null,32265614,54.904155731201172,0.46200001239776611,null,10348293.941585256,null,".",null,7.8796078640678502E-2,1.1068344116210938E-2,-1.5588780214450537E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2008,null,1253,1090,0.13099999725818634,null,34801660,57.132762908935547,0.46200001239776611,null,11127520.474298067,null,".",null,7.5663005676886996E-2,3.9788722991943359E-2,-1.5835643661338494E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2009,null,1241,1071,0.1379999965429306,null,37291940,57.544876098632813,0.46200001239776611,null,11500292.4111744,null,".",null,6.9112130716796116E-2,7.1873664855957031E-3,-9.6231696914612641E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2010,null,1237,1062,0.14200000464916229,null,39415168,58.295562744140625,0.46200001239776611,null,11926953.25891603,null,".",null,5.5373499330475084E-2,1.2960910797119141E-2,-3.2284128121196076E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2011,null,1281,1102,0.14000000059604645,null,41686644,57.065811157226563,0.46200001239776611,null,12231090.567667216,null,".",null,5.6030072892426119E-2,-2.1320819854736328E-2,3.4951929504246415E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2012,null,1334,1155,0.13400000333786011,null,43561540,55.302669525146484,0.46200001239776611,null,12404772.053501384,null,".",null,4.3993861243301069E-2,-3.1383991241455078E-2,4.0540924578834847E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2013,null,1259,1062,0.15600000321865082,null,45460456,57.082603454589844,0.46200001239776611,null,12542465.022373043,null,".",null,4.2668198195205065E-2,3.1678199768066406E-2,-5.7864192431221539E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2014,null,1290,1064,0.17499999701976776,null,46664744,57.301425933837891,0.46200001239776611,null,12768229.392536402,null,".",null,2.6146083922057528E-2,3.826141357421875E-3,2.4324463311370614E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2015,null,1353,1122,0.17100000381469727,null,48120116,56.373630523681641,0.46200001239776611,null,13098926.534464743,null,".",null,3.0711368651186177E-2,-1.6324043273925781E-2,4.768213081506989E-2,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Albania","ALB",2016,null,1355,1149,0.15199999511241913,null,49726688,56.696125030517578,0.46200001239776611,null,13552149.391819661,null,".",null,3.2841469127109946E-2,5.7044029235839844E-3,1.4771051430138016E-3,null,null,null,0.56788843870162964,4.2111560702323914E-2,0.61000001430511475,0.38999998569488525]
["Andorra","AND",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1993,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2004,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C130=MIN($C$2:$C$50),\".\",LN(I130)-LN(I129)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C130=MIN($C$2:$C$50),\".\",LN(E130)-LN(E129)),\".\")","v":"."},null,null,null,".",".",".","."]
["Andorra","AND",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".",{"$f":"IFERROR(1-Y131,\".\")","v":"."}]
["Andorra","AND",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Andorra","AND",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1990,null,940,".",".",null,365251392,".",0.5,null,125760629.06909548,null,".",null,".",".",".",null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1991,null,1008,989,1.8999999389052391E-2,null,379459808,207.0537109375,0.5,null,126842273.53317253,null,".",null,3.8162821741831721E-2,".",6.9843573367264433E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1992,null,1084,1064,1.8999999389052391E-2,null,397618368,201.534423828125,0.5,null,131085077.65791211,null,".",null,4.6743987444784807E-2,-2.7018070220947266E-2,7.2689733368277665E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1993,null,1168,1146,1.8999999389052391E-2,null,404720640,194.90652465820313,0.5,null,132738310.79702418,null,".",null,1.7704380424156341E-2,-3.3440113067626953E-2,7.4634981388580712E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1994,null,1253,1230,1.7999999225139618E-2,null,415068672,198.58473205566406,0.5,null,141892141.88580593,null,".",null,2.52469299174507E-2,1.8695831298828125E-2,7.024779150789584E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1995,null,1339,1315,1.7999999225139618E-2,null,426879840,202.04949951171875,0.5,null,151381727.24678347,null,".",null,2.8058587234475851E-2,1.7296791076660156E-2,6.6382390795103774E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1996,null,1404,1377,1.8999999389052391E-2,null,439671648,205.83601379394531,0.5,null,160159451.45252126,null,".",null,2.9525625305780068E-2,1.8567085266113281E-2,4.7402238894584059E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1997,null,1479,1449,1.9999999552965164E-2,null,453817216,213.68132019042969,0.5,null,173277149.00566435,null,".",null,3.166631526317687E-2,3.7405967712402344E-2,5.2040878125043655E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1998,null,1565,1531,2.199999988079071E-2,null,468033984,205.29640197753906,0.5,null,173783108.47999373,null,".",null,3.0846399622394216E-2,-4.0030956268310547E-2,5.6519640263453574E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",1999,null,1662,1625,2.199999988079071E-2,null,482827072,201.8876953125,0.5,null,178826665.57532749,null,".",null,3.1117651893492138E-2,-1.6743183135986328E-2,6.0135872441140492E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2000,null,1772,1732,2.3000000044703484E-2,null,499080224,213.21588134765625,0.5,null,198234194.62769839,null,".",null,3.3108291809174517E-2,5.4593563079833984E-2,6.4087155749632529E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2001,null,1907,1858,2.5999998673796654E-2,null,515169248,205.45407104492188,0.5,null,201007659.56475079,null,".",null,3.172863119910474E-2,-3.7082672119140625E-2,7.3422474435392182E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2002,null,2059,2003,2.7000000700354576E-2,null,532620160,199.34495544433594,0.5,null,205899094.15300018,null,".",null,3.3313041142360333E-2,-3.0185699462890625E-2,7.668910142737051E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2003,null,2256,2192,2.9000001028180122E-2,null,552000384,203.65516662597656,0.5,null,224019327.97582719,null,".",null,3.5740217219004222E-2,2.1391391754150391E-2,9.1372905590159981E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2004,null,2538,2462,2.9999999329447746E-2,null,571780800,206.87321472167969,0.5,null,245449995.0537335,null,".",null,3.5206959221238066E-2,1.5677928924560547E-2,0.11778303565638382,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2005,null,2929,2838,3.0999999493360519E-2,null,598398656,197.49281311035156,0.5,null,257366938.87746066,null,".",null,4.5501479518172516E-2,-4.6403884887695313E-2,0.14328469855340042,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2006,null,3429,3318,3.2000001519918442E-2,null,631305280,195.31913757324219,0.5,null,282684947.64394021,null,".",null,5.3532368364130889E-2,-1.1067390441894531E-2,0.15760760563518694,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2007,null,4055,3919,3.2999999821186066E-2,null,685312320,177.985595703125,0.5,null,291686739.34060997,null,".",null,8.2085126925704799E-2,-9.2932224273681641E-2,0.16768201408659245,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2008,null,4734,4544,3.9999999105930328E-2,null,737178368,164.45858764648438,0.5,null,300996902.48340374,null,".",null,7.2955205945117285E-2,-7.9043865203857422E-2,0.15481982352441648,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2009,null,5363,5139,4.1999999433755875E-2,null,794055552,141.19163513183594,0.5,null,285215869.94700068,null,".",null,7.4323541631841294E-2,-0.15254068374633789,0.12475300890899632,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2010,null,5892,5674,3.7000000476837158E-2,null,840628480,132.73097229003906,0.5,null,289880430.19724989,null,".",null,5.6996379023352972E-2,-6.1793804168701172E-2,9.4071978599595596E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2011,null,6153,5950,3.2999999821186066E-2,null,886652416,134.23249816894531,0.5,null,308313695.43443972,null,".",null,5.3303238239436723E-2,1.1249065399169922E-2,4.3344269157969961E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2012,null,6291,6104,2.9999999329447746E-2,null,940817856,135.22434997558594,0.5,null,324052121.21536005,null,".",null,5.9296515758067159E-2,7.3618888854980469E-3,2.2180272829539049E-2,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2013,null,6343,6177,2.5999998673796654E-2,null,1002702528,137.7476806640625,0.5,null,342814434.66652143,null,".",null,6.3704605163390937E-2,1.8488407135009766E-2,8.2318020638663114E-3,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2014,null,6370,6224,2.3000000044703484E-2,null,1070412288,137.17840576171875,0.5,null,354075635.62147301,null,".",null,6.5345007409217004E-2,-4.1413307189941406E-3,4.2476269323117322E-3,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2015,null,6415,6291,1.8999999389052391E-2,null,1146354560,136.89729309082031,0.5,null,367632720.9671858,null,".",null,6.8543069474777951E-2,-2.0513534545898438E-3,7.039528483527846E-3,null,null,null,".",".",".","."]
["United Arab Emirates","ARE",2016,null,6416,6311,1.6000000759959221E-2,null,1210060928,137.07313537597656,0.5,null,378795740.74860454,null,".",null,5.4083752438611299E-2,1.2836456298828125E-3,1.5587249661486169E-4,null,null,null,".",".",".","."]
["Argentina","ARG",1990,null,13484,".",".",null,703659392,".",0.4464339017868042,null,194406693.57108968,null,".",null,".",".",".",null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1991,null,13786,13036,5.4000001400709152E-2,null,703857792,72.310897827148438,0.4464339017868042,null,219037458.0452058,null,".",null,2.8191485485251633E-4,".",2.2149787091645834E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1992,null,14129,13230,6.4000003039836884E-2,null,713301120,79.816078186035156,0.4464339017868042,null,245192227.48958242,null,".",null,1.3327323696294968E-2,9.8750114440917969E-2,2.4575838320211929E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1993,null,14443,12984,0.10100000351667404,null,727488576,84.491645812988281,0.4464339017868042,null,259675534.96754876,null,".",null,1.9694636379981034E-2,5.6927680969238281E-2,2.1980445335358922E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1994,null,14768,13031,0.11800000071525574,null,746949312,88.090858459472656,0.4464339017868042,null,274830720.36662334,null,".",null,2.6399031579277477E-2,4.1716098785400391E-2,2.2252809641466698E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1995,null,14992,12173,0.18799999356269836,null,759277952,87.827461242675781,0.4464339017868042,null,267011210.29795119,null,".",null,1.6370591117578215E-2,-2.994537353515625E-3,1.5054047735569398E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1996,null,15303,12685,0.17100000381469727,null,774862784,89.874008178710938,0.4464339017868042,null,281768091.69484442,null,".",null,2.0318042247978951E-2,2.3034572601318359E-2,2.0532162112832708E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1997,null,15653,13333,0.14800000190734863,null,797941376,93.392616271972656,0.4464339017868042,null,304622433.39725089,null,".",null,2.9349170317669149E-2,3.8403511047363281E-2,2.2613704297187454E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1998,null,15961,13942,0.12700000405311584,null,823635328,93.355308532714844,0.4464339017868042,null,316350941.90502632,null,".",null,3.1692737750645961E-2,-3.9958953857421875E-4,1.948565479433384E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",1999,null,16192,13917,0.14100000262260437,null,841036800,89.33697509765625,0.4464339017868042,null,305641016.6691947,null,".",null,2.09075476045264E-2,-4.3997287750244141E-2,1.43690464046351E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2000,null,16458,13990,0.15000000596046448,null,854316480,87.710823059082031,0.4464339017868042,null,303229512.29035199,null,".",null,1.5666294171577277E-2,-1.8370151519775391E-2,1.6294388078465616E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2001,null,16695,13803,0.17299999296665192,null,859716608,84.144309997558594,0.4464339017868042,null,289860609.22318429,null,".",null,6.301098741850808E-3,-4.1512012481689453E-2,1.4297592212097143E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2002,null,16831,13534,0.19600000977516174,null,850477376,76.128868103027344,0.4464339017868042,null,258281789.12730509,null,".",null,-1.0804998701612334E-2,-0.10010576248168945,8.1131507484109022E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2003,null,17210,14567,0.15399999916553497,null,851206400,79.830352783203125,0.4464339017868042,null,281106256.20052773,null,".",null,8.5682669704212344E-4,4.7476291656494141E-2,2.2268186079418939E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2004,null,17598,15219,0.13500000536441803,null,863868288,84.527511596679688,0.4464339017868042,null,306488951.65695608,null,".",null,1.4765675382669485E-2,5.7173252105712891E-2,2.2294648999920952E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2005,null,17751,15708,0.11500000208616257,null,882935168,89.582893371582031,0.4464339017868042,null,333618311.35041481,null,".",null,2.1831462746071395E-2,5.8087348937988281E-2,8.6565931392978968E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2006,null,18065,16244,0.10100000351667404,null,904921152,94.018074035644531,0.4464339017868042,null,360465082.29795986,null,".",null,2.4596039557611249E-2,4.8322677612304688E-2,1.7534512236936806E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2007,null,18090,16558,8.5000000894069672E-2,null,937677632,99.721633911132813,0.4464339017868042,null,392934518.43781298,null,".",null,3.5558398987486584E-2,5.8895587921142578E-2,1.3829348075997672E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2008,null,18119,16698,7.8000001609325409E-2,null,973732288,101.40055847167969,0.4464339017868042,null,408876787.79480904,null,".",null,3.7730193515898236E-2,1.6695976257324219E-2,1.6018120467666819E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2009,null,18475,16877,8.6999997496604919E-2,null,991372992,94.043861389160156,0.4464339017868042,null,384677312.57780105,null,".",null,1.795443538591357E-2,-7.53173828125E-2,1.9457355380295027E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2010,null,18248,16841,7.6999999582767487E-2,null,1026723520,101.8763427734375,0.4464339017868042,null,423627422.0924896,null,".",null,3.5037119457903998E-2,7.9998493194580078E-2,-1.2362981852177768E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2011,null,18830,17478,7.1999996900558472E-2,null,1072730560,103.70863342285156,0.4464339017868042,null,449061807.87240118,null,".",null,4.3834639667810649E-2,1.7825603485107422E-2,3.1395857686973727E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2012,null,19016,17643,7.1999996900558472E-2,null,1107157760,100.56210327148438,0.4464339017868042,null,444452545.62335634,null,".",null,3.1588831789175487E-2,-3.0809879302978516E-2,9.8293873888319894E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2013,null,19152,17792,7.1000002324581146E-2,null,1143818624,100.89207458496094,0.4464339017868042,null,455143068.39758086,null,".",null,3.2576180068893734E-2,3.2758712768554688E-3,7.1264187577231297E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2014,null,19207,17811,7.2999998927116394E-2,null,1173975424,97.033714294433594,0.4464339017868042,null,443707073.9294005,null,".",null,2.6023452692914617E-2,-3.8992881774902344E-2,2.8676471070987475E-3,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2015,null,19487,18093,7.1999996900558472E-2,null,1205704320,97.514244079589844,0.4464339017868042,null,455453204.46287161,null,".",null,2.6668106489232457E-2,4.940032958984375E-3,1.4472780659282591E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Argentina","ARG",2016,null,19704,17990,8.6999997496604919E-2,null,1234042880,94.442100524902344,0.4464339017868042,null,444986088.2672382,null,".",null,2.3231779548364528E-2,-3.2011508941650391E-2,1.1074084236238235E-2,null,null,null,0.25649860501289368,0.21450141072273254,0.47200000286102295,0.52799999713897705]
["Armenia","ARM",1990,null,1464,".",".",null,".",".",0.69411885738372803,null,6357857.5896795541,null,".",null,".",".",".",null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1991,null,1450,1422,1.9999999552965164E-2,null,".",".",0.69411885738372803,null,5613988.3482150678,null,".",null,".",".",-9.6088591066365581E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1992,null,1423,1397,1.7999999225139618E-2,null,".",".",0.69411885738372803,null,3267341.0643572519,null,".",null,".",".",-1.8796237324767873E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1993,null,1388,1315,5.3000003099441528E-2,null,".",".",0.69411885738372803,null,2979815.090150523,null,".",null,{"$f":"IFERROR(IF($C194=MIN($C$2:$C$50),\".\",LN(I194)-LN(I193)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C194=MIN($C$2:$C$50),\".\",LN(E194)-LN(E193)),\".\")","v":-2.4903457023102149E-2},null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1994,null,1353,1264,6.5999999642372131E-2,null,".",".",0.69411885738372803,null,3140725.1881595757,null,".",null,".",".",-2.5539512895962346E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,{"$f":"IFERROR(1-Y195,\".\")","v":0.47899997234344482}]
["Armenia","ARM",1995,null,1324,1235,6.7000001668930054E-2,null,".",".",0.69411885738372803,null,3357435.1761171152,null,".",null,".",".",-2.1666891673834066E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1996,null,1305,1184,9.3000002205371857E-2,null,".",".",0.69411885738372803,null,3554362.2040576255,null,".",null,".",".",-1.4454416740159459E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1997,null,1295,1155,0.1080000028014183,null,".",".",0.69411885738372803,null,3672405.4055325813,null,".",null,".",".",-7.6923456231563492E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1998,null,1289,1168,9.3999996781349182E-2,null,".",".",0.69411885738372803,null,3940491.0001364597,null,".",null,".",".",-4.6439711944508133E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",1999,null,1287,1143,0.1119999960064888,null,".",".",0.69411885738372803,null,4070527.2031409633,null,".",null,".",".",-1.552795343060076E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2000,null,1285,1132,0.11899999529123306,null,".",".",0.69411885738372803,null,4310688.3081262717,null,".",null,".",".",-1.5552102668063839E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2001,null,1290,1126,0.12700000405311584,null,".",".",0.69411885738372803,null,4722645.3357238192,null,".",null,".",".",3.8835000263972574E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2002,null,1295,1117,0.13699999451637268,null,".",".",0.69411885738372803,null,5345387.5427560043,null,".",null,".",".",3.8684767779200158E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2003,null,1299,1110,0.14499999582767487,null,".",".",0.69411885738372803,null,6095922.4525814513,null,".",null,".",".",3.0840425369618174E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2004,null,1303,1104,0.15299999713897705,null,".",".",0.69411885738372803,null,6734033.9750695564,null,".",null,".",".",3.0745604542454785E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2005,null,1308,1098,0.16099999845027924,null,".",".",0.69411885738372803,null,7667755.6815171717,null,".",null,".",".",3.8299548922990923E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2006,null,1311,1090,0.1679999977350235,null,".",".",0.69411885738372803,null,8679746.3459219057,null,".",null,".",".",2.2909517465556917E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2007,null,1313,1083,0.17499999701976776,null,".",".",0.69411885738372803,null,9873142.2005187869,null,".",null,".",".",1.5243905390960322E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2008,null,1312,1076,0.18000000715255737,null,".",".",0.69411885738372803,null,10554389.012520688,null,".",null,".",".",-7.6190479876192541E-4,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2009,null,1326,1077,0.18700000643730164,null,".",".",0.69411885738372803,null,9060944.1662184168,null,".",null,".",".",1.0614201241773813E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2010,null,1381,1118,0.18999999761581421,null,".",".",0.69411885738372803,null,9260284.9377978146,null,".",null,".",".",4.0640982663484593E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2011,null,1404,1145,0.18400000035762787,null,".",".",0.69411885738372803,null,9695518.3297463767,null,".",null,".",".",1.6517431176463759E-2,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2012,null,1401,1159,0.17299999296665192,null,".",".",0.69411885738372803,null,10393595.649806349,null,".",null,".",".",-2.139038248749614E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2013,null,1414,1186,0.16200000047683716,null,".",".",0.69411885738372803,null,10736584.306437027,null,".",null,".",".",9.2363001195110428E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2014,null,1412,1165,0.17499999701976776,null,".",".",0.69411885738372803,null,11123101.34157197,null,".",null,".",".",-1.4154284033303099E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2015,null,1398,1143,0.18299999833106995,null,".",".",0.69411885738372803,null,11456794.381469719,null,".",null,".",".",-9.9644952594317715E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["Armenia","ARM",2016,null,1403,1150,0.18000000715255737,null,".",".",0.69411885738372803,null,11479707.970030539,null,".",null,".",".",3.5701573087054683E-3,null,null,null,0.38816630840301514,0.13383366167545319,0.52100002765655518,0.47899997234344482]
["American Samoa","ASM",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1993,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2004,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["American Samoa","ASM",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1990,null,".",".",".",null,2033907.25,".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1991,null,".",".",".",null,2233178,".",0.5,null,".",null,".",null,9.3466986287813469E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1992,null,".",".",".",null,2441651.5,".",0.5,null,".",null,".",null,8.9248971540497379E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1993,null,".",".",".",null,2620849.5,".",0.5,null,".",null,".",null,7.0823847249252836E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1994,null,".",".",".",null,2774847.75,".",0.5,null,".",null,".",null,5.7097378967515766E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1995,null,".",".",".",null,2931588,".",0.5,null,".",null,".",null,5.4948374904903119E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1996,null,".",".",".",null,3097730,".",0.5,null,".",null,".",null,5.5125329461391814E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1997,null,".",".",".",null,3286710.75,".",0.5,null,".",null,".",null,5.9217707440691214E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1998,null,".",".",".",null,3495626,".",0.5,null,".",null,".",null,6.1625180030162596E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",1999,null,".",".",".",null,3737374.25,".",0.5,null,".",null,".",null,6.6870820000282549E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2000,null,".",".",".",null,4004741.75,".",0.5,null,".",null,".",null,6.9095803877814888E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2001,null,".",".",".",null,4299962,".",0.5,null,".",null,".",null,7.1127088907518399E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2002,null,".",".",".",null,4430023.5,".",0.5,null,".",null,".",null,2.979870333221335E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2003,null,".",".",".",null,4580903,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C258=MIN($C$2:$C$50),\".\",LN(I258)-LN(I257)),\".\")","v":3.3491251480977979E-2},".",{"$f":"IFERROR(IF($C258=MIN($C$2:$C$50),\".\",LN(E258)-LN(E257)),\".\")","v":"."},null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2004,null,".",".",".",null,4762786,".",0.5,null,".",null,".",null,3.89366508788207E-2,".",".",null,null,null,".",".",".",{"$f":"IFERROR(1-Y259,\".\")","v":"."}]
["Antigua and Barbuda","ATG",2005,null,".",".",".",null,4955931.5,".",0.5,null,".",null,".",null,3.975235089785123E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2006,null,".",".",".",null,5229342,".",0.5,null,".",null,".",null,5.3700315501227891E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2007,null,".",".",".",null,5540505,".",0.5,null,".",null,".",null,5.7800194297206176E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2008,null,".",".",".",null,5847707.5,".",0.5,null,".",null,".",null,5.3964052257253314E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2009,null,".",".",".",null,6090205.5,".",0.5,null,".",null,".",null,4.0632120898141721E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2010,null,".",".",".",null,6169579,".",0.5,null,".",null,".",null,1.2948777207075324E-2,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2011,null,".",".",".",null,6155487.5,".",0.5,null,".",null,".",null,-2.2866418027120972E-3,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2012,null,".",".",".",null,6163608.5,".",0.5,null,".",null,".",null,1.3184410895714649E-3,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2013,null,".",".",".",null,6190793.5,".",0.5,null,".",null,".",null,4.4008676220421705E-3,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2014,null,".",".",".",null,6232340,".",0.5,null,".",null,".",null,6.6885950939443717E-3,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2015,null,".",".",".",null,6280914.5,".",0.5,null,".",null,".",null,7.7637266927244042E-3,".",".",null,null,null,".",".",".","."]
["Antigua and Barbuda","ATG",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Australia","AUS",1990,null,8486,".",".",null,1622064256,".",0.57859492301940918,null,611392988.23035896,null,".",null,".",".",".",null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1991,null,8537,7719,9.6000000834465027E-2,null,1669917952,169.65211486816406,0.57859492301940918,null,609098228.62250078,null,".",null,2.9074924484476128E-2,".",5.9919112480368852E-3,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1992,null,8612,7688,0.10700000077486038,null,1709377792,168.75355529785156,0.57859492301940918,null,611756722.58172774,null,".",null,2.335494528959714E-2,-5.3105354309082031E-3,8.7469214739464007E-3,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1993,null,8661,7720,0.10899999737739563,null,1758163712,172.79556274414063,0.57859492301940918,null,636606245.1686908,null,".",null,2.8140478959368664E-2,2.3669719696044922E-2,5.6736098467915497E-3,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1994,null,8834,7975,9.6999995410442352E-2,null,1812403456,174.23162841796875,0.57859492301940918,null,662399052.17353714,null,".",null,3.0383921741091058E-2,8.2764625549316406E-3,1.9777723825427529E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1995,null,9027,8263,8.5000000894069672E-2,null,1880095104,174.59506225585938,0.57859492301940918,null,688161952.13171542,null,".",null,3.6668522123555647E-2,2.0837783813476563E-3,2.1612173141681623E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1996,null,9134,8357,8.5000000894069672E-2,null,1948168832,177.28485107421875,0.57859492301940918,null,715336141.37320483,null,".",null,3.5567508072876564E-2,1.5288352966308594E-2,1.1783628446790928E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1997,null,9196,8427,8.3999998867511749E-2,null,2024379136,180.02894592285156,0.57859492301940918,null,743574859.81636715,null,".",null,3.8373183171806602E-2,1.5359878540039063E-2,6.7648921381273652E-3,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1998,null,9299,8585,7.6999999582767487E-2,null,2109582464,182.48359680175781,0.57859492301940918,null,776590622.74084079,null,".",null,4.1226989504998812E-2,1.3542652130126953E-2,1.1138260595124905E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",1999,null,9386,8741,6.8999998271465302E-2,null,2202231296,185.86495971679688,0.57859492301940918,null,815473016.60361516,null,".",null,4.298102829358541E-2,1.8360137939453125E-2,9.3123498761649159E-3,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2000,null,9559,8959,6.3000001013278961E-2,null,2300853760,186.55914306640625,0.57859492301940918,null,847014442.95720696,null,".",null,4.3809182217749765E-2,3.7279129028320313E-3,1.8263901709399732E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2001,null,9717,9062,6.7000001668930054E-2,null,2380982528,185.86726379394531,0.57859492301940918,null,863362281.3048414,null,".",null,3.4232975327135762E-2,-3.71551513671875E-3,1.6393809775676615E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2002,null,9858,9230,6.4000003039836884E-2,null,2471940352,187.71194458007813,0.57859492301940918,null,896627000.18536305,null,".",null,3.7490180469923473E-2,9.8757743835449219E-3,1.4406379425883742E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2003,null,10026,9431,5.9000000357627869E-2,null,2580113408,187.34353637695313,0.57859492301940918,null,924138249.92578757,null,".",null,4.2829944702123868E-2,-1.964569091796875E-3,1.6898410558125576E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2004,null,10156,9609,5.4000001400709152E-2,null,2708852480,188.6455078125,0.57859492301940918,null,962449985.00619197,null,".",null,4.8691751544950534E-2,6.9255828857421875E-3,1.2882945001120305E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2005,null,10476,9949,5.000000074505806E-2,null,2848299264,186.5908203125,0.57859492301940918,null,993282533.52389383,null,".",null,5.0196960579480532E-2,-1.0951519012451172E-2,3.102226280303455E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2006,null,10737,10223,4.8000000417232513E-2,null,2995070208,184.85223388671875,0.57859492301940918,null,1022863027.5743279,null,".",null,5.0245606347846916E-2,-9.36126708984375E-3,2.4608793806532248E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2007,null,11032,10549,4.3999999761581421E-2,null,3153915392,183.9813232421875,0.57859492301940918,null,1061217602.478338,null,".",null,5.1676989533881112E-2,-4.72259521484375E-3,2.7104420039002264E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2008,null,11309,10830,4.1999999433755875E-2,null,3334660352,183.11982727050781,0.57859492301940918,null,1100462922.3939226,null,".",null,5.5726168140157739E-2,-4.6935081481933594E-3,2.4798728398190306E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2009,null,11520,10879,5.59999980032444E-2,null,3505993216,181.4154052734375,0.57859492301940918,null,1120402839.5359643,null,".",null,5.0103020825616795E-2,-9.3512535095214844E-3,1.8485786378555247E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2010,null,11739,11128,5.1999997347593307E-2,null,3680650240,178.57829284667969,0.57859492301940918,null,1142876772.659209,null,".",null,4.8615580695631877E-2,-1.57623291015625E-2,1.8831976628639779E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2011,null,11934,11328,5.0999999046325684E-2,null,3865745664,176.80348205566406,0.57859492301940918,null,1169995189.3001554,null,".",null,4.9065158503381667E-2,-9.9883079528808594E-3,1.6474837203505288E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2012,null,12068,11438,5.1999997347593307E-2,null,4079396864,177.50656127929688,0.57859492301940918,null,1212515734.9751773,null,".",null,5.3794559309977785E-2,3.9687156677246094E-3,1.1165852196924675E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2013,null,12208,11517,5.6999996304512024E-2,null,4290870272,176.91505432128906,0.57859492301940918,null,1243675644.4091108,null,".",null,5.0540422935021923E-2,-3.337860107421875E-3,1.153415324528595E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2014,null,12340,11591,6.1000000685453415E-2,null,4485834752,176.97520446777344,0.57859492301940918,null,1276128831.5368006,null,".",null,4.4435026067134231E-2,3.3998489379882813E-4,1.0754543935140859E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2015,null,12565,11804,6.1000000685453415E-2,null,4662398976,176.18415832519531,0.57859492301940918,null,1307031702.0291004,null,".",null,3.8605518349658752E-2,-4.4798851013183594E-3,1.8069152518313203E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Australia","AUS",2016,null,12697,11971,5.6999996304512024E-2,null,4807676416,177.05235290527344,0.57859492301940918,null,1343181238.4652567,null,".",null,3.0683776414004882E-2,4.9157142639160156E-3,1.0450574092098819E-2,null,null,null,6.3409656286239624E-2,5.9601858258247375E-2,0.123011514544487,0.876988485455513]
["Austria","AUT",1990,null,3590,".",".",null,970373568,".",0.59816455841064453,null,259410370.97700778,null,".",null,".",".",".",null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1991,null,3626,3502,3.4000001847743988E-2,null,1003884096,143.11422729492188,0.59816455841064453,null,268338309.34972969,null,".",null,3.3950732350024992E-2,".",9.9779098324717097E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1992,null,3692,3559,3.5999998450279236E-2,null,1035462144,142.70848083496094,0.59816455841064453,null,273956038.18669713,null,".",null,3.0971270626288572E-2,-2.8390884399414063E-3,1.8038204307947225E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1993,null,3725,3567,4.3000001460313797E-2,null,1063776896,141.37933349609375,0.59816455841064453,null,275399264.57623619,null,".",null,2.6977841721336659E-2,-9.357452392578125E-3,8.8985351909158794E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1994,null,3833,3698,3.5000000149011612E-2,null,1095127808,140.13796997070313,0.59816455841064453,null,282014681.95878595,null,".",null,2.9045391369841411E-2,-8.8191032409667969E-3,2.8580934566896588E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1995,null,3882,3713,4.3999999761581421E-2,null,1129972608,141.35472106933594,0.59816455841064453,null,289538787.62299615,null,".",null,3.1322315630514908E-2,8.6450576782226563E-3,1.2702698348400432E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1996,null,3863,3659,5.3000003099441528E-2,null,1164068352,143.65777587890625,0.59816455841064453,null,296482837.7569418,null,".",null,2.972767751220573E-2,1.6161441802978516E-2,-4.9064010626747034E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1997,null,3855,3656,5.1999997347593307E-2,null,1198096640,144.78471374511719,0.59816455841064453,null,303020342.55979013,null,".",null,2.881309498473783E-2,7.8139305114746094E-3,-2.0730766688519253E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1998,null,3890,3675,5.4999999701976776E-2,null,1233051904,147.41592407226563,0.59816455841064453,null,313807766.51188046,null,".",null,2.8758154778330436E-2,1.8010139465332031E-2,9.0381506150620794E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",1999,null,3917,3732,4.6999998390674591E-2,null,1269379456,149.35331726074219,0.59816455841064453,null,325073426.89088595,null,".",null,2.9035844737570926E-2,1.3056755065917969E-2,6.9168970533386442E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2000,null,3927,3743,4.6999998390674591E-2,null,1306400640,151.95716857910156,0.59816455841064453,null,336023225.28131515,null,".",null,2.8747588834576732E-2,1.7283916473388672E-2,2.5497209121798647E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2001,null,3914,3757,3.9999999105930328E-2,null,1341064960,151.72242736816406,0.59816455841064453,null,340561272.97101891,null,".",null,2.6188292017991444E-2,-1.5459060668945313E-3,-3.3159066219887734E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2002,null,3999,3805,4.9000002443790436E-2,null,1370981248,151.57745361328125,0.59816455841064453,null,346200473.6421563,null,".",null,2.2062678291163706E-2,-9.5605850219726563E-4,2.1484460890796697E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2003,null,4019,3827,4.8000000417232513E-2,null,1403560704,150.50619506835938,0.59816455841064453,null,348818291.28968972,null,".",null,2.3485644875737677E-2,-7.0924758911132813E-3,4.9887856023822508E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2004,null,3913,3684,5.8000002056360245E-2,null,1436280832,155.74516296386719,0.59816455841064453,null,358256418.09421927,null,".",null,2.3044649210419266E-2,3.4216880798339844E-2,-2.6728772238788778E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2005,null,4030,3803,5.59999980032444E-2,null,1469099904,154.81170654296875,0.59816455841064453,null,365925550.88524014,null,".",null,2.2592886082904329E-2,-6.0114860534667969E-3,2.9462032730316778E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2006,null,4082,3868,5.1999997347593307E-2,null,1502555648,156.87300109863281,0.59816455841064453,null,378187098.98989469,null,".",null,2.2517520631698318E-2,1.3226985931396484E-2,1.2820688429060922E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2007,null,4171,3968,4.9000002443790436E-2,null,1541408640,158.45719909667969,0.59816455841064453,null,391883184.20011574,null,".",null,2.5529275960124664E-2,1.004791259765625E-2,2.156875082715537E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2008,null,4218,4044,4.0999997407197952E-2,null,1578011904,157.53033447265625,0.59816455841064453,null,397946651.00157523,null,".",null,2.3469066481528245E-2,-5.8665275573730469E-3,1.1205266841775696E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2009,null,4270,4044,5.3000003099441528E-2,null,1602994560,150.36007690429688,0.59816455841064453,null,382828359.07747579,null,".",null,1.5707713863260864E-2,-4.65850830078125E-2,1.2252745183950253E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2010,null,4300,4093,4.8000000417232513E-2,null,1627277312,151.198974609375,0.59816455841064453,null,390211866.49025702,null,".",null,1.5034777489812967E-2,5.5637359619140625E-3,7.0011954589830339E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2011,null,4340,4142,4.6000000089406967E-2,null,1658671488,153.05313110351563,0.59816455841064453,null,401169015.43641853,null,".",null,1.9108716042417484E-2,1.2188434600830078E-2,9.2593254127972813E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2012,null,4398,4183,4.9000002443790436E-2,null,1688540800,152.07379150390625,0.59816455841064453,null,404160757.84069121,null,".",null,1.7847750493288572E-2,-6.4191818237304688E-3,1.327554402025477E-2,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2013,null,4444,4207,5.3000003099441528E-2,null,1717080576,150.56074523925781,0.59816455841064453,null,404662820.66357481,null,".",null,{"$f":"IFERROR(IF($C322=MIN($C$2:$C$50),\".\",LN(I322)-LN(I321)),\".\")","v":1.6760785167416969E-2},-9.9992752075195313E-3,{"$f":"IFERROR(IF($C322=MIN($C$2:$C$50),\".\",LN(E322)-LN(E321)),\".\")","v":1.040497964481446E-2},null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2014,null,4457,4206,5.59999980032444E-2,null,1744828160,150.33978271484375,0.59816455841064453,null,407272267.94854456,null,".",null,1.6030565982983802E-2,-1.468658447265625E-3,2.9210221870350495E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,{"$f":"IFERROR(1-Y323,\".\")","v":0.89999999850988388}]
["Austria","AUT",2015,null,4479,4223,5.6999996304512024E-2,null,1771992960,150.31620788574219,0.59816455841064453,null,411194537.73154932,null,".",null,1.544880410238747E-2,-1.5687942504882813E-4,4.9239132607450387E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Austria","AUT",2016,null,4522,4251,5.9999998658895493E-2,null,1801753216,150.77793884277344,0.59816455841064453,null,417283221.57465631,null,".",null,1.6655320489103786E-2,3.0670166015625E-3,9.5545666306140475E-3,null,null,null,4.1541751474142075E-2,5.8458246290683746E-2,0.10000000149011612,0.89999999850988388]
["Azerbaijan","AZE",1990,null,2939,".",".",null,".",".",0.36087864637374878,null,22325675.014627121,null,".",null,".",".",".",null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1991,null,2980,2708,9.1000005602836609E-2,null,".",".",0.36087864637374878,null,22169395.298441228,null,".",null,".",".",1.3853913080533076E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1992,null,3061,2823,7.8000001609325409E-2,null,".",".",0.36087864637374878,null,17159111.873500388,null,".",null,".",".",2.6818359445961448E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1993,null,3145,2900,7.8000001609325409E-2,null,".",".",0.36087864637374878,null,13195357.108183859,null,".",null,".",".",2.7072230189128632E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1994,null,3222,2951,8.3999998867511749E-2,null,".",".",0.36087864637374878,null,10595871.755363878,null,".",null,".",".",2.4188394602379759E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1995,null,3286,3010,8.3999998867511749E-2,null,".",".",0.36087864637374878,null,9345558.7929358799,null,".",null,".",".",1.9668734860292858E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1996,null,3335,2950,0.11500000208616257,null,".",".",0.36087864637374878,null,9467051.0759129617,null,".",null,".",".",1.4801659752510687E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1997,null,3378,2970,0.1210000067949295,null,".",".",0.36087864637374878,null,10016140.087913927,null,".",null,".",".",1.2811139018021223E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1998,null,3420,3012,0.11899999529123306,null,".",".",0.36087864637374878,null,11017754.124569371,null,".",null,".",".",1.2356732688905581E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",1999,null,3470,3044,0.12300000339746475,null,".",".",0.36087864637374878,null,11833067.993874826,null,".",null,".",".",1.4514042884254508E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2000,null,3541,3123,0.11800000071525574,null,".",".",0.36087864637374878,null,13146538.452865887,null,".",null,".",".",2.025457917099871E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2001,null,3624,3229,0.10899999737739563,null,".",".",0.36087864637374878,null,14448045.759699609,null,".",null,".",".",2.3169215050966585E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2002,null,3710,3339,0.10000000149011612,null,".",".",0.36087864637374878,null,15979538.494870592,null,".",null,".",".",2.3453488438610393E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2003,null,3800,3449,9.3000002205371857E-2,null,".",".",0.36087864637374878,null,17769246.844191208,null,".",null,".",".",2.3969190112996586E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2004,null,3895,3584,7.9999998211860657E-2,null,".",".",0.36087864637374878,null,19581710.093073405,null,".",null,".",".",2.4692612590371255E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2005,null,3996,3705,7.2999998927116394E-2,null,".",".",0.36087864637374878,null,24751281.715912603,null,".",null,".",".",2.5600181463595106E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2006,null,4091,3820,6.5999999642372131E-2,null,".",".",0.36087864637374878,null,33290473.786693819,null,".",null,".",".",2.3495578160954267E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2007,null,4192,3918,6.4999997615814209E-2,null,".",".",0.36087864637374878,null,41629404.406786829,null,".",null,".",".",2.4388508071480075E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2008,null,4288,4029,6.1000000685453415E-2,null,".",".",0.36087864637374878,null,46113899.018789195,null,".",null,".",".",2.2642476749759055E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2009,null,4380,4128,5.6999996304512024E-2,null,".",".",0.36087864637374878,null,50453518.392517053,null,".",null,".",".",2.1228300619855034E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2010,null,4461,4210,5.59999980032444E-2,null,".",".",0.36087864637374878,null,52902703.376105644,null,".",null,".",".",1.8324231757771869E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2011,null,4527,4281,5.4000001400709152E-2,null,".",".",0.36087864637374878,null,52937578.302438267,null,".",null,".",".",1.4686512307694244E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2012,null,4611,4372,5.1999997347593307E-2,null,".",".",0.36087864637374878,null,54102205.124845207,null,".",null,".",".",1.8385284770747745E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2013,null,4685,4452,5.000000074505806E-2,null,".",".",0.36087864637374878,null,57238335.961249456,null,".",null,".",".",1.5921162465817318E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2014,null,4772,4538,4.9000002443790436E-2,null,".",".",0.36087864637374878,null,58383102.680474453,null,".",null,".",".",1.8399588545284118E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2015,null,4857,4616,5.000000074505806E-2,null,".",".",0.36087864637374878,null,59025316.69850345,null,".",null,".",".",1.7655459127936979E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Azerbaijan","AZE",2016,null,4950,4703,5.000000074505806E-2,null,".",".",0.36087864637374878,null,57195531.76159171,null,".",null,".",".",1.896661321699078E-2,null,null,null,0.45726871490478516,0.11903554201126099,0.57630425691604614,0.42369574308395386]
["Burundi","BDI",1990,null,2579,".",".",null,4998553,".",0.70752620697021484,null,1782525.9844162657,null,".",null,".",".",".",null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1991,null,2590,2547,1.6000000759959221E-2,null,4963652,16.645505905151367,0.70752620697021484,null,1871595.8925620066,null,".",null,-7.006710419162232E-3,".",4.2561488122387914E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1992,null,2602,2560,1.6000000759959221E-2,null,4955041,16.785444259643555,0.70752620697021484,null,1890498.9804924093,null,".",null,-1.7363179127265482E-3,8.3718299865722656E-3,4.6225043788670206E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1993,null,2616,2573,1.6000000759959221E-2,null,4980241.5,15.658456802368164,0.70752620697021484,null,1772531.8441247635,null,".",null,5.0729416187191845E-3,-6.9500923156738281E-2,5.3660535046393676E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1994,null,2628,2585,1.6000000759959221E-2,null,4907451,15.134756088256836,0.70752620697021484,null,1704643.8745534108,null,".",null,-1.4723721435307979E-2,-3.4017324447631836E-2,4.5766670274112187E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1995,null,2638,2595,1.6000000759959221E-2,null,4829051.5,14.02165699005127,0.70752620697021484,null,1569636.0796775781,null,".",null,-1.6104590832926036E-2,-7.6390743255615234E-2,3.7979536727590357E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1996,null,2644,2600,1.7000000923871994E-2,null,4798766,12.928117752075195,0.70752620697021484,null,1444065.193281828,null,".",null,-6.2912700395099108E-3,-8.1198453903198242E-2,2.2718676943167537E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1997,null,2647,2603,1.7000000923871994E-2,null,4764236.5,12.761221885681152,0.70752620697021484,null,1421104.5567490817,null,".",null,-7.2215081110424961E-3,-1.2993574142456055E-2,1.1340012555249857E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1998,null,2654,2609,1.7000000923871994E-2,null,4751212,13.370288848876953,0.70752620697021484,null,1488607.0230818957,null,".",null,-2.7375500238360218E-3,4.6623945236206055E-2,2.6410126650509014E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",1999,null,2677,2632,1.7000000923871994E-2,null,4716769,13.22531795501709,0.70752620697021484,null,1473572.0922053475,null,".",null,-7.2757120951933985E-3,-1.0901927947998047E-2,8.6288286281996918E-3,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2000,null,2714,2668,1.7000000923871994E-2,null,4861618.5,12.827754974365234,0.70752620697021484,null,1460945.5825604913,null,".",null,3.0247375864492554E-2,-3.0521869659423828E-2,1.3726796874462543E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2001,null,2802,2755,1.7000000923871994E-2,null,5006228,12.695669174194336,0.70752620697021484,null,1490979.8057099681,null,".",null,2.9311330154662585E-2,-1.0350227355957031E-2,3.1909886502137219E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2002,null,2906,2856,1.7000000923871994E-2,null,5153032,12.836752891540527,0.70752620697021484,null,1557276.5123029575,null,".",null,2.8902541983567787E-2,1.1051416397094727E-2,3.6444117233275897E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2003,null,3021,2970,1.7000000923871994E-2,null,5302535,12.25739860534668,0.70752620697021484,null,1538219.6842192344,null,".",null,2.8599728793404111E-2,-4.6182632446289063E-2,3.8810337256443894E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2004,null,3143,3090,1.7000000923871994E-2,null,5514758.5,12.353119850158691,0.70752620697021484,null,1612571.9593766981,null,".",null,3.924285398713856E-2,7.7788829803466797E-3,3.9589855410895325E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2005,null,3267,3212,1.7000000923871994E-2,null,5725008,11.998706817626953,0.70752620697021484,null,1627085.1070572725,null,".",null,3.7416084737118993E-2,-2.9109716415405273E-2,3.8694374803503351E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2006,null,3389,3333,1.7000000923871994E-2,null,6141965,11.984400749206543,0.70752620697021484,null,1714698.0656496461,null,".",null,7.0300776713601465E-2,-1.1930465698242188E-3,3.6662760005981454E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2007,null,3514,3456,1.7000000923871994E-2,null,6375839,12.104162216186523,0.70752620697021484,null,1796760.6335367674,null,".",null,3.7370966695235097E-2,9.9434852600097656E-3,3.6220097139990415E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2008,null,3639,3580,1.6000000759959221E-2,null,6425191,12.444972991943359,0.70752620697021484,null,1887463.2445688471,null,".",null,7.7106677378093735E-3,2.7767419815063477E-2,3.4953928865117945E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2009,null,3764,3704,1.6000000759959221E-2,null,6749137,12.351699829101563,0.70752620697021484,null,1952928.4996310032,null,".",null,4.9188286892956512E-2,-7.5230598449707031E-3,3.3773303093109774E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2010,null,3888,3827,1.6000000759959221E-2,null,7097767.5,12.298002243041992,0.70752620697021484,null,2026864.469363882,null,".",null,5.0365653123151333E-2,-4.3568611145019531E-3,3.2412664875058894E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2011,null,3984,3922,1.6000000759959221E-2,null,7247538.5,12.525886535644531,0.70752620697021484,null,2111823.0409798701,null,".",null,2.0881595994183044E-2,1.8360614776611328E-2,2.4391453124160023E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2012,null,4081,4020,1.4999999664723873E-2,null,7428230,12.712061882019043,0.70752620697021484,null,2196704.9283332871,null,".",null,2.462571295521343E-2,1.4753818511962891E-2,2.4055716701317564E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2013,null,4181,4119,1.4999999664723873E-2,null,7690430.5,12.909442901611328,0.70752620697021484,null,2297622.7437553681,null,".",null,3.4689156813779931E-2,1.5407800674438477E-2,2.4208395950758188E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2014,null,4283,4216,1.6000000759959221E-2,null,8000864.5,13.093159675598145,0.70752620697021484,null,2404713.060029665,null,".",null,3.9572834596334872E-2,1.4130830764770508E-2,2.4103246258805555E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2015,null,4424,4355,1.6000000759959221E-2,null,8041153,12.348414421081543,0.70752620697021484,null,2310810.9543097727,null,".",null,5.0228825276317224E-3,-5.8562278747558594E-2,3.239056558679998E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Burundi","BDI",2016,null,4572,4499,1.6000000759959221E-2,null,8087037,12.043532371520996,0.70752620697021484,null,2297241.3917788281,null,".",null,5.6899284783025195E-3,-2.4999856948852539E-2,3.2906481712531743E-2,null,null,null,0.87083423137664795,8.6570084095001221E-2,0.95740431547164917,4.259568452835083E-2]
["Belgium","BEL",1990,null,3964,".",".",null,1028886592,".",0.62543165683746338,null,330541658.66850269,null,".",null,".",".",".",null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1991,null,4052,3768,7.0000000298023224E-2,null,1059149312,168.49264526367188,0.62543165683746338,null,336600732.88381052,null,".",null,2.8988811148657589E-2,".",2.1956969918694114E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1992,null,4090,3816,6.7000001668930054E-2,null,1089507840,167.60726928710938,0.62543165683746338,null,341752928.11370778,null,".",null,2.8260021267470847E-2,-5.2685737609863281E-3,9.3343836682748815E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1993,null,4114,3782,8.1000000238418579E-2,null,1116502016,164.71159362792969,0.62543165683746338,null,338465698.6666941,null,".",null,2.4474526600982927E-2,-1.7427444458007813E-2,5.8508211760539552E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1994,null,4180,3776,9.6999995410442352E-2,null,1145073024,168.02552795410156,0.62543165683746338,null,349387890.22398698,null,".",null,2.5267813452707344E-2,1.9919872283935547E-2,1.5915455305899329E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1995,null,4216,3822,9.3000002205371857E-2,null,1175513856,168.765625,0.62543165683746338,null,357719943.14801568,null,".",null,2.6236964861272583E-2,4.3950080871582031E-3,8.575564702397287E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1996,null,4219,3819,9.4999998807907104E-2,null,1205448704,169.37922668457031,0.62543165683746338,null,363420465.33369076,null,".",null,{"$f":"IFERROR(IF($C386=MIN($C$2:$C$50),\".\",LN(I386)-LN(I385)),\".\")","v":2.5146489842359898E-2},3.6292076110839844E-3,{"$f":"IFERROR(IF($C386=MIN($C$2:$C$50),\".\",LN(E386)-LN(E385)),\".\")","v":7.1132190313960564E-4},null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1997,null,4236,3856,9.0000003576278687E-2,null,1240040704,172.36311340332031,0.62543165683746338,null,376904080.28028411,null,".",null,2.8292338789221105E-2,1.7463207244873047E-2,4.0212945969582137E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,{"$f":"IFERROR(1-Y387,\".\")","v":0.86499999463558197}]
["Belgium","BEL",1998,null,4269,3871,9.3000002205371857E-2,null,1274822656,173.01759338378906,0.62543165683746338,null,384349864.11763597,null,".",null,2.7662870718039301E-2,3.7899017333984375E-3,7.7601800366657869E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",1999,null,4379,4000,8.6999997496604919E-2,null,1311576960,173.78199768066406,0.62543165683746338,null,398044609.54007697,null,".",null,2.8423123900186198E-2,4.4083595275878906E-3,2.5440780043435751E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2000,null,4424,4133,6.5999999642372131E-2,null,1352458496,174.47721862792969,0.62543165683746338,null,412508919.20961177,null,".",null,3.0693844888627808E-2,3.9925575256347656E-3,1.0223876400772269E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2001,null,4321,4054,6.1999998986721039E-2,null,1389144832,175.23805236816406,0.62543165683746338,null,415857023.44279397,null,".",null,2.6764284643245873E-2,4.3511390686035156E-3,-2.3557407270237363E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2002,null,4364,4062,6.8999998271465302E-2,null,1420473216,176.20616149902344,0.62543165683746338,null,423260331.39852375,null,".",null,2.2301737766973417E-2,5.5093765258789063E-3,9.9022110210285064E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2003,null,4400,4062,7.6999999582767487E-2,null,1450781696,175.70626831054688,0.62543165683746338,null,426538475.16132492,null,".",null,2.1112445057852369E-2,-2.8409957885742188E-3,8.2154729533918669E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2004,null,4490,4160,7.4000000953674316E-2,null,1489058304,177.60746765136719,0.62543165683746338,null,442042196.19031811,null,".",null,2.6041397556571866E-2,1.0762214660644531E-2,2.0248160829947182E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2005,null,4646,4254,8.3999998867511749E-2,null,1533738112,176.68177795410156,0.62543165683746338,null,451300703.62299097,null,".",null,2.9564056659562965E-2,-5.2256584167480469E-3,3.4153932594053416E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2006,null,4666,4281,8.3000004291534424E-2,null,1580504704,177.83433532714844,0.62543165683746338,null,462579317.13806367,null,".",null,3.0036262866737218E-2,6.5021514892578125E-3,4.2955392510215518E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2007,null,4755,4400,7.5000002980232239E-2,null,1634203136,178.36801147460938,0.62543165683746338,null,478295418.10493666,null,".",null,3.3411078005954664E-2,2.9964447021484375E-3,1.8894522398115399E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2008,null,4797,4462,7.0000000298023224E-2,null,1688516480,175.55461120605469,0.62543165683746338,null,481869644.10682952,null,".",null,3.2695013989602728E-2,-1.5898704528808594E-2,8.7940265225725511E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2009,null,4816,4435,7.9000003635883331E-2,null,1729028992,170.03656005859375,0.62543165683746338,null,470858379.17738479,null,".",null,2.3709653696606381E-2,-3.19366455078125E-2,3.9529854865936187E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2010,null,4907,4500,8.3000004291534424E-2,null,1769601536,171.354736328125,0.62543165683746338,null,483548693.40933663,null,".",null,2.3194425703668031E-2,7.7223777770996094E-3,1.8719049101246554E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2011,null,4856,4509,7.1000002324581146E-2,null,1816483072,171.99578857421875,0.62543165683746338,null,492236274.17219466,null,".",null,2.6147853277333155E-2,3.7341117858886719E-3,-1.0447703350569881E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2012,null,4893,4524,7.5000002980232239E-2,null,1857488256,170.03721618652344,0.62543165683746338,null,492910892.15177,null,".",null,2.2322921497739401E-2,-1.1452674865722656E-2,7.5905585497899608E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2013,null,4955,4537,8.3999998867511749E-2,null,1892421120,168.11416625976563,0.62543165683746338,null,492603566.07881439,null,".",null,1.8631850030434549E-2,-1.1373996734619141E-2,1.2591555474964267E-2,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2014,null,4989,4564,8.5000000894069672E-2,null,1933513088,168.55523681640625,0.62543165683746338,null,500712724.32676256,null,".",null,2.1481575970160094E-2,2.6202201843261719E-3,6.8383210969500396E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2015,null,5007,4582,8.5000000894069672E-2,null,1977220864,168.8095703125,0.62543165683746338,null,508103539.38392371,null,".",null,2.2353653577230403E-2,1.5077590942382813E-3,3.6014444689076441E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Belgium","BEL",2016,null,5017,4624,7.8000001609325409E-2,null,2027345408,167.93061828613281,0.62543165683746338,null,514165107.09315544,null,".",null,2.5035001813705549E-2,-5.2204132080078125E-3,1.9952121543074242E-3,null,null,null,6.7420586943626404E-2,6.6579416394233704E-2,0.13500000536441803,0.86499999463558197]
["Benin","BEN",1990,null,1955,".",".",null,10179202,".",0.62172573804855347,null,3033624.7509429492,null,".",null,".",".",".",null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1991,null,2023,1992,1.4999999664723873E-2,null,10507585,21.85450553894043,0.62172573804855347,null,3161819.6480339179,null,".",null,3.1750758272561797E-2,".",3.419136474827944E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1992,null,2097,2065,1.4999999664723873E-2,null,10804976,21.793352127075195,0.62172573804855347,null,3255337.1300753276,null,".",null,2.7909391438164732E-2,-2.8021335601806641E-3,3.5926193734174383E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1993,null,2178,2147,1.39999995008111E-2,null,11132097,22.285663604736328,0.62172573804855347,null,3445324.2070245622,null,".",null,2.9825788481588233E-2,2.2338628768920898E-2,3.7899272590985689E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1994,null,2261,2230,1.2999999336898327E-2,null,11451692,21.995296478271484,0.62172573804855347,null,3514933.5527268755,null,".",null,2.8304934764591394E-2,-1.311492919921875E-2,3.7400168785064025E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1995,null,2344,2315,1.2000000104308128E-2,null,12050172,22.317007064819336,0.62172573804855347,null,3727418.2683254546,null,".",null,5.0941441685043998E-2,1.4520406723022461E-2,3.6051678418933086E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1996,null,2416,2388,1.2000000104308128E-2,null,12431598,22.569028854370117,0.62172573804855347,null,3888602.4212873117,null,".",null,3.1162523501425454E-2,1.1229515075683594E-2,3.0254408357802909E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1997,null,2489,2462,1.0999999940395355E-2,null,12942063,23.033782958984375,0.62172573804855347,null,4111601.652357989,null,".",null,4.0241247300130567E-2,2.0383358001708984E-2,2.9767743312886452E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1998,null,2563,2538,9.9999997764825821E-3,null,13370169,23.204235076904297,0.62172573804855347,null,4274462.6928747492,null,".",null,3.2543326778036175E-2,7.3728561401367188E-3,2.92974239964785E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",1999,null,2640,2616,8.999999612569809E-3,null,13947174,23.573217391967773,0.62172573804855347,null,4502780.9535408011,null,".",null,4.2250875826674417E-2,1.5776395797729492E-2,2.960046977629105E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2000,null,2720,2698,8.0000003799796104E-3,null,14434797,24.153848648071289,0.62172573804855347,null,4766643.5617483901,null,".",null,3.4364842874811785E-2,2.4332523345947266E-2,2.9852963149680889E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2001,null,2800,2779,6.99999975040555E-3,null,15126368,24.48808479309082,0.62172573804855347,null,5020725.2476635333,null,".",null,4.679769613308693E-2,1.3742923736572266E-2,2.8987536873252395E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2002,null,2884,2864,6.99999975040555E-3,null,15650749,24.815818786621094,0.62172573804855347,null,5253911.3268629955,null,".",null,3.4079329157975735E-2,1.3294696807861328E-2,2.9558802241544946E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2003,null,2984,2961,8.0000003799796104E-3,null,16226751,24.794382095336914,0.62172573804855347,null,5434858.3892732542,null,".",null,3.6142401378100431E-2,-8.6426734924316406E-4,3.4086462918811122E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2004,null,3085,3060,8.0000003799796104E-3,null,16843078,25.000030517578125,0.62172573804855347,null,5675602.4538805159,null,".",null,3.7278594565545831E-2,8.2600116729736328E-3,3.3286975015837328E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2005,null,3187,3159,8.999999612569809E-3,null,17171014,24.786176681518555,0.62172573804855347,null,5772744.7957395855,null,".",null,1.9282958449998944E-2,-8.5909366607666016E-3,3.2528378077847364E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2006,null,3280,3250,8.999999612569809E-3,null,17586754,25.099201202392578,0.62172573804855347,null,6000595.8264158946,null,".",null,2.3923275392416343E-2,1.2549877166748047E-2,2.876338696085412E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2007,null,3374,3341,9.9999997764825821E-3,null,18328910,25.700311660766602,0.62172573804855347,null,6359822.4269748377,null,".",null,4.1333589674223958E-2,2.3667097091674805E-2,2.8255561727723588E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2008,null,3470,3434,9.9999997764825821E-3,null,18933116,26.162660598754883,0.62172573804855347,null,6671033.5908254059,null,".",null,3.2432963393731029E-2,1.7830133438110352E-2,2.8055609834991557E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2009,null,3568,3530,1.0999999940395355E-2,null,19664222,25.907445907592773,0.62172573804855347,null,6825749.9979968322,null,".",null,3.7888284306475839E-2,-9.8028182983398438E-3,2.7850620758995248E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2010,null,3670,3632,9.9999997764825821E-3,null,20490084,25.550712585449219,0.62172573804855347,null,6970240.895498882,null,".",null,4.1140219376817555E-2,-1.3865232467651367E-2,2.8186447348716115E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2011,null,3772,3672,2.7000000700354576E-2,null,21341870,25.636598587036133,0.62172573804855347,null,7176751.7320825811,null,".",null,4.0729809097236114E-2,3.3557415008544922E-3,2.741370270473098E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2012,null,3888,3785,2.5999998673796654E-2,null,22257568,25.91552734375,0.62172573804855347,null,7521973.8302682489,null,".",null,4.2011214710569789E-2,1.0821342468261719E-2,3.0289521826981414E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2013,null,4008,3903,2.5999998673796654E-2,null,23841828,26.431970596313477,0.62172573804855347,null,8063036.6679913066,null,".",null,6.8759431498929047E-2,1.9731998443603516E-2,3.0397477184370914E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2014,null,4134,4025,2.5999998673796654E-2,null,25624148,26.702943801879883,0.62172573804855347,null,8575645.9135908857,null,".",null,7.2093671015430516E-2,1.0199546813964844E-2,3.0953097477013358E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2015,null,4265,4152,2.5999998673796654E-2,null,27231734,26.037702560424805,0.62172573804855347,null,8755259.2138703577,null,".",null,6.0847796297831991E-2,-2.5228261947631836E-2,3.1196719684066565E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Benin","BEN",2016,null,4397,4285,2.500000037252903E-2,null,28779242,25.92442512512207,0.62172573804855347,null,9103831.2779411897,null,".",null,5.5271378954675043E-2,-4.3599605560302734E-3,3.0480309255031202E-2,null,null,null,0.87185698747634888,7.3143042623996735E-2,0.94499999284744263,5.5000007152557373E-2]
["Burkina Faso","BFA",1990,null,3862,".",".",null,6807436,".",0.59734314680099487,null,2922443.7215273944,null,".",null,".",".",".",null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1991,null,3962,3859,2.5999998673796654E-2,null,7219735.5,19.096481323242188,0.59734314680099487,null,3187508.9129465632,null,".",null,5.8802773758584337E-2,".",2.5563764270037481E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1992,null,4043,3938,2.5999998673796654E-2,null,7545131,18.534875869750977,0.59734314680099487,null,3194926.5892440001,null,".",null,4.4084136676152852E-2,-2.9850006103515625E-2,2.0238042382274557E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1993,null,4129,4022,2.5999998673796654E-2,null,7863243,18.58734130859375,0.59734314680099487,null,3305515.2968928884,null,".",null,4.1296662206075752E-2,2.826690673828125E-3,2.1048256245318697E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1994,null,4221,4111,2.5999998673796654E-2,null,8323430,18.104562759399414,0.59734314680099487,null,3348983.0634287572,null,".",null,5.6875312725976457E-2,-2.631688117980957E-2,2.2036819896408488E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1995,null,4317,4206,2.5999998673796654E-2,null,8704298,18.50349235534668,0.59734314680099487,null,3540423.4560699388,null,".",null,4.47424971670074E-2,2.1795511245727539E-2,2.2488649772979485E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1996,null,4403,4290,2.5999998673796654E-2,null,9163046,19.823818206787109,0.59734314680099487,null,3930392.0316415438,null,".",null,5.1361729500506215E-2,6.8924665451049805E-2,1.9725410200276627E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1997,null,4496,4382,2.500000037252903E-2,null,9743915,20.222505569458008,0.59734314680099487,null,4178668.4007173204,null,".",null,6.146433145221053E-2,1.9912004470825195E-2,2.0901985817772584E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1998,null,4594,4479,2.500000037252903E-2,null,10268797,20.908292770385742,0.59734314680099487,null,4484033.7718405649,null,".",null,5.2466892173693935E-2,3.3349752426147461E-2,2.156299167551623E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",1999,null,4696,4576,2.5999998673796654E-2,null,10811108,21.65269660949707,0.59734314680099487,null,4816039.6572180921,null,".",null,5.1464244299641138E-2,3.4984111785888672E-2,2.1959978258889734E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2000,null,4801,4676,2.5999998673796654E-2,null,11236182,21.393287658691406,0.59734314680099487,null,4903703.2286307858,null,".",null,3.856498296010713E-2,-1.2052774429321289E-2,2.211314702300804E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2001,null,4896,4766,2.7000000700354576E-2,null,11700095,22.139318466186523,0.59734314680099487,null,5228004.7161378572,null,".",null,4.045785438284355E-2,3.4277915954589844E-2,1.9594315661221273E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2002,null,4996,4861,2.7000000700354576E-2,null,12150324,22.448337554931641,0.59734314680099487,null,5455579.9874313828,null,".",null,3.7758874668810449E-2,1.3861417770385742E-2,2.0219047053306127E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2003,null,5102,4960,2.79999990016222E-2,null,12748807,23.388046264648438,0.59734314680099487,null,5881248.3370497627,null,".",null,4.8081862501490491E-2,4.1008472442626953E-2,2.0995027456288895E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2004,null,5212,5036,3.4000001847743988E-2,null,13430126,23.627262115478516,0.59734314680099487,null,6144638.5352059901,null,".",null,5.2062693872610311E-2,1.0176181793212891E-2,2.1331039542978658E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2005,null,5325,5112,3.9999999105930328E-2,null,14301765,24.693531036376953,0.59734314680099487,null,6676878.621263315,null,".",null,6.2882563751081477E-2,4.4140100479125977E-2,2.1449052332890517E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2006,null,5429,5302,2.3000000044703484E-2,null,15139022,25.040702819824219,0.59734314680099487,null,7094394.4312195415,null,".",null,{"$f":"IFERROR(IF($C450=MIN($C$2:$C$50),\".\",LN(I450)-LN(I449)),\".\")","v":5.6892692606172801E-2},1.3961315155029297E-2,{"$f":"IFERROR(IF($C450=MIN($C$2:$C$50),\".\",LN(E450)-LN(E449)),\".\")","v":1.9342243327825415E-2},null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2007,null,5544,5361,3.2999999821186066E-2,null,16075692,25.532754898071289,0.59734314680099487,null,7495582.7994161723,null,".",null,6.0032668579612647E-2,1.945948600769043E-2,2.0961306964286663E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,{"$f":"IFERROR(1-Y451,\".\")","v":5.4000020027160645E-2}]
["Burkina Faso","BFA",2008,null,5663,5451,3.7999998778104782E-2,null,17167894,26.289737701416016,0.59734314680099487,null,8042347.9480567724,null,".",null,6.573269418291261E-2,2.9216527938842773E-2,2.1237525244066191E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2009,null,5784,5541,4.1999999433755875E-2,null,18436624,25.907476425170898,0.59734314680099487,null,8280563.4500750909,null,".",null,7.1298109515353758E-2,-1.4647006988525391E-2,2.114169772479535E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2010,null,5906,5631,4.6999998390674591E-2,null,20119872,26.678991317749023,0.59734314680099487,null,8979966.7660723198,null,".",null,8.7368862275365444E-2,2.9344797134399414E-2,2.0873298465268419E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2011,null,6017,5711,5.0999999046325684E-2,null,22204218,26.862056732177734,0.59734314680099487,null,9565619.4950876348,null,".",null,9.8574287448244036E-2,6.8383216857910156E-3,1.8620012916482409E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2012,null,6132,5791,5.59999980032444E-2,null,24924134,26.802963256835938,0.59734314680099487,null,10182857.809271261,null,".",null,0.11555430018109192,-2.2022724151611328E-3,1.8932164771353399E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2013,null,6247,5872,5.9999998658895493E-2,null,27570214,26.020263671875,0.59734314680099487,null,10469470.948116299,null,".",null,0.10089941605417962,-2.9636859893798828E-2,1.8580387501865303E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2014,null,6360,5947,6.4999997615814209E-2,null,30416098,25.646795272827148,0.59734314680099487,null,10907717.217156814,null,".",null,9.8236020663520662E-2,-1.4456987380981445E-2,1.7927028840597714E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2015,null,6572,6145,6.4999997615814209E-2,null,33409376,25.035932540893555,0.59734314680099487,null,11343810.19016291,null,".",null,9.3864571422134446E-2,-2.4106502532958984E-2,3.2789822822991255E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Burkina Faso","BFA",2016,null,6787,6353,6.4000003039836884E-2,null,35638904,25.237489700317383,0.59734314680099487,null,12008749.185179906,null,".",null,6.4601271014225858E-2,8.01849365234375E-3,3.2190817546599249E-2,null,null,null,0.8064274787902832,0.13957251608371735,0.94599997997283936,5.4000020027160645E-2]
["Bangladesh","BGD",1990,null,34586,".",".",null,56816128,".",0.51200002431869507,null,42420657.179790817,null,".",null,".",".",".",null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1991,null,35622,34839,2.199999988079071E-2,null,61009020,30.111049652099609,0.51200002431869507,null,43899113.72327736,null,".",null,7.1201493009542816E-2,".",2.951444861286312E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1992,null,36723,35880,2.3000000044703484E-2,null,65293300,30.24207878112793,0.51200002431869507,null,46288404.442788884,null,".",null,6.7867705554984781E-2,4.3420791625976563E-3,3.0439837244891521E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1993,null,37894,36979,2.4000000208616257E-2,null,70156952,30.092195510864258,0.51200002431869507,null,48469311.189394526,null,".",null,7.1845475913413281E-2,-4.9684047698974609E-3,3.1389526448684535E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1994,null,39139,38155,2.500000037252903E-2,null,75516592,29.664985656738281,0.51200002431869507,null,50354828.679577202,null,".",null,7.3617490137692698E-2,-1.4298439025878906E-2,3.232662412120213E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1995,null,40462,39407,2.5999998673796654E-2,null,81446448,29.546699523925781,0.51200002431869507,null,52933639.390897989,null,".",null,7.5593330820360904E-2,-3.9954185485839844E-3,3.3243849723850971E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1996,null,41776,40727,2.500000037252903E-2,null,88208840,29.190803527832031,0.51200002431869507,null,55327785.139496408,null,".",null,7.976146022704711E-2,-1.2118339538574219E-2,3.1958749901550121E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1997,null,43172,42000,2.7000000700354576E-2,null,95347992,28.889307022094727,0.51200002431869507,null,57811945.426539481,null,".",null,7.78260878215562E-2,-1.0382175445556641E-2,3.2870125006326134E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1998,null,44628,43317,2.9000001028180122E-2,null,103173728,28.76237678527832,0.51200002431869507,null,60804885.377337158,null,".",null,7.8880974425377559E-2,-4.4033527374267578E-3,3.3169327767833323E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",1999,null,46113,44670,3.0999999493360519E-2,null,111685880,28.494054794311523,0.51200002431869507,null,63644568.604011409,null,".",null,7.9276041063195635E-2,-9.372711181640625E-3,3.27334411799729E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2000,null,47599,46043,3.2999999821186066E-2,null,120757160,28.419986724853516,0.51200002431869507,null,67013463.192514449,null,".",null,7.8091298783114382E-2,-2.6028156280517578E-3,3.1716846702428469E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2001,null,48947,47279,3.4000001847743988E-2,null,130539848,28.344264984130859,0.51200002431869507,null,70415929.567444235,null,".",null,7.7896941971346223E-2,-2.6679039001464844E-3,2.7926327457480582E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2002,null,50304,48514,3.5999998450279236E-2,null,141015536,27.953731536865234,0.51200002431869507,null,73115059.421306968,null,".",null,7.7191539893139094E-2,-1.3874053955078125E-2,2.7346516735926585E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2003,null,51643,49412,4.3000001460313797E-2,null,152274176,27.918256759643555,0.51200002431869507,null,76580396.941518947,null,".",null,7.6812616739911022E-2,-1.2698173522949219E-3,2.6270061984668303E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2004,null,52936,50627,4.3999999761581421E-2,null,164469664,27.929462432861328,0.51200002431869507,null,80592852.042225137,null,".",null,7.7043454379939647E-2,4.0125846862792969E-4,2.4728977918348605E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2005,null,54175,51873,4.3000001460313797E-2,null,177962784,28.259042739868164,0.51200002431869507,null,85860356.477702558,null,".",null,7.8848309955084517E-2,1.1731386184692383E-2,2.3135910712664298E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2006,null,55153,53173,3.5999998450279236E-2,null,192900848,28.597625732421875,0.51200002431869507,null,91588846.353837237,null,".",null,8.0601866181741144E-2,1.1910200119018555E-2,1.7891593896441904E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2007,null,56092,53898,3.9000000804662704E-2,null,208817744,29.227676391601563,0.51200002431869507,null,98053769.823291123,null,".",null,7.9285517278574247E-2,2.1792411804199219E-2,1.6882058545540701E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2008,null,57005,54588,4.1999999433755875E-2,null,226417568,29.568073272705078,0.51200002431869507,null,103950517.39146616,null,".",null,8.0919107250938538E-2,1.1579036712646484E-2,1.6145783421277926E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2009,null,57920,55024,5.000000074505806E-2,null,245230816,29.726171493530273,0.51200002431869507,null,109194950.71805869,null,".",null,7.9818932672065301E-2,5.3327083587646484E-3,1.5923764791777373E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2010,null,58861,56871,3.4000001847743988E-2,null,265678480,29.656974792480469,0.51200002431869507,null,115279077.46522643,null,".",null,8.0086982720072086E-2,-2.3305416107177734E-3,1.6115984050077969E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2011,null,59933,57746,3.7000000476837158E-2,null,288201120,30.084728240966797,0.51200002431869507,null,122731159.566449,null,".",null,8.1371713864211159E-2,1.432037353515625E-2,1.80485394911436E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2012,null,61017,58629,3.9000000804662704E-2,null,313325984,30.502634048461914,0.51200002431869507,null,130734992.45850974,null,".",null,8.3585561253695317E-2,1.3795375823974609E-2,1.7925242252786688E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2013,null,62112,59360,4.3999999761581421E-2,null,339412160,30.877542495727539,0.51200002431869507,null,138596866.82380217,null,".",null,7.997104908825392E-2,1.2216091156005859E-2,1.7786693115130703E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2014,null,63215,60415,4.3999999761581421E-2,null,368260832,31.164438247680664,0.51200002431869507,null,146997351.89158022,null,".",null,8.1576289619896158E-2,9.2484951019287109E-3,1.7602407777262741E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2015,null,64316,61468,4.3999999761581421E-2,null,398975744,31.628305435180664,0.51200002431869507,null,156629549.34530684,null,".",null,8.0109153352147189E-2,1.4774799346923828E-2,1.7266819118303189E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bangladesh","BGD",2016,null,65384,62540,4.3999999761581421E-2,null,432510912,32.258216857910156,0.51200002431869507,null,167771375.85135186,null,".",null,8.0706933049455643E-2,1.9720315933227539E-2,1.6469146331663964E-2,null,null,null,0.60475832223892212,0.28624168038368225,0.88999998569488525,0.11000001430511475]
["Bulgaria","BGR",1990,null,4083,".",".",null,9518184,".",0.53196412324905396,null,36292632.791063853,null,".",null,".",".",".",null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1991,null,4057,3195,0.21200001239776611,null,9651484,189.21974182128906,0.53196412324905396,null,33227591.026606221,null,".",null,1.3907611606558845E-2,".",-6.3882281131295571E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1992,null,4032,3166,0.21500000357627869,null,9718369,175.653076171875,0.53196412324905396,null,30811151.715159588,null,".",null,6.9061201277058615E-3,-7.4398040771484375E-2,-6.1812534552423415E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1993,null,3948,3103,0.21400000154972076,null,9689570,175.06057739257813,0.53196412324905396,null,30355080.47848881,null,".",null,-2.9677567656669623E-3,-3.3788681030273438E-3,-2.1053409197831385E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1994,null,3863,3084,0.20200000703334808,null,9619730,179.439208984375,0.53196412324905396,null,30906939.253716022,null,".",null,-7.2338515173768769E-3,2.4704456329345703E-2,-2.1765037887091054E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1995,null,3777,3176,0.15899999439716339,null,9572686,182.324951171875,0.53196412324905396,null,31790936.266938023,null,".",null,-4.902362914389613E-3,1.5954017639160156E-2,-2.2514039953824394E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1996,null,3697,3189,0.1379999965429306,null,9273793,187.81965637207031,0.53196412324905396,null,32299591.235296212,null,".",null,-3.1721369586939829E-2,2.9691696166992188E-2,-2.1408363775824668E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1997,null,3617,3122,0.13699999451637268,null,11356340,169.65147399902344,0.53196412324905396,null,31944295.760068588,null,".",null,0.20258371302794131,-0.10173606872558594,-2.1876726984535466E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1998,null,3536,3105,0.12200000137090683,null,15565352,150.39155578613281,0.53196412324905396,null,33062346.058198664,null,".",null,0.31527124019656227,-0.12050390243530273,-2.2648808194562164E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",1999,null,3452,2966,0.14100000262260437,null,20135240,127.70140075683594,0.53196412324905396,null,31207548.452104133,null,".",null,0.25742409529661359,-0.16354751586914063,-2.4042371554216402E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2000,null,3365,2819,0.16200000047683716,null,25001378,123.44248962402344,0.53196412324905396,null,32771342.925161202,null,".",null,0.21645942957368547,-3.3919334411621094E-2,-2.5525810124490178E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2001,null,3474,2782,0.19900000095367432,null,30643262,117.00811004638672,0.53196412324905396,null,34163477.849714793,null,".",null,0.20348185799754148,-5.3532123565673828E-2,3.1878704722222651E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2002,null,3432,2811,0.1810000091791153,null,36544712,113.00545501708984,0.53196412324905396,null,36219477.716454864,null,".",null,0.17612369585957666,-3.4807205200195313E-2,-1.2163486193198736E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2003,null,3362,2901,0.13699999451637268,null,43396716,107.26296234130859,0.53196412324905396,null,38058529.754960679,null,".",null,0.17184727283434498,-5.2152633666992188E-2,-2.0607146639290974E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2004,null,3404,2995,0.11999999731779099,null,50866752,103.89934539794922,0.53196412324905396,null,40553481.999774478,null,".",null,0.15882573772869435,-3.1860828399658203E-2,1.2415175724703076E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2005,null,3345,3008,0.10100000351667404,null,60258460,102.14606475830078,0.53196412324905396,null,43488010.218209341,null,".",null,0.16943346968196238,-1.7018795013427734E-2,-1.7484517130935018E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2006,null,3453,3144,9.0000003576278687E-2,null,71665000,97.8037109375,0.53196412324905396,null,46424813.785381712,null,".",null,0.17335950592390859,-4.3441295623779297E-2,3.1776724827663472E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2007,null,3528,3285,6.8999998271465302E-2,null,84513824,94.871299743652344,0.53196412324905396,null,49988081.046808347,null,".",null,0.16491263524045152,-3.04412841796875E-2,2.1487719736688504E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2008,null,3592,3390,5.59999980032444E-2,null,99459096,90.949760437011719,0.53196412324905396,null,52810910.665652566,null,".",null,0.16283134554861789,-4.2213916778564453E-2,1.7978012295408519E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2009,null,3515,3275,6.8000003695487976E-2,null,109349872,84.524971008300781,0.53196412324905396,null,50582434.409959115,null,".",null,9.4806112404576481E-2,-7.3260307312011719E-2,-2.1669625177324292E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2010,null,3430,3078,0.10300000011920929,null,116397392,84.553306579589844,0.53196412324905396,null,50610031.135779068,null,".",null,6.2457552979225284E-2,3.3521652221679688E-4,-2.4479264084780183E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2011,null,3348,2971,0.11300000548362732,null,122790928,85.39654541015625,0.53196412324905396,null,51579222.347198397,null,".",null,5.3473007214510204E-2,9.9234580993652344E-3,-2.4197108550620072E-2,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2012,null,3356,2944,0.12300000339746475,null,129205360,83.656547546386719,0.53196412324905396,null,51595182.819363549,null,".",null,5.0919939793530489E-2,-2.0586013793945313E-2,2.3866359777322543E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2013,null,3379,2942,0.1289999932050705,null,134991680,82.577621459960938,0.53196412324905396,null,52039981.143408284,null,".",null,4.3810070353526243E-2,-1.2980937957763672E-2,6.8300191271930544E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2014,null,3370,2985,0.11399999260902405,null,141028048,81.272804260253906,0.53196412324905396,null,52731514.288338415,null,".",null,4.3745645672011335E-2,-1.5927314758300781E-2,-2.6670633678840261E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2015,null,3344,3038,9.1000005602836609E-2,null,147055040,81.746505737304688,0.53196412324905396,null,54639046.566972487,null,".",null,4.1848145887477983E-2,5.8116912841796875E-3,-7.7450491418140643E-3,null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bulgaria","BGR",2016,null,3275,3027,7.5999997556209564E-2,null,152301152,83.242355346679688,0.53196412324905396,null,56520013.255634628,null,".",null,{"$f":"IFERROR(IF($C514=MIN($C$2:$C$50),\".\",LN(I514)-LN(I513)),\".\")","v":3.5052885421787749E-2},1.8133163452148438E-2,{"$f":"IFERROR(IF($C514=MIN($C$2:$C$50),\".\",LN(E514)-LN(E513)),\".\")","v":-2.0849826135240335E-2},null,null,null,7.1008577942848206E-2,8.7991431355476379E-2,0.15899999439716339,0.84100000560283661]
["Bahrain","BHR",1990,null,217,".",".",null,33067090,".",0.5,null,".",null,".",null,".",".",".",null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,{"$f":"IFERROR(1-Y515,\".\")","v":0.62607651948928833}]
["Bahrain","BHR",1991,null,222,219,1.2999999336898327E-2,null,34750024,".",0.5,null,".",null,".",null,4.9641734697924988E-2,".",2.278002833181958E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1992,null,230,227,1.2999999336898327E-2,null,36607844,".",0.5,null,".",null,".",null,5.2082271726568763E-2,".",3.5401927050916271E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1993,null,239,236,1.2999999336898327E-2,null,37483484,".",0.5,null,".",null,".",null,2.3637874908772005E-2,".",3.8384243008315444E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1994,null,248,245,1.2999999336898327E-2,null,38288228,".",0.5,null,".",null,".",null,2.1242076723265058E-2,".",3.6965194233471443E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1995,null,258,254,1.2999999336898327E-2,null,38862196,".",0.5,null,".",null,".",null,1.487946688667563E-2,".",3.9530838756634878E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1996,null,264,261,1.2999999336898327E-2,null,39283304,".",0.5,null,".",null,".",null,1.077764109850321E-2,".",2.2989518224698635E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1997,null,271,268,1.2999999336898327E-2,null,40162072,".",0.5,null,".",null,".",null,2.2123473676234795E-2,".",2.6169717733385056E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1998,null,280,276,1.2999999336898327E-2,null,41004708,".",0.5,null,".",null,".",null,2.0763821702157514E-2,".",3.2670782289548228E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",1999,null,291,287,1.2999999336898327E-2,null,41418556,".",0.5,null,".",null,".",null,1.0042103594187779E-2,".",3.8533664002243562E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2000,null,305,301,1.2999999336898327E-2,null,42307056,".",0.5,null,".",null,".",null,2.1224887677465887E-2,".",4.6988509435919035E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2001,null,326,321,1.39999995008111E-2,null,43153640,".",0.5,null,".",null,".",null,1.9812890214272016E-2,".",6.6585604759295869E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2002,null,350,345,1.39999995008111E-2,null,43950188,".",0.5,null,".",null,".",null,1.8290130844057728E-2,".",7.1035773116751244E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2003,null,379,374,1.2999999336898327E-2,null,45195028,".",0.5,null,".",null,".",null,2.7930179077536366E-2,".",7.9603050598967329E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2004,null,413,408,1.2999999336898327E-2,null,46800732,".",0.5,null,".",null,".",null,3.4911763039179533E-2,".",8.591138787860686E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2005,null,453,448,1.2999999336898327E-2,null,49305532,".",0.5,null,".",null,".",null,5.2137441879889224E-2,".",9.2444532522001133E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2006,null,502,495,1.2999999336898327E-2,null,52757164,".",0.5,null,".",null,".",null,6.7663287854504262E-2,".",0.10270799420869459,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2007,null,557,550,1.2000000104308128E-2,null,57668288,".",0.5,null,".",null,".",null,8.9007847480054636E-2,".",0.10396512023555537,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2008,null,614,607,1.2000000104308128E-2,null,63707568,".",0.5,null,".",null,".",null,9.9595941387143228E-2,".",9.7429688219857979E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2009,null,668,660,1.2000000104308128E-2,null,67059264,".",0.5,null,".",null,".",null,5.1273403303291332E-2,".",8.4293245389503113E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2010,null,714,706,1.0999999940395355E-2,null,71393120,".",0.5,null,".",null,".",null,6.2624740427533965E-2,".",6.6594788802938787E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2011,null,727,718,1.2000000104308128E-2,null,73057472,".",0.5,null,".",null,".",null,2.3044912911910131E-2,".",1.80435151939351E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2012,null,740,731,1.2000000104308128E-2,null,75718928,".",0.5,null,".",null,".",null,3.578174974757431E-2,".",1.772370866469597E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2013,null,748,739,1.2000000104308128E-2,null,77595936,".",0.5,null,".",null,".",null,2.4486885864913432E-2,".",1.0752791776262427E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2014,null,759,749,1.2000000104308128E-2,null,79402016,".",0.5,null,".",null,".",null,2.3008703675234443E-2,".",1.4598799421152719E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2015,null,778,768,1.2000000104308128E-2,null,83529128,".",0.5,null,".",null,".",null,5.0671650991251482E-2,".",2.4724746782760931E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahrain","BHR",2016,null,816,806,1.2000000104308128E-2,null,".",".",0.5,null,".",null,".",null,".",".",4.768783078571559E-2,null,null,null,8.7338171899318695E-2,0.28658530116081238,0.37392348051071167,0.62607651948928833]
["Bahamas, The","BHS",1990,null,125,".",".",null,8242108.5,".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Bahamas, The","BHS",1991,null,129,114,0.12200000137090683,null,8834378,".",0.5,null,".",null,".",null,6.9394504371866006E-2,".",3.1498667059370433E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1992,null,134,114,0.14800000190734863,null,9332256,".",0.5,null,".",null,".",null,5.4826084790917662E-2,".",3.8027395589239177E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1993,null,138,120,0.12700000405311584,null,9651970,".",0.5,null,".",null,".",null,3.3685253320570041E-2,".",2.9413885206293955E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1994,null,141,122,0.1379999965429306,null,10073184,".",0.5,null,".",null,".",null,4.2714803853296957E-2,".",2.1506205220963359E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1995,null,145,129,0.1080000028014183,null,10576897,".",0.5,null,".",null,".",null,4.8795250740361951E-2,".",2.7973852042405767E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1996,null,147,130,0.11500000208616257,null,11197472,".",0.5,null,".",null,".",null,5.7015944350528258E-2,".",1.3698844358161821E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1997,null,149,135,9.8000004887580872E-2,null,12224723,".",0.5,null,".",null,".",null,8.7772338079489032E-2,".",1.351371916672317E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1998,null,152,140,7.6999999582767487E-2,null,13472925,".",0.5,null,".",null,".",null,9.722173945176138E-2,".",1.993421490081726E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",1999,null,155,144,7.5000002980232239E-2,null,14687819,".",0.5,null,".",null,".",null,8.6336394748173007E-2,".",1.9544596072970322E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2000,null,158,147,7.1999996900558472E-2,null,16047715,".",0.5,null,".",null,".",null,8.8547961022094057E-2,".",1.916991610772012E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2001,null,163,152,6.8999998271465302E-2,null,17185620,".",0.5,null,".",null,".",null,6.8506515786431521E-2,".",3.1155167779795434E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2002,null,168,153,9.1000005602836609E-2,null,18194894,".",0.5,null,".",null,".",null,5.7068017644859026E-2,".",3.0213778596496432E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2003,null,174,155,0.1080000028014183,null,19183116,".",0.5,null,".",null,".",null,5.2889511885876317E-2,".",3.5091319811270338E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2004,null,179,161,0.10199999809265137,null,20044560,".",0.5,null,".",null,".",null,4.3927278085710952E-2,".",2.8330506626225826E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2005,null,185,166,0.10199999809265137,null,21273754,".",0.5,null,".",null,".",null,5.9516311109451436E-2,".",3.2970019237569481E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2006,null,190,176,7.5999997556209564E-2,null,22900260,".",0.5,null,".",null,".",null,7.3674157855652567E-2,".",2.6668247082161756E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2007,null,195,180,7.9000003635883331E-2,null,24396534,".",0.5,null,".",null,".",null,6.3292808821355351E-2,".",2.5975486403260639E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2008,null,200,184,8.1999994814395905E-2,null,25609164,".",0.5,null,".",null,".",null,4.8509183151104196E-2,".",2.5317807984289509E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2009,null,206,177,0.14300000667572021,null,26566966,".",0.5,null,".",null,".",null,3.671830813678767E-2,".",2.9558802241544946E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2010,null,212,182,0.14300000667572021,null,27498648,".",0.5,null,".",null,".",null,3.4468275510810997E-2,".",2.8710105882431058E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2011,null,216,185,0.14499999582767487,null,28540948,".",0.5,null,".",null,".",null,3.7202988207635457E-2,".",1.8692133012153E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2012,null,221,190,0.14000000059604645,null,29741490,".",0.5,null,".",null,".",null,4.1203212616022E-2,".",2.2884293833587144E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2013,null,225,189,0.16200000047683716,null,30826928,".",0.5,null,".",null,".",null,3.5845553077425762E-2,".",1.7937700686667668E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2014,null,229,197,0.1379999965429306,null,32159344,".",0.5,null,".",null,".",null,4.2314452364099253E-2,".",1.7621601349819827E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2015,null,232,204,0.11999999731779099,null,33132658,".",0.5,null,".",null,".",null,2.9816396400160983E-2,".",1.3015368112069936E-2,null,null,null,".",".",".","."]
["Bahamas, The","BHS",2016,null,235,206,0.12700000405311584,null,35047348,".",0.5,null,".",null,".",null,5.6180504786961905E-2,".",1.2848142477849045E-2,null,null,null,".",".",".","."]
["Bosnia and Herzegovina","BIH",1990,null,1763,".",".",null,".",".",0.65122413635253906,null,".",null,".",null,".",".",".",null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1991,null,1729,1426,0.17599999904632568,null,".",".",0.65122413635253906,null,".",null,".",null,".",".",-1.9473696714578992E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1992,null,1677,1367,0.18500000238418579,null,".",".",0.65122413635253906,null,".",null,".",null,".",".",-3.0536723860081771E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1993,null,1615,1287,0.20399999618530273,null,".",".",0.65122413635253906,null,".",null,".",null,".",".",-3.7671526166452196E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1994,null,1557,1180,0.24200001358985901,null,".",".",0.65122413635253906,null,2758501.8622604464,null,".",null,".",".",-3.6574063822758518E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1995,null,1509,1111,0.26399999856948853,null,".",".",0.65122413635253906,null,3332270.264779577,null,".",null,".",".",-3.1313713066149163E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1996,null,1484,1097,0.26100000739097595,null,".",".",0.65122413635253906,null,6296580.0771991629,null,".",null,".",".",-1.6706035040523481E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1997,null,1472,1087,0.26199999451637268,null,".",".",0.65122413635253906,null,8461947.179521909,null,".",null,".",".",-8.1191244385045991E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1998,null,1470,1083,0.26399999856948853,null,".",".",0.65122413635253906,null,9782010.6318141837,null,".",null,".",".",-1.3596195160392455E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",1999,null,1473,1075,0.27000001072883606,null,".",".",0.65122413635253906,null,10721083.63242365,null,".",null,{"$f":"IFERROR(IF($C578=MIN($C$2:$C$50),\".\",LN(I578)-LN(I577)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C578=MIN($C$2:$C$50),\".\",LN(E578)-LN(E577)),\".\")","v":2.0387366898484416E-3},null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2000,null,1477,1092,0.26100000739097595,null,".",".",0.65122413635253906,null,11310743.278932758,null,".",null,".",".",2.7118660687497353E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,{"$f":"IFERROR(1-Y579,\".\")","v":0.69900000095367432}]
["Bosnia and Herzegovina","BIH",2001,null,1481,1090,0.26399999856948853,null,".",".",0.65122413635253906,null,11808415.927405704,null,".",null,".",".",2.7045317364189358E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2002,null,1489,1076,0.27700001001358032,null,".",".",0.65122413635253906,null,12434262.003115056,null,".",null,".",".",5.3872184162102599E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2003,null,1498,1075,0.28200000524520874,null,".",".",0.65122413635253906,null,12931632.491365889,null,".",null,".",".",6.0261313931553318E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2004,null,1508,1063,0.29499998688697815,null,".",".",0.65122413635253906,null,13720462.043746198,null,".",null,".",".",6.6533844907370465E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2005,null,1521,1064,0.30099999904632568,null,".",".",0.65122413635253906,null,14922131.712602429,null,".",null,".",".",8.5837436913909215E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2006,null,1526,1051,0.31099998950958252,null,".",".",0.65122413635253906,null,15724715.10801111,null,".",null,".",".",3.2819195851097049E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2007,null,1527,1085,0.289000004529953,null,".",".",0.65122413635253906,null,16625545.811606966,null,".",null,".",".",6.5509337423019787E-4,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2008,null,1524,1169,0.23299999535083771,null,".",".",0.65122413635253906,null,17536876.413624976,null,".",null,".",".",-1.9665689720405055E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2009,null,1520,1154,0.23999999463558197,null,".",".",0.65122413635253906,null,17033588.88061218,null,".",null,".",".",-2.6281224062696396E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2010,null,1512,1101,0.2720000147819519,null,".",".",0.65122413635253906,null,17164279.813096769,null,".",null,".",".",-5.2770571008444733E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2011,null,1493,1081,0.27599999308586121,null,".",".",0.65122413635253906,null,17320174.03670346,null,".",null,".",".",-1.2645759200287543E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2012,null,1473,1060,0.28100001811981201,null,".",".",0.65122413635253906,null,17158544.321798604,null,".",null,".",".",-1.3486381076559972E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2013,null,1451,1053,0.27500000596046448,null,".",".",0.65122413635253906,null,17569352.813706238,null,".",null,".",".",-1.5048163578442519E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2014,null,1429,1036,0.27500000596046448,null,".",".",0.65122413635253906,null,17759431.367237758,null,".",null,".",".",-1.5278074954320431E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2015,null,1414,1022,0.27700001001358032,null,".",".",0.65122413635253906,null,18295041.850071106,null,".",null,".",".",-1.0552331473349774E-2,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Bosnia and Herzegovina","BIH",2016,null,1410,1056,0.25100001692771912,null,".",".",0.65122413635253906,null,18658686.733933773,null,".",null,".",".",-2.8328630843033054E-3,null,null,null,0.24959269165992737,5.1407318562269211E-2,0.30099999904632568,0.69900000095367432]
["Belarus","BLR",1990,null,4707,".",".",null,".",".",0.56510144472122192,null,31616193.390465453,null,".",null,".",".",".",null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1991,null,4696,4657,8.0000003799796104E-3,null,".",".",0.56510144472122192,null,31236799.06986212,null,".",null,".",".",-2.3396798932093787E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1992,null,4689,4662,6.0000000521540642E-3,null,".",".",0.56510144472122192,null,28238066.359120984,null,".",null,".",".",-1.4917424183469308E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1993,null,4685,4657,6.0000000521540642E-3,null,".",".",0.56510144472122192,null,26091973.315702558,null,".",null,".",".",-8.534244170625982E-4,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1994,null,4688,4659,6.0000000521540642E-3,null,".",".",0.56510144472122192,null,23039212.437760755,null,".",null,".",".",6.4013658432493514E-4,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1995,null,4697,4667,6.0000000521540642E-3,null,".",".",0.56510144472122192,null,20643134.344415341,null,".",null,".",".",1.9179547701462241E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1996,null,4709,4667,8.999999612569809E-3,null,".",".",0.56510144472122192,null,21221142.105781507,null,".",null,".",".",2.5515642165601093E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1997,null,4714,4671,8.999999612569809E-3,null,".",".",0.56510144472122192,null,23640352.305870064,null,".",null,".",".",1.0612332525212764E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1998,null,4723,4681,8.999999612569809E-3,null,".",".",0.56510144472122192,null,25626141.899629448,null,".",null,".",".",1.9073864000418439E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",1999,null,4739,4695,8.999999612569809E-3,null,".",".",0.56510144472122192,null,26497430.724162836,null,".",null,".",".",3.3819520714697404E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2000,null,4780,4737,8.999999612569809E-3,null,".",".",0.56510144472122192,null,28034281.706307922,null,".",null,".",".",8.6144035179138712E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2001,null,4812,4769,8.999999612569809E-3,null,".",".",0.56510144472122192,null,29358987.303588621,null,".",null,".",".",6.6722516090678141E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2002,null,4844,4800,8.999999612569809E-3,null,".",".",0.56510144472122192,null,30840226.694801942,null,".",null,".",".",6.6280275784134091E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2003,null,4876,4832,8.999999612569809E-3,null,".",".",0.56510144472122192,null,33012363.282372732,null,".",null,".",".",6.5843859281802253E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2004,null,4908,4864,8.999999612569809E-3,null,".",".",0.56510144472122192,null,36792194.012333773,null,".",null,".",".",6.5413152296383004E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2005,null,4941,4897,8.999999612569809E-3,null,".",".",0.56510144472122192,null,40250660.249493152,null,".",null,".",".",6.7012130149493032E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2006,null,4964,4921,8.999999612569809E-3,null,".",".",0.56510144472122192,null,44275726.274442457,null,".",null,".",".",4.6441274787465403E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2007,null,4993,4949,8.999999612569809E-3,null,".",".",0.56510144472122192,null,48083438.7341059,null,".",null,".",".",5.8250641761130595E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2008,null,5025,4981,8.999999612569809E-3,null,".",".",0.56510144472122192,null,52987949.485031985,null,".",null,".",".",6.388522426666654E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2009,null,5056,5011,8.999999612569809E-3,null,".",".",0.56510144472122192,null,53093925.384025365,null,".",null,".",".",6.1502028994162572E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2010,null,5083,5024,1.2000000104308128E-2,null,".",".",0.56510144472122192,null,57231904.542875476,null,".",null,".",".",5.3259816202100296E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2011,null,5098,5064,6.99999975040555E-3,null,".",".",0.56510144472122192,null,60404676.194714956,null,".",null,".",".",2.9466674891569511E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2012,null,5111,5080,6.0000000521540642E-3,null,".",".",0.56510144472122192,null,61450517.456873588,null,".",null,".",".",2.5467738322202393E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2013,null,5119,5093,4.999999888241291E-3,null,".",".",0.56510144472122192,null,62079761.417998925,null,".",null,".",".",1.5640276893034155E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2014,null,5119,5094,4.999999888241291E-3,null,".",".",0.56510144472122192,null,63149449.097562537,null,".",null,".",".",0,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2015,null,5112,5087,4.999999888241291E-3,null,".",".",0.56510144472122192,null,60731096.387141719,null,".",null,".",".",-1.36839040021286E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belarus","BLR",2016,null,5089,5064,4.999999888241291E-3,null,".",".",0.56510144472122192,null,59122306.886023551,null,".",null,".",".",-4.5093694685380825E-3,null,null,null,7.4555069208145142E-2,0.10889272391796112,0.18344779312610626,0.81655220687389374]
["Belize","BLZ",1990,null,62,".",".",null,1492217.125,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1991,null,63,61,3.7999998778104782E-2,null,1638966.625,".",0.5,null,".",null,".",null,9.3802919195050904E-2,".",1.6000341346440905E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1992,null,65,60,6.8000003695487976E-2,null,1798162,".",0.5,null,".",null,".",null,9.2699095573763657E-2,".",3.1252543504104224E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1993,null,66,60,9.8000004887580872E-2,null,1984036.875,".",0.5,null,".",null,".",null,9.8368562777583435E-2,".",1.5267472130788384E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1994,null,67,60,0.11100000143051147,null,2080633.625,".",0.5,null,".",null,".",null,4.7538879848090687E-2,".",1.5037877364540542E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1995,null,70,61,0.125,null,2184974,".",0.5,null,".",null,".",null,4.8931454435688693E-2,".",4.3802622658393631E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1996,null,73,63,0.1379999965429306,null,2275564,".",0.5,null,".",null,".",null,4.0624004602447528E-2,".",4.1964199099031596E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1997,null,77,67,0.12700000405311584,null,2367492.5,".",0.5,null,".",null,".",null,3.9603444408749411E-2,".",5.3345980705293172E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1998,null,81,69,0.14300000667572021,null,2452083.25,".",0.5,null,".",null,".",null,3.5106591199181025E-2,".",5.0643732818755005E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",1999,null,85,74,0.12800000607967377,null,2604405.25,".",0.5,null,".",null,".",null,6.0266368824288818E-2,".",4.8202101817877541E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2000,null,89,80,0.10999999940395355,null,2864326.75,".",0.5,null,".",null,".",null,9.5128993080008328E-2,".",4.5985113241822972E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2001,null,94,85,9.1000005602836609E-2,null,3054012,".",0.5,null,".",null,".",null,6.4122804783876219E-2,".",5.4658412537864187E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2002,null,98,88,0.10000000149011612,null,3237539,".",0.5,null,".",null,".",null,5.8357337223339911E-2,".",4.1672696400568476E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2003,null,102,91,0.10300000011920929,null,3380632,".",0.5,null,".",null,".",null,4.3249200979300184E-2,".",4.0005334613698373E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2004,null,106,95,0.10499999672174454,null,3515420.75,".",0.5,null,".",null,".",null,3.9096545114782444E-2,".",3.846628082779624E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2005,null,111,98,0.10999999940395355,null,3672333.5,".",0.5,null,".",null,".",null,4.3668071694995092E-2,".",4.609110720026699E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2006,null,116,105,9.3999996781349182E-2,null,3801416.5,".",0.5,null,".",null,".",null,3.4546469357085385E-2,".",4.4059989794030585E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2007,null,122,111,8.5000000894069672E-2,null,3931826.25,".",0.5,null,".",null,".",null,3.3730252169224428E-2,".",5.0430853626892258E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2008,null,127,117,8.1999994814395905E-2,null,4152676.25,".",0.5,null,".",null,".",null,5.4648993314701855E-2,".",4.0166041725334445E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2009,null,133,120,9.8999999463558197E-2,null,4269880.5,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C642=MIN($C$2:$C$50),\".\",LN(I642)-LN(I641)),\".\")","v":2.7832834985206389E-2},".",{"$f":"IFERROR(IF($C642=MIN($C$2:$C$50),\".\",LN(E642)-LN(E641)),\".\")","v":4.616204176316252E-2},null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2010,null,139,123,0.11399999260902405,null,4279327,".",0.5,null,".",null,".",null,2.20991333863374E-3,".",4.4124804908937776E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,{"$f":"IFERROR(1-Y643,\".\")","v":0.53384429216384888}]
["Belize","BLZ",2011,null,146,127,0.1289999932050705,null,4358412,".",0.5,null,".",null,".",null,1.83120165941002E-2,".",4.9132688577644856E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2012,null,152,130,0.14300000667572021,null,4421853.5,".",0.5,null,".",null,".",null,1.4451181247757461E-2,".",4.0273899137940106E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2013,null,155,137,0.11699999868869781,null,4532057,".",0.5,null,".",null,".",null,2.4616968234330017E-2,".",1.9544596072970322E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2014,null,158,140,0.11600000411272049,null,4703683,".",0.5,null,".",null,".",null,3.7169898554509473E-2,".",1.916991610772012E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2015,null,161,145,0.10000000149011612,null,4874964,".",0.5,null,".",null,".",null,3.5766900937387547E-2,".",1.8809331957496234E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Belize","BLZ",2016,null,167,154,7.9000003635883331E-2,null,5119735,".",0.5,null,".",null,".",null,4.8989960092274742E-2,".",3.658944743229231E-2,null,null,null,0.22241643071174622,0.24373927712440491,0.46615570783615112,0.53384429216384888]
["Bermuda","BMU",1990,null,".",".",".",null,7992897,".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1991,null,".",".",".",null,8242901.5,".",0.5,null,".",null,".",null,3.0799133441394844E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1992,null,".",".",".",null,8479075,".",0.5,null,".",null,".",null,2.8248957938698638E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1993,null,".",".",".",null,8709085,".",0.5,null,".",null,".",null,2.6765370015889189E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1994,null,".",".",".",null,8908004,".",0.5,null,".",null,".",null,2.2583464748249682E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1995,null,".",".",".",null,9119033,".",0.5,null,".",null,".",null,2.3413569333239792E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1996,null,".",".",".",null,9418307,".",0.5,null,".",null,".",null,3.2291580681636844E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1997,null,".",".",".",null,9789559,".",0.5,null,".",null,".",null,3.86610611180771E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1998,null,".",".",".",null,10317790,".",0.5,null,".",null,".",null,5.2553180271242894E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",1999,null,".",".",".",null,10901218,".",0.5,null,".",null,".",null,5.5004936277775585E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2000,null,".",".",".",null,11496302,".",0.5,null,".",null,".",null,5.315089232706427E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2001,null,".",".",".",null,11922506,".",0.5,null,".",null,".",null,3.6402456001642491E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2002,null,".",".",".",null,12044613,".",0.5,null,".",null,".",null,1.0189631596073667E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2003,null,".",".",".",null,12364896,".",0.5,null,".",null,".",null,2.6243984064620918E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2004,null,".",".",".",null,13002620,".",0.5,null,".",null,".",null,5.028938551595985E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2005,null,".",".",".",null,13683971,".",0.5,null,".",null,".",null,5.1074272232810358E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2006,null,".",".",".",null,14040934,".",0.5,null,".",null,".",null,2.5751772751814173E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2007,null,".",".",".",null,14431799,".",0.5,null,".",null,".",null,2.7457115238135543E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2008,null,".",".",".",null,14940160,".",0.5,null,".",null,".",null,3.4618853312320397E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2009,null,".",".",".",null,15237950,".",0.5,null,".",null,".",null,1.9736137622917482E-2,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2010,null,".",".",".",null,15390696,".",0.5,null,".",null,".",null,9.9741442248202361E-3,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2011,null,".",".",".",null,15474382,".",0.5,null,".",null,".",null,5.4227113938303262E-3,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2012,null,".",".",".",null,15456531,".",0.5,null,".",null,".",null,-1.154249923491335E-3,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2013,null,".",".",".",null,15433385,".",0.5,null,".",null,".",null,-1.4986123194304923E-3,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2014,null,".",".",".",null,15381293,".",0.5,null,".",null,".",null,-3.3809893857927875E-3,".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Bermuda","BMU",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Bolivia","BOL",1990,null,2753,".",".",null,22852884,".",0.50929635763168335,null,9312432.2851836421,null,".",null,".",".",".",null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1991,null,2830,2663,5.9000000357627869E-2,null,23408268,39.262973785400391,0.50929635763168335,null,9802873.5915169027,null,".",null,2.4011969471615657E-2,".",2.7585485494676654E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1992,null,2900,2740,5.4999999701976776E-2,null,24019652,38.840709686279297,0.50929635763168335,null,9964277.9089969005,null,".",null,2.5783035330690041E-2,-1.0812997817993164E-2,2.4434025337281895E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1993,null,2983,2804,5.9999998658895493E-2,null,24605514,39.554607391357422,0.50929635763168335,null,10389682.313062677,null,".",null,2.4098235542584945E-2,1.8213272094726563E-2,2.821876854018246E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1994,null,3070,2974,3.0999999493360519E-2,null,25003960,39.878448486328125,0.50929635763168335,null,10874596.450541168,null,".",null,1.6063648161502186E-2,8.1539154052734375E-3,2.8748056066495664E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1995,null,3162,3045,3.7000000476837158E-2,null,25556656,40.805999755859375,0.50929635763168335,null,11383340.205975166,null,".",null,2.1863579205202655E-2,2.2993087768554688E-2,2.9527177188173326E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1996,null,3253,3083,5.1999997347593307E-2,null,26378990,41.65753173828125,0.50929635763168335,null,11879806.409173837,null,".",null,3.1670068446029376E-2,2.0653009414672852E-2,2.8372908703934385E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1997,null,3351,3282,2.0999999716877937E-2,null,27726118,41.332855224609375,0.50929635763168335,null,12468356.81694827,null,".",null,4.9806997064710146E-2,-7.8244209289550781E-3,2.96811612639587E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1998,null,3440,3333,3.0999999493360519E-2,null,29704258,41.619121551513672,0.50929635763168335,null,13095434.713445527,null,".",null,6.8915545495766395E-2,6.9019794464111328E-3,2.6212662630134886E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",1999,null,3529,3384,4.0999997407197952E-2,null,31024048,40.588733673095703,0.50929635763168335,null,13151337.215261864,null,".",null,4.3472243152418599E-2,-2.5069236755371094E-2,2.5543073307824571E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2000,null,3620,3458,4.5000001788139343E-2,null,32106024,40.459556579589844,0.50929635763168335,null,13481147.87147356,null,".",null,3.4281030392396161E-2,-3.1876564025878906E-3,2.545948114454788E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2001,null,3729,3528,5.4000001400709152E-2,null,32738926,40.335010528564453,0.50929635763168335,null,13708143.321672434,null,".",null,1.9521091414567593E-2,-3.0829906463623047E-3,2.966607535900323E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2002,null,3842,3634,5.4000001400709152E-2,null,33688940,40.151817321777344,0.50929635763168335,null,14048868.235369692,null,".",null,2.8604826085906865E-2,-4.5521259307861328E-3,2.9852963149680889E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2003,null,3957,3765,4.9000002443790436E-2,null,34311096,40.147636413574219,0.50929635763168335,null,14429780.796483854,null,".",null,1.8299206818554126E-2,-1.0418891906738281E-4,2.9493098056923017E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2004,null,4074,3899,4.3000001460313797E-2,null,34675056,40.881889343261719,0.50929635763168335,null,15031978.20198933,null,".",null,1.0551780796188126E-2,1.8123626708984375E-2,2.9139155401326278E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2005,null,4193,3980,5.0999999046325684E-2,null,35490952,41.764316558837891,0.50929635763168335,null,15696607.065837437,null,".",null,2.3257209560245684E-2,2.1355152130126953E-2,2.8791150384011033E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2006,null,4313,4121,4.5000001788139343E-2,null,36162080,42.611484527587891,0.50929635763168335,null,16449574.691785306,null,".",null,1.8733265237305119E-2,2.0081520080566406E-2,2.8217249477080486E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2007,null,4340,4127,4.9000002443790436E-2,null,37037200,43.994842529296875,0.50929635763168335,null,17200380.149626859,null,".",null,2.3911756974591469E-2,3.1948566436767578E-2,6.2406304466087192E-3,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2008,null,4461,4345,2.5999998673796654E-2,null,38557992,44.606708526611328,0.50929635763168335,null,18257962.323105313,null,".",null,4.0240580729488329E-2,1.3811826705932617E-2,2.7498608033813099E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2009,null,4563,4432,2.9000001028180122E-2,null,40134244,44.743991851806641,0.50929635763168335,null,18870882.348148953,null,".",null,4.0066541281458257E-2,3.0729770660400391E-3,2.260734579913759E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2010,null,4663,4544,2.500000037252903E-2,null,41870616,45.04852294921875,0.50929635763168335,null,19649631.308164805,null,".",null,4.2354357148195021E-2,6.7830085754394531E-3,2.1678715880918631E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2011,null,4758,4652,2.199999988079071E-2,null,44401452,45.485042572021484,0.50929635763168335,null,20672216.340192419,null,".",null,5.8687879478892313E-2,9.6433162689208984E-3,2.0168394054582706E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2012,null,4670,4574,2.0999999716877937E-2,null,46553844,47.092960357666016,0.50929635763168335,null,21731104.039649837,null,".",null,4.7337406580805208E-2,3.4739971160888672E-2,-1.8668340199960554E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2013,null,4804,4689,2.4000000208616257E-2,null,49250320,48.293888092041016,0.50929635763168335,null,23207952.413940001,null,".",null,5.6306286871951272E-2,2.518153190612793E-2,2.8289832536930959E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2014,null,5053,4951,1.9999999552965164E-2,null,52408620,48.048423767089844,0.50929635763168335,null,24475238.84351277,null,".",null,6.2155216555602522E-2,-5.0957202911376953E-3,5.0533222092035146E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2015,null,4858,4708,3.0999999493360519E-2,null,55520460,50.197299957275391,0.50929635763168335,null,25664047.181870673,null,".",null,5.7680519852297607E-2,4.3751955032348633E-2,-3.9355295729791351E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Bolivia","BOL",2016,null,4985,4832,3.0999999493360519E-2,null,58979468,50.123954772949219,0.50929635763168335,null,26758341.469494738,null,".",null,6.0437781872849428E-2,-1.4622211456298828E-3,2.5806572833820596E-2,null,null,null,0.43488737940788269,0.39511260390281677,0.83099997043609619,0.16900002956390381]
["Brazil","BRA",1990,null,59936,".",".",null,2728585472,".",0.53984355926513672,null,1192733081.1963232,null,".",null,".",".",".",null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1991,null,61721,58236,5.6999996304512024E-2,null,2843656704,94.086196899414063,0.53984355926513672,null,1210766456.7996812,null,".",null,4.1307463004024214E-2,".",2.9346903305528471E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1992,null,63508,59431,6.4000003039836884E-2,null,2939279360,91.180252075195313,0.53984355926513672,null,1205113228.2730494,null,".",null,{"$f":"IFERROR(IF($C706=MIN($C$2:$C$50),\".\",LN(I706)-LN(I705)),\".\")","v":3.3073639864248605E-2},-3.1373023986816406E-2,{"$f":"IFERROR(IF($C706=MIN($C$2:$C$50),\".\",LN(E706)-LN(E705)),\".\")","v":2.8541652648058857E-2},null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1993,null,65328,61388,5.9999998658895493E-2,null,3044321280,92.266273498535156,0.53984355926513672,null,1261333796.8781114,null,".",null,3.5113544106426531E-2,1.1840343475341797E-2,2.8254852361955685E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,{"$f":"IFERROR(1-Y707,\".\")","v":0.53999999165534973}]
["Brazil","BRA",1994,null,67219,63121,6.1000000685453415E-2,null,3176899072,93.823623657226563,0.53984355926513672,null,1328620300.4133484,null,".",null,4.2627606682838604E-2,1.6737937927246094E-2,2.8535211084237844E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1995,null,69196,65079,5.9999998658895493E-2,null,3322715648,94.341773986816406,0.53984355926513672,null,1387301889.7957866,null,".",null,4.4876828393519475E-2,5.5074691772460938E-3,2.8987111823273182E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1996,null,71176,66357,6.8000003695487976E-2,null,3465994240,93.496749877929688,0.53984355926513672,null,1417927071.8928604,null,".",null,4.2217114592617122E-2,-8.9974403381347656E-3,2.8212625457735285E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1997,null,73223,67599,7.6999999582767487E-2,null,3626797312,93.631439208984375,0.53984355926513672,null,1466066102.0384016,null,".",null,4.5350446206285255E-2,1.4395713806152344E-3,2.8353896322185435E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1998,null,75322,68618,8.8999994099140167E-2,null,3780672512,91.330726623535156,0.53984355926513672,null,1471026627.286835,null,".",null,4.1551931394060659E-2,-2.4878978729248047E-2,2.8262677544043768E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",1999,null,77450,70007,9.6000000834465027E-2,null,3901866496,89.422340393066406,0.53984355926513672,null,1477926721.68856,null,".",null,3.1553120332166174E-2,-2.1116733551025391E-2,2.786031005418188E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2000,null,79594,71798,9.8000004887580872E-2,null,4039464704,90.352043151855469,0.53984355926513672,null,1538707417.4357843,null,".",null,3.4657156817893053E-2,1.0343074798583984E-2,2.7306146262057851E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2001,null,81661,74026,9.3999996781349182E-2,null,4175388672,88.738082885742188,0.53984355926513672,null,1560093406.6156316,null,".",null,3.3095264875171893E-2,-1.8024444580078125E-2,2.5637818589137495E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2002,null,84422,76731,9.1000005602836609E-2,null,4301583360,88.493804931640625,0.53984355926513672,null,1607727796.8103666,null,".",null,2.9775729118224348E-2,-2.7565956115722656E-3,3.3251499428118336E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2003,null,86249,77857,9.6999995410442352E-2,null,4411045376,87.744575500488281,0.53984355926513672,null,1626072083.7222903,null,".",null,2.5128529901856211E-2,-8.5024833679199219E-3,2.1410430499166466E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2004,null,88931,81025,8.8999994099140167E-2,null,4540020736,89.664863586425781,0.53984355926513672,null,1719731819.4795046,null,".",null,2.8819871364067495E-2,2.1648883819580078E-2,3.0622326506248854E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2005,null,90913,82449,9.3000002205371857E-2,null,4669812736,90.449676513671875,0.53984355926513672,null,1774799957.6402581,null,".",null,2.8187392075494699E-2,8.7146759033203125E-3,2.2042217111685858E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2006,null,92908,85113,8.3999998867511749E-2,null,4815154688,91.142433166503906,0.53984355926513672,null,1845115804.3080137,null,".",null,3.0649199486916245E-2,7.6298713684082031E-3,2.1706750954077592E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2007,null,93952,86351,8.1000000238418579E-2,null,4994381312,94.241287231445313,0.53984355926513672,null,1957111987.4923465,null,".",null,3.654537196147345E-2,3.3434867858886719E-2,1.1174257338625537E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2008,null,95687,88390,7.5999997556209564E-2,null,5212125696,95.826576232910156,0.53984355926513672,null,2056813970.7468204,null,".",null,4.2674232658079347E-2,1.6681671142578125E-2,1.8298434509341988E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2009,null,97400,89335,8.3000004291534424E-2,null,5412252672,93.421791076660156,0.53984355926513672,null,2054224996.0316746,null,".",null,3.7677620954468694E-2,-2.5415420532226563E-2,1.7743762587151934E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2010,null,97300,90239,7.2999998927116394E-2,null,5677326336,97.589141845703125,0.53984355926513672,null,2208871646.2028193,null,".",null,4.7815009838647171E-2,4.3641567230224609E-2,-1.0272214565301141E-3,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2011,null,97106,90609,6.7000001668930054E-2,null,5964708352,98.790870666503906,0.53984355926513672,null,2296661602.1019268,null,".",null,4.9379754725386249E-2,1.2238979339599609E-2,-1.9958238366815095E-3,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2012,null,98202,91141,7.1999996900558472E-2,null,6244598272,98.118782043457031,0.53984355926513672,null,2340783923.7634697,null,".",null,4.5856652421882416E-2,-6.8264007568359375E-3,1.1223416396523689E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2013,null,99542,92584,7.0000000298023224E-2,null,6543506944,97.959320068359375,0.53984355926513672,null,2411121329.0144424,null,".",null,4.6756438152556257E-2,-1.6264915466308594E-3,1.3553083901911123E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2014,null,100603,93893,6.7000001668930054E-2,null,6807281664,95.851478576660156,0.53984355926513672,null,2423272459.2448468,null,".",null,3.951962047200297E-2,-2.1752357482910156E-2,1.0602412640844605E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2015,null,102302,93668,8.3999998867511749E-2,null,6987424256,91.151084899902344,0.53984355926513672,null,2331933197.3880415,null,".",null,2.6119126303406404E-2,-5.0281524658203125E-2,1.6747144814049264E-2,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Brazil","BRA",2016,null,103214,91231,0.11600000411272049,null,".",".",0.53984355926513672,null,2248106280.7100682,null,".",null,".",".",8.8752796527451494E-3,null,null,null,0.23512879014015198,0.22587122023105621,0.46000000834465027,0.53999999165534973]
["Barbados","BRB",1990,null,136,".",".",null,8768289,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1991,null,135,104,0.23000000417232513,null,8901715,".",0.5,null,".",null,".",null,1.5102264374807106E-2,".",-7.3801072976227289E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1992,null,138,106,0.22900000214576721,null,8767736,".",0.5,null,".",null,".",null,-1.5165334540387931E-2,".",2.1978906718775448E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1993,null,140,105,0.24500000476837158,null,8748118,".",0.5,null,".",null,".",null,-2.2400287423209875E-3,".",1.4388737452098788E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1994,null,141,109,0.23000000417232513,null,8827589,".",0.5,null,".",null,".",null,9.0433393783015958E-3,".",7.1174677688645716E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1995,null,144,115,0.19700001180171967,null,8882534,".",0.5,null,".",null,".",null,6.2049457576272005E-3,".",2.1053409197832273E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1996,null,143,122,0.14699999988079071,null,8942255,".",0.5,null,".",null,".",null,6.7009178585344387E-3,".",-6.9686693160937452E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1997,null,144,123,0.14599999785423279,null,9229153,".",0.5,null,".",null,".",null,3.1579483808055642E-2,".",6.9686693160937452E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1998,null,144,126,0.12399999797344208,null,9627660,".",0.5,null,".",null,".",null,4.2272927305308627E-2,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",1999,null,145,129,0.10600000619888306,null,9987190,".",0.5,null,".",null,".",null,3.6663066183365345E-2,".",6.9204428445734933E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2000,null,145,131,9.3999996781349182E-2,null,10287124,".",0.5,null,".",null,".",null,2.9589744312861654E-2,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2001,null,146,132,9.8999999463558197E-2,null,10524792,".",0.5,null,".",null,".",null,2.2840600777815467E-2,".",6.8728792877621459E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2002,null,147,132,0.10300000011920929,null,10935992,".",0.5,null,".",null,".",null,3.8325750989628204E-2,".",6.8259650703996755E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2003,null,148,132,0.10999999940395355,null,11135986,".",0.5,null,".",null,".",null,1.8122478514879248E-2,".",6.7796869853786745E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2004,null,150,136,9.8000004887580872E-2,null,11368265,".",0.5,null,".",null,".",null,2.0643855164294678E-2,".",1.3423020332140823E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2005,null,151,137,9.1000005602836609E-2,null,11613416,".",0.5,null,".",null,".",null,2.1335279974078247E-2,".",6.6445427186687667E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2006,null,151,138,8.6999997496604919E-2,null,11941829,".",0.5,null,".",null,".",null,2.7886297267031068E-2,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2007,null,152,141,7.5000002980232239E-2,null,12152342,".",0.5,null,".",null,".",null,1.7474629600151559E-2,".",6.6006840313521664E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2008,null,152,140,8.1000000238418579E-2,null,12328210,".",0.5,null,".",null,".",null,1.4368223853061579E-2,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2009,null,152,137,0.10000000149011612,null,12372114,".",0.5,null,".",null,".",null,3.554936869385017E-3,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2010,null,152,136,0.10700000077486038,null,12480390,".",0.5,null,".",null,".",null,8.7135433176435129E-3,".",0,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2011,null,153,136,0.11100000143051147,null,12619946,".",0.5,null,".",null,".",null,1.1119965728557446E-2,".",6.5574005461588314E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2012,null,151,134,0.11600000411272049,null,12656865,".",0.5,null,".",null,".",null,2.9211775372566251E-3,".",-1.3158084577510998E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2013,null,153,136,0.11600000411272049,null,12692119,".",0.5,null,".",null,".",null,2.7814939430435004E-3,".",1.3158084577510998E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2014,null,149,131,0.12200000137090683,null,12711863,".",0.5,null,".",null,".",null,1.5544022960973791E-3,".",-2.6491615446976091E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2015,null,150,133,0.11399999260902405,null,12754100,".",0.5,null,".",null,".",null,3.3171365818098764E-3,".",6.6889881507963267E-3,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Barbados","BRB",2016,null,153,138,9.6999995410442352E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9802627296179764E-2,null,null,null,0.14019732177257538,0.14257721602916718,0.28277453780174255,0.71722546219825745]
["Brunei Darussalam","BRN",1990,null,110,".",".",null,16602498,".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1991,null,114,108,4.6999998390674591E-2,null,18207860,".",0.5,null,".",null,".",null,9.2300203017476434E-2,".",3.5718082602079093E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1992,null,118,112,4.9000002443790436E-2,null,20159300,".",0.5,null,".",null,".",null,0.10181235139170042,".",3.4486176071169439E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1993,null,122,116,4.9000002443790436E-2,null,22614940,".",0.5,null,".",null,".",null,0.11494502944182727,".",3.3336420267591649E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1994,null,127,121,5.000000074505806E-2,null,24644666,".",0.5,null,".",null,".",null,8.5949737800849135E-2,".",4.0166041725334445E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1995,null,132,125,5.0999999046325684E-2,null,26842356,".",0.5,null,".",null,".",null,8.542060006397989E-2,".",3.8614836127779384E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1996,null,136,129,5.1999997347593307E-2,null,31696886,".",0.5,null,".",null,".",null,0.16623735493475778,".",2.9852963149681777E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1997,null,141,133,5.3000003099441528E-2,null,34104024,".",0.5,null,".",null,".",null,7.3196940572898939E-2,".",3.6105004642116079E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1998,null,146,138,5.4000001400709152E-2,null,35939588,".",0.5,null,".",null,".",null,5.2424034546916687E-2,".",3.4846731330167913E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",1999,null,151,143,5.59999980032444E-2,null,37065308,".",0.5,null,".",null,".",null,3.0842020060969588E-2,".",3.3673215106587939E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2000,null,157,148,5.59999980032444E-2,null,37412036,".",0.5,null,".",null,".",null,9.3110330296255484E-3,".",3.896596853338341E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2001,null,161,152,5.6999996304512024E-2,null,37866948,".",0.5,null,".",null,".",null,1.2086176338865329E-2,".",2.5158559636155431E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2002,null,165,155,5.8000002056360245E-2,null,39196020,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C770=MIN($C$2:$C$50),\".\",LN(I770)-LN(I769)),\".\")","v":3.449656386078459E-2},".",{"$f":"IFERROR(IF($C770=MIN($C$2:$C$50),\".\",LN(E770)-LN(E769)),\".\")","v":2.454110891611716E-2},null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2003,null,169,159,5.8000002056360245E-2,null,39879204,".",0.5,null,".",null,".",null,1.7279773985208635E-2,".",2.3953241022493188E-2,null,null,null,".",".",".",{"$f":"IFERROR(1-Y771,\".\")","v":"."}]
["Brunei Darussalam","BRN",2004,null,174,163,5.9000000357627869E-2,null,40598384,".",0.5,null,".",null,".",null,1.7873277845065871E-2,".",2.9156584291455623E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2005,null,178,168,5.9000000357627869E-2,null,41299796,".",0.5,null,".",null,".",null,1.7129297627612061E-2,".",2.2728251077555939E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2006,null,181,170,5.9999998658895493E-2,null,42005960,".",0.5,null,".",null,".",null,1.6953952490268875E-2,".",1.6713480973741035E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2007,null,184,173,5.9999998658895493E-2,null,43309740,".",0.5,null,".",null,".",null,3.056603899825916E-2,".",1.6438726343159793E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2008,null,187,176,5.9999998658895493E-2,null,44954324,".",0.5,null,".",null,".",null,3.7269400088188576E-2,".",1.6172859245600968E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2009,null,191,179,5.9999998658895493E-2,null,46522840,".",0.5,null,".",null,".",null,3.4296422734033882E-2,".",2.1164811192043054E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2010,null,194,182,6.1999998986721039E-2,null,47909448,".",0.5,null,".",null,".",null,2.9369354427423389E-2,".",1.5584731016698328E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2011,null,199,187,6.1000000685453415E-2,null,50441916,".",0.5,null,".",null,".",null,5.150976687524178E-2,".",2.5446665661164047E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2012,null,203,191,5.9999998658895493E-2,null,54155080,".",0.5,null,".",null,".",null,7.1029286426970373E-2,".",1.9901154317294889E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2013,null,208,196,5.9000000357627869E-2,null,58404716,".",0.5,null,".",null,".",null,7.554485747059303E-2,".",2.4332100659530731E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2014,null,212,198,7.0000000298023224E-2,null,60485104,".",0.5,null,".",null,".",null,3.500047984644894E-2,".",1.9048194970694432E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2015,null,215,201,6.8000003695487976E-2,null,62771972,".",0.5,null,".",null,".",null,3.7111548272719119E-2,".",1.4051753455650129E-2,null,null,null,".",".",".","."]
["Brunei Darussalam","BRN",2016,null,218,203,6.8999998271465302E-2,null,64444920,".",0.5,null,".",null,".",null,2.6302237369741022E-2,".",1.3857034661426404E-2,null,null,null,".",".",".","."]
["Bhutan","BTN",1990,null,194,".",".",null,1301687.75,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1991,null,192,190,1.39999995008111E-2,null,1364712.375,".",0.5,null,".",null,".",null,4.7282000472369745E-2,".",-1.0362787035546717E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1992,null,189,186,1.39999995008111E-2,null,1464485.125,".",0.5,null,".",null,".",null,7.0560038036044048E-2,".",-1.5748356968138921E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1993,null,185,183,1.39999995008111E-2,null,1583670.625,".",0.5,null,".",null,".",null,7.8241602823466039E-2,".",-2.1391189981318171E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1994,null,182,179,1.39999995008111E-2,null,1739782.375,".",0.5,null,".",null,".",null,9.4014700557876196E-2,".",-1.6349138001529262E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1995,null,180,177,1.39999995008111E-2,null,1879982.875,".",0.5,null,".",null,".",null,7.7502634192596176E-2,".",-1.1049836186584727E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1996,null,184,181,1.39999995008111E-2,null,2006936.125,".",0.5,null,".",null,".",null,6.5346575441301624E-2,".",2.1978906718775448E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1997,null,190,187,1.39999995008111E-2,null,2103663.25,".",0.5,null,".",null,".",null,4.707098658524167E-2,".",3.2088314551500297E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1998,null,198,195,1.39999995008111E-2,null,2222586.5,".",0.5,null,".",null,".",null,5.4991377999176194E-2,".",4.1242958534049023E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",1999,null,208,205,1.39999995008111E-2,null,2390531.75,".",0.5,null,".",null,".",null,7.2844222952504367E-2,".",4.9271049006782697E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2000,null,219,215,1.7000000923871994E-2,null,2624414.25,".",0.5,null,".",null,".",null,9.334189755033151E-2,".",5.1533650115183072E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2001,null,234,230,1.8999999389052391E-2,null,2949167.25,".",0.5,null,".",null,".",null,0.11666511407896607,".",6.6249385541200745E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2002,null,251,246,1.8999999389052391E-2,null,3319156,".",0.5,null,".",null,".",null,0.11818769137700258,".",7.0131823774081781E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2003,null,268,264,1.7999999225139618E-2,null,3673390.25,".",0.5,null,".",null,".",null,0.10140447574963218,".",6.5534041379073038E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2004,null,286,279,2.500000037252903E-2,null,4080811,".",0.5,null,".",null,".",null,0.10518073368086434,".",6.5004830308995842E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2005,null,302,293,3.0999999493360519E-2,null,4406555.5,".",0.5,null,".",null,".",null,7.6797575335492141E-2,".",5.4435206555017324E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2006,null,316,306,3.0999999493360519E-2,null,4598105,".",0.5,null,".",null,".",null,4.2550943587579937E-2,".",4.5315196212042608E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2007,null,329,317,3.7000000476837158E-2,null,4762479,".",0.5,null,".",null,".",null,3.5124068898367611E-2,".",4.0315537178459593E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2008,null,341,328,3.7999998778104782E-2,null,5146944.5,".",0.5,null,".",null,".",null,7.7634906637825907E-2,".",3.5824726518145056E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2009,null,352,338,3.9999999105930328E-2,null,5610694,".",0.5,null,".",null,".",null,8.6271181916222517E-2,".",3.1748698314579826E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2010,null,353,341,3.2999999821186066E-2,null,6364433.5,".",0.5,null,".",null,".",null,0.12605080614346065,".",2.8368813351997701E-3,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2011,null,353,341,3.2000001519918442E-2,null,7203824.5,".",0.5,null,".",null,".",null,0.12388683985932403,".",0,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2012,null,349,342,2.0999999716877937E-2,null,8048194.5,".",0.5,null,".",null,".",null,0.11083571500927292,".",-1.1396134730869534E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2013,null,361,351,2.9000001028180122E-2,null,8454580,".",0.5,null,".",null,".",null,4.926052580765905E-2,".",3.3806036130453521E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2014,null,360,351,2.5999998673796654E-2,null,9022497,".",0.5,null,".",null,".",null,6.5012818664630601E-2,".",-2.7739268827247088E-3,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2015,null,381,371,2.500000037252903E-2,null,9717021,".",0.5,null,".",null,".",null,7.4157964983143643E-2,".",5.6695343676545384E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Bhutan","BTN",2016,null,388,378,2.4000000208616257E-2,null,10510216,".",0.5,null,".",null,".",null,7.8468646517229956E-2,".",1.8205964496572413E-2,null,null,null,0.67955100536346436,0.18083095550537109,0.86038196086883545,0.13961803913116455]
["Botswana","BWA",1990,null,478,".",".",null,10393177,".",0.29592680931091309,null,5318752.1744861295,null,".",null,".",".",".",null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1991,null,496,427,0.1379999965429306,null,11591049,81.241142272949219,0.29592680931091309,null,5715462.4275861811,null,".",null,0.10908362916049796,".",3.6965194233471443E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1992,null,514,433,0.15700000524520874,null,12598088,79.642074584960938,0.29592680931091309,null,5882186.4849647759,null,".",null,8.3311894095594141E-2,-1.9879341125488281E-2,3.5647338730237621E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1993,null,532,439,0.17499999701976776,null,13593171,77.604873657226563,0.29592680931091309,null,5994895.4802913824,null,".",null,7.6022477867304872E-2,-2.5912284851074219E-2,3.4420223886479029E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1994,null,550,434,0.21200001239776611,null,14479071,78.368797302246094,0.29592680931091309,null,6212385.2538593961,null,".",null,6.3136693162430646E-2,9.7956657409667969E-3,3.3274788884871676E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1995,null,569,447,0.21400000154972076,null,15448948,80.013320922851563,0.29592680931091309,null,6649141.4241837766,null,".",null,6.4836682969769299E-2,2.07672119140625E-2,3.3962155899814661E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1996,null,585,459,0.21600000560283661,null,16372781,81.171951293945313,0.29592680931091309,null,7036773.0761452829,null,".",null,5.8079350477829195E-2,1.4376640319824219E-2,2.7731413105525959E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1997,null,602,474,0.21200001239776611,null,17278390,83.996902465820313,0.29592680931091309,null,7601583.1169787701,null,".",null,5.383632685047246E-2,3.4210205078125E-2,2.8645598076963985E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1998,null,619,490,0.20899999141693115,null,19256410,78.821144104003906,0.29592680931091309,null,7656466.0267648613,null,".",null,0.10838740458001084,-6.35986328125E-2,2.7847827375775402E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",1999,null,628,513,0.18400000035762787,null,20516654,81.845222473144531,0.29592680931091309,null,8396635.0298642963,null,".",null,6.3392954259011702E-2,3.7648677825927734E-2,1.4434893783602298E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2000,null,636,535,0.15899999439716339,null,22422232,78.187393188476563,0.29592680931091309,null,8563534.5962609611,null,".",null,8.8816020080596303E-2,-4.5721530914306641E-2,1.2658396871923827E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2001,null,659,537,0.18500000238418579,null,24186068,75.330390930175781,0.29592680931091309,null,8584992.5760269519,null,".",null,7.5723798244482055E-2,-3.7224769592285156E-2,3.5524971162384844E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2002,null,682,538,0.21200001239776611,null,25951800,77.064750671386719,0.29592680931091309,null,9106061.3504143804,null,".",null,7.0464206465164381E-2,2.2762298583984375E-2,3.4306123340955175E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2003,null,706,538,0.23799999058246613,null,27743778,77.982276916503906,0.29592680931091309,null,9527298.1681718342,null,".",null,6.6770627467850119E-2,1.1835575103759766E-2,3.4585579649779596E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2004,null,730,567,0.22299998998641968,null,29721278,75.377105712890625,0.29592680931091309,null,9785089.8729203213,null,".",null,6.8851621434909305E-2,-3.3977985382080078E-2,3.3429296649194917E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2005,null,756,598,0.20799998939037323,null,31603534,74.421424865722656,0.29592680931091309,null,10230961.745680429,null,".",null,6.1405729511864848E-2,-1.2759685516357422E-2,3.4996842037096521E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2006,null,783,643,0.17799998819828033,null,33396846,75.6558837890625,0.29592680931091309,null,11086666.195203479,null,".",null,5.5192514603241705E-2,1.6451358795166016E-2,3.509131981126945E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2007,null,799,660,0.17399999499320984,null,35696688,78.207832336425781,0.29592680931091309,null,12004283.36476518,null,".",null,6.6596446986629587E-2,3.3174514770507813E-2,2.0228249775471774E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2008,null,816,678,0.17000000178813934,null,38380632,79.06341552734375,0.29592680931091309,null,12754003.367412342,null,".",null,7.2495045981163742E-2,1.0880470275878906E-2,2.1053409197832273E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2009,null,834,699,0.16200000047683716,null,41034732,69.54376220703125,0.29592680931091309,null,11778027.46649622,null,".",null,6.6865872696411088E-2,-0.12829399108886719,2.1819047394640023E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2010,null,814,668,0.17899999022483826,null,44688560,74.006607055664063,0.29592680931091309,null,12786654.365873763,null,".",null,8.5298710402391009E-2,6.2198162078857422E-2,-2.4273036356206923E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2011,null,891,734,0.17599999904632568,null,48195424,72.095748901367188,0.29592680931091309,null,13560031.676433709,null,".",null,7.5546538337718516E-2,-2.6159286499023438E-2,9.0384061468268939E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2012,null,962,794,0.17499999701976776,null,52084200,69.651687622070313,0.29592680931091309,null,14164289.362709733,null,".",null,{"$f":"IFERROR(IF($C834=MIN($C$2:$C$50),\".\",LN(I834)-LN(I833)),\".\")","v":7.7597561019615569E-2},-3.4488201141357422E-2,{"$f":"IFERROR(IF($C834=MIN($C$2:$C$50),\".\",LN(E834)-LN(E833)),\".\")","v":7.6670023194897574E-2},null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2013,null,1028,846,0.17700000107288361,null,55148108,73.014457702636719,0.29592680931091309,null,15771004.793610845,null,".",null,5.7160798864082096E-2,4.7150611877441406E-2,6.6355995349403507E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,{"$f":"IFERROR(1-Y835,\".\")","v":0.34399998188018799}]
["Botswana","BWA",2014,null,1052,870,0.17399999499320984,null,58978304,72.511993408203125,0.29592680931091309,null,16425383.641224179,null,".",null,6.7147208789297252E-2,-6.9055557250976563E-3,2.307794728254553E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2015,null,1077,894,0.17000000178813934,null,62837120,68.122802734375,0.29592680931091309,null,16146162.617367992,null,".",null,6.3376334192728478E-2,-6.2439918518066406E-2,2.3486283858733081E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Botswana","BWA",2016,null,1102,913,0.17100000381469727,null,65355084,68.015762329101563,0.29592680931091309,null,16614401.333271664,null,".",null,3.9289251868662944E-2,-1.5726089477539063E-3,2.2947312556470756E-2,null,null,null,0.26065146923065186,0.39534854888916016,0.65600001811981201,0.34399998188018799]
["Central African Republic","CAF",1990,null,1207,".",".",null,8092209.5,".",0.20293101668357849,null,1377847.4680809001,null,".",null,".",".",".",null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1991,null,1237,1160,6.1999998986721039E-2,null,8115604.5,14.122297286987305,0.20293101668357849,null,1370234.2682750458,null,".",null,2.8868811362201541E-3,".",2.4551151294955886E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1992,null,1271,1192,6.1999998986721039E-2,null,8118324,13.034296035766602,0.20293101668357849,null,1282209.3473652131,null,".",null,3.3503905421738978E-4,-8.0170869827270508E-2,2.7114898796966713E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1993,null,1307,1226,6.1999998986721039E-2,null,8064112,12.938653945922852,0.20293101668357849,null,1286508.2835331874,null,".",null,-6.7001288070223097E-3,-7.3647499084472656E-3,2.79304424347675E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1994,null,1345,1261,6.1999998986721039E-2,null,8087078.5,13.363940238952637,0.20293101668357849,null,1349546.5385817876,null,".",null,2.8439408821814283E-3,3.2340764999389648E-2,2.8659578411717845E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1995,null,1383,1297,6.1999998986721039E-2,null,8172539,14.051877021789551,0.20293101668357849,null,1446714.5041795974,null,".",null,1.0512090702768262E-2,5.0195932388305664E-2,2.7861039628819029E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1996,null,1416,1329,6.1999998986721039E-2,null,7988050.5,13.47940731048584,0.20293101668357849,null,1388844.5790938358,null,".",null,-2.2832894189841468E-2,-4.1592836380004883E-2,2.3580942588906417E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1997,null,1449,1359,6.1999998986721039E-2,null,7877932,14.134025573730469,0.20293101668357849,null,1462452.4531788917,null,".",null,-1.3881304637493486E-2,4.7421932220458984E-2,2.3037668067017236E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1998,null,1482,1390,6.1999998986721039E-2,null,7802005.5,14.703426361083984,0.20293101668357849,null,1531189.8007004547,null,".",null,-9.6846168474016281E-3,3.9495468139648438E-2,2.2518863535349709E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",1999,null,1516,1422,6.1999998986721039E-2,null,7788144.5,15.073770523071289,0.20293101668357849,null,1586312.2492632202,null,".",null,-1.778174507911956E-3,2.4875640869140625E-2,2.2682760346285136E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2000,null,1551,1455,6.1999998986721039E-2,null,7736255,14.579527854919434,0.20293101668357849,null,1546822.0775257875,null,".",null,-6.6849211445614287E-3,-3.3337831497192383E-2,2.2824596974222011E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2001,null,1580,1482,6.1999998986721039E-2,null,7668430,15.157679557800293,0.20293101668357849,null,1615883.6464901867,null,".",null,-8.8058195640972059E-3,3.8888931274414063E-2,1.8524962844473691E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2002,null,1610,1510,6.1999998986721039E-2,null,7587411,15.64241886138916,0.20293101668357849,null,1674322.7603311494,null,".",null,-1.0621474317053625E-2,3.1479120254516602E-2,1.8809331957496234E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2003,null,1640,1538,6.1999998986721039E-2,null,7423564,14.823729515075684,0.20293101668357849,null,1583951.4368313102,null,".",null,-2.1831161187000347E-2,-5.3757190704345703E-2,1.8462062839734728E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2004,null,1671,1566,6.1999998986721039E-2,null,7279229,15.724911689758301,0.20293101668357849,null,1678907.4916968832,null,".",null,-1.9634315304351446E-2,5.9016942977905273E-2,1.8726007777149611E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2005,null,1702,1596,6.1999998986721039E-2,null,7212109,15.790857315063477,0.20293101668357849,null,1694155.5060714474,null,".",null,-9.2635310804389803E-3,4.1849613189697266E-3,1.8381780537926495E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2006,null,1730,1622,6.3000001013278961E-2,null,7152918,16.478878021240234,0.20293101668357849,null,1774985.1125906371,null,".",null,-8.2410335872271645E-3,4.26483154296875E-2,1.6317378358504442E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2007,null,1759,1649,6.3000001013278961E-2,null,7106968,17.151622772216797,0.20293101668357849,null,1856768.1703157965,null,".",null,-6.4446741074686287E-3,4.0013313293457031E-2,1.6624057245733681E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2008,null,1786,1675,6.3000001013278961E-2,null,7073658,17.408401489257813,0.20293101668357849,null,1894908.620194904,null,".",null,-4.6979676729534958E-3,1.4860153198242188E-2,1.5233016698886104E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2009,null,1810,1697,6.3000001013278961E-2,null,7025617.5,17.650842666625977,0.20293101668357849,null,1927297.1415140685,null,".",null,-6.8146318459287869E-3,1.3830661773681641E-2,1.3348362823426996E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2010,null,1828,1714,6.3000001013278961E-2,null,7027913,18.095218658447266,0.20293101668357849,null,1986014.8456318383,null,".",null,3.26679480350478E-4,2.486419677734375E-2,9.8956277542239235E-3,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2011,null,1834,1718,6.3000001013278961E-2,null,7028332.5,18.670162200927734,0.20293101668357849,null,2051567.6180926559,null,".",null,5.9688769681542908E-5,3.1278848648071289E-2,3.2769008023150192E-3,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2012,null,1832,1717,6.3000001013278961E-2,null,7047625.5,19.417057037353516,0.20293101668357849,null,2135944.4473605035,null,".",null,2.7412716181096641E-3,3.9225339889526367E-2,-1.0911075823347716E-3,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2013,null,1831,1715,6.3000001013278961E-2,null,6871709.5,12.454592704772949,0.20293101668357849,null,1352053.8510730532,null,".",null,-2.5277840784237782E-2,-0.44406247138977051,-5.4600055956477433E-4,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2014,null,1829,1713,6.3000001013278961E-2,null,6769314.5,12.686341285705566,0.20293101668357849,null,1366115.4551308691,null,".",null,-1.5013084538223254E-2,1.8436431884765625E-2,-1.0928962836445066E-3,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2015,null,1833,1716,6.4000003039836884E-2,null,6690866,13.361289978027344,0.20293101668357849,null,1431687.4407142254,null,".",null,-1.1656513560021509E-2,5.1835775375366211E-2,2.1845994488387532E-3,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Central African Republic","CAF",2016,null,1856,1741,6.1999998986721039E-2,null,6617836.5,13.942384719848633,0.20293101668357849,null,1496561.2927532522,null,".",null,-1.0974808853140061E-2,4.2571783065795898E-2,1.2469665506441352E-2,null,null,null,0.72143149375915527,0.19771045446395874,0.91914194822311401,8.0858051776885986E-2]
["Canada","CAN",1990,null,14664,".",".",null,2712170240,".",0.6281164288520813,null,1014073201.2320142,null,".",null,".",".",".",null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1991,null,14742,13220,0.10300000011920929,null,2781493760,163.67530822753906,0.6281164288520813,null,992517125.95201969,null,".",null,2.5238966167471233E-2,".",5.305052229692464E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1992,null,14720,13072,0.1119999960064888,null,2841943808,164.27714538574219,0.6281164288520813,null,1001280814.2247741,null,".",null,2.1500150351041469E-2,3.6702156066894531E-3,-1.4934494663663145E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1993,null,14814,13128,0.11399999260902405,null,2906229760,166.40739440917969,0.6281164288520813,null,1027867181.6932924,null,".",null,2.2368368540320205E-2,1.2884140014648438E-2,6.3655662903681076E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1994,null,14943,13389,0.10399999469518661,null,2983886080,169.92640686035156,0.6281164288520813,null,1074054132.6172762,null,".",null,2.6369878640853273E-2,2.0926475524902344E-2,8.6702831681577663E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1995,null,15040,13613,9.4999998807907104E-2,null,3064476416,170.74472045898438,0.6281164288520813,null,1102814170.7299418,null,".",null,2.6650223372893578E-2,4.8041343688964844E-3,6.4703557624383734E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1996,null,15169,13710,9.6000000834465027E-2,null,3143012096,170.70703125,0.6281164288520813,null,1120581036.7076867,null,".",null,2.5304878318411994E-2,-2.2077560424804688E-4,8.5405530878404079E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1997,null,15402,14000,9.1000005602836609E-2,null,3250511872,173.22222900390625,0.6281164288520813,null,1168539803.2419827,null,".",null,3.363087665652742E-2,1.4626502990722656E-2,1.5243499507523239E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1998,null,15663,14366,8.3000004291534424E-2,null,3357455872,174.7872314453125,0.6281164288520813,null,1213899703.9035244,null,".",null,3.237102319955909E-2,8.9941024780273438E-3,1.6803871979467644E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",1999,null,15962,14752,7.5999997556209564E-2,null,3472914432,178.35040283203125,0.6281164288520813,null,1276575905.7314234,null,".",null,3.3810629176890927E-2,2.0180702209472656E-2,1.8909654357290862E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2000,null,16217,15110,6.8000003695487976E-2,null,3604552704,181.94203186035156,0.6281164288520813,null,1342736881.1886966,null,".",null,3.7203551085106312E-2,1.9937992095947266E-2,1.5849177283421056E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2001,null,16462,15273,7.1999996900558472E-2,null,3722310912,181.23651123046875,0.6281164288520813,null,1366514322.1963859,null,".",null,3.2147001836971612E-2,-3.8852691650390625E-3,1.4994619813215593E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2002,null,16922,15626,7.6999999582767487E-2,null,3841357824,181.68844604492188,0.6281164288520813,null,1407646626.1401422,null,".",null,3.1481215782470429E-2,2.4905204772949219E-3,2.7559855951855283E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2003,null,17335,16023,7.5999997556209564E-2,null,3981025536,179.42449951171875,0.6281164288520813,null,1433016265.6111627,null,".",null,3.5713554368445699E-2,-1.2538909912109375E-2,2.4113028634678457E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2004,null,17559,16296,7.1999996900558472E-2,null,4140624384,179.83624267578125,0.6281164288520813,null,1477238591.6879966,null,".",null,3.9307135390394876E-2,2.2921562194824219E-3,1.2839059840207057E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2005,null,17722,16524,6.8000003695487976E-2,null,4329383424,180.24600219726563,0.6281164288520813,null,1524530644.0763681,null,".",null,4.4578541713502062E-2,2.2759437561035156E-3,9.2401666479169364E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2006,null,17953,16819,6.3000001013278961E-2,null,4530787840,179.22380065917969,0.6281164288520813,null,1564525373.4354169,null,".",null,4.547070491784666E-2,-5.6872367858886719E-3,1.2950426263580894E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2007,null,18348,17240,5.9999998658895493E-2,null,4735216640,176.73039245605469,0.6281164288520813,null,1596797584.4394641,null,".",null,4.413163800724007E-2,-1.4009952545166016E-2,2.1763344846233323E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2008,null,18662,17516,6.1000000685453415E-2,null,4938105344,173.41041564941406,0.6281164288520813,null,1612771324.291352,null,".",null,4.1954245533450063E-2,-1.8964290618896484E-2,1.696879407690588E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2009,null,18799,17231,8.3000004291534424E-2,null,5078623744,167.31771850585938,0.6281164288520813,null,1565201220.6039627,null,".",null,2.805858432167696E-2,-3.57666015625E-2,7.3143061199942849E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2010,null,19004,17473,8.1000000238418579E-2,null,5255230976,168.37586975097656,0.6281164288520813,null,1613464422.8111341,null,".",null,3.4183648580569326E-2,6.3042640686035156E-3,1.0845806392849155E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2011,null,19168,17728,7.5000002980232239E-2,null,5455055360,169.22406005859375,0.6281164288520813,null,1664146873.8411512,null,".",null,3.7318810790150536E-2,5.0249099731445313E-3,8.592738608363959E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2012,null,19347,17937,7.2999998927116394E-2,null,5661370880,168.02392578125,0.6281164288520813,null,1693194096.2754555,null,".",null,3.7123300114039637E-2,-7.1172714233398438E-3,9.2951467633124452E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2013,null,19562,18179,7.1000002324581146E-2,null,5874033152,167.90803527832031,0.6281164288520813,null,1735100681.6368661,null,".",null,3.687540877956863E-2,-6.8998336791992188E-4,1.1051540171949981E-2,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2014,null,19639,18282,6.8999998271465302E-2,null,6076089856,168.85006713867188,0.6281164288520813,null,1779611206.826416,null,".",null,3.3819896686161144E-2,5.5947303771972656E-3,3.928476264785985E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2015,null,19798,18430,6.8999998271465302E-2,null,6245626368,167.43447875976563,0.6281164288520813,null,1796369375.9096558,null,".",null,2.7520064366282071E-2,-8.419036865234375E-3,8.0635373645296937E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Canada","CAN",2016,null,19940,18544,7.0000000298023224E-2,null,6396867072,167.35482788085938,0.6281164288520813,null,1822735534.8793292,null,".",null,2.3926912844377313E-2,-4.7588348388671875E-4,7.146842036075185E-3,null,null,null,7.1809068322181702E-2,8.077654242515564E-2,0.15258561074733734,0.84741438925266266]
["Switzerland","CHE",1990,null,3785,".",".",null,1696080640,".",0.65854626893997192,null,428996366.19123149,null,".",null,".",".",".",null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1991,null,3823,3755,1.7999999225139618E-2,null,1737842048,166.39787292480469,0.65854626893997192,null,425067546.34375805,null,".",null,2.4324057831080381E-2,".",9.9895678248635988E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1992,null,3852,3744,2.79999990016222E-2,null,1767839744,165.15005493164063,0.65854626893997192,null,424881651.57869172,null,".",null,1.7114176332960085E-2,-7.5273513793945313E-3,7.5570392216022242E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1993,null,3883,3738,3.7000000476837158E-2,null,1796152576,163.76805114746094,0.65854626893997192,null,424346370.65247965,null,".",null,1.5888601927855461E-2,-8.4033012390136719E-3,8.0155568136515143E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1994,null,3862,3712,3.9000000804662704E-2,null,1831489536,164.81396484375,0.65854626893997192,null,429734541.31105125,null,".",null,1.9482670369612265E-2,6.3662528991699219E-3,-5.4228667432081323E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1995,null,3876,3747,3.2999999821186066E-2,null,1868538624,163.18894958496094,0.65854626893997192,null,431800990.47528428,null,".",null,{"$f":"IFERROR(IF($C898=MIN($C$2:$C$50),\".\",LN(I898)-LN(I897)),\".\")","v":2.0027050985628847E-2},-9.9086761474609375E-3,{"$f":"IFERROR(IF($C898=MIN($C$2:$C$50),\".\",LN(E898)-LN(E897)),\".\")","v":3.6185100221981514E-3},null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1996,null,3924,3779,3.7000000476837158E-2,null,1904227200,161.9342041015625,0.65854626893997192,null,434396518.4706248,null,".",null,1.8919616124950522E-2,-7.7185630798339844E-3,1.2307847674597028E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,{"$f":"IFERROR(1-Y899,\".\")","v":0.89599999785423279}]
["Switzerland","CHE",1997,null,3932,3767,4.1999999433755875E-2,null,1934366592,164.64399719238281,0.65854626893997192,null,444439971.62753332,null,".",null,1.570367327651212E-2,1.6595363616943359E-2,2.0366605818029626E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1998,null,3978,3835,3.5999998450279236E-2,null,1973794560,166.2967529296875,0.65854626893997192,null,457527717.53804648,null,".",null,2.0177932389206177E-2,9.9883079528808594E-3,1.1630978146859761E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",1999,null,3995,3869,3.2000001519918442E-2,null,2012977152,166.63941955566406,0.65854626893997192,null,465046600.02955395,null,".",null,1.9656933722696834E-2,2.0585060119628906E-3,4.2643987864572352E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2000,null,3987,3880,2.7000000700354576E-2,null,2051468800,171.33905029296875,0.65854626893997192,null,483397815.57651651,null,".",null,1.8941228030652013E-2,2.7812004089355469E-2,-2.0045108190185346E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2001,null,4039,3938,2.500000037252903E-2,null,2090441984,170.91700744628906,0.65854626893997192,null,490390623.24788606,null,".",null,1.8819494816646909E-2,-2.4662017822265625E-3,1.2958068182056692E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2002,null,4069,3951,2.9000001028180122E-2,null,2126612352,169.42082214355469,0.65854626893997192,null,491093815.8166483,null,".",null,1.7154749333538888E-2,-8.7924003601074219E-3,7.4001324382777511E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2003,null,4113,3944,4.0999997407197952E-2,null,2162248960,168.25154113769531,0.65854626893997192,null,491337929.46301848,null,".",null,1.6618596673378505E-2,-6.9255828857421875E-3,1.0755420228733215E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2004,null,4124,3946,4.3000001460313797E-2,null,2189773312,171.90034484863281,0.65854626893997192,null,505306413.05460346,null,".",null,1.2649162744633458E-2,2.1454811096191406E-2,2.6708769064267557E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2005,null,4157,3972,4.3999999761581421E-2,null,2231356160,174.88978576660156,0.65854626893997192,null,520659164.8260625,null,".",null,1.8811516156922892E-2,1.7241001129150391E-2,7.9700941157874183E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2006,null,4235,4065,3.9999999105930328E-2,null,2277928960,177.96717834472656,0.65854626893997192,null,541552100.3367095,null,".",null,2.0657135163034468E-2,1.7443180084228516E-2,1.8589667833516899E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2007,null,4313,4156,3.7000000476837158E-2,null,2318164736,181.6976318359375,0.65854626893997192,null,563974243.88887417,null,".",null,1.7509131266045586E-2,2.0744800567626953E-2,1.8250389561687896E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2008,null,4409,4261,3.4000001847743988E-2,null,2366285056,181.65570068359375,0.65854626893997192,null,576817291.44048595,null,".",null,2.0545427879749667E-2,-2.307891845703125E-4,2.2014188710095084E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2009,null,4476,4292,4.0999997407197952E-2,null,2418773760,175.2113037109375,0.65854626893997192,null,564533283.62788129,null,".",null,2.1939462569225299E-2,-3.6120414733886719E-2,1.5081884073879337E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2010,null,4454,4240,4.8000000417232513E-2,null,2461913856,179.892333984375,0.65854626893997192,null,581208562.4233743,null,".",null,1.7678336707117381E-2,2.6365756988525391E-2,-4.9272216145030967E-3,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2011,null,4550,4349,4.3999999761581421E-2,null,2520185088,178.72625732421875,0.65854626893997192,null,591696784.29152489,null,".",null,2.339330873459744E-2,-6.5031051635742188E-3,2.1324664127682524E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2012,null,4617,4411,4.5000001788139343E-2,null,2560066048,177.92347717285156,0.65854626893997192,null,597898373.88542438,null,".",null,1.5700711713421356E-2,-4.5018196105957031E-3,1.4617910561993241E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2013,null,4681,4459,4.8000000417232513E-2,null,2585106944,179.23970031738281,0.65854626893997192,null,608544429.87852514,null,".",null,9.7338199324390473E-3,7.3704719543457031E-3,1.3766618793081165E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2014,null,4767,4537,4.8000000417232513E-2,null,2614386944,180.22288513183594,0.65854626893997192,null,620696369.36782229,null,".",null,1.1262753699931238E-2,5.47027587890625E-3,1.8205413904755829E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2015,null,4836,4604,4.8000000417232513E-2,null,2647613952,179.27790832519531,0.65854626893997192,null,625924103.46083844,null,".",null,1.2629207135915976E-2,-5.2571296691894531E-3,1.4370756529856976E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Switzerland","CHE",2016,null,4907,4665,4.9000002443790436E-2,null,2678058752,179.3665771484375,0.65854626893997192,null,633982568.51410699,null,".",null,1.1433346861654314E-2,4.9448013305664063E-4,1.4574824355220173E-2,null,null,null,3.0754175037145615E-2,7.3245823383331299E-2,0.10400000214576721,0.89599999785423279]
["Channel Islands","CHI",1990,null,68,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Channel Islands","CHI",1991,null,68,61,0.11300000548362732,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",1992,null,69,61,0.10600000619888306,null,".",".",0.5,null,".",null,".",null,".",".",1.4598799421152719E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",1993,null,69,63,9.6000000834465027E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",1994,null,70,64,9.0000003576278687E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4388737452099676E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",1995,null,70,63,9.4999998807907104E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",1996,null,70,64,9.4999998807907104E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",1997,null,71,64,9.2000000178813934E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4184634991956102E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",1998,null,71,65,9.1000005602836609E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",1999,null,72,66,9.0000003576278687E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3986241974739855E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2000,null,73,67,8.7999999523162842E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3793322132335639E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2001,null,74,67,9.3000002205371857E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3605652055779238E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2002,null,74,67,9.3999996781349182E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2003,null,75,68,9.0000003576278687E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3423020332139934E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2004,null,76,69,9.3999996781349182E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3245226750020933E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2005,null,77,69,9.3000002205371857E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3072081567353067E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2006,null,77,70,9.4999998807907104E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2007,null,78,70,9.4999998807907104E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.2903404835907573E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2008,null,78,70,0.10700000077486038,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2009,null,79,70,0.11100000143051147,null,".",".",0.5,null,".",null,".",null,".",".",1.2739025777429802E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2010,null,79,72,9.6999995410442352E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2011,null,79,71,9.8999999463558197E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2012,null,79,72,9.8999999463558197E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2013,null,80,72,9.6999995410442352E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.2578782206859707E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2014,null,80,73,9.3000002205371857E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Channel Islands","CHI",2015,null,81,73,9.6000000834465027E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.2422519998557924E-2,null,null,null,".",".",".","."]
["Channel Islands","CHI",2016,null,81,73,9.3999996781349182E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Chile","CHL",1990,null,4999,".",".",null,129477032,".",0.44760441780090332,null,78761086.957458287,null,".",null,".",".",".",null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1991,null,5081,4816,5.1999997347593307E-2,null,135488624,105.11229705810547,0.44760441780090332,null,84907911.073897853,null,".",null,4.53841747394641E-2,".",1.6270200180160899E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1992,null,5289,5059,4.3999999761581421E-2,null,143697440,110.70469665527344,0.44760441780090332,null,94389329.346470058,null,".",null,5.8822296958439324E-2,5.1836967468261719E-2,4.0121099472248289E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1993,null,5513,5265,4.5000001788139343E-2,null,154454400,111.56684875488281,0.44760441780090332,null,100608438.21243447,null,".",null,7.2188929108531141E-2,7.7576637268066406E-3,4.1479747523704091E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1994,null,5609,5279,5.9000000357627869E-2,null,164908832,113.25327301025391,0.44760441780090332,null,105669241.83651328,null,".",null,6.5493880721763986E-2,1.5002727508544922E-2,1.7263510918652969E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1995,null,5605,5342,4.6999998390674591E-2,null,180634752,117.18086242675781,0.44760441780090332,null,115108987.85277648,null,".",null,9.1084259856238248E-2,3.4091949462890625E-2,-7.1339400207648396E-4,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1996,null,5694,5333,6.3000001013278961E-2,null,197273472,119.85944366455078,0.44760441780090332,null,122939756.29064383,null,".",null,8.811390112352413E-2,2.2601127624511719E-2,1.5753932331723064E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1997,null,5830,5473,6.1000000685453415E-2,null,215479360,121.61686706542969,0.44760441780090332,null,132071585.91800156,null,".",null,8.8274178850472396E-2,1.4555931091308594E-2,2.3604011506554556E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1998,null,5978,5599,6.3000001013278961E-2,null,233520000,120.49771118164063,0.44760441780090332,null,137783126.64378446,null,".",null,8.0402598851172513E-2,-9.2449188232421875E-3,2.5069063499344679E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",1999,null,6089,5491,9.8000004887580872E-2,null,245473520,118.18831634521484,0.44760441780090332,null,137215327.66006705,null,".",null,4.9921353364116072E-2,-1.9351482391357422E-2,1.8397800764692107E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2000,null,6060,5505,9.2000000178813934E-2,null,260042640,120.79283142089844,0.44760441780090332,null,144524703.66611749,null,".",null,5.7656537659021012E-2,2.1797657012939453E-2,-4.7740645452147845E-3,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2001,null,6168,5605,9.1000005602836609E-2,null,273940992,120.48661804199219,0.44760441780090332,null,149298423.00647238,null,".",null,5.2067107962049164E-2,-2.5382041931152344E-3,1.7664836179806187E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2002,null,6240,5683,8.8999994099140167E-2,null,287841312,120.35880279541016,0.44760441780090332,null,153937081.0144282,null,".",null,4.9496602748615004E-2,-1.0614395141601563E-3,1.1605546120307508E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2003,null,6388,5845,8.5000000894069672E-2,null,303348640,120.33538818359375,0.44760441780090332,null,160234720.4031702,null,".",null,5.2473442828446792E-2,-1.94549560546875E-4,2.3441047971429541E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2004,null,6680,6092,8.7999999523162842E-2,null,320580640,122.92535400390625,0.44760441780090332,null,171786906.19896349,null,".",null,5.5251080469194136E-2,2.1294593811035156E-2,4.4696757195788805E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2005,null,6739,6199,7.9999998211860657E-2,null,343302368,124.52075958251953,0.44760441780090332,null,181652337.02504241,null,".",null,{"$f":"IFERROR(IF($C962=MIN($C$2:$C$50),\".\",LN(I962)-LN(I961)),\".\")","v":6.8477746619617363E-2},1.2895107269287109E-2,{"$f":"IFERROR(IF($C962=MIN($C$2:$C$50),\".\",LN(E962)-LN(E961)),\".\")","v":8.7935584155243163E-3},null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2006,null,6938,6404,7.6999999582767487E-2,null,367714336,125.85298919677734,0.44760441780090332,null,193127635.48636234,null,".",null,6.8694777655966988E-2,1.0642051696777344E-2,2.9102002583478281E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,{"$f":"IFERROR(1-Y963,\".\")","v":0.5949999988079071}]
["Chile","CHL",2007,null,7238,6721,7.1000002324581146E-2,null,394445440,124.43184661865234,0.44760441780090332,null,202601172.71302393,null,".",null,7.0174453220833044E-2,-1.1356353759765625E-2,4.2331376593992331E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2008,null,7466,6884,7.8000001609325409E-2,null,427859328,122.21804046630859,0.44760441780090332,null,209752043.00520363,null,".",null,8.131363958610649E-2,-1.7951488494873047E-2,3.101445535084224E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2009,null,7535,6805,9.6999995410442352E-2,null,448387328,118.20026397705078,0.44760441780090332,null,206471018.81603745,null,".",null,4.6862961657129887E-2,-3.3426284790039063E-2,9.1994515860669424E-3,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2010,null,8005,7331,8.3999998867511749E-2,null,478932768,116.62916564941406,0.44760441780090332,null,218537551.22007054,null,".",null,6.5902798161282306E-2,-1.3381004333496094E-2,6.0507514370218729E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2011,null,8277,7669,7.2999998927116394E-2,null,515417760,116.63722991943359,0.44760441780090332,null,231892203.58631149,null,".",null,7.3417527819216843E-2,6.9141387939453125E-5,3.3414237454580942E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2012,null,8379,7821,6.7000001668930054E-2,null,557348672,116.97598266601563,0.44760441780090332,null,244225687.25703043,null,".",null,7.8213269831472587E-2,2.9001235961914063E-3,1.2247991727891261E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2013,null,8503,7975,6.1999998986721039E-2,null,596776768,116.47727203369141,0.44760441780090332,null,254104626.8038165,null,".",null,6.8352094388984597E-2,-4.2724609375E-3,1.4690466772504962E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2014,null,8641,8065,6.7000001668930054E-2,null,628645184,115.00669860839844,0.44760441780090332,null,258957245.98520854,null,".",null,5.2023881631360069E-2,-1.2705802917480469E-2,1.6099274455607215E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2015,null,8755,8185,6.4999997615814209E-2,null,659264320,113.989013671875,0.44760441780090332,null,264790353.12502742,null,".",null,4.7557544501607651E-2,-8.88824462890625E-3,1.3106648878553173E-2,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["Chile","CHL",2016,null,8842,8246,6.7000001668930054E-2,null,690934912,112.69603729248047,0.44760441780090332,null,268997931.58234662,null,".",null,4.6921078758412449E-2,-1.1407852172851563E-2,9.8881296662352014E-3,null,null,null,0.25019225478172302,0.15480774641036987,0.4050000011920929,0.5949999988079071]
["China","CHN",1990,null,660946,".",".",null,2359307520,".",0.5971214771270752,null,829561949.98744428,null,".",null,".",".",".",null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1991,null,669795,637042,4.9000002443790436E-2,null,2538447104,22.546407699584961,0.5971214771270752,null,906662067.36776733,null,".",null,7.3184365434208587E-2,".",1.3299553305245126E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1992,null,680185,650324,4.3999999761581421E-2,null,2778733824,24.360410690307617,0.5971214771270752,null,1035554630.0163943,null,".",null,9.0442847271042126E-2,7.7383518218994141E-2,1.5393124575050265E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1993,null,690931,661013,4.3000001460313797E-2,null,3089398016,26.093427658081055,0.5971214771270752,null,1179160955.5115719,null,".",null,0.10598089014512269,6.8724155426025391E-2,1.5675143507207778E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1994,null,700466,670066,4.3000001460313797E-2,null,3440425216,27.764324188232422,0.5971214771270752,null,1333066915.0111508,null,".",null,0.10761881794671879,6.2068462371826172E-2,1.3705864340058938E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1995,null,708212,675988,4.6000000089406967E-2,null,3845429248,29.009105682373047,0.5971214771270752,null,1479027442.5800915,null,".",null,0.11129016164931116,4.3857812881469727E-2,1.0997656060588668E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1996,null,719114,686106,4.6000000089406967E-2,null,4284893696,29.986127853393555,0.5971214771270752,null,1625870795.9026918,null,".",null,0.10821050864266724,3.3125162124633789E-2,1.527641479910713E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1997,null,726388,692974,4.6000000089406967E-2,null,4729441792,31.021846771240234,0.5971214771270752,null,1775951177.0674851,null,".",null,9.8711437822665005E-2,3.3956766128540039E-2,1.0064408627487254E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1998,null,731924,697304,4.6999998390674591E-2,null,5196295680,31.815832138061523,0.5971214771270752,null,1915143373.7205138,null,".",null,9.4138821337811152E-2,2.5272369384765625E-2,7.5923761076559515E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",1999,null,738379,703675,4.6999998390674591E-2,null,5676339712,32.626132965087891,0.5971214771270752,null,2061986727.0431142,null,".",null,8.8360605604748343E-2,2.514958381652832E-2,8.7805594797352171E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2000,null,746815,712984,4.5000001788139343E-2,null,6176403456,33.711177825927734,0.5971214771270752,null,2237080505.0736299,null,".",null,8.4429528907833173E-2,3.2715797424316406E-2,1.1360254250602608E-2,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2001,null,751787,717731,4.5000001788139343E-2,null,6775869952,34.754154205322266,0.5971214771270752,null,2423651018.1232734,null,".",null,9.2631627707987718E-2,3.0469655990600586E-2,6.6355419828028062E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2002,null,758007,724579,4.3999999761581421E-2,null,7439432704,36.025005340576172,0.5971214771270752,null,2644946011.5209074,null,".",null,9.342683175384181E-2,3.5914182662963867E-2,8.2395812805895474E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2003,null,764898,732007,4.3000001460313797E-2,null,8262258688,37.423377990722656,0.5971214771270752,null,2910382293.4877334,null,".",null,0.104903402587464,3.8082361221313477E-2,9.0498711752964311E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2004,null,771346,738178,4.3000001460313797E-2,null,9233444864,38.816749572753906,0.5971214771270752,null,3204657550.669837,null,".",null,0.11113420452284473,3.6556243896484375E-2,8.3945491276189443E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2005,null,776880,744718,4.0999997407197952E-2,null,10286663680,40.786567687988281,0.5971214771270752,null,3569853144.8237143,null,".",null,0.10801606433756916,4.9500942230224609E-2,7.1488575549558675E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2006,null,781061,749818,3.9999999105930328E-2,null,11492548608,43.347415924072266,0.5971214771270752,null,4023919866.6528807,null,".",null,0.11085061030693311,6.0894250869750977E-2,5.3673534971494519E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2007,null,785298,755771,3.7999998778104782E-2,null,12902739968,46.547748565673828,0.5971214771270752,null,4596579517.1262712,null,".",null,0.1157408112036542,7.1231603622436523E-2,5.4100117969362316E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2008,null,788993,754593,4.3999999761581421E-2,null,14492608512,48.198184967041016,0.5971214771270752,null,5040346604.9510355,null,".",null,0.11619907222878822,3.4842729568481445E-2,4.694185236472137E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2009,null,791589,757647,4.3000001460313797E-2,null,16428704768,49.424449920654297,0.5971214771270752,null,5514129769.005805,null,".",null,0.12539133392529322,2.5123834609985352E-2,3.2848689081816929E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2010,null,792808,759510,4.1999999433755875E-2,null,18676199424,51.222759246826172,0.5971214771270752,null,6100620356.5573168,null,".",null,0.12821985955316251,3.5738706588745117E-2,1.5387560573838499E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2011,null,796161,761608,4.3000001460313797E-2,null,21102579712,52.710739135742188,0.5971214771270752,null,6682402540.0056124,null,".",null,0.12214533909974534,2.8635263442993164E-2,4.220352916632919E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2012,null,798715,763013,4.5000001788139343E-2,null,23659747328,53.642250061035156,0.5971214771270752,null,7207389598.8065529,null,".",null,0.11437988496232521,1.7517805099487305E-2,3.2027595664789743E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2013,null,800452,764112,4.5000001788139343E-2,null,26423826432,54.657489776611328,0.5971214771270752,null,7766512587.4481192,null,".",null,0.11049094028961548,1.8749237060546875E-2,2.1723818501886427E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2014,null,801469,764658,4.6000000089406967E-2,null,29343156224,55.632595062255859,0.5971214771270752,null,8333286732.7740288,null,".",null,0.10479322153306114,1.7683029174804688E-2,1.2697257063667422E-3,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2015,null,801891,764964,4.6000000089406967E-2,null,32391172096,56.592784881591797,0.5971214771270752,null,8908300585.8676872,null,".",null,9.8826578473840243E-2,1.7112255096435547E-2,5.2639458355407953E-4,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["China","CHN",2016,null,801226,763980,4.6999998390674591E-2,null,35666374656,57.582260131835938,0.5971214771270752,null,9505156724.5073185,null,".",null,9.6322439045533059E-2,1.7333030700683594E-2,-8.2963381729683761E-4,null,null,null,0.23128250241279602,0.31371748447418213,0.54400002956390381,0.45599997043609619]
["Cote d'Ivoire","CIV",1991,null,4728,4411,6.7000001668930054E-2,null,277220512,16.070899963378906,0.49264231324195862,null,17771390.441504911,null,".",null,-6.958535334494087E-3,".",3.5521978158532974E-2,null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cote d'Ivoire","CIV",1995,null,5431,5209,4.0999997407197952E-2,null,281248992,15.78705883026123,0.49264231324195862,null,19108381.52287377,null,".",null,2.0777031764623644E-2,3.5161733627319336E-2,3.2943274723793436E-2,null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cote d'Ivoire","CIV",2002,null,6296,6060,3.7999998778104782E-2,null,265637744,17.304336547851563,0.49264231324195862,null,21955138.165969893,null,".",null,-3.1713164329229215E-2,-6.2689781188964844E-3,9.7359319831031854E-3,null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cote d'Ivoire","CIV",2005,null,6475,6249,3.5000000149011612E-2,null,241703184,18.145683288574219,0.49264231324195862,null,22300767.039179634,null,".",null,-3.1301059558263233E-2,2.7326822280883789E-2,9.7773728382950509E-3,null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cote d'Ivoire","CIV",2010,null,6957,6743,3.0999999493360519E-2,null,208799712,20.971887588500977,0.49264231324195862,null,24884505.034556419,null,".",null,-2.4678292311090644E-2,2.3713827133178711E-2,1.6375990911557281E-2,null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cote d'Ivoire","CIV",2015,null,7664,7459,2.7000000700354576E-2,null,189390432,28.65936279296875,0.49264231324195862,null,34063231.935002528,null,".",null,{"$f":"IFERROR(IF($C1026=MIN($C$2:$C$50),\".\",LN(I1026)-LN(I1025)),\".\")","v":-9.2325638645540664E-3},8.1792116165161133E-2,{"$f":"IFERROR(IF($C1026=MIN($C$2:$C$50),\".\",LN(E1026)-LN(E1025)),\".\")","v":2.0165427964684568E-2},null,null,null,0.7391277551651001,0.18887223303318024,0.92799997329711914,7.2000026702880859E-2]
["Cameroon","CMR",1993,null,5313,4895,7.9000003635883331E-2,null,49055528,26.071619033813477,0.50949287414550781,null,12775805.83233952,null,".",null,-2.2027466828511422E-3,-9.5630407333374023E-2,2.8057952795156993E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Cameroon","CMR",1995,null,5619,5169,7.9999998211860657E-2,null,48694232,27.063587188720703,0.50949287414550781,null,13577737.840453424,null,".",null,-4.786302993263547E-3,2.9515743255615234E-2,2.7972589861573027E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Cameroon","CMR",2003,null,6984,6569,5.9999998658895493E-2,null,53209936,32.629447937011719,0.50949287414550781,null,19291044.670420941,null,".",null,1.9810293562940728E-2,1.1556386947631836E-2,2.8023612405647214E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Cameroon","CMR",2008,null,8077,7818,3.2000001519918442E-2,null,60113720,32.735015869140625,0.50949287414550781,null,22441255.96377578,null,".",null,2.8436097139522332E-2,9.2864036560058594E-4,2.9654139211373831E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Cameroon","CMR",2012,null,9085,8701,4.1999999433755875E-2,null,68877472,33.235893249511719,0.50949287414550781,null,25729451.635819655,null,".",null,3.6111092624057761E-2,1.25885009765625E-2,2.9036099028774132E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Cameroon","CMR",2013,null,9352,8952,4.3000001460313797E-2,null,71480280,33.953437805175781,0.50949287414550781,null,27160443.492977764,null,".",null,3.7092449527101223E-2,2.1359682083129883E-2,2.896552232163252E-2,null,null,null,0.74462252855300903,0.16437745094299316,0.9089999794960022,9.1000020503997803E-2]
["Congo, Dem. Rep.","COD",1992,null,14687,14154,3.5999998450279236E-2,null,120392.375,459.333251953125,0.61720001697540283,null,18961251.442292187,null,".",null,-2.9041251160416337E-2,-0.11589717864990234,3.8945677784994359E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Dem. Rep.","COD",1995,null,16371,15774,3.7000000476837158E-2,null,109748.46875,381.61117553710938,0.61720001697540283,null,15877836.810862653,null,".",null,-3.0332757663487087E-2,5.8398246765136719E-3,3.2720597112534833E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Dem. Rep.","COD",2001,null,19019,18325,3.7000000476837158E-2,null,92258.1015625,309.60690307617188,0.61720001697540283,null,12730192.004771624,null,".",null,-2.5542041179216213E-2,-2.178192138671875E-2,2.669524747366836E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Dem. Rep.","COD",2005,null,21455,20665,3.7000000476837158E-2,null,86430.6171875,370.89669799804688,0.61720001697540283,null,15674886.408150274,null,".",null,-1.3346353057782423E-2,5.0536632537841797E-2,3.1389421104298876E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Dem. Rep.","COD",2011,null,25979,25017,3.7000000476837158E-2,null,84978.203125,475.67410278320313,0.61720001697540283,null,21932132.98436654,null,".",null,9.5437636049311436E-4,4.9953937530517578E-2,3.1993342684229376E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Dem. Rep.","COD",2016,null,30595,29465,3.7000000476837158E-2,null,11286212,52.9000244140625,0.61720001697540283,null,30505858.503467835,null,".",null,4.8686437163333025,-2.4288773536682129,3.2623142810644268E-2,null,null,null,0.73969036340713501,0.17930969595909119,0.91900002956390381,8.0999970436096191E-2]
["Congo, Rep.","COG",1993,null,1029,819,0.20399999618530273,null,27268440,46.096458435058594,0.5,null,6888738.8310000002,null,".",null,6.9462106531332779E-3,-2.8818607330322266E-2,3.0589459522585294E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,0.1470000147819519]
["Congo, Rep.","COG",1999,null,1242,992,0.20100000500679016,null,28666598,42.046363830566406,0.5,null,7090426.4179999996,null,".",null,-1.8751775038339247E-4,-4.2462348937988281E-2,3.2736147398271243E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,{"$f":"IFERROR(1-Y1091,\".\")","v":0.1470000147819519}]
["Congo, Rep.","COG",2002,null,1357,1086,0.20000000298023224,null,29257766,46.453323364257813,0.5,null,8280418.9409999996,null,".",null,6.6563773673635751E-3,2.6991605758666992E-2,2.8402507117554876E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,0.1470000147819519]
["Congo, Rep.","COG",2009,null,1721,1444,0.16099999845027924,null,33867168,49.929553985595703,0.5,null,11041566.539999999,null,".",null,3.3023466736082696E-2,3.3215522766113281E-2,3.4883820796145493E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,0.1470000147819519]
["Congo, Rep.","COG",2014,null,1960,1764,0.10000000149011612,null,44807956,50.643669128417969,0.5,null,14238097.603,null,".",null,7.6996910409537378E-2,1.5632867813110352E-2,2.2704793693756997E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,0.1470000147819519]
["Congo, Rep.","COG",2015,null,2007,1806,0.10000000149011612,null,47896496,49.691871643066406,0.5,null,14614906.845000001,null,".",null,6.6656636400725944E-2,-1.8972873687744141E-2,2.3696596571775252E-2,null,null,null,0.51552069187164307,0.3374793529510498,0.8529999852180481,0.1470000147819519]
["Colombia","COL",1992,null,12404,11233,9.3999996781349182E-2,null,355408384,79.598030090332031,0.67418593168258667,null,159042828.96052957,null,".",null,3.0342874962421718E-2,1.4598846435546875E-2,3.1197519245431238E-2,null,null,null,0.45468801259994507,0.15231199562549591,0.60600000619888306,0.39399999380111694]
["Colombia","COL",1999,null,16146,12907,0.20100000500679016,null,487610272,73.481544494628906,0.67418593168258667,null,184343273.75815481,null,".",null,5.0085115926741253E-3,-3.4002780914306641E-2,3.8448064862960152E-2,null,null,null,0.45468801259994507,0.15231199562549591,0.60600000619888306,0.39399999380111694]
["Colombia","COL",2001,null,17406,14789,0.15000000596046448,null,500748320,71.921424865722656,0.67418593168258667,null,195721040.70373586,null,".",null,1.5121113350346604E-2,-4.3079376220703125E-2,3.7581244304497829E-2,null,null,null,0.45468801259994507,0.15231199562549591,0.60600000619888306,0.39399999380111694]
["Colombia","COL",2007,null,21357,18965,0.1119999960064888,null,620407680,76.458900451660156,0.67418593168258667,null,262266694.76428935,null,".",null,5.4315662264201592E-2,1.4985084533691406E-2,3.2115798027062326E-2,null,null,null,0.45468801259994507,0.15231199562549591,0.60600000619888306,0.39399999380111694]
["Colombia","COL",2012,null,24690,22268,9.8000004887580872E-2,null,819687616,74.503372192382813,0.67418593168258667,null,318302970.05438012,null,".",null,6.02161886341257E-2,-6.8755149841308594E-3,2.8636182218804151E-2,null,null,null,0.45468801259994507,0.15231199562549591,0.60600000619888306,0.39399999380111694]
["Comoros","COM",1990,null,95,".",".",null,835893.75,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Comoros","COM",1996,null,114,109,4.6999998390674591E-2,null,860573.875,".",0.5,null,".",null,".",null,-5.013057104566343E-3,".",2.6668247082161756E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Comoros","COM",1999,null,125,119,4.6999998390674591E-2,null,836225.125,".",0.5,null,".",null,".",null,-1.0682815303406201E-2,".",3.2523191705560173E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Comoros","COM",2005,null,147,141,4.5000001788139343E-2,null,861339.1875,".",0.5,null,".",null,".",null,1.982600747806984E-3,".",2.758795651882906E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Comoros","COM",2009,null,166,159,4.5000001788139343E-2,null,938796.25,".",0.5,null,".",null,".",null,3.0336415742231893E-2,".",3.0583423372080532E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,{"$f":"IFERROR(1-Y1155,\".\")","v":0.10799998044967651}]
["Comoros","COM",2014,null,193,185,4.3999999761581421E-2,null,1161883.375,".",0.5,null,".",null,".",null,3.6039722302334098E-2,".",3.1581572050298767E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Comoros","COM",2016,null,205,196,4.3999999761581421E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.970515441391619E-2,null,null,null,0.64116829633712769,0.2508317232131958,0.89200001955032349,0.10799998044967651]
["Cabo Verde","CPV",1997,null,140,124,0.11600000411272049,null,3727136,".",0.5,null,".",null,".",null,3.9918714978629311E-2,".",2.8987536873251507E-2,null,null,null,0.20770825445652008,0.25629174709320068,0.46500000357627869,0.53499999642372131]
["Cabo Verde","CPV",1998,null,144,127,0.11500000208616257,null,3858028.5,".",0.5,null,".",null,".",null,3.4516191397257145E-2,".",2.8170876966696845E-2,null,null,null,0.20770825445652008,0.25629174709320068,0.46500000357627869,0.53499999642372131]
["Cabo Verde","CPV",2006,null,179,159,0.11100000143051147,null,5729200.5,".",0.5,null,".",null,".",null,5.8812105221855759E-2,".",2.8330506626225826E-2,null,null,null,0.20770825445652008,0.25629174709320068,0.46500000357627869,0.53499999642372131]
["Cabo Verde","CPV",2007,null,183,163,0.10999999940395355,null,6263550,".",0.5,null,".",null,".",null,8.9171124831702642E-2,".",2.2100347000666432E-2,null,null,null,0.20770825445652008,0.25629174709320068,0.46500000357627869,0.53499999642372131]
["Cabo Verde","CPV",2013,null,210,188,0.10399999469518661,null,8780575,".",0.5,null,".",null,".",null,2.4684048267648251E-2,".",2.4097551579060017E-2,null,null,null,0.20770825445652008,0.25629174709320068,0.46500000357627869,0.53499999642372131]
["Costa Rica","CRI",1992,null,1220,1172,3.9000000804662704E-2,null,".",".",0.61357599496841431,null,17031647.015219145,null,".",null,".",".",1.4032421752624202E-2,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Costa Rica","CRI",1996,null,1383,1298,6.1999998986721039E-2,null,".",".",0.61357599496841431,null,20088247.004418191,null,".",null,".",".",-2.1668480850900451E-3,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Costa Rica","CRI",1999,null,1604,1509,5.9000000357627869E-2,null,".",".",0.61357599496841431,null,23576904.804561622,null,".",null,".",".",2.3975911875711908E-2,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Costa Rica","CRI",2005,null,1927,1801,6.5999999642372131E-2,null,".",".",0.61357599496841431,null,29539652.853096068,null,".",null,".",".",5.9328109253128147E-2,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Costa Rica","CRI",2011,null,2162,1942,0.10199999809265137,null,".",".",0.61357599496841431,null,38873833.296166964,null,".",null,".",".",4.1072565534355121E-2,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Costa Rica","CRI",2016,null,2253,2051,9.0000003576278687E-2,null,".",".",0.61357599496841431,null,47184044.862672485,null,".",null,".",".",-3.0166221825592032E-2,null,null,null,0.17936931550502777,0.21263065934181213,0.39100000262260437,0.60899999737739563]
["Cuba","CUB",1993,null,4233,3855,8.8999994099140167E-2,null,".",".",0.5,null,30058702.94961331,null,".",null,".",".",1.0926474501781414E-2,null,null,null,".",".",".","."]
["Cuba","CUB",1996,null,4393,4059,7.5999997556209564E-2,null,".",".",0.5,null,33449532.253300529,null,".",null,".",".",1.3983035854899128E-2,null,null,null,".",".",".","."]
["Cuba","CUB",2003,null,4649,4541,2.3000000044703484E-2,null,".",".",0.5,null,42069435.823096864,null,".",null,".",".",1.0813254150660256E-2,null,null,null,".",".",".","."]
["Cuba","CUB",2004,null,4699,4612,1.8999999389052391E-2,null,".",".",0.5,null,44497068.633193575,null,".",null,".",".",1.069757741223043E-2,null,null,null,".",".",".","."]
["Cuba","CUB",2009,null,5205,5118,1.7000000923871994E-2,null,".",".",0.5,null,62826231.727102257,null,".",null,".",".",2.4702218784444341E-2,null,null,null,".",".",".","."]
["Cuba","CUB",2013,null,5239,5067,3.2999999821186066E-2,null,".",".",0.5,null,69996226.459619477,null,".",null,".",".",2.101844664107233E-3,null,null,null,".",".",".","."]
["Curacao","CUW",1993,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Curacao","CUW",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Curacao","CUW",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Curacao","CUW",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Curacao","CUW",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cayman Islands","CYM",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Cyprus","CYP",1992,null,360,352,2.0999999716877937E-2,null,69518512,86.4371337890625,0.5,null,13521404.739,null,".",null,4.8823614811947635E-2,5.1018714904785156E-2,2.2472855852059048E-2,null,null,null,9.0601451694965363E-2,6.0398556292057037E-2,0.15099999308586121,0.84900000691413879]
["Cyprus","CYP",2000,null,445,423,5.000000074505806E-2,null,77366920,104.80255126953125,0.5,null,18959184.072000001,null,".",null,1.1114112636089857E-2,3.2056331634521484E-2,2.9648693922129432E-2,null,null,null,9.0601451694965363E-2,6.0398556292057037E-2,0.15099999308586121,0.84900000691413879]
["Cyprus","CYP",2002,null,475,460,3.2999999821186066E-2,null,79388512,106.2774658203125,0.5,null,20309487.452,null,".",null,1.7215297200692703E-2,1.0484695434570313E-2,2.1277398447285378E-2,null,null,null,9.0601451694965363E-2,6.0398556292057037E-2,0.15099999308586121,0.84900000691413879]
["Cyprus","CYP",2007,null,547,525,3.9000000804662704E-2,null,88755616,114.56122589111328,0.5,null,24729494.524999999,null,".",null,2.8813175039946515E-2,1.6216278076171875E-2,2.7805313080336624E-2,null,null,null,9.0601451694965363E-2,6.0398556292057037E-2,0.15099999308586121,0.84900000691413879]
["Cyprus","CYP",2013,null,594,500,0.15899999439716339,null,97556864,105.88185882568359,0.5,null,23384894.960999999,null,".",null,-7.9977112832345654E-3,-3.7563800811767578E-2,8.4531357110586569E-3,null,null,null,9.0601451694965363E-2,6.0398556292057037E-2,0.15099999308586121,0.84900000691413879]
["Czech Republic","CZE",1990,null,4943,".",".",null,".",".",0.51296144723892212,null,144131848.85002548,null,".",null,".",".",".",null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Czech Republic","CZE",1993,null,5094,4874,4.3000001460313797E-2,null,".",".",0.51296144723892212,null,126824189.22152552,null,".",null,".",".",1.0260547791537178E-2,null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Czech Republic","CZE",2000,null,5171,4718,8.7999999523162842E-2,null,".",".",0.51296144723892212,null,151436073.98583639,null,".",null,".",".",-4.823005394268165E-3,null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Czech Republic","CZE",2005,null,5204,4792,7.9000003635883331E-2,null,".",".",0.51296144723892212,null,183582631.91653684,null,".",null,".",".",1.1207846790707521E-2,null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Czech Republic","CZE",2010,null,5272,4888,7.2999998927116394E-2,null,".",".",0.51296144723892212,null,207016402.02636367,null,".",null,".",".",1.8969932713730486E-4,null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Czech Republic","CZE",2015,null,5365,5094,5.0999999046325684E-2,null,".",".",0.51296144723892212,null,223836215.36004606,null,".",null,".",".",9.3240099995028913E-4,null,null,null,6.4564086496829987E-2,2.7435913681983948E-2,9.2000000178813934E-2,0.90799999982118607]
["Germany","DEU",1990,null,38726,".",".",null,9287979008,".",0.63536679744720459,null,2568633883.3056798,null,".",null,".",".",".",null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Germany","DEU",1993,null,39350,36328,7.6999999582767487E-2,null,10066260992,142.52378845214844,0.63536679744720459,null,2725474628.4664984,null,".",null,2.209070979166583E-2,-1.0206222534179688E-2,-6.2573829515155666E-3,null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Germany","DEU",1998,null,39807,35910,9.8000004887580872E-2,null,11164039168,148.57891845703125,0.63536679744720459,null,2974922531.5398707,null,".",null,2.0786101437931137E-2,8.5129737854003906E-3,6.030908588368078E-4,null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Germany","DEU",2003,null,40240,36305,9.8000004887580872E-2,null,12218431488,149.76652526855469,0.63536679744720459,null,3154319996.0789399,null,".",null,1.2795070061052627E-2,-9.0661048889160156E-3,5.3822516055799241E-3,null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Germany","DEU",2008,null,41396,38283,7.5000002980232239E-2,null,13050660864,155.627197265625,0.63536679744720459,null,3478602264.7766275,null,".",null,1.5858657766056439E-2,-3.08990478515625E-3,-5.5545494394237949E-4,null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Germany","DEU",2013,null,42528,40304,5.1999997347593307E-2,null,13740809216,151.9989013671875,0.63536679744720459,null,3577014590.8297658,null,".",null,1.0012729777187701E-2,-5.4979324340820313E-3,9.1415440139517301E-3,null,null,null,2.8533775359392166E-2,7.34662264585495E-2,0.10199999809265137,0.89800000190734863]
["Djibouti","DJI",1993,null,218,203,6.8999998271465302E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3857034661426404E-2,null,null,null,".",".",".","."]
["Djibouti","DJI",1996,null,230,215,6.8000003695487976E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.6433257068156024E-2,null,null,null,".",".",".","."]
["Djibouti","DJI",2000,null,262,245,6.5999999642372131E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.1010236742559982E-2,null,null,null,".",".",".","."]
["Djibouti","DJI",2006,null,300,281,6.4000003039836884E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.3609865639133254E-2,null,null,null,".",".",".","."]
["Djibouti","DJI",2011,null,337,317,6.1999998986721039E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.4025179586989687E-2,null,null,null,".",".",".","."]
["Djibouti","DJI",2013,null,354,333,5.9999998658895493E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.2858138076049528E-2,null,null,null,".",".",".","."]
["Dominica","DMA",1994,null,".",".",".",null,742050.625,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C1410=MIN($C$2:$C$50),\".\",LN(I1410)-LN(I1409)),\".\")","v":3.5981395676465411E-2},".",{"$f":"IFERROR(IF($C1410=MIN($C$2:$C$50),\".\",LN(E1410)-LN(E1409)),\".\")","v":"."},null,null,null,".",".",".","."]
["Dominica","DMA",1997,null,".",".",".",null,842485.3125,".",0.5,null,".",null,".",null,4.2981756408446259E-2,".",".",null,null,null,".",".",".","."]
["Dominica","DMA",1999,null,".",".",".",null,892619.4375,".",0.5,null,".",null,".",null,2.5763744812582701E-2,".",".",null,null,null,".",".",".","."]
["Dominica","DMA",2004,null,".",".",".",null,933392.1875,".",0.5,null,".",null,".",null,3.2340119729070693E-2,".",".",null,null,null,".",".",".","."]
["Dominica","DMA",2010,null,".",".",".",null,1171310.5,".",0.5,null,".",null,".",null,3.9833411331548163E-2,".",".",null,null,null,".",".",".","."]
["Dominica","DMA",2014,null,".",".",".",null,1310988.625,".",0.5,null,".",null,".",null,2.143392169572067E-2,".",".",null,null,null,".",".",".","."]
["Denmark","DNK",1994,null,2784,2560,7.9999998211860657E-2,null,686631232,188.20452880859375,0.64073950052261353,null,249523699.45279896,null,".",null,2.1505027955331713E-2,3.9829730987548828E-2,-2.6932882359587573E-2,null,null,null,2.9593208804726601E-2,8.3406791090965271E-2,0.1120000034570694,0.8879999965429306]
["Denmark","DNK",1997,null,2853,2699,5.4000001400709152E-2,null,752501760,191.67335510253906,0.64073950052261353,null,273159941.85710543,null,".",null,3.5087817594934734E-2,3.1142234802246094E-3,7.3878963998899039E-3,null,null,null,2.9593208804726601E-2,8.3406791090965271E-2,0.1120000034570694,0.8879999965429306]
["Denmark","DNK",2002,null,2889,2766,4.3000001460313797E-2,null,887921984,192.75495910644531,0.64073950052261353,null,302077941.70596945,null,".",null,2.9459197730243858E-2,-1.5712261199951172E-2,1.218890242945303E-2,null,null,null,2.9593208804726601E-2,8.3406791090965271E-2,0.1120000034570694,0.8879999965429306]
["Denmark","DNK",2007,null,2935,2824,3.7999998778104782E-2,null,1044574976,194.52510070800781,0.64073950052261353,null,334100985.49539256,null,".",null,3.6860494944008337E-2,-9.9101066589355469E-3,0,null,null,null,2.9593208804726601E-2,8.3406791090965271E-2,0.1120000034570694,0.8879999965429306]
["Denmark","DNK",2012,null,2922,2702,7.5000002980232239E-2,null,1141998208,186.17604064941406,0.64073950052261353,null,327038668.58105552,null,".",null,1.5727055852266858E-2,-3.5700798034667969E-3,-4.4391399515513186E-3,null,null,null,2.9593208804726601E-2,8.3406791090965271E-2,0.1120000034570694,0.8879999965429306]
["Dominican Republic","DOM",1990,null,2810,".",".",null,58657632,".",0.6580767035484314,null,18541957.266728532,null,".",null,".",".",".",null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,0.43699997663497925]
["Dominican Republic","DOM",1993,null,3036,2827,6.8999998271465302E-2,null,66334148,51.21600341796875,0.6580767035484314,null,22178756.23698635,null,".",null,4.930731966223334E-2,3.3452987670898438E-2,2.467614368777582E-2,null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,0.43699997663497925]
["Dominican Republic","DOM",2000,null,3593,3343,7.0000000298023224E-2,null,106816840,55.920711517333984,0.6580767035484314,null,33416489.317971643,null,".",null,8.1972354162783034E-2,3.3040046691894531E-3,2.280183235851041E-2,null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,0.43699997663497925]
["Dominican Republic","DOM",2004,null,3917,3641,7.0000000298023224E-2,null,129650392,52.935489654541016,0.6580767035484314,null,36370076.96927125,null,".",null,{"$f":"IFERROR(IF($C1474=MIN($C$2:$C$50),\".\",LN(I1474)-LN(I1473)),\".\")","v":2.8105065216404768E-2},-1.2688875198364258E-2,{"$f":"IFERROR(IF($C1474=MIN($C$2:$C$50),\".\",LN(E1474)-LN(E1473)),\".\")","v":2.0374657098185978E-2},null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,0.43699997663497925]
["Dominican Republic","DOM",2005,null,4005,3745,6.4999997615814209E-2,null,134231632,56.048370361328125,0.6580767035484314,null,39738946.300836198,null,".",null,3.4725369156518582E-2,5.714106559753418E-2,2.2217525836628838E-2,null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,{"$f":"IFERROR(1-Y1475,\".\")","v":0.43699997663497925}]
["Dominican Republic","DOM",2010,null,4334,4116,5.000000074505806E-2,null,169846272,64.530136108398438,0.6580767035484314,null,53954579.003527716,null,".",null,4.6000178050697116E-2,3.5168647766113281E-2,4.0014752361443584E-2,null,null,null,0.40108883380889893,0.1609112024307251,0.56300002336502075,0.43699997663497925]
["Algeria","DZA",1990,null,6485,".",".",null,470504384,".",0.5,null,91989749.446979463,null,".",null,".",".",".",null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Algeria","DZA",1993,null,7300,5385,0.26199999451637268,null,482966784,56.166248321533203,0.5,null,90578860.785648301,null,".",null,4.8698121459054278E-3,-3.1991004943847656E-2,4.1392933730740822E-2,null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Algeria","DZA",1997,null,8298,6188,0.25400000810623169,null,493117952,56.136981964111328,0.5,null,98061771.373700395,null,".",null,2.7874099771985072E-3,-2.4644851684570313E-2,2.4767934781078083E-2,null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Algeria","DZA",2003,null,9599,7322,0.2370000034570694,null,557388096,63.744895935058594,0.5,null,128777236.2885839,null,".",null,3.6182803289126042E-2,2.5381088256835938E-2,2.3185778854598382E-2,null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Algeria","DZA",2008,null,10661,9453,0.11300000548362732,null,697016576,59.627117156982422,0.5,null,153055956.40523601,null,".",null,4.8007659754333076E-2,-2.4231433868408203E-2,1.9033764331560121E-2,null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Algeria","DZA",2014,null,11643,10408,0.10600000619888306,null,934363584,58.647148132324219,0.5,null,182889354.51436853,null,".",null,5.4724140670227683E-2,3.2004833221435547E-2,-3.5520670210722471E-2,null,null,null,0.20349723100662231,0.36580401659011841,0.56930124759674072,0.43069875240325928]
["Ecuador","ECU",1991,null,4148,3907,5.8000002056360245E-2,null,148839184,51.998397827148438,0.44775345921516418,null,39652474.79548382,null,".",null,1.9415756724047384E-2,".",3.4583458713273174E-2,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Ecuador","ECU",1994,null,4587,4260,7.1000002324581146E-2,null,157042976,52.630733489990234,0.44775345921516418,null,43048048.229302213,null,".",null,1.7946600961693093E-2,9.0537071228027344E-3,3.4149659852117153E-2,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Ecuador","ECU",2001,null,5718,5105,0.10700000077486038,null,173408720,51.361606597900391,0.44775345921516418,null,48325007.474545598,null,".",null,2.2494801093920103E-2,2.7143239974975586E-2,2.1388353990897002E-2,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Ecuador","ECU",2006,null,6649,6138,7.6999999582767487E-2,null,201197216,55.313510894775391,0.44775345921516418,null,61468918.471666396,null,".",null,3.6219051432102134E-2,5.0411224365234375E-3,3.926282563572947E-2,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Ecuador","ECU",2007,null,6716,6308,6.1000000685453415E-2,null,208700320,54.746566772460938,0.44775345921516418,null,62815127.109243259,null,".",null,3.6613746231648037E-2,-1.0302543640136719E-2,1.0026271794975727E-2,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Ecuador","ECU",2011,null,6794,6559,3.5000000149011612E-2,null,250852656,58.491893768310547,0.44775345921516418,null,75028081.292364106,null,".",null,4.9873461205489633E-2,4.2888641357421875E-2,9.3161487098161189E-3,null,null,null,0.32736650109291077,0.26363348960876465,0.5899999737739563,0.4100000262260437]
["Egypt, Arab Rep.","EGY",1991,null,16189,14635,9.6000000834465027E-2,null,263404176,46.111015319824219,0.38263285160064697,null,90534132.004976317,null,".",null,1.6396022134095745E-2,".",2.5208527973157757E-2,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Egypt, Arab Rep.","EGY",1994,null,17843,15880,0.10999999940395355,null,272047584,48.667407989501953,0.38263285160064697,null,101154661.85379739,null,".",null,1.1512007235147337E-2,1.0303497314453125E-2,4.6928422413714088E-2,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Egypt, Arab Rep.","EGY",1999,null,19957,18371,7.9999998211860657E-2,null,315118048,53.786388397216797,0.38263285160064697,null,129412261.13164254,null,".",null,4.2696958166516197E-2,6.8976879119873047E-3,6.1107025071047261E-2,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Egypt, Arab Rep.","EGY",2004,null,22954,20590,0.10300000011920929,null,368744096,56.339420318603516,0.38263285160064697,null,155239787.82962462,null,".",null,2.7526234642948566E-2,2.8052330017089844E-3,3.9091767907784458E-2,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Egypt, Arab Rep.","EGY",2009,null,27334,24849,9.1000005602836609E-2,null,465908448,61.182727813720703,0.38263285160064697,null,208177377.01870844,null,".",null,4.8014546075553E-2,1.0460376739501953E-2,2.8725023934375926E-2,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Egypt, Arab Rep.","EGY",2014,null,29973,26047,0.13099999725818634,null,573579904,61.957851409912109,0.38263285160064697,null,239481619.96576345,null,".",null,3.3333748026628029E-2,9.6311569213867188E-3,4.3131618097227431E-3,null,null,null,0.24735559523105621,0.38464438915252686,0.63300001621246338,0.36699998378753662]
["Eritrea","ERI",1990,null,1416,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Eritrea","ERI",1997,null,1386,1290,7.0000000298023224E-2,null,".",".",0.5,null,1967107.8204951615,null,".",null,".",".",2.1145519914979261E-2,null,null,null,".",".",".","."]
["Eritrea","ERI",2001,null,1584,1472,7.0000000298023224E-2,null,".",".",0.5,null,2109133.3200465064,null,".",null,".",".",3.9928033952739916E-2,null,null,null,".",".",".","."]
["Eritrea","ERI",2007,null,1952,1817,6.8999998271465302E-2,null,".",".",0.5,null,2210534.025985084,null,".",null,".",".",2.2798914964806016E-2,null,null,null,".",".",".","."]
["Eritrea","ERI",2012,null,2145,2002,6.7000001668930054E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.8824085245635835E-2,null,null,null,".",".",".","."]
["Eritrea","ERI",2014,null,2230,2083,6.5999999642372131E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9928195717680453E-2,null,null,null,".",".",".","."]
["Spain","ESP",1990,null,15771,".",".",null,2617796864,".",0.62410491704940796,null,873145236.80025315,null,".",null,".",".",".",null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,0.72699999809265137]
["Spain","ESP",1998,null,17454,14196,0.18700000643730164,null,3394169344,150.52865600585938,0.62410491704940796,null,1044886132.8333486,null,".",null,3.6160943794886435E-2,3.44085693359375E-3,1.5939353397087075E-2,null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,{"$f":"IFERROR(1-Y1603,\".\")","v":0.72699999809265137}]
["Spain","ESP",2000,null,18416,15877,0.1379999965429306,null,3692333056,150.13131713867188,0.62410491704940796,null,1149491825.2386179,null,".",null,4.3118171184428178E-2,3.5328865051269531E-3,3.30667942776941E-2,null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,0.72699999809265137]
["Spain","ESP",2005,null,21447,19485,9.2000000178813934E-2,null,4618416640,143.15927124023438,0.62410491704940796,null,1358051593.2166708,null,".",null,4.7292330511346847E-2,-1.5847206115722656E-2,3.5885952335560134E-2,null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,0.72699999809265137]
["Spain","ESP",2011,null,23698,18629,0.21400000154972076,null,5663508992,137.97967529296875,0.62410491704940796,null,1417270583.9299574,null,".",null,1.5997859632651767E-2,-8.6908340454101563E-3,5.4872001883232713E-4,null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,0.72699999809265137]
["Spain","ESP",2015,null,23034,17952,0.22100000083446503,null,5885573632,137.64572143554688,0.62410491704940796,null,1414860131.4195428,null,".",null,1.2039639844218186E-2,1.2859821319580078E-2,-5.6711336218970843E-3,null,null,null,9.5879077911376953E-2,0.17612092196941376,0.27300000190734863,0.72699999809265137]
["Estonia","EST",1991,null,761,749,1.4999999664723873E-2,null,".",".",0.5,null,".",null,".",null,".",".",-1.4351192163090332E-2,null,null,null,2.6449257507920265E-2,4.2550742626190186E-2,6.8999998271465302E-2,0.9310000017285347]
["Estonia","EST",1997,null,701,628,0.10399999469518661,null,".",".",0.5,null,".",null,".",null,".",".",8.596041469798088E-3,null,null,null,2.6449257507920265E-2,4.2550742626190186E-2,6.8999998271465302E-2,0.9310000017285347]
["Estonia","EST",2003,null,679,602,0.11300000548362732,null,".",".",0.5,null,".",null,".",null,".",".",3.4460338614607622E-2,null,null,null,2.6449257507920265E-2,4.2550742626190186E-2,6.8999998271465302E-2,0.9310000017285347]
["Estonia","EST",2008,null,699,661,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",7.1787817270054788E-3,null,null,null,2.6449257507920265E-2,4.2550742626190186E-2,6.8999998271465302E-2,0.9310000017285347]
["Estonia","EST",2013,null,683,624,8.6000002920627594E-2,null,".",".",0.5,null,".",null,".",null,".",".",-4.3827681550947517E-3,null,null,null,2.6449257507920265E-2,4.2550742626190186E-2,6.8999998271465302E-2,0.9310000017285347]
["Ethiopia","ETH",1991,null,20804,20163,3.0999999493360519E-2,null,".",".",0.50800001621246338,null,9253264.7867609672,null,".",null,".",".",3.2834686996713103E-2,null,null,null,".",".",".","."]
["Ethiopia","ETH",1994,null,23074,22358,3.0999999493360519E-2,null,".",".",0.50800001621246338,null,9866455.6884120554,null,".",null,".",".",3.4568295107320068E-2,null,null,null,".",".",".","."]
["Ethiopia","ETH",1996,null,24999,23663,5.3000003099441528E-2,null,".",".",0.50800001621246338,null,11772171.51140718,null,".",null,".",".",3.7703404110635219E-2,null,null,null,".",".",".","."]
["Ethiopia","ETH",2001,null,30063,27769,7.5999997556209564E-2,null,".",".",0.50800001621246338,null,14160304.517467868,null,".",null,".",".",3.6171778415896583E-2,null,null,null,".",".",".","."]
["Ethiopia","ETH",2006,null,35974,34052,5.3000003099441528E-2,null,".",".",0.50800001621246338,null,19795942.247578893,null,".",null,".",".",2.9822638677829971E-2,null,null,null,".",".",".","."]
["Ethiopia","ETH",2011,null,42212,40025,5.1999997347593307E-2,null,".",".",0.50800001621246338,null,33279878.092460036,null,".",null,".",".",3.4071480208071492E-2,null,null,null,".",".",".","."]
["Finland","FIN",1991,null,2584,2416,6.4999997615814209E-2,null,643280832,126.12531280517578,0.60160785913467407,null,157235671.44860309,null,".",null,1.467426688507345E-2,".",-1.6884514702008246E-2,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Finland","FIN",1994,null,2499,2088,0.16399998962879181,null,654285632,134.18251037597656,0.60160785913467407,null,156835695.26280895,null,".",null,7.0607189789555491E-3,4.0109634399414063E-2,-7.1770643003636891E-3,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Finland","FIN",1998,null,2528,2194,0.13199999928474426,null,703318208,152.77378845214844,0.60160785913467407,null,189776780.33920428,null,".",null,2.6384147400719371E-2,2.5806903839111328E-2,7.1457231409191024E-3,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Finland","FIN",2003,null,2628,2353,0.10499999672174454,null,803306304,162.01693725585938,0.60160785913467407,null,222747002.75363764,null,".",null,2.4904379895289708E-2,7.9288482666015625E-3,-7.6074556730976184E-4,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Finland","FIN",2009,null,2691,2469,8.3000004291534424E-2,null,942936512,157.68641662597656,0.60160785913467407,null,240600244.42418322,null,".",null,1.3587435274498461E-2,-7.7356338500976563E-2,-1.1454032484505383E-2,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Finland","FIN",2011,null,2693,2483,7.8000001609325409E-2,null,980088192,162.93104553222656,0.60160785913467407,null,254170297.40314534,null,".",null,2.1925080449133105E-2,8.9540481567382813E-3,4.8390193066962794E-3,null,null,null,4.3659195303916931E-2,1.934080570936203E-2,6.3000001013278961E-2,0.93699999898672104]
["Fiji","FJI",1992,null,278,263,5.4000001400709152E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4493007302566419E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["Fiji","FJI",1995,null,293,277,5.4000001400709152E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.7212128881121558E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["Fiji","FJI",2001,null,307,283,7.9999998211860657E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.311494207782804E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["Fiji","FJI",2002,null,311,285,8.3000004291534424E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.2945164592037095E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["Fiji","FJI",2008,null,330,300,8.8999994099140167E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.7651531330509904E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["Fiji","FJI",2011,null,353,321,9.0000003576278687E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.0029281875571847E-2,null,null,null,0.21861192584037781,0.19303441047668457,0.41164633631706238,0.58835366368293762]
["France","FRA",1992,null,26169,23497,0.10199999809265137,null,6687460864,156.1925048828125,0.62209206819534302,null,1957929784.3181963,null,".",null,2.4923915398797902E-2,5.7854652404785156E-3,7.2100024704671029E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["France","FRA",1994,null,26371,23051,0.12600000202655792,null,6941985280,157.43803405761719,0.62209206819534302,null,1991574138.7808719,null,".",null,2.0102745380558673E-2,1.8718242645263672E-2,3.2284434672877893E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["France","FRA",2000,null,27586,24767,0.10199999809265137,null,7956875776,167.15121459960938,0.62209206819534302,null,2346484133.6014285,null,".",null,2.9803204763059199E-2,1.0089874267578125E-2,6.2545658441379715E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["France","FRA",2005,null,28815,26369,8.5000000894069672E-2,null,9061662720,164.78230285644531,0.62209206819534302,null,2547190064.5537891,null,".",null,2.6450687007724127E-2,-3.6883354187011719E-3,8.2239025022037282E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["France","FRA",2009,null,29641,27050,8.6999997496604919E-2,null,10020661248,157.66725158691406,0.62209206819534302,null,2595812335.1924438,null,".",null,1.6803408347858095E-2,-3.345489501953125E-2,8.6741979857851703E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["France","FRA",2015,null,30120,26999,0.10399999469518661,null,11160955904,160.00572204589844,0.62209206819534302,null,2777537939.261971,null,".",null,1.7159290517909653E-2,1.705169677734375E-3,1.3621490835209471E-3,null,null,null,3.2311715185642242E-2,6.5688289701938629E-2,9.7999997437000275E-2,0.90200000256299973]
["Faroe Islands","FRO",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Faroe Islands","FRO",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Faroe Islands","FRO",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Faroe Islands","FRO",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Faroe Islands","FRO",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Faroe Islands","FRO",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C1794=MIN($C$2:$C$50),\".\",LN(I1794)-LN(I1793)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C1794=MIN($C$2:$C$50),\".\",LN(E1794)-LN(E1793)),\".\")","v":"."},null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gabon","GAB",1992,null,276,228,0.17499999701976776,null,59007752,".",0.5,null,".",null,".",null,-1.2695353634626372E-3,".",2.5689486115310523E-2,null,null,null,".",".",".","."]
["Gabon","GAB",1998,null,323,266,0.17700000107288361,null,62574588,".",0.5,null,".",null,".",null,2.8823807806809043E-2,".",2.8259337314403332E-2,null,null,null,".",".",".","."]
["Gabon","GAB",2003,null,378,313,0.17200000584125519,null,63464068,".",0.5,null,".",null,".",null,1.9708028852569726E-3,".",3.2260862218222108E-2,null,null,null,".",".",".","."]
["Gabon","GAB",2005,null,407,338,0.16899999976158142,null,63909700,".",0.5,null,".",null,".",null,4.8227112619443346E-3,".",3.7551345652132362E-2,null,null,null,".",".",".","."]
["Gabon","GAB",2013,null,581,463,0.20200000703334808,null,77064016,".",0.5,null,".",null,".",null,4.2677359716279284E-2,".",4.3982462601328542E-2,null,null,null,".",".",".","."]
["Gabon","GAB",2014,null,606,484,0.20100000500679016,null,80987584,".",0.5,null,".",null,".",null,4.9659405897696018E-2,".",4.2129229217403363E-2,null,null,null,".",".",".","."]
["United Kingdom","GBR",1995,null,28399,25931,8.6999997496604919E-2,null,4764572160,159.72299194335938,0.61931532621383667,null,1775370236.6775928,null,".",null,2.8854896021677234E-2,5.4640769958496094E-3,-8.4474328348882466E-4,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["United Kingdom","GBR",1996,null,28513,26177,8.1999994814395905E-2,null,4903642112,160.69410705566406,0.61931532621383667,null,1820619708.8693435,null,".",null,2.8770472140802639E-2,6.061553955078125E-3,4.0061903454748915E-3,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["United Kingdom","GBR",2002,null,29578,28087,5.000000074505806E-2,null,5847670784,170.39450073242188,0.61931532621383667,null,2183733877.7812023,null,".",null,2.7577891889155381E-2,6.5250396728515625E-3,1.0331091682822091E-2,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["United Kingdom","GBR",2006,null,31015,29356,5.4000001400709152E-2,null,6489994752,177.14381408691406,0.61931532621383667,null,2445099314.5189776,null,".",null,2.6275126894535816E-2,6.8788528442382813E-3,1.5695644488856075E-2,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["United Kingdom","GBR",2012,null,32824,30234,7.9000003635883331E-2,null,7222385664,169.0950927734375,0.61931532621383667,null,2498729402.8988204,null,".",null,1.7911698250571817E-2,-2.0847320556640625E-3,1.0720185974962604E-2,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["United Kingdom","GBR",2015,null,33546,31768,5.3000003099441528E-2,null,7784544256,170.56497192382813,0.61931532621383667,null,2682262702.6168308,null,".",null,2.5719552632754272E-2,1.6164779663085938E-3,5.8598589109308818E-3,null,null,null,9.0612523257732391E-2,4.5387480407953262E-2,0.13600000739097595,0.86399999260902405]
["Georgia","GEO",1994,null,2612,2347,0.10100000351667404,null,".",".",0.46164515614509583,null,4661332.2990474477,null,".",null,".",".",-1.1041421900810811E-2,null,null,null,0.49812540411949158,0.13652488589286804,0.63465029001235962,0.36534970998764038]
["Georgia","GEO",1999,null,2413,2080,0.1379999965429306,null,".",".",0.46164515614509583,null,6233963.131767327,null,".",null,".",".",-9.486563204756493E-3,null,null,null,0.49812540411949158,0.13652488589286804,0.63465029001235962,0.36534970998764038]
["Georgia","GEO",2004,null,2305,2014,0.12600000202655792,null,".",".",0.46164515614509583,null,8250406.6860877136,null,".",null,".",".",-2.2733125666567489E-2,null,null,null,0.49812540411949158,0.13652488589286804,0.63465029001235962,0.36534970998764038]
["Georgia","GEO",2009,null,2236,1859,0.1679999977350235,null,".",".",0.46164515614509583,null,10953976.999982838,null,".",null,".",".",-7.5741061572545121E-3,null,null,null,0.49812540411949158,0.13652488589286804,0.63465029001235962,0.36534970998764038]
["Georgia","GEO",2012,null,2259,1919,0.15000000596046448,null,".",".",0.46164515614509583,null,13271494.256993786,null,".",null,".",".",2.215821868281509E-3,null,null,null,0.49812540411949158,0.13652488589286804,0.63465029001235962,0.36534970998764038]
["Ghana","GHA",1992,null,6591,6282,4.6999998390674591E-2,null,45121768,24.748008728027344,0.69800001382827759,null,13175959.988896398,null,".",null,5.7811692363713973E-3,1.9896030426025391E-2,3.0188647039777194E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Ghana","GHA",1996,null,7404,6876,7.1000002324581146E-2,null,47306892,27.249927520751953,0.69800001382827759,null,15541590.590442067,null,".",null,1.6299659178347525E-2,2.6561737060546875E-2,2.7106382385349903E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Ghana","GHA",1997,null,7601,7014,7.6999999582767487E-2,null,48093624,27.881837844848633,0.69800001382827759,null,16193771.304629933,null,".",null,1.6493618023964984E-2,2.2924661636352539E-2,2.6259422872652038E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Ghana","GHA",2002,null,8752,8043,8.1000000238418579E-2,null,53499256,30.411806106567383,0.69800001382827759,null,19949185.802789353,null,".",null,7.4037418273569244E-3,1.8523931503295898E-2,3.1218084854026884E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Ghana","GHA",2009,null,10931,10392,4.9000002443790436E-2,null,75735808,33.612045288085938,0.69800001382827759,null,29819138.460110925,null,".",null,5.177154729685185E-2,8.0249309539794922E-3,3.1314986189364902E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Ghana","GHA",2012,null,11956,11523,3.5999998450279236E-2,null,95778064,38.174221038818359,0.69800001382827759,null,40103840.658742033,null,".",null,0.10219692204137942,1.8789052963256836E-2,2.9108084158069758E-2,null,null,null,0.67755728960037231,0.22444269061088562,0.90100002288818359,9.8999977111816406E-2]
["Gibraltar","GIB",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gibraltar","GIB",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gibraltar","GIB",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gibraltar","GIB",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gibraltar","GIB",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Gibraltar","GIB",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Guinea","GIN",1992,null,2480,2368,4.5000001788139343E-2,null,1320038.375,47.272022247314453,0.37058496475219727,null,2642946.2835656884,null,".",null,4.6788203069521472E-2,-1.9663333892822266E-2,5.6826400651232234E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Guinea","GIN",1998,null,3097,2956,4.6000000089406967E-2,null,1730789,48.072750091552734,0.37058496475219727,null,3438533.152390324,null,".",null,3.888011150014492E-2,6.9620609283447266E-3,1.8905387056410206E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Guinea","GIN",1999,null,3151,3008,4.6000000089406967E-2,null,1804746.125,48.447765350341797,0.37058496475219727,null,3569610.1748881666,null,".",null,4.1842557017213622E-2,7.7707767486572266E-3,1.7285961784070381E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Guinea","GIN",2003,null,3386,3232,4.6000000089406967E-2,null,2190588.5,47.995937347412109,0.37058496475219727,null,4038504.2673287317,null,".",null,5.8590346018961625E-2,-2.6413440704345703E-2,1.9082272519840515E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Guinea","GIN",2008,null,3765,3593,4.6000000089406967E-2,null,3426790.75,41.988018035888672,0.37058496475219727,null,4659054.1451140875,null,".",null,0.103574295639147,-1.4856338500976563E-2,2.2835109071017712E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Guinea","GIN",2016,null,4582,4375,4.5000001788139343E-2,null,10570804,25.726213455200195,0.37058496475219727,null,5532467.7769596055,null,".",null,0.59409024174332536,-0.25943589210510254,2.6090358952293613E-2,null,null,null,0.83500134944915771,9.4660162925720215E-2,0.92966151237487793,7.033848762512207E-2]
["Gambia, The","GMB",1991,null,293,266,9.1000005602836609E-2,null,877747,31.901998519897461,0.5,null,487464.89442997461,null,".",null,8.0846199371084282E-2,".",3.4725711373829959E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Gambia, The","GMB",1996,null,337,306,9.2000000178813934E-2,null,1231462.75,27.620084762573242,0.5,null,536162.43246668286,null,".",null,6.1335398793824325E-2,-2.1921634674072266E-2,2.706932196821743E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Gambia, The","GMB",2001,null,395,358,9.3999996781349182E-2,null,1568182.625,29.177770614624023,0.5,null,691340.44202470616,null,".",null,7.7175385445237055E-2,2.1884441375732422E-3,3.0850775720476342E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Gambia, The","GMB",2006,null,469,425,9.3999996781349182E-2,null,2512264.5,23.458696365356445,0.5,null,766533.3585212715,null,".",null,6.2268290014998229E-2,-3.6704063415527344E-2,3.250557040493085E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Gambia, The","GMB",2009,null,520,471,9.3999996781349182E-2,null,2920759.25,24.105949401855469,0.5,null,894092.76249464892,null,".",null,4.8356069072974961E-2,2.1044015884399414E-2,3.5228691883744112E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Gambia, The","GMB",2016,null,657,595,9.3999996781349182E-2,null,3540447.25,23.640684127807617,0.5,null,1085044.5483998836,null,".",null,2.0060715565582754E-2,-9.2642307281494141E-3,3.0914362912446869E-2,null,null,null,0.63406378030776978,0.13293623924255371,0.76700001955032349,0.23299998044967651]
["Guinea-Bissau","GNB",1993,null,430,402,6.4000003039836884E-2,null,1459569.25,".",0.5,null,".",null,".",null,7.3945142394329366E-3,".",2.3530497410193973E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Guinea-Bissau","GNB",1999,null,483,452,6.4999997615814209E-2,null,1400441.75,".",0.5,null,".",null,".",null,-2.2875564326286124E-2,".",1.6701849617930975E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Guinea-Bissau","GNB",2004,null,543,508,6.4999997615814209E-2,null,1351021.5,".",0.5,null,".",null,".",null,-1.0123294651105397E-2,".",2.612088807563584E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Guinea-Bissau","GNB",2006,null,572,535,6.4000003039836884E-2,null,1323673.875,".",0.5,null,".",null,".",null,-1.0028501498327458E-2,".",2.6573751452513505E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Guinea-Bissau","GNB",2009,null,620,581,6.4000003039836884E-2,null,1318362.875,".",0.5,null,".",null,".",null,-2.3591406195375697E-3,".",2.7802281311951837E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Guinea-Bissau","GNB",2014,null,717,672,6.1999998986721039E-2,null,1335337.125,".",0.5,null,".",null,".",null,1.1079246587145875E-2,".",2.9726180265200242E-2,null,null,null,0.67871558666229248,0.2206580638885498,0.89937365055084229,0.10062634944915771]
["Equatorial Guinea","GNQ",1992,null,159,150,5.8000002056360245E-2,null,1565546.375,".",0.5,null,".",null,".",null,2.1940960090610417E-2,".",3.1951599806602005E-2,null,null,null,".",".",".","."]
["Equatorial Guinea","GNQ",1997,null,187,177,5.8000002056360245E-2,null,3855277.75,".",0.5,null,".",null,".",null,0.35314379935850759,".",2.7101929777791689E-2,null,null,null,".",".",".","."]
["Equatorial Guinea","GNQ",2003,null,242,228,5.8000002056360245E-2,null,15932460,".",0.5,null,".",null,".",null,0.20444625618910806,".",5.085841723349116E-2,null,null,null,".",".",".","."]
["Equatorial Guinea","GNQ",2007,null,292,275,5.6999996304512024E-2,null,27253252,".",0.5,null,".",null,".",null,0.14228562338590933,".",4.9132688577644856E-2,null,null,null,".",".",".","."]
["Equatorial Guinea","GNQ",2012,null,376,355,5.59999980032444E-2,null,53514020,".",0.5,null,".",null,".",null,0.13932387279176695,".",4.3485111939738808E-2,null,null,null,".",".",".","."]
["Equatorial Guinea","GNQ",2016,null,455,427,6.1999998986721039E-2,null,60395320,".",0.5,null,".",null,".",null,-8.7366424743606785E-3,".",3.80785085745039E-2,null,null,null,".",".",".","."]
["Greece","GRC",1995,null,4614,4196,9.1000005602836609E-2,null,760907840,117.68730163574219,0.51947420835494995,null,210287497.82587457,null,".",null,1.2080054117046046E-2,3.0450820922851563E-3,2.5462306214437902E-2,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Greece","GRC",2000,null,5027,4462,0.11300000548362732,null,847491200,129.33702087402344,0.51947420835494995,null,251509982.28587139,null,".",null,2.8796763571207862E-2,1.6827106475830078E-2,7.3874749470110856E-3,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Greece","GRC",2005,null,5148,4634,0.10000000149011612,null,994921408,141.73451232910156,0.51947420835494995,null,304332233.4576624,null,".",null,2.5765214408753678E-2,-8.3136558532714844E-3,-7.7669906817234846E-4,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Greece","GRC",2010,null,5298,4625,0.12700000405311584,null,1132953856,130.77781677246094,0.51947420835494995,null,299361576.55821663,null,".",null,5.2736187192401474E-3,-4.3445587158203125E-2,3.5927050083977008E-3,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Greece","GRC",2013,null,5148,3734,0.27500000596046448,null,1095559424,120.63310241699219,0.51947420835494995,null,243989731.22659877,null,".",null,-1.5574094733288746E-2,-4.7588348388671875E-4,-8.5106896679079114E-3,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Greece","GRC",2015,null,5089,3822,0.24899999797344208,null,1062928320,121.21356964111328,0.51947420835494995,null,244314063.83667001,null,".",null,-1.6127964320588717E-2,-4.3058395385742188E-3,-1.1783190679928168E-3,null,null,null,0.25948360562324524,6.751638650894165E-2,0.32800000905990601,0.67199999094009399]
["Grenada","GRD",1993,null,".",".",".",null,1674904.5,".",0.5,null,".",null,".",null,5.4052888051637993E-2,".",".",null,null,null,".",".",".","."]
["Grenada","GRD",1998,null,".",".",".",null,2260956.25,".",0.5,null,".",null,".",null,6.5827884977696982E-2,".",".",null,null,null,".",".",".","."]
["Grenada","GRD",2003,null,".",".",".",null,2886423.25,".",0.5,null,".",null,".",null,4.8057895111156768E-2,".",".",null,null,null,".",".",".","."]
["Grenada","GRD",2010,null,".",".",".",null,3748268.5,".",0.5,null,".",null,".",null,5.5143150633902849E-3,".",".",null,null,null,".",".",".","."]
["Grenada","GRD",2013,null,".",".",".",null,3747159.25,".",0.5,null,".",null,".",null,1.9622757027093485E-3,".",".",null,null,null,".",".",".","."]
["Greenland","GRL",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Greenland","GRL",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C2114=MIN($C$2:$C$50),\".\",LN(I2114)-LN(I2113)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C2114=MIN($C$2:$C$50),\".\",LN(E2114)-LN(E2113)),\".\")","v":"."},null,null,null,".",".",".","."]
["Greenland","GRL",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Greenland","GRL",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Greenland","GRL",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Greenland","GRL",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Guatemala","GTM",1993,null,3370,3273,2.9000001028180122E-2,null,58675776,51.249584197998047,0.44348442554473877,null,22459123.585422453,null,".",null,3.2231308749061327E-2,9.4041824340820313E-3,2.4937449682187918E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guatemala","GTM",1994,null,3458,3365,2.7000000700354576E-2,null,60440180,51.809764862060547,0.44348442554473877,null,23365066.568927124,null,".",null,2.9627148516507162E-2,1.0871171951293945E-2,2.5777642896828823E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guatemala","GTM",2000,null,4087,4029,1.39999995008111E-2,null,75572944,53.941814422607422,0.44348442554473877,null,29765102.998388905,null,".",null,4.0788614524320366E-2,-1.4688968658447266E-3,2.8038060452514557E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guatemala","GTM",2004,null,4619,4475,3.0999999493360519E-2,null,89064736,53.000526428222656,0.44348442554473877,null,33460283.473323788,null,".",null,3.9585206634193071E-2,-5.8054924011230469E-3,3.1225052189640223E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guatemala","GTM",2009,null,5475,5306,3.0999999493360519E-2,null,104190368,54.046798706054688,0.44348442554473877,null,40185315.839150086,null,".",null,1.2068030869457402E-2,-7.7178478240966797E-3,1.6946436123744135E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guatemala","GTM",2013,null,5978,5779,3.2999999821186066E-2,null,113078720,56.875568389892578,0.44348442554473877,null,45977203.823062971,null,".",null,2.082679103394014E-2,5.3084373474121094E-2,-4.9602337254709639E-2,null,null,null,0.41948184370994568,0.37851816415786743,0.79699999094009399,0.20300000905990601]
["Guam","GUM",1992,null,68,66,3.7999998778104782E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4815085785141235E-2,null,null,null,".",".",".","."]
["Guam","GUM",1997,null,73,66,9.6999995410442352E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3793322132335639E-2,null,null,null,".",".",".","."]
["Guam","GUM",2002,null,76,67,0.11399999260902405,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Guam","GUM",2007,null,76,70,8.3000004291534424E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".",{"$f":"IFERROR(1-Y2179,\".\")","v":"."}]
["Guam","GUM",2010,null,77,71,8.1999994814395905E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Guyana","GUY",1990,null,282,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",1994,null,289,256,0.11300000548362732,null,".",".",0.5,null,".",null,".",null,".",".",-3.4542348680872692E-3,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",1999,null,278,245,0.11899999529123306,null,".",".",0.5,null,".",null,".",null,".",".",-1.4285957247476944E-2,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",2000,null,275,240,0.12800000607967377,null,".",".",0.5,null,".",null,".",null,".",".",-1.0850016024065212E-2,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",2007,null,274,246,0.10300000011920929,null,".",".",0.5,null,".",null,".",null,".",".",1.1009285508369437E-2,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",2010,null,283,252,0.10899999737739563,null,".",".",0.5,null,".",null,".",null,".",".",1.0657294473988443E-2,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Guyana","GUY",2015,null,310,273,0.11800000071525574,null,".",".",0.5,null,".",null,".",null,".",".",1.9544596072970322E-2,null,null,null,0.28960582613945007,0.28204455971717834,0.57165038585662842,0.42834961414337158]
["Hong Kong SAR, China","HKG",1993,null,2993,2934,1.9999999552965164E-2,null,329331072,126.30947875976563,0.49892309308052063,null,124160191.38053779,null,".",null,5.7184203346952955E-2,2.8494834899902344E-2,6.0321898729700507E-3,null,null,null,6.6721819341182709E-2,0.10549219697713852,0.17221401631832123,0.82778598368167877]
["Hong Kong SAR, China","HKG",1998,null,3270,3121,4.6000000089406967E-2,null,467962464,115.01514434814453,0.49892309308052063,null,138997609.40947697,null,".",null,5.0733920608927008E-2,-8.5194110870361328E-2,2.2577114831458189E-2,null,null,null,6.6721819341182709E-2,0.10549219697713852,0.17221401631832123,0.82778598368167877]
["Hong Kong SAR, China","HKG",2004,null,3542,3304,6.7000001668930054E-2,null,582957824,126.57833099365234,0.49892309308052063,null,175670148.03677216,null,".",null,3.3878285106709427E-2,5.6703090667724609E-2,7.0831858687974147E-3,null,null,null,6.6721819341182709E-2,0.10549219697713852,0.17221401631832123,0.82778598368167877]
["Hong Kong SAR, China","HKG",2007,null,3642,3496,3.9999999105930328E-2,null,646268032,143.01605224609375,0.49892309308052063,null,214969484.66687265,null,".",null,3.7633514469060714E-2,3.3714771270751953E-2,1.2154845777075707E-2,null,null,null,6.6721819341182709E-2,0.10549219697713852,0.17221401631832123,0.82778598368167877]
["Hong Kong SAR, China","HKG",2013,null,3864,3734,3.4000001847743988E-2,null,803717056,145.05026245117188,0.49892309308052063,null,251279664.51310277,null,".",null,3.8425172287961828E-2,2.2788047790527344E-3,1.8809331957495345E-2,null,null,null,6.6721819341182709E-2,0.10549219697713852,0.17221401631832123,0.82778598368167877]
["Honduras","HND",1990,null,1760,".",".",null,22119992,".",0.59465044736862183,null,7649634.7786305072,null,".",null,".",".",".",null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,{"$f":"IFERROR(1-Y2243,\".\")","v":0.20099997520446777}]
["Honduras","HND",1996,null,2182,2087,4.3999999761581421E-2,null,31407716,36.830696105957031,0.59465044736862183,null,9429515.0728190392,null,".",null,5.349612348113908E-2,-3.7970542907714844E-3,3.6401592535415084E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Honduras","HND",1997,null,2266,2191,3.2999999821186066E-2,null,33201068,36.707553863525391,0.59465044736862183,null,9900398.5216592439,null,".",null,5.5528448868738423E-2,-3.3490657806396484E-3,3.7774275194935925E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Honduras","HND",2005,null,2637,2508,4.9000002443790436E-2,null,47254232,38.542060852050781,0.59465044736862183,null,13268415.996710302,null,".",null,4.2689591440900898E-2,2.5089740753173828E-2,1.2977281358721449E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Honduras","HND",2006,null,2817,2716,3.5999998450279236E-2,null,49423264,38.59332275390625,0.59465044736862183,null,14139785.190677062,null,".",null,4.4879028448171709E-2,1.3291835784912109E-3,6.6030581523086163E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Honduras","HND",2014,null,3833,3623,5.4999999701976776E-2,null,64272772,37.596382141113281,0.59465044736862183,null,18142359.318894893,null,".",null,2.2293193192364669E-2,-4.474639892578125E-3,6.1326015661506972E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Honduras","HND",2016,null,4203,4007,4.6999998390674591E-2,null,68595184,37.159282684326172,0.59465044736862183,null,19481561.981228095,null,".",null,3.1180032365398347E-2,4.6665668487548828E-3,3.1173238218366706E-2,null,null,null,0.44532674551010132,0.35367324948310852,0.79900002479553223,0.20099997520446777]
["Croatia","HRV",1994,null,2123,1875,0.11699999868869781,null,".",".",0.6675528883934021,null,".",null,".",null,".",".",-1.4496396013077728E-2,null,null,null,7.8092791140079498E-2,5.1907211542129517E-2,0.12999999523162842,0.87000000476837158]
["Croatia","HRV",1998,null,2007,1778,0.11399999260902405,null,".",".",0.6675528883934021,null,45510618.988723151,null,".",null,".",".",-1.3363227812167366E-2,null,null,null,7.8092791140079498E-2,5.1907211542129517E-2,0.12999999523162842,0.87000000476837158]
["Croatia","HRV",2004,null,1971,1702,0.13699999451637268,null,".",".",0.6675528883934021,null,55954431.684248798,null,".",null,".",".",2.5174717622482135E-2,null,null,null,7.8092791140079498E-2,5.1907211542129517E-2,0.12999999523162842,0.87000000476837158]
["Croatia","HRV",2007,null,1960,1766,9.8999999463558197E-2,null,".",".",0.6675528883934021,null,64218534.558021083,null,".",null,".",".",6.141268022082258E-3,null,null,null,7.8092791140079498E-2,5.1907211542129517E-2,0.12999999523162842,0.87000000476837158]
["Croatia","HRV",2013,null,1848,1529,0.17299999296665192,null,".",".",0.6675528883934021,null,57576981.757002547,null,".",null,".",".",-1.1834457647003305E-2,null,null,null,7.8092791140079498E-2,5.1907211542129517E-2,0.12999999523162842,0.87000000476837158]
["Haiti","HTI",1992,null,2812,2590,7.9000003635883331E-2,null,12627061,".",0.5,null,".",null,".",null,2.9002278896825828E-2,".",1.5770936192995855E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Haiti","HTI",1997,null,3058,2836,7.1999996900558472E-2,null,14126969,30.942659378051758,0.5,null,6193487.0297287721,null,".",null,4.0505071232175283E-2,-2.0997524261474609E-3,1.8149318505678025E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Haiti","HTI",2002,null,3411,3023,0.11399999260902405,null,18110952,27.659372329711914,0.5,null,6471903.3659130689,null,".",null,5.0831360226592182E-2,-3.4258365631103516E-2,2.7040720508111349E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Haiti","HTI",2004,null,3603,3081,0.14499999582767487,null,19843792,25.34400749206543,0.5,null,6266620.7993828999,null,".",null,4.2306363903279021E-2,-6.0110330581665039E-2,2.7576311279403853E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Haiti","HTI",2011,null,4336,3741,0.13699999451637268,null,25598172,22.582733154296875,0.5,null,6988353.3552788217,null,".",null,3.3929986222386077E-2,1.0597944259643555E-2,2.6169717733385056E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Haiti","HTI",2012,null,4450,3822,0.14100000262260437,null,26531438,22.578834533691406,0.5,null,7189974.061951153,null,".",null,3.5809426784055631E-2,-1.7261505126953125E-4,2.5951832040803424E-2,null,null,null,0.86338609457015991,7.602989673614502E-2,0.93941599130630493,6.0584008693695068E-2]
["Hungary","HUN",1990,null,4505,".",".",null,290730816,".",0.62027078866958618,null,".",null,".",null,".",".",".",null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Hungary","HUN",1995,null,4191,3765,0.10199999809265137,null,313430176,84.748634338378906,0.62027078866958618,null,92063122.539463595,null,".",null,2.3306044868945719E-2,7.7586174011230469E-3,-1.7033768840139629E-2,null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Hungary","HUN",2001,null,4150,3915,5.6999996304512024E-2,null,386573472,89.922149658203125,0.62027078866958618,null,110623781.40366186,null,".",null,3.4256332201767492E-2,1.6843795776367188E-2,-3.6079413761989088E-3,null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Hungary","HUN",2004,null,4205,3960,5.8000002056360245E-2,null,431069056,96.467597961425781,0.62027078866958618,null,126038301.82172278,null,".",null,4.0944231440203538E-2,3.1139373779296875E-2,-5.2182281597410451E-3,null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Hungary","HUN",2010,null,4269,3792,0.1119999960064888,null,505742048,94.058433532714844,0.62027078866958618,null,130255637.53090753,null,".",null,1.4002405330408862E-2,1.7209053039550781E-3,8.7049132198266932E-3,null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Hungary","HUN",2014,null,4501,4153,7.6999999582767487E-2,null,527914016,93.570030212402344,0.62027078866958618,null,138547720.74314797,null,".",null,1.4101421439331574E-2,5.4106712341308594E-3,2.7707595210124225E-2,null,null,null,6.2852844595909119E-2,5.9147156774997711E-2,0.12200000137090683,0.87799999862909317]
["Indonesia","IDN",1992,null,79029,76864,2.7000000700354576E-2,null,1312866304,35.116008758544922,0.44951918721199036,null,352757997.18837374,null,".",null,9.962525769063646E-2,-5.6378841400146484E-3,3.9081533427747672E-2,null,null,null,0.49415388703346252,0.3608461320400238,0.85600000619888306,0.14399999380111694]
["Indonesia","IDN",1998,null,93617,88505,5.4999999701976776E-2,null,2153537024,31.056583404541016,0.44951918721199036,null,428759443.95788026,null,".",null,3.3373709181418576E-2,-0.17162275314331055,3.6451124105175481E-2,null,null,null,0.49415388703346252,0.3608461320400238,0.85600000619888306,0.14399999380111694]
["Indonesia","IDN",2002,null,102496,95998,6.3000001013278961E-2,null,2350432000,32.692310333251953,0.44951918721199036,null,491078136.15983516,null,".",null,2.2416431453084584E-2,2.6941061019897461E-2,1.6625895751428033E-2,null,null,null,0.49415388703346252,0.3608461320400238,0.85600000619888306,0.14399999380111694]
["Indonesia","IDN",2008,null,112784,104653,7.1999996900558472E-2,null,2806391296,39.644004821777344,0.44951918721199036,null,679403088.24516654,null,".",null,1.7085756454214618E-2,3.7158727645874023E-2,1.617854539054342E-2,null,null,null,0.49415388703346252,0.3608461320400238,0.85600000619888306,0.14399999380111694]
["Indonesia","IDN",2011,null,118672,112560,5.1999997347593307E-2,null,3232655872,42.027179718017578,0.44951918721199036,null,801681840.62249279,null,".",null,4.5659140982078128E-2,2.7469396591186523E-2,1.4283471710346163E-2,null,null,null,0.49415388703346252,0.3608461320400238,0.85600000619888306,0.14399999380111694]
["Isle of Man","IMN",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Isle of Man","IMN",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["India","IND",1994,null,360945,347763,3.7000000476837158E-2,null,1450758144,24.736793518066406,0.54682213068008423,null,555626125.34017003,null,".",null,5.1255458479982252E-2,2.5599479675292969E-2,2.5549065348656086E-2,null,null,null,0.75801932811737061,0.12398069351911545,0.88200002908706665,0.11799997091293335]
["India","IND",1998,null,390042,374192,4.0999997407197952E-2,null,1820980736,27.208379745483398,0.54682213068008423,null,710235809.96520019,null,".",null,5.8052660531750178E-2,2.1299123764038086E-2,1.9408132227441754E-2,null,null,null,0.75801932811737061,0.12398069351911545,0.88200002908706665,0.11799997091293335]
["India","IND",2001,null,417004,398966,4.3000001460313797E-2,null,2207296000,28.356019973754883,0.54682213068008423,null,841479377.51134825,null,".",null,6.2342143057456667E-2,2.0225048065185547E-3,2.7928085887500842E-2,null,null,null,0.75801932811737061,0.12398069351911545,0.88200002908706665,0.11799997091293335]
["India","IND",2008,null,469004,449698,4.0999997407197952E-2,null,4070321152,32.372829437255859,0.54682213068008423,null,1385018195.3130562,null,".",null,9.1268650419713993E-2,-8.1069469451904297E-3,1.8802152953512064E-3,null,null,null,0.75801932811737061,0.12398069351911545,0.88200002908706665,0.11799997091293335]
["India","IND",2014,null,494960,478063,3.4000001847743988E-2,null,6974885888,36.898765563964844,0.54682213068008423,null,2130703228.1416397,null,".",null,7.4916625721431984E-2,2.5419950485229492E-2,1.8465877698227828E-2,null,null,null,0.75801932811737061,0.12398069351911545,0.88200002908706665,0.11799997091293335]
["Ireland","IRL",1991,null,1396,1175,0.15800000727176666,null,266235984,150.56010437011719,0.48709973692893982,null,84209696.167673975,null,".",null,2.9096399785640159E-2,".",1.9530458033869103E-2,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",1996,null,1540,1360,0.11699999868869781,null,303665856,175.89739990234375,0.48709973692893982,null,113038639.98437679,null,".",null,4.2551010032518377E-2,4.7396659851074219E-2,3.3677662723665236E-2,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",1998,null,1661,1533,7.6999999582767487E-2,null,340713888,187.4703369140625,0.48709973692893982,null,135487319.70249268,null,".",null,6.1801515037348764E-2,1.0235309600830078E-2,4.8729961285696177E-2,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",2001,null,1838,1771,3.7000000476837158E-2,null,412197728,204.92181396484375,0.48709973692893982,null,175085543.91577438,null,".",null,6.1684169853421622E-2,1.3015270233154297E-2,2.3116054053486934E-2,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",2006,null,2173,2077,4.3999999761581421E-2,null,580343872,208.59031677246094,0.48709973692893982,null,229010293.55180413,null,".",null,7.6178098986556364E-2,3.0188560485839844E-3,3.2743804553729383E-2,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",2011,null,2231,1905,0.14599999785423279,null,694086720,192.413818359375,0.48709973692893982,null,221253699.21319473,null,".",null,2.0368308759415754E-2,-3.2939910888671875E-3,-5.8100722100542512E-3,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Ireland","IRL",2016,null,2234,2058,7.9000003635883331E-2,null,870046144,238.23147583007813,0.48709973692893982,null,318781361.51453984,null,".",null,9.4768760639528438E-2,-9.1071128845214844E-3,8.0899317619715916E-3,null,null,null,8.7747029960155487E-2,4.7252967953681946E-2,0.13500000536441803,0.86499999463558197]
["Iran, Islamic Rep.","IRN",1995,null,15271,13804,9.6000000834465027E-2,null,1469074176,52.701602935791016,0.3115132749080658,null,237327527.42469206,null,".",null,-2.3567801594843729E-3,1.3585567474365234E-2,1.7238959325673875E-2,null,null,null,0.29508092999458313,0.33812198042869568,0.63320291042327881,0.36679708957672119]
["Iran, Islamic Rep.","IRN",1999,null,18052,15884,0.11999999731779099,null,1514377216,54.308597564697266,0.3115132749080658,null,266357901.07291648,null,".",null,8.3563795592311862E-3,-3.2095909118652344E-3,4.8870490905398967E-2,null,null,null,0.29508092999458313,0.33812198042869568,0.63320291042327881,0.36679708957672119]
["Iran, Islamic Rep.","IRN",2004,null,23469,21051,0.10300000011920929,null,1716058496,58.839218139648438,0.3115132749080658,null,353646523.40639901,null,".",null,3.6832873356349438E-2,-8.5201263427734375E-3,5.2844132902862384E-2,null,null,null,0.29508092999458313,0.33812198042869568,0.63320291042327881,0.36679708957672119]
["Iran, Islamic Rep.","IRN",2008,null,23959,21448,0.10499999672174454,null,1979209984,65.842864990234375,0.3115132749080658,null,428990857.82209492,null,".",null,4.0995538748632043E-2,3.376007080078125E-3,-3.0702092965400496E-2,null,null,null,0.29508092999458313,0.33812198042869568,0.63320291042327881,0.36679708957672119]
["Iran, Islamic Rep.","IRN",2014,null,24961,22323,0.10600000619888306,null,2378753536,63.661361694335938,0.3115132749080658,null,463902735.24589026,null,".",null,1.9329491592884551E-2,3.2381534576416016E-2,2.406643494429872E-3,null,null,null,0.29508092999458313,0.33812198042869568,0.63320291042327881,0.36679708957672119]
["Iraq","IRQ",1992,null,4261,3874,9.1000005602836609E-2,null,119454416,".",0.5,null,".",null,".",null,1.1672351165021411E-2,".",3.0016546042119785E-2,null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iraq","IRQ",1994,null,4602,4153,9.8000004887580872E-2,null,123924744,".",0.5,null,".",null,".",null,-1.0179448462672269E-2,".",3.8317166672113601E-2,null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iraq","IRQ",2002,null,5929,5394,9.0000003576278687E-2,null,224015312,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C2498=MIN($C$2:$C$50),\".\",LN(I2498)-LN(I2497)),\".\")","v":4.2607000501156733E-2},".",{"$f":"IFERROR(IF($C2498=MIN($C$2:$C$50),\".\",LN(E2498)-LN(E2497)),\".\")","v":2.6663688646435091E-2},null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iraq","IRQ",2005,null,6674,6101,8.6000002920627594E-2,null,251984400,".",0.5,null,".",null,".",null,7.2012169433222084E-2,".",6.6918736480594987E-2,null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iraq","IRQ",2007,null,7524,6873,8.6999997496604919E-2,null,264070256,".",0.5,null,".",null,".",null,1.3339284765194748E-3,".",5.7721476917889092E-2,null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iraq","IRQ",2012,null,8895,8187,7.9999998211860657E-2,null,310547040,".",0.5,null,".",null,".",null,3.5855093630136281E-2,".",2.6197397950229018E-2,null,null,null,0.30393627285957336,0.36506372690200806,0.66900002956390381,0.33099997043609619]
["Iceland","ISL",1991,null,144,140,2.5999998673796654E-2,null,29970012,".",0.5,null,".",null,".",null,2.4707596013271882E-2,".",1.3986241974739855E-2,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Iceland","ISL",1995,null,155,147,5.1999997347593307E-2,null,31423898,".",0.5,null,".",null,".",null,1.1443317644999951E-2,".",3.9478810973787581E-2,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Iceland","ISL",2002,null,170,165,2.9999999329447746E-2,null,38677460,".",0.5,null,".",null,".",null,2.2246134504161574E-2,".",0,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Iceland","ISL",2005,null,174,169,2.5999998673796654E-2,null,44056156,".",0.5,null,".",null,".",null,6.2127402090041528E-2,".",5.7637047167498068E-3,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Iceland","ISL",2010,null,190,176,7.5999997556209564E-2,null,52175592,".",0.5,null,".",null,".",null,-4.9846053823081604E-3,".",2.127739844728449E-2,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Iceland","ISL",2015,null,203,195,3.9999999105930328E-2,null,53713272,".",0.5,null,".",null,".",null,1.7237192574540927E-2,".",1.9901154317294889E-2,null,null,null,1.3301386497914791E-2,3.5698611289262772E-2,4.8999998718500137E-2,0.95100000128149986]
["Israel","ISR",1993,null,2130,1858,0.12700000405311584,null,304405408,152.30595397949219,0.56954461336135864,null,114542308.17832683,null,".",null,6.0397825022501905E-2,-1.6454696655273438E-2,6.547792937950625E-2,null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,0.82284693419933319]
["Israel","ISR",1995,null,2342,2136,8.7999999523162842E-2,null,343868608,152.34677124023438,0.56954461336135864,null,130566005.53099623,null,".",null,5.9480658968336542E-2,7.4906349182128906E-3,4.0964333144080989E-2,null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,0.82284693419933319]
["Israel","ISR",2003,null,2782,2406,0.13500000536441803,null,494628032,157.91253662109375,0.56954461336135864,null,172267694.48562348,null,".",null,2.5936673513616171E-2,-9.6483230590820313E-3,2.3641763057040244E-2,null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,0.82284693419933319]
["Israel","ISR",2008,null,3230,2982,7.6999999582767487E-2,null,577553600,166.69123840332031,0.56954461336135864,null,218757443.0908196,null,".",null,3.2952704203349725E-2,-9.1543197631835938E-3,2.6986262667605843E-2,null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,0.82284693419933319]
["Israel","ISR",2012,null,3544,3301,6.8999998271465302E-2,null,665832256,169.59945678710938,0.56954461336135864,null,251437242.23294932,null,".",null,{"$f":"IFERROR(IF($C2562=MIN($C$2:$C$50),\".\",LN(I2562)-LN(I2561)),\".\")","v":4.2056283845280262E-2},-1.2090206146240234E-2,{"$f":"IFERROR(IF($C2562=MIN($C$2:$C$50),\".\",LN(E2562)-LN(E2561)),\".\")","v":2.6012614334979034E-2},null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,0.82284693419933319]
["Israel","ISR",2013,null,3604,3380,6.1999998986721039E-2,null,692310912,171.56265258789063,0.56954461336135864,null,262440961.3697353,null,".",null,3.8997378564189944E-2,1.1508941650390625E-2,1.678830700325662E-2,null,null,null,6.1225034296512604E-2,0.11592803150415421,0.17715306580066681,{"$f":"IFERROR(1-Y2563,\".\")","v":0.82284693419933319}]
["Italy","ITA",1991,null,24260,21810,0.10100000351667404,null,5122374656,168.03570556640625,0.53995025157928467,null,1776090682.6353488,null,".",null,3.3653015090429506E-2,".",6.9905767502671523E-3,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Italy","ITA",1998,null,23261,20442,0.1210000067949295,null,6083922432,175.39404296875,0.53995025157928467,null,1955997566.248059,null,".",null,2.483193242083459E-2,1.4829635620117188E-3,5.6044292236059334E-3,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Italy","ITA",2001,null,23675,21402,9.6000000834465027E-2,null,6606374912,176.33224487304688,0.53995025157928467,null,2096720560.8459098,null,".",null,2.7916077615067536E-2,-7.4462890625E-3,8.3132344570202577E-3,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Italy","ITA",2005,null,24756,22842,7.6999999582767487E-2,null,7359669248,166.49470520019531,0.53995025157928467,null,2158721909.4763823,null,".",null,2.4979595356544593E-2,-7.66754150390625E-4,-6.0810045834518434E-3,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Italy","ITA",2011,null,24596,22539,8.3999998867511749E-2,null,8257837056,156.663330078125,0.53995025157928467,null,2137311880.2358747,null,".",null,1.2914787447979137E-2,1.56402587890625E-4,-1.7061384485597131E-3,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Italy","ITA",2016,null,25079,22147,0.11699999868869781,null,8373571584,152.56390380859375,0.53995025157928467,null,2077612749.5004022,null,".",null,3.3026788676977503E-3,9.3030929565429688E-4,1.0018517714703634E-2,null,null,null,0.11261897534132004,7.7381022274494171E-2,0.18999999761581421,0.81000000238418579]
["Jamaica","JAM",1995,null,1172,982,0.16200000047683716,null,57403868,52.871124267578125,0.57378530502319336,null,12552924.408499448,null,".",null,1.4138109592824577E-2,1.8191099166870117E-2,5.9906041371569074E-3,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jamaica","JAM",1999,null,1193,1005,0.15700000524520874,null,59526440,50.014801025390625,0.57378530502319336,null,12233100.683812605,null,".",null,3.2245357628362115E-3,5.8159828186035156E-3,9.2632241318719721E-3,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jamaica","JAM",2002,null,1224,1049,0.14300000667572021,null,61698976,50.141811370849609,0.57378530502319336,null,12756358.165582277,null,".",null,1.5393261957477478E-2,3.9103031158447266E-3,8.203491452827727E-3,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jamaica","JAM",2009,null,1344,1192,0.11399999260902405,null,67427368,47.226848602294922,0.57378530502319336,null,13388911.18385879,null,".",null,3.5125439117322799E-4,-4.6151399612426758E-2,1.4992784586141283E-2,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jamaica","JAM",2014,null,1451,1252,0.13699999451637268,null,68100864,46.223541259765625,0.57378530502319336,null,13497137.975619061,null,".",null,4.1622538630043948E-3,-1.1394262313842773E-2,1.4578529630234982E-2,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jamaica","JAM",2015,null,1469,1271,0.13500000536441803,null,68157264,46.314735412597656,0.57378530502319336,null,13631636.809130056,null,".",null,8.2784057067186723E-4,1.9710063934326172E-3,1.2328923289689264E-2,null,null,null,0.40962809324264526,0.27992349863052368,0.68955159187316895,0.31044840812683105]
["Jordan","JOR",1992,null,920,734,0.20299999415874481,null,39872624,61.371597290039063,0.4777812659740448,null,10499117.722496558,null,".",null,5.6194879018029553E-2,0.10994815826416016,7.0935751445306394E-2,null,null,null,9.9800407886505127E-2,0.34919959306716919,0.44900000095367432,0.55099999904632568]
["Jordan","JOR",1999,null,1274,1103,0.13400000333786011,null,53341688,56.711483001708984,0.4777812659740448,null,13755998.495524205,null,".",null,2.0715479886245447E-2,1.355743408203125E-2,1.8218325665197099E-2,null,null,null,9.9800407886505127E-2,0.34919959306716919,0.44900000095367432,0.55099999904632568]
["Jordan","JOR",2002,null,1344,1139,0.15299999713897705,null,56846376,62.756114959716797,0.4777812659740448,null,15968688.821703216,null,".",null,1.9691981509076584E-2,4.2421340942382813E-2,1.4237782662772425E-2,null,null,null,9.9800407886505127E-2,0.34919959306716919,0.44900000095367432,0.55099999904632568]
["Jordan","JOR",2007,null,1631,1417,0.13099999725818634,null,71351704,71.817138671875,0.4777812659740448,null,22835742.224503208,null,".",null,5.5568060429333599E-2,6.1731338500976563E-3,7.907240399451787E-2,null,null,null,9.9800407886505127E-2,0.34919959306716919,0.44900000095367432,0.55099999904632568]
["Jordan","JOR",2012,null,2039,1790,0.12200000137090683,null,90484560,69.14501953125,0.4777812659740448,null,27827531.286393825,null,".",null,4.2047097182582149E-2,-1.6266345977783203E-2,3.442594884242034E-2,null,null,null,9.9800407886505127E-2,0.34919959306716919,0.44900000095367432,0.55099999904632568]
["Japan","JPN",1990,null,64379,".",".",null,16039275520,".",0.62673014402389526,null,4682813745.3055143,null,".",null,".",".",".",null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Japan","JPN",1996,null,67847,65574,3.4000001847743988E-2,null,20982665216,140.74717712402344,0.62673014402389526,null,5220784562.7930088,null,".",null,4.0667397068489208E-2,7.472991943359375E-3,7.5156065149979412E-3,null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Japan","JPN",2000,null,68039,64821,4.6999998390674591E-2,null,23575779328,136.828369140625,0.62673014402389526,null,5348930987.6517811,null,".",null,2.5261654440900116E-2,1.6241073608398438E-2,-2.3928197498914727E-3,null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Japan","JPN",2005,null,67033,64071,4.3999999761581421E-2,null,25812760576,139.48004150390625,0.62673014402389526,null,5672311469.2906532,null,".",null,1.7103617760291456E-2,5.8274269104003906E-3,1.179219016091082E-3,null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Japan","JPN",2009,null,67187,63773,5.0999999046325684E-2,null,27063191552,131.68572998046875,0.62673014402389526,null,5470748521.7824697,null,".",null,3.6659635212750175E-3,-5.0566196441650391E-2,-2.378582000615026E-3,null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Japan","JPN",2015,null,66799,64574,3.2999999821186066E-2,null,28338761728,139.93537902832031,0.62673014402389526,null,5986140110.5378647,null,".",null,1.0315803823370828E-2,4.5099258422851563E-3,2.3230903038449213E-3,null,null,null,0.12439610809087753,6.1603903770446777E-2,0.18700000643730164,0.81299999356269836]
["Kazakhstan","KAZ",1993,null,8096,8007,1.0999999940395355E-2,null,".",".",0.47604101896286011,null,73692978.719218671,null,".",null,".",".",4.9419323961075179E-4,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,0.81031186878681183]
["Kazakhstan","KAZ",1995,null,8067,7181,0.10999999940395355,null,".",".",0.47604101896286011,null,59126235.0021253,null,".",null,".",".",-3.7119567491394889E-3,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,0.81031186878681183]
["Kazakhstan","KAZ",1998,null,7842,6815,0.13099999725818634,null,".",".",0.47604101896286011,null,59283829.183282875,null,".",null,".",".",-9.2657894628356274E-3,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,0.81031186878681183]
["Kazakhstan","KAZ",2006,null,8283,7638,7.8000001609325409E-2,null,".",".",0.47604101896286011,null,121197091.34520806,null,".",null,".",".",1.5573985543149149E-2,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,{"$f":"IFERROR(1-Y2691,\".\")","v":0.81031186878681183}]
["Kazakhstan","KAZ",2008,null,8557,7990,6.5999999642372131E-2,null,".",".",0.47604101896286011,null,136339092.34687525,null,".",null,".",".",1.661500544056338E-2,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,0.81031186878681183]
["Kazakhstan","KAZ",2013,null,9052,8581,5.1999997347593307E-2,null,".",".",0.47604101896286011,null,176633088.24095342,null,".",null,".",".",1.0662029034781639E-2,null,null,null,0.13402770459651947,5.5660426616668701E-2,0.18968813121318817,0.81031186878681183]
["Kenya","KEN",1992,null,9486,8518,0.10199999809265137,null,42885984,36.237613677978516,0.42773333191871643,null,21902119.505311143,null,".",null,3.8948045060038794E-4,-2.7062654495239258E-2,3.7266057165325606E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kenya","KEN",1996,null,10926,9826,0.10100000351667404,null,45036524,36.872718811035156,0.42773333191871643,null,24528778.533979908,null,".",null,1.8384647926822595E-2,1.5200614929199219E-2,3.217984354337311E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kenya","KEN",1999,null,11978,10780,0.10000000149011612,null,48812444,35.901824951171875,0.42773333191871643,null,26043011.239420488,null,".",null,2.5193696433117196E-2,-5.3021907806396484E-3,3.0688175759829406E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kenya","KEN",2006,null,13570,12122,0.10700000077486038,null,61007328,38.781543731689453,0.42773333191871643,null,33350571.127201684,null,".",null,5.280551712471393E-2,2.0559072494506836E-2,3.311412005898795E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kenya","KEN",2011,null,15983,14067,0.11999999731779099,null,84437264,38.944972991943359,0.42773333191871643,null,42444283.791605018,null,".",null,7.0233120108426306E-2,7.4341297149658203E-3,3.2364461259254185E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kenya","KEN",2016,null,18748,16588,0.11500000208616257,null,116267896,39.887939453125,0.42773333191871643,null,55394739.178465404,null,".",null,5.0721323772933147E-2,1.5492439270019531E-2,3.1205132163302451E-2,null,null,null,0.54783427715301514,0.27708297967910767,0.8249172568321228,0.1750827431678772]
["Kyrgyz Republic","KGZ",1994,null,1808,1713,5.3000003099441528E-2,null,".",".",0.61119556427001953,null,2579946.1860950831,null,".",null,".",".",1.7857617400006021E-2,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Kyrgyz Republic","KGZ",1996,null,1871,1735,7.2999998927116394E-2,null,".",".",0.61119556427001953,null,2612877.3819790939,null,".",null,".",".",1.9428565785418961E-2,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Kyrgyz Republic","KGZ",1999,null,2010,1857,7.5999997556209564E-2,null,".",".",0.61119556427001953,null,3040106.7503094082,null,".",null,".",".",2.5190248828558914E-2,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Kyrgyz Republic","KGZ",2004,null,2190,2003,8.5000000894069672E-2,null,".",".",0.61119556427001953,null,3866169.2441665186,null,".",null,".",".",1.3330466303661304E-2,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Kyrgyz Republic","KGZ",2009,null,2391,2190,8.3999998867511749E-2,null,".",".",0.61119556427001953,null,4817073.5167967211,null,".",null,".",".",5.4518902075972875E-3,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Kyrgyz Republic","KGZ",2014,null,2495,2294,8.1000000238418579E-2,null,".",".",0.61119556427001953,null,5855984.9627116118,null,".",null,".",".",9.6658021970092989E-3,null,null,null,0.2236621081829071,0.26233789324760437,0.48600000143051147,0.51399999856948853]
["Cambodia","KHM",1992,null,4231,4196,8.999999612569809E-3,null,2407733,".",0.38100001215934753,null,".",null,".",null,5.2819851059659584E-2,".",2.5372351951284955E-2,null,null,null,0.52100259065628052,0.40899741649627686,0.9309999942779541,6.9000005722045898E-2]
["Cambodia","KHM",1999,null,5421,5214,3.7999998778104782E-2,null,4600672.5,30.911640167236328,0.38100001215934753,null,4787603.6698367512,null,".",null,0.10411847383605632,2.9305219650268555E-2,4.7214206864117259E-2,null,null,null,0.52100259065628052,0.40899741649627686,0.9309999942779541,6.9000005722045898E-2]
["Cambodia","KHM",2002,null,6336,6208,1.9999999552965164E-2,null,6362126.5,30.20172119140625,0.38100001215934753,null,6002175.1049150797,null,".",null,0.10286618494717459,-6.9022178649902344E-4,2.8008552479690252E-2,null,null,null,0.52100259065628052,0.40899741649627686,0.9309999942779541,6.9000005722045898E-2]
["Cambodia","KHM",2006,null,7083,6967,1.6000000759959221E-2,null,10064583,34.044052124023438,0.38100001215934753,null,9014922.6813214254,null,".",null,0.14119413456651664,1.0066032409667969E-2,3.9599155500413374E-2,null,null,null,0.52100259065628052,0.40899741649627686,0.9309999942779541,6.9000005722045898E-2]
["Cambodia","KHM",2012,null,8478,8464,2.0000000949949026E-3,null,19274208,31.981435775756836,0.38100001215934753,null,12917367.180238081,null,".",null,9.7719268991102837E-2,1.1397600173950195E-2,2.0255666916579429E-2,null,null,null,0.52100259065628052,0.40899741649627686,0.9309999942779541,6.9000005722045898E-2]
["Kiribati","KIR",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kiribati","KIR",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Kitts and Nevis","KNA",1993,null,".",".",".",null,1716303.875,".",0.5,null,".",null,".",null,7.6323100092803742E-2,".",".",null,null,null,".",".",".","."]
["St. Kitts and Nevis","KNA",2000,null,".",".",".",null,2664184.5,".",0.5,null,".",null,".",null,7.288891663835706E-2,".",".",null,null,null,".",".",".","."]
["St. Kitts and Nevis","KNA",2002,null,".",".",".",null,3036354,".",0.5,null,".",null,".",null,5.5635484184138662E-2,".",".",null,null,null,".",".",".","."]
["St. Kitts and Nevis","KNA",2008,null,".",".",".",null,4047042.25,".",0.5,null,".",null,".",null,4.2828572154881783E-2,".",".",null,null,null,".",".",".","."]
["St. Kitts and Nevis","KNA",2013,null,".",".",".",null,4405779,".",0.5,null,".",null,".",null,1.5513242509531011E-2,".",".",null,null,null,".",".",".","."]
["Korea, Rep.","KOR",1991,null,19737,19261,2.4000000208616257E-2,null,891891776,96.618965148925781,0.52923065423965454,null,400458799.31941289,null,".",null,0.12854711835845833,".",2.7168187853018111E-2,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",1996,null,21911,21462,2.0999999716877937E-2,null,1514715136,102.58267974853516,0.52923065423965454,null,584890676.18404198,null,".",null,0.10515423367796473,1.10015869140625E-2,1.9121922512352896E-2,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",1999,null,22522,21094,6.3000001013278961E-2,null,1817474048,105.27878570556641,0.52923065423965454,null,651860239.20883048,null,".",null,5.6114065082830678E-2,6.8321704864501953E-2,1.4895938690553834E-2,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",2006,null,24751,23897,3.5000000149011612E-2,null,3139305984,108.6451416015625,0.52923065423965454,null,941019894.27893519,null,".",null,6.6596995693089411E-2,1.1549949645996094E-2,8.3577247288673107E-3,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",2010,null,25262,24322,3.7000000476837158E-2,null,3903129088,112.33351898193359,0.52923065423965454,null,1094499338.7027156,null,".",null,5.3265866333685352E-2,3.0709266662597656E-2,1.202674685055527E-2,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",2015,null,27207,26219,3.5999998450279236E-2,null,4885578240,112.10390472412109,0.52923065423965454,null,1268781059.1309626,null,".",null,4.4088974008339221E-2,6.275177001953125E-4,1.0753387807469039E-2,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Korea, Rep.","KOR",2016,null,27474,26455,3.7000000476837158E-2,null,5112312832,112.18486785888672,0.52923065423965454,null,1304658664.2054355,null,".",null,4.5364261809496043E-2,7.2193145751953125E-4,9.7658097694743873E-3,null,null,null,8.6073383688926697E-2,0.22992663085460663,0.31499999761581421,0.68500000238418579]
["Kuwait","KWT",1996,null,772,767,6.99999975040555E-3,null,90414200,".",0.5,null,".",null,".",null,2.9598455206240715E-2,".",1.5666116744399439E-2,null,null,null,8.1028632819652557E-2,0.24695783853530884,0.32798647880554199,0.67201352119445801]
["Kuwait","KWT",1999,null,935,929,6.99999975040555E-3,null,99079424,".",0.5,null,".",null,".",null,2.3614771978046178E-2,".",6.7466153633152004E-2,null,null,null,8.1028632819652557E-2,0.24695783853530884,0.32798647880554199,0.67201352119445801]
["Kuwait","KWT",2003,null,1074,1060,1.2999999336898327E-2,null,108917640,".",0.5,null,".",null,".",null,3.989739592980257E-2,".",2.7373110669898892E-2,null,null,null,8.1028632819652557E-2,0.24695783853530884,0.32798647880554199,0.67201352119445801]
["Kuwait","KWT",2008,null,1384,1360,1.7999999225139618E-2,null,163895680,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C2882=MIN($C$2:$C$50),\".\",LN(I2882)-LN(I2881)),\".\")","v":9.6134975997067329E-2},".",{"$f":"IFERROR(IF($C2882=MIN($C$2:$C$50),\".\",LN(E2882)-LN(E2881)),\".\")","v":6.8012757405757185E-2},null,null,null,8.1028632819652557E-2,0.24695783853530884,0.32798647880554199,0.67201352119445801]
["Kuwait","KWT",2014,null,2101,2040,2.9000001028180122E-2,null,242079392,".",0.5,null,".",null,".",null,6.2810528368864027E-2,".",5.6794507723710197E-2,null,null,null,8.1028632819652557E-2,0.24695783853530884,0.32798647880554199,0.67201352119445801]
["Lao PDR","LAO",1993,null,2080,2025,2.5999998673796654E-2,null,3367161.25,27.782356262207031,0.49131020903587341,null,2294106.357551178,null,".",null,0.10707621499625652,-8.5952281951904297E-3,2.5317807984290397E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lao PDR","LAO",1996,null,2225,2170,2.4000000208616257E-2,null,4617878.5,28.367988586425781,0.49131020903587341,null,2839747.0680077225,null,".",null,0.10683640364562308,3.0927658081054688E-3,1.9515028207324647E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lao PDR","LAO",2000,null,2416,2372,1.7999999225139618E-2,null,6412889.5,29.044504165649414,0.49131020903587341,null,3582186.7045765081,null,".",null,5.980958447246465E-2,1.5380859375E-2,2.0912514516373548E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lao PDR","LAO",2006,null,2785,2751,1.2000000104308128E-2,null,10702518,30.689882278442383,0.49131020903587341,null,5266031.5262919227,null,".",null,0.10637690925060994,1.4921665191650391E-2,2.8037518329218969E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lao PDR","LAO",2012,null,3249,3227,6.99999975040555E-3,null,19873760,32.849151611328125,0.49131020903587341,null,8318856.8279003548,null,".",null,0.1052550778804715,1.3453245162963867E-2,2.2095188572439639E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lao PDR","LAO",2013,null,3318,3295,6.99999975040555E-3,null,21786096,33.540500640869141,0.49131020903587341,null,8986424.4466470703,null,".",null,9.187169949317564E-2,2.0827770233154297E-2,2.1014935081289821E-2,null,null,null,0.83373880386352539,0.10226120054721832,0.93599998950958252,6.400001049041748E-2]
["Lebanon","LBN",1994,null,884,807,8.7999999523162842E-2,null,62688904,84.857208251953125,0.44453153014183044,null,19086261.521658376,null,".",null,5.6238782836739887E-2,3.3136367797851563E-2,2.8688140653388317E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Lebanon","LBN",1997,null,944,862,8.6000002920627594E-2,null,72840296,83.364341735839844,0.44453153014183044,null,20889102.842852402,null,".",null,3.735118550401495E-2,-5.3546428680419922E-2,2.2496931642648654E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Lebanon","LBN",1999,null,987,902,8.6000002920627594E-2,null,77133016,81.668235778808594,0.44453153014183044,null,21541530.456185736,null,".",null,2.0766267061283372E-2,-2.9548168182373047E-2,2.9822261462621569E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Lebanon","LBN",2005,null,1328,1220,8.1000000238418579E-2,null,85995552,81.314857482910156,0.44453153014183044,null,26338308.45771144,null,".",null,2.259468987049118E-2,-4.8375129699707031E-3,4.4657150583741867E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Lebanon","LBN",2010,null,1513,1416,6.4000003039836884E-2,null,104430736,98.844253540039063,0.44453153014183044,null,38009950.248756208,null,".",null,5.389610706732384E-2,2.9470920562744141E-2,4.1152518403614557E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Lebanon","LBN",2014,null,1988,1857,6.5999999642372131E-2,null,128664360,83.248786926269531,0.44453153014183044,null,40692371.397611931,null,".",null,4.8971918658907043E-2,-3.8323402404785156E-2,6.3332005809230374E-2,null,null,null,0.2364080399274826,0.41349917650222778,0.64990723133087158,0.35009276866912842]
["Liberia","LBR",1993,null,636,600,5.6999996304512024E-2,null,2414789,8.4215211868286133,0.61720001697540283,null,320557.3882834987,null,".",null,-3.1988603800435556E-2,-0.38328337669372559,-1.5710922320408827E-3,null,null,null,0.71990126371383667,0.14809876680374146,0.86799997091293335,0.13200002908706665]
["Liberia","LBR",1996,null,702,662,5.6999996304512024E-2,null,2215732,7.0288939476013184,0.61720001697540283,null,269199.72927946685,null,".",null,-1.8600097490438117E-2,9.5752835273742676E-2,5.5651254549377249E-2,null,null,null,0.71990126371383667,0.14809876680374146,0.86799997091293335,0.13200002908706665]
["Liberia","LBR",2002,null,960,907,5.59999980032444E-2,null,2428114.25,25.76323127746582,0.61720001697540283,null,1209034.1895409569,null,".",null,2.7314338470455723E-2,1.1002302169799805E-2,2.4250002223459965E-2,null,null,null,0.71990126371383667,0.14809876680374146,0.86799997091293335,0.13200002908706665]
["Liberia","LBR",2007,null,1118,1055,5.59999980032444E-2,null,2538584.75,20.866565704345703,0.61720001697540283,null,1079873.9569507341,null,".",null,1.7976444654729917E-2,6.1772346496582031E-2,4.108291108434603E-2,null,null,null,0.71990126371383667,0.14809876680374146,0.86799997091293335,0.13200002908706665]
["Liberia","LBR",2012,null,1337,1307,2.3000000044703484E-2,null,3338987.25,22.865476608276367,0.61720001697540283,null,1510516.4873093751,null,".",null,8.6887823748964976E-2,1.9893646240234375E-2,2.729509858943846E-2,null,null,null,0.71990126371383667,0.14809876680374146,0.86799997091293335,0.13200002908706665]
["Libya","LBY",1991,null,1308,1044,0.20200000703334808,null,".",".",0.5,null,".",null,".",null,".",".",4.056718498900036E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["Libya","LBY",1993,null,1413,1139,0.1939999908208847,null,".",".",0.5,null,".",null,".",null,".",".",3.8965968533384299E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["Libya","LBY",2000,null,1786,1432,0.19799999892711639,null,".",".",0.5,null,".",null,".",null,".",".",3.3592683289765723E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["Libya","LBY",2004,null,2044,1645,0.19499999284744263,null,".",".",0.5,null,".",null,".",null,".",".",3.3834073015782451E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["Libya","LBY",2005,null,2116,1693,0.20000000298023224,null,".",".",0.5,null,".",null,".",null,".",".",3.4618841654594945E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["Libya","LBY",2011,null,2329,1961,0.15800000727176666,null,".",".",0.5,null,".",null,".",null,".",".",-1.9558446584400535E-2,null,null,null,0.27841839194297791,0.36824050545692444,0.64665889739990234,0.35334110260009766]
["St. Lucia","LCA",1990,null,55,".",".",null,1251713.375,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["St. Lucia","LCA",1993,null,58,48,0.17299999296665192,null,1591090.875,".",0.5,null,".",null,".",null,6.2637363591086626E-2,".",1.7391742711868829E-2,null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["St. Lucia","LCA",1997,null,63,50,0.20499999821186066,null,2204431.25,".",0.5,null,".",null,".",null,8.0005661767039271E-2,".",1.6000341346440905E-2,null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["St. Lucia","LCA",2003,null,74,57,0.22200000286102295,null,3016956,".",0.5,null,".",null,".",null,2.9619316224462011E-2,".",4.1385216162854732E-2,null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["St. Lucia","LCA",2008,null,85,74,0.12700000405311584,null,3980027.25,".",0.5,null,".",null,".",null,6.6581409022873572E-2,".",2.3810648693718406E-2,null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["St. Lucia","LCA",2014,null,95,74,0.22700001299381256,null,4850635,".",0.5,null,".",null,".",null,1.0238842947387639E-2,".",1.0582109330536937E-2,null,null,null,0.25653573870658875,0.21794688701629639,0.47448262572288513,0.52551737427711487]
["Liechtenstein","LIE",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Liechtenstein","LIE",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sri Lanka","LKA",1997,null,7401,6617,0.10600000619888306,null,87188536,38.980186462402344,0.70494139194488525,null,29607667.121864062,null,".",null,3.933411797785169E-2,2.9870510101318359E-2,1.6621636079207747E-2,null,null,null,0.40112921595573425,0.30387082695960999,0.70399999618530273,0.29600000381469727]
["Sri Lanka","LKA",1999,null,7864,7166,8.8999994099140167E-2,null,96002488,38.980846405029297,0.70494139194488525,null,32331874.829853754,null,".",null,4.8742795685665641E-2,2.3355007171630859E-2,-1.4392370638349306E-2,null,null,null,0.40112921595573425,0.30387082695960999,0.70399999618530273,0.29600000381469727]
["Sri Lanka","LKA",2004,null,8123,7443,8.3999998867511749E-2,null,119451936,41.559986114501953,0.70494139194488525,null,39187357.999195144,null,".",null,4.8346084134823997E-2,2.5544166564941406E-2,8.2823886525549284E-3,null,null,null,0.40112921595573425,0.30387082695960999,0.70399999618530273,0.29600000381469727]
["Sri Lanka","LKA",2009,null,8341,7853,5.9000000357627869E-2,null,158049072,47.138801574707031,0.70494139194488525,null,52516077.578727186,null,".",null,5.4032357881958148E-2,9.2868804931640625E-3,3.6031746885853977E-3,null,null,null,0.40112921595573425,0.30387082695960999,0.70399999618530273,0.29600000381469727]
["Sri Lanka","LKA",2014,null,8389,8020,4.3999999761581421E-2,null,231694048,53.4337158203125,0.70494139194488525,null,72838326.795767024,null,".",null,7.148750266303594E-2,1.7573356628417969E-2,-1.0199329402356128E-2,null,null,null,0.40112921595573425,0.30387082695960999,0.70399999618530273,0.29600000381469727]
["Lesotho","LSO",1990,null,679,".",".",null,".",".",0.64652222394943237,null,1093594.571965104,null,".",null,".",".",".",null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lesotho","LSO",1997,null,784,476,0.39300000667572021,null,".",".",0.64652222394943237,null,1552471.8083174867,null,".",null,".",".",1.4129971762985249E-2,null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lesotho","LSO",2001,null,812,582,0.28400000929832458,null,".",".",0.64652222394943237,null,1703826.2324024464,null,".",null,".",".",4.9382816405829644E-3,null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lesotho","LSO",2007,null,845,550,0.34900000691413879,null,".",".",0.64652222394943237,null,2062535.2165426868,null,".",null,".",".",8.318526875091159E-3,null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lesotho","LSO",2012,null,884,679,0.23200000822544098,null,".",".",0.64652222394943237,null,2703478.7182707097,null,".",null,".",".",1.137668698210792E-2,null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lesotho","LSO",2014,null,910,684,0.24799999594688416,null,".",".",0.64652222394943237,null,2824569.2372747133,null,".",null,".",".",1.7738824337381942E-2,null,null,null,0.60644811391830444,0.2463955283164978,0.85284364223480225,0.14715635776519775]
["Lithuania","LTU",1990,null,1791,".",".",null,".",".",0.50644654035568237,null,".",null,".",null,".",".",".",null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Lithuania","LTU",1998,null,1713,1478,0.13699999451637268,null,".",".",0.50644654035568237,null,23637117.96624298,null,".",null,".",".",-7.5603733192535216E-3,null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Lithuania","LTU",2000,null,1684,1415,0.15899999439716339,null,".",".",0.50644654035568237,null,24264340.357111145,null,".",null,".",".",-1.824116479776805E-2,null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Lithuania","LTU",2005,null,1564,1434,8.3000004291534424E-2,null,".",".",0.50644654035568237,null,35012502.275965028,null,".",null,".",".",-2.025385690449788E-2,null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Lithuania","LTU",2011,null,1521,1287,0.15399999916553497,null,".",".",0.50644654035568237,null,39366069.028960489,null,".",null,".",".",2.6333129107607434E-3,null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Lithuania","LTU",2015,null,1484,1349,9.1000005602836609E-2,null,".",".",0.50644654035568237,null,44566671.972734436,null,".",null,".",".",-8.0537348070963688E-3,null,null,null,4.8367973417043686E-2,7.7632032334804535E-2,0.12600000202655792,0.87399999797344208]
["Luxembourg","LUX",1993,null,170,166,2.3000000044703484E-2,null,72303368,".",0.5,null,".",null,".",null,3.7838134359365228E-2,".",0,null,null,null,1.9661872647702694E-3,1.0033812373876572E-2,1.2000000104308128E-2,0.98799999989569187]
["Luxembourg","LUX",1997,null,174,170,2.500000037252903E-2,null,81820416,".",0.5,null,".",null,".",null,3.2064454521517405E-2,".",1.7391742711868829E-2,null,null,null,1.9661872647702694E-3,1.0033812373876572E-2,1.2000000104308128E-2,0.98799999989569187]
["Luxembourg","LUX",2003,null,193,186,3.7000000476837158E-2,null,105289632,".",0.5,null,".",null,".",null,4.0573887542308285E-2,".",-5.1679701584426141E-3,null,null,null,1.9661872647702694E-3,1.0033812373876572E-2,1.2000000104308128E-2,0.98799999989569187]
["Luxembourg","LUX",2008,null,219,208,5.0999999046325684E-2,null,130695432,".",0.5,null,".",null,".",null,4.7326294360612309E-2,".",2.7779564107075494E-2,null,null,null,1.9661872647702694E-3,1.0033812373876572E-2,1.2000000104308128E-2,0.98799999989569187]
["Luxembourg","LUX",2013,null,264,248,5.9000000357627869E-2,null,154496272,".",0.5,null,".",null,".",null,3.3679999174129449E-2,".",3.0771658666753687E-2,null,null,null,1.9661872647702694E-3,1.0033812373876572E-2,1.2000000104308128E-2,0.98799999989569187]
["Latvia","LVA",1991,null,1273,1033,0.18899999558925629,null,".",".",0.5,null,".",null,".",null,".",".",-1.0937609038720097E-2,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Latvia","LVA",1994,null,1215,952,0.21700000762939453,null,".",".",0.5,null,".",null,".",null,".",".",-1.794501661783876E-2,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Latvia","LVA",1996,null,1186,938,0.20899999141693115,null,".",".",0.5,null,".",null,".",null,".",".",-1.0067199117723469E-2,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Latvia","LVA",2001,null,1101,949,0.1379999965429306,null,".",".",0.5,null,".",null,".",null,".",".",2.7285146532038951E-3,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Latvia","LVA",2006,null,1123,1044,7.0000000298023224E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.0693495951981333E-2,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Latvia","LVA",2011,null,1053,882,0.16200000047683716,null,".",".",0.5,null,".",null,".",null,".",".",-1.9746762934834905E-2,null,null,null,4.821288213133812E-2,8.3787120878696442E-2,0.13199999928474426,0.86800000071525574]
["Macao SAR, China","MAC",1991,null,152,147,2.9999999329447746E-2,null,13278956,".",0.5,null,".",null,".",null,0.11283360027664813,".",3.344793406754043E-2,null,null,null,".",".",".","."]
["Macao SAR, China","MAC",1994,null,164,160,2.500000037252903E-2,null,19377812,".",0.5,null,".",null,".",null,0.10989870251553668,".",2.4692612590372143E-2,null,null,null,".",".",".","."]
["Macao SAR, China","MAC",1998,null,206,196,4.5000001788139343E-2,null,23985690,".",0.5,null,".",null,".",null,3.1498566999715649E-2,".",1.9608471388376181E-2,null,null,null,".",".",".","."]
["Macao SAR, China","MAC",2004,null,244,232,4.9000002443790436E-2,null,27939314,".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C3202=MIN($C$2:$C$50),\".\",LN(I3202)-LN(I3201)),\".\")","v":5.9791716394400396E-2},".",{"$f":"IFERROR(IF($C3202=MIN($C$2:$C$50),\".\",LN(E3202)-LN(E3201)),\".\")","v":5.4750514771408909E-2},null,null,null,".",".",".","."]
["Macao SAR, China","MAC",2009,null,321,309,3.5999998450279236E-2,null,49176476,".",0.5,null,".",null,".",null,5.0253461857753479E-2,".",3.8099846232269918E-2,null,null,null,".",".",".","."]
["Macao SAR, China","MAC",2011,null,343,334,2.5999998673796654E-2,null,53513220,".",0.5,null,".",null,".",null,4.9072504359926938E-2,".",3.2595478249451304E-2,null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["St. Martin (French part)","MAF",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Morocco","MAR",1990,null,7669,".",".",null,126443736,".",0.50535053014755249,null,43185385.081896976,null,".",null,".",".",".",null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,0.20099997520446777]
["Morocco","MAR",1994,null,8450,6807,0.1939999908208847,null,147628864,49.637012481689453,0.50535053014755249,null,49758715.929222018,null,".",null,3.2865886722383664E-2,9.8259210586547852E-2,1.502353283769331E-2,null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,0.20099997520446777]
["Morocco","MAR",2000,null,9775,8448,0.13600000739097595,null,189466576,45.464561462402344,0.50535053014755249,null,57519650.790124618,null,".",null,4.1282653255461099E-2,-1.5251398086547852E-2,2.2868190903658103E-2,null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,0.20099997520446777]
["Morocco","MAR",2005,null,10736,9554,0.10999999940395355,null,244951952,47.72802734375,0.50535053014755249,null,73014076.004598528,null,".",null,5.3002269818414049E-2,-6.389617919921875E-5,1.3975746868082339E-2,null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,0.20099997520446777]
["Morocco","MAR",2010,null,11553,10506,9.1000005602836609E-2,null,337284320,49.519599914550781,0.50535053014755249,null,93216746.661597669,null,".",null,5.8084843931140995E-2,-4.2986869812011719E-4,1.7286967943359599E-2,null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,0.20099997520446777]
["Morocco","MAR",2015,null,12357,11163,9.6999995410442352E-2,null,436864576,51.270641326904297,0.50535053014755249,null,113222464.58318444,null,".",null,3.8858575870293066E-2,1.799464225769043E-2,1.295070024778866E-2,null,null,null,0.4479098916053772,0.35109013319015503,0.79900002479553223,{"$f":"IFERROR(1-Y3267,\".\")","v":0.20099997520446777}]
["Monaco","MCO",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Monaco","MCO",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Monaco","MCO",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Monaco","MCO",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Monaco","MCO",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Monaco","MCO",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Moldova","MDA",1991,null,1576,1443,8.5000000894069672E-2,null,".",".",0.58878964185714722,null,".",null,".",null,".",".",2.5412974286727064E-3,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Moldova","MDA",1996,null,1637,1459,0.10899999737739563,null,".",".",0.58878964185714722,null,3759832.629013536,null,".",null,".",".",2.4464844006697462E-3,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Moldova","MDA",2001,null,1639,1520,7.2999998927116394E-2,null,".",".",0.58878964185714722,null,3739148.5194369415,null,".",null,".",".",1.8320615811378005E-3,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Moldova","MDA",2006,null,1602,1484,7.4000000953674316E-2,null,".",".",0.58878964185714722,null,5199034.5973339053,null,".",null,".",".",-2.5270990408963634E-2,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Moldova","MDA",2012,null,1394,1316,5.59999980032444E-2,null,".",".",0.58878964185714722,null,6163345.5827073436,null,".",null,".",".",-3.5932009226063322E-2,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Moldova","MDA",2016,null,1464,1403,4.1999999433755875E-2,null,".",".",0.58878964185714722,null,7326645.7094763434,null,".",null,".",".",-3.159926775148314E-2,null,null,null,0.21355731785297394,7.5442694127559662E-2,0.289000004529953,0.710999995470047]
["Madagascar","MDG",1994,null,6189,5829,5.8000002056360245E-2,null,11168161,21.64973258972168,0.53899997472763062,null,5523830.8876438355,null,".",null,3.3374455636092648E-3,-1.8334150314331055E-2,3.1847734277747008E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,6.400001049041748E-2]
["Madagascar","MDG",1998,null,7024,6615,5.8000002056360245E-2,null,11676702,22.25483512878418,0.53899997472763062,null,6185138.512863257,null,".",null,2.0049611086285779E-2,1.2570619583129883E-2,3.1969164969892105E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,{"$f":"IFERROR(1-Y3331,\".\")","v":6.400001049041748E-2}]
["Madagascar","MDG",2004,null,8506,8214,3.4000001847743988E-2,null,13888350,21.48011589050293,0.53899997472763062,null,7255032.154372666,null,".",null,5.537831121015202E-2,1.8367767333984375E-3,3.2135596872331362E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,6.400001049041748E-2]
["Madagascar","MDG",2005,null,8783,8581,2.3000000044703484E-2,null,14489473,21.522260665893555,0.53899997472763062,null,7588974.0268779574,null,".",null,4.2372026547564445E-2,1.9600391387939453E-3,3.2046238103538016E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,6.400001049041748E-2]
["Madagascar","MDG",2009,null,10244,9883,3.5000000149011612E-2,null,19578504,19.794101715087891,0.53899997472763062,null,8707027.0024922956,null,".",null,7.0771605644161184E-2,-9.3751430511474609E-2,3.7901786365422296E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,6.400001049041748E-2]
["Madagascar","MDG",2014,null,11931,11790,1.2000000104308128E-2,null,24647186,17.883268356323242,0.53899997472763062,null,9640232.4466304425,null,".",null,3.9961235672372197E-2,5.3524971008300781E-4,2.7101008731280629E-2,null,null,null,0.83351671695709229,0.10248331725597382,0.93599998950958252,6.400001049041748E-2]
["Maldives","MDV",1995,null,69,69,8.0000003799796104E-3,null,".",".",0.5,null,".",null,".",null,".",".",2.9413885206293955E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Maldives","MDV",1997,null,76,75,1.2000000104308128E-2,null,".",".",0.5,null,".",null,".",null,".",".",4.0273899137940106E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Maldives","MDV",2002,null,107,105,2.5999998673796654E-2,null,".",".",0.5,null,".",null,".",null,".",".",8.7861355791333473E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Maldives","MDV",2006,null,150,145,3.5000000149011612E-2,null,".",".",0.5,null,".",null,".",null,".",".",7.6161360965564029E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Maldives","MDV",2012,null,195,185,5.0999999046325684E-2,null,".",".",0.5,null,".",null,".",null,".",".",4.1890941709159968E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Maldives","MDV",2015,null,212,201,5.0999999046325684E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4252022707201384E-2,null,null,null,0.20442923903465271,0.30936709046363831,0.51379632949829102,0.48620367050170898]
["Mexico","MEX",1995,null,35889,33416,6.8999998271465302E-2,null,2070187776,82.623939514160156,0.43867290019989014,null,687207689.77503681,null,".",null,1.4674888849473433E-2,-6.4692497253417969E-2,2.4054737556035377E-2,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Mexico","MEX",1999,null,39626,38639,2.500000037252903E-2,null,2345067008,87.883682250976563,0.43867290019989014,null,836563384.09372509,null,".",null,3.6316273097494189E-2,-1.6512870788574219E-3,8.5154349016995923E-3,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Mexico","MEX",2004,null,43721,42121,3.7000000476837158E-2,null,2778242048,85.726448059082031,0.43867290019989014,null,927361592.00661969,null,".",null,3.4950713747502249E-2,7.8310966491699219E-3,4.0754332910236002E-2,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Mexico","MEX",2010,null,50543,47849,5.3000003099441528E-2,null,3436557568,81.97052001953125,0.43867290019989014,null,1051128603.5137702,null,".",null,2.9023167143673589E-2,2.5258064270019531E-2,1.9620225002075387E-2,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Mexico","MEX",2012,null,53381,50754,4.9000002443790436E-2,null,3660502016,83.460151672363281,0.43867290019989014,null,1137587161.961803,null,".",null,3.2486436224960613E-2,5.6591033935546875E-3,3.2171192286423178E-2,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Mexico","MEX",2015,null,56019,53587,4.3000001460313797E-2,null,3992689408,82.735000610351563,0.43867290019989014,null,1210185248.4855812,null,".",null,2.9121290491350038E-2,-1.8334388732910156E-3,2.1344006331398546E-2,null,null,null,0.21534591913223267,0.31865409016609192,0.5339999794960022,0.4660000205039978]
["Marshall Islands","MHL",1993,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Marshall Islands","MHL",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Marshall Islands","MHL",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Marshall Islands","MHL",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Marshall Islands","MHL",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Macedonia, FYR","MKD",1991,null,816,525,0.35699999332427979,null,".",".",0.63618707656860352,null,7218570.7430838309,null,".",null,".",".",2.4539889615668997E-3,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Macedonia, FYR","MKD",1995,null,813,522,0.35799998044967651,null,".",".",0.63618707656860352,null,6062809.7460277556,null,".",null,".",".",0,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Macedonia, FYR","MKD",2001,null,846,588,0.30500000715255737,null,".",".",0.63618707656860352,null,6802502.1204407308,null,".",null,".",".",1.1890746521521223E-2,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Macedonia, FYR","MKD",2006,null,893,572,0.36000001430511475,null,".",".",0.63618707656860352,null,8133817.3968134476,null,".",null,".",".",2.7243455611106526E-2,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Macedonia, FYR","MKD",2010,null,946,643,0.31999999284744263,null,".",".",0.63618707656860352,null,9407168.7024313007,null,".",null,".",".",9.5592868134559694E-3,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Macedonia, FYR","MKD",2016,null,952,726,0.2370000034570694,null,".",".",0.63618707656860352,null,10869778.362090489,null,".",null,".",".",-8.3682496705170806E-3,null,null,null,0.14892132580280304,0.11322803795337677,0.26214936375617981,0.73785063624382019]
["Mali","MLI",1992,null,2385,2311,3.0999999493360519E-2,null,7875254,32.658782958984375,0.61720001697540283,null,4405875.6972006606,null,".",null,6.9656957152060883E-2,-7.9587936401367188E-2,2.4619240020149924E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Mali","MLI",1998,null,2806,2697,3.9000000804662704E-2,null,10814573,33.653812408447266,0.61720001697540283,null,5747505.7802218534,null,".",null,5.8509307118100651E-2,3.380894660949707E-2,2.7824739954067645E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Mali","MLI",1999,null,2889,2753,4.6999998390674591E-2,null,11276052,34.480743408203125,0.61720001697540283,null,6075167.846273697,null,".",null,4.1786608380686374E-2,2.4274587631225586E-2,2.9150439803828476E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Mali","MLI",2003,null,3273,3015,7.9000003635883331E-2,null,13875988,38.531906127929688,0.61720001697540283,null,7881269.1479805857,null,".",null,7.660525806154439E-2,3.7051200866699219E-2,3.2290914810259252E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Mali","MLI",2009,null,4821,4340,0.10000000149011612,null,20595096,33.884227752685547,0.61720001697540283,null,10130347.922725517,null,".",null,6.9387786861994982E-2,-2.7261018753051758E-2,6.6905975984537847E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Mali","MLI",2016,null,6684,6162,7.8000001609325409E-2,null,38100932,27.582239151000977,0.61720001697540283,null,13364667.036533879,null,".",null,0.22987576152291567,-7.781529426574707E-2,3.0841791287567588E-2,null,null,null,0.8400384783744812,8.6961492896080017E-2,0.92699998617172241,7.3000013828277588E-2]
["Malta","MLT",1991,null,142,133,6.4000003039836884E-2,null,13073006,".",0.5,null,".",null,".",null,6.8717063032668335E-2,".",7.0671672230924187E-3,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Malta","MLT",1997,null,152,141,6.8999998271465302E-2,null,18249620,".",0.5,null,".",null,".",null,5.2966653503741412E-2,".",1.3245226750020933E-2,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Malta","MLT",2002,null,162,151,6.8999998271465302E-2,null,21585890,".",0.5,null,".",null,".",null,9.0083488414407498E-3,".",0,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Malta","MLT",2007,null,169,158,6.4999997615814209E-2,null,24866284,".",0.5,null,".",null,".",null,3.1400330220385797E-2,".",3.0032287098874733E-2,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Malta","MLT",2009,null,173,161,6.8999998271465302E-2,null,26375188,".",0.5,null,".",null,".",null,2.5449264952214889E-2,".",1.1628037995119023E-2,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Malta","MLT",2016,null,201,191,4.6999998390674591E-2,null,32108714,".",0.5,null,".",null,".",null,4.1917749058249854E-2,".",1.5037877364540542E-2,null,null,null,4.8029370605945587E-2,3.297063335776329E-2,8.1000000238418579E-2,0.91899999976158142]
["Myanmar","MMR",1995,null,20447,20263,8.999999612569809E-3,null,".",".",0.5,null,10639275.753178231,null,".",null,".",".",1.9058540720966022E-2,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Myanmar","MMR",1999,null,22079,21882,8.999999612569809E-3,null,".",".",0.5,null,14053019.226051398,null,".",null,".",".",1.6807885976104942E-2,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Myanmar","MMR",2004,null,23174,22975,8.999999612569809E-3,null,".",".",0.5,null,25777607.411166772,null,".",null,".",".",6.1464072649961565E-3,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Myanmar","MMR",2006,null,23345,23149,8.0000003799796104E-3,null,".",".",0.5,null,33103433.579084933,null,".",null,".",".",2.3587445266510798E-3,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Myanmar","MMR",2009,null,23566,23379,8.0000003799796104E-3,null,".",".",0.5,null,45187272.895309433,null,".",null,".",".",3.3579186972616526E-3,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Myanmar","MMR",2015,null,24812,24621,8.0000003799796104E-3,null,".",".",0.5,null,70537733.541410059,null,".",null,".",".",1.0371183545622387E-2,null,null,null,0.44926685094833374,0.40873309969902039,0.85699999332427979,0.14300000667572021]
["Montenegro","MNE",1992,null,247,182,0.26199999451637268,null,".",".",0.5,null,".",null,".",null,".",".",8.1301260832500333E-3,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Montenegro","MNE",1997,null,249,175,0.29600000381469727,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Montenegro","MNE",2003,null,248,174,0.30000001192092896,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Montenegro","MNE",2007,null,249,201,0.1939999908208847,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Montenegro","MNE",2012,null,251,201,0.19700001180171967,null,".",".",0.5,null,".",null,".",null,".",".",1.2024192966801017E-2,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Montenegro","MNE",2016,null,250,206,0.17700000107288361,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,9.3286551535129547E-2,9.4038642942905426E-2,0.18732519447803497,0.81267480552196503]
["Mongolia","MNG",1995,null,840,794,5.4999999701976776E-2,null,24774148,23.907527923583984,0.37972474098205566,null,3353083.1585398251,null,".",null,1.3439155359300514E-3,3.3968210220336914E-2,1.5597196813668113E-2,null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Mongolia","MNG",2000,null,944,900,4.6000000089406967E-2,null,27681802,24.309650421142578,0.37972474098205566,null,3837047.1476762481,null,".",null,2.3631366423650491E-2,-1.3934612274169922E-2,2.6840043789813528E-2,null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Mongolia","MNG",2005,null,1064,1029,3.2999999821186066E-2,null,30235716,29.779693603515625,0.37972474098205566,null,5252765.1529779779,null,".",null,2.649215083776113E-2,4.3485879898071289E-2,2.3776678802362561E-2,null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Mongolia","MNG",2010,null,1169,1093,6.5999999642372131E-2,null,37012336,35.744911193847656,0.37972474098205566,null,7189481.8531061402,null,".",null,{"$f":"IFERROR(IF($C3586=MIN($C$2:$C$50),\".\",LN(I3586)-LN(I3585)),\".\")","v":4.446588572598742E-2},3.5340785980224609E-2,{"$f":"IFERROR(IF($C3586=MIN($C$2:$C$50),\".\",LN(E3586)-LN(E3585)),\".\")","v":1.4649120216231104E-2},null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Mongolia","MNG",2013,null,1238,1186,4.1999999433755875E-2,null,48697580,44.002395629882813,0.37972474098205566,null,10574804.91963488,null,".",null,8.7416399787155541E-2,5.7548284530639648E-2,2.1225286615282002E-2,null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Mongolia","MNG",2015,null,1279,1217,4.9000002443790436E-2,null,51799384,46.509853363037109,0.37972474098205566,null,11677573.630483277,null,".",null,1.8524408506419121E-2,7.8349113464355469E-3,1.3380758477684829E-2,null,null,null,0.33104896545410156,0.20395104587078094,0.5350000262260437,0.4649999737739563]
["Northern Mariana Islands","MNP",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Northern Mariana Islands","MNP",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Northern Mariana Islands","MNP",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Northern Mariana Islands","MNP",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Northern Mariana Islands","MNP",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Mozambique","MOZ",1991,null,6152,4610,0.25100001692771912,null,1393735.375,29.977537155151367,0.43673807382583618,null,2402904.9066049256,null,".",null,3.9752178316852849E-2,".",3.4058507627436896E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mozambique","MOZ",1996,null,7505,5824,0.2239999920129776,null,982283.75,45.082714080810547,0.43673807382583618,null,3409880.8908914342,null,".",null,6.0097764071315396E-2,0.19505524635314941,2.7832112615929105E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mozambique","MOZ",2001,null,8717,6812,0.21899999678134918,null,-4093913.75,".",0.43673807382583618,null,5224699.2957339417,null,".",null,".",".",2.7800569098994643E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mozambique","MOZ",2003,null,9220,7232,0.21600000560283661,null,-2095683.625,".",0.43673807382583618,null,6053667.3976434395,null,".",null,".",".",2.8046930511406387E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mozambique","MOZ",2011,null,10924,8484,0.22299998998641968,null,8812145,39.78021240234375,0.43673807382583618,null,10876976.985296212,null,".",null,0.30116379727428999,-8.8827610015869141E-2,1.61494766205319E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mozambique","MOZ",2016,null,12498,9354,0.25200000405311584,null,44543408,23.018657684326172,0.43673807382583618,null,14858345.267165117,null,".",null,0.18017207992021156,-6.8451166152954102E-2,3.029919468334441E-2,null,null,null,0.82423442602157593,0.11257475614547729,0.93680918216705322,6.3190817832946777E-2]
["Mauritania","MRT",1993,null,635,565,0.10999999940395355,null,2686625,58.251911163330078,0.53551334142684937,null,2269540.0191007336,null,".",null,{"$f":"IFERROR(IF($C3650=MIN($C$2:$C$50),\".\",LN(I3650)-LN(I3649)),\".\")","v":6.2536104167753237E-2},1.3262748718261719E-2,{"$f":"IFERROR(IF($C3650=MIN($C$2:$C$50),\".\",LN(E3650)-LN(E3649)),\".\")","v":2.7136541435001327E-2},null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,0.20239633321762085]
["Mauritania","MRT",1994,null,654,584,0.1080000028014183,null,2641667.25,56.013423919677734,0.53551334142684937,null,2200075.4792042929,null,".",null,-1.6875507129903156E-2,-3.9185523986816406E-2,2.9482352564507153E-2,null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,{"$f":"IFERROR(1-Y3651,\".\")","v":0.20239633321762085}]
["Mauritania","MRT",2000,null,795,711,0.10600000619888306,null,3822434.25,51.872703552246094,0.53551334142684937,null,2704230.1242982093,null,".",null,6.4628132100407853E-2,-5.5254220962524414E-2,3.4552381506659735E-2,null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,0.20239633321762085]
["Mauritania","MRT",2004,null,892,798,0.10600000619888306,null,5571569.5,46.671966552734375,0.53551334142684937,null,3112048.3821238512,null,".",null,0.18020319676980989,-4.8841238021850586E-2,2.8427155799468196E-2,null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,0.20239633321762085]
["Mauritania","MRT",2009,null,1026,923,0.10100000351667404,null,11130306,40.902481079101563,0.53551334142684937,null,4145759.1332648522,null,".",null,8.9329754627673452E-2,-6.9984912872314453E-2,2.8672255768876553E-2,null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,0.20239633321762085]
["Mauritania","MRT",2013,null,1156,1040,0.10100000351667404,null,18203312,37.099582672119141,0.53551334142684937,null,5104589.9025940523,null,".",null,0.12033870499626431,-1.7668485641479492E-2,3.1637084943183069E-2,null,null,null,0.46085953712463379,0.33674412965774536,0.79760366678237915,0.20239633321762085]
["Mauritius","MUS",1992,null,466,419,0.10100000351667404,null,12756742,".",0.5,null,".",null,".",null,5.8438122381392787E-2,".",1.7316450011460205E-2,null,null,null,0.13443654775619507,0.21021196246147156,0.34464851021766663,0.65535148978233337]
["Mauritius","MUS",1997,null,504,461,8.6000002920627594E-2,null,16773267,".",0.5,null,".",null,".",null,6.1910096047892438E-2,".",1.3986241974739855E-2,null,null,null,0.13443654775619507,0.21021196246147156,0.34464851021766663,0.65535148978233337]
["Mauritius","MUS",2003,null,533,492,7.6999999582767487E-2,null,22216808,".",0.5,null,".",null,".",null,4.7004270822881722E-2,".",-3.7453227301620373E-3,null,null,null,0.13443654775619507,0.21021196246147156,0.34464851021766663,0.65535148978233337]
["Mauritius","MUS",2007,null,543,497,8.5000000894069672E-2,null,27989016,".",0.5,null,".",null,".",null,8.032618046328821E-2,".",0,null,null,null,0.13443654775619507,0.21021196246147156,0.34464851021766663,0.65535148978233337]
["Mauritius","MUS",2010,null,567,523,7.6999999582767487E-2,null,33036106,".",0.5,null,".",null,".",null,4.4820807119716477E-2,".",1.9591009477169408E-2,null,null,null,0.13443654775619507,0.21021196246147156,0.34464851021766663,0.65535148978233337]
["Malawi","MWI",1990,null,3957,".",".",null,6347271,".",0.53100001811981201,null,3119971.2178823515,null,".",null,".",".",".",null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",1995,null,4124,3801,7.8000001609325409E-2,null,6654971.5,22.716346740722656,0.53100001811981201,null,3612937.7682146761,null,".",null,-1.5090851068908506E-3,0.15240311622619629,9.5018378427464967E-3,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",1996,null,4194,3865,7.8000001609325409E-2,null,6645348.5,24.193241119384766,0.53100001811981201,null,3877284.9179125209,null,".",null,-1.4470331058404895E-3,6.2988519668579102E-2,1.6831366325014585E-2,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",2000,null,4679,4320,7.6999999582767487E-2,null,6728881,25.667446136474609,0.53100001811981201,null,4376187.7758565927,null,".",null,5.0965744981965599E-3,-1.7106533050537109E-3,2.9276730465229051E-2,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",2007,null,5707,5281,7.5000002980232239E-2,null,8400168,26.515640258789063,0.53100001811981201,null,5584756.206233412,null,".",null,0.11321609389760923,1.840519905090332E-2,3.1867405089201384E-2,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",2010,null,6309,5885,6.7000001668930054E-2,null,11719597,26.500907897949219,0.53100001811981201,null,6959697.1940209633,null,".",null,0.10477281265693961,-4.5142173767089844E-3,3.4508422455438392E-2,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malawi","MWI",2015,null,7495,7054,5.9000000357627869E-2,null,14378887,26.686567306518555,0.53100001811981201,null,8499102.6588555202,null,".",null,4.4033417778770456E-2,-1.0976076126098633E-2,3.2545245218409846E-2,null,null,null,0.56053048372268677,0.26946952939033508,0.82999998331069946,0.17000001668930054]
["Malaysia","MYS",1993,null,7722,7490,2.9999999329447746E-2,null,262083392,76.530357360839844,0.53134369850158691,null,107224598.83269694,null,".",null,0.10969134098212763,2.2120475769042969E-2,2.7438544455021585E-2,null,null,null,0.15915429592132568,0.24499493837356567,0.40414923429489136,0.59585076570510864]
["Malaysia","MYS",1998,null,8983,8695,3.2000001519918442E-2,null,438630752,72.02685546875,0.53134369850158691,null,140662624.04147652,null,".",null,4.1782835520535855E-2,-0.11174345016479492,3.6619179672726432E-2,null,null,null,0.15915429592132568,0.24499493837356567,0.40414923429489136,0.59585076570510864]
["Malaysia","MYS",2004,null,10616,10240,3.5000000149011612E-2,null,566293376,80.766166687011719,0.53134369850158691,null,194491264.66114059,null,".",null,4.1403445271836148E-2,3.1118869781494141E-2,2.6922867164914877E-2,null,null,null,0.15915429592132568,0.24499493837356567,0.40414923429489136,0.59585076570510864]
["Malaysia","MYS",2008,null,11574,11187,3.2999999821186066E-2,null,666727424,89.545013427734375,0.53134369850158691,null,244552678.74328649,null,".",null,4.2509700213624768E-2,4.1990280151367188E-3,1.5586540454000541E-2,null,null,null,0.15915429592132568,0.24499493837356567,0.40414923429489136,0.59585076570510864]
["Malaysia","MYS",2013,null,14021,13585,3.0999999493360519E-2,null,842824064,87.626876831054688,0.53134369850158691,null,296507404.3028779,null,".",null,5.538767320996385E-2,-5.9604644775390625E-3,4.9114730065397794E-2,null,null,null,0.15915429592132568,0.24499493837356567,0.40414923429489136,0.59585076570510864]
["Namibia","NAM",1990,null,451,".",".",null,12543776,".",0.58421742916107178,null,4964658.2013969831,null,".",null,".",".",".",null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["Namibia","NAM",1996,null,549,446,0.18799999356269836,null,14330326,77.289970397949219,0.58421742916107178,null,6179007.3531720266,null,".",null,4.0962583316417778E-2,-2.7041435241699219E-3,2.2100347000665543E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["Namibia","NAM",2001,null,654,520,0.20499999821186066,null,16305987,78.188850402832031,0.58421742916107178,null,7199793.6196886357,null,".",null,3.2876735373427834E-2,-1.6401290893554688E-2,2.633769588503565E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["Namibia","NAM",2003,null,682,539,0.20999999344348907,null,18113390,79.592758178710938,0.58421742916107178,null,7864441.4887189316,null,".",null,3.6630537264755958E-2,1.4789104461669922E-2,1.9245597715233487E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["Namibia","NAM",2006,null,722,560,0.2239999920129776,null,20126280,91.302467346191406,0.58421742916107178,null,9693003.6469691545,null,".",null,5.3430098352077238E-2,3.3525943756103516E-2,1.9581045199106306E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["Namibia","NAM",2014,null,906,738,0.18500000238418579,null,37412400,84.321395874023438,0.58421742916107178,null,14011151.012814639,null,".",null,0.11483792683498706,-1.5581130981445313E-2,3.5958930387444354E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,{"$f":"IFERROR(1-Y3779,\".\")","v":0.32999998331069946}]
["Namibia","NAM",2016,null,959,735,0.23399999737739563,null,45221388,81.89312744140625,0.58421742916107178,null,14930109.483864043,null,".",null,5.5742590916473489E-2,-6.5083503723144531E-3,2.8558260197847574E-2,null,null,null,0.30178916454315186,0.36821082234382629,0.67000001668930054,0.32999998331069946]
["New Caledonia","NCL",1994,null,86,70,0.19099999964237213,null,".",".",0.5,null,".",null,".",null,".",".",3.5506688456909075E-2,null,null,null,".",".",".","."]
["New Caledonia","NCL",2000,null,100,84,0.16299998760223389,null,".",".",0.5,null,".",null,".",null,".",".",2.0202707317519497E-2,null,null,null,".",".",".","."]
["New Caledonia","NCL",2004,null,109,91,0.16299998760223389,null,".",".",0.5,null,".",null,".",null,".",".",1.8519047767237673E-2,null,null,null,".",".",".","."]
["New Caledonia","NCL",2007,null,115,98,0.14699999988079071,null,".",".",0.5,null,".",null,".",null,".",".",1.7544309650909362E-2,null,null,null,".",".",".","."]
["New Caledonia","NCL",2014,null,129,110,0.14599999785423279,null,".",".",0.5,null,".",null,".",null,".",".",1.5625317903080749E-2,null,null,null,".",".",".","."]
["Niger","NER",1992,null,3459,3284,5.0999999046325684E-2,null,15192786,13.14799976348877,0.55303376913070679,null,2936837.9647905687,null,".",null,-5.6761669033491557E-3,-8.1738948822021484E-2,3.3512836374839594E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Niger","NER",1997,null,4147,3985,3.9000000804662704E-2,null,15422309,13.629005432128906,0.55303376913070679,null,3378726.6675946754,null,".",null,7.9252763436059581E-3,1.4061927795410156E-3,3.659094518603645E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Niger","NER",2002,null,4939,4847,1.8999999389052391E-2,null,16014204,14.481680870056152,0.55303376913070679,null,4034671.5546475993,null,".",null,1.3830065362768096E-2,8.1930160522460938E-3,3.2931561962465494E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Niger","NER",2004,null,5287,5148,2.5999998673796654E-2,null,16273916,14.692825317382813,0.55303376913070679,null,4252757.6561583495,null,".",null,6.994391876194328E-3,-1.7883539199829102E-2,3.424728690465173E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Niger","NER",2007,null,5850,5709,2.4000000208616257E-2,null,17707286,15.253564834594727,0.55303376913070679,null,4849839.7148467284,null,".",null,2.7350724655288872E-2,-2.2523403167724609E-3,3.3901551675681318E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Niger","NER",2012,null,6989,6963,4.0000001899898052E-3,null,23939186,16.023408889770508,0.55303376913070679,null,6541959.4801298967,null,".",null,6.1632567804426941E-2,6.2937259674072266E-2,3.6277559570777385E-2,null,null,null,0.76746630668640137,0.14653368294239044,0.91299998760223389,8.7000012397766113E-2]
["Nigeria","NGA",1990,null,29591,".",".",null,489965888,".",0.36857321858406067,null,130942573.77077538,null,".",null,".",".",".",null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nigeria","NGA",1995,null,33551,32067,4.3999999761581421E-2,null,479793504,34.221035003662109,0.36857321858406067,null,134229957.06596226,null,".",null,-1.2574386973042806E-2,-9.632110595703125E-3,2.5630431120413633E-2,null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nigeria","NGA",2001,null,38933,37220,4.3999999761581421E-2,null,464205632,39.556041717529297,0.36857321858406067,null,164420579.04097193,null,".",null,-9.1985029087311432E-3,3.5470962524414063E-2,2.4624549255484851E-2,null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nigeria","NGA",2005,null,42854,41009,4.3000001460313797E-2,null,470497824,59.308277130126953,0.36857321858406067,null,260515639.75302401,null,".",null,-2.33488115307523E-3,2.1489143371582031E-2,2.6147443620727628E-2,null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nigeria","NGA",2010,null,48781,46879,3.9000000804662704E-2,null,594810240,69.891029357910156,0.36857321858406067,null,369062464.57038683,null,".",null,7.2034966896477926E-2,2.5572299957275391E-2,2.7032323041181527E-2,null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nigeria","NGA",2014,null,54261,51787,4.6000000089406967E-2,null,748735616,72.633529663085938,0.36857321858406067,null,452284521.41745073,null,".",null,6.265167272981742E-2,2.0917892456054688E-2,2.6840103951217387E-2,null,null,null,0.82534056901931763,0.10365943610668182,0.92900002002716064,7.0999979972839355E-2]
["Nicaragua","NIC",1993,null,1466,1246,0.15000000596046448,null,2750036.25,80.41754150390625,0.55098980665206909,null,4707378.3855341896,null,".",null,-7.9887175077555383E-3,-8.8319778442382813E-3,2.4863159192643813E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Nicaragua","NIC",1998,null,1735,1496,0.1379999965429306,null,8913759,51.158988952636719,0.55098980665206909,null,5907695.985374175,null,".",null,0.18258733858207599,-7.0809602737426758E-2,3.8183786970159339E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Nicaragua","NIC",2000,null,1875,1691,9.8000004887580872E-2,null,12391732,45.474449157714844,0.55098980665206909,null,6582718.0310382601,null,".",null,0.12930713612619016,-5.0866365432739258E-2,4.0266593228555081E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Nicaragua","NIC",2008,null,2348,2202,6.1999998986721039E-2,null,22987888,38.554557800292969,0.55098980665206909,null,8674288.7971494179,null,".",null,7.9188245859118211E-2,-1.3363838195800781E-2,2.93884589995006E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Nicaragua","NIC",2011,null,2552,2385,6.4999997615814209E-2,null,26876652,36.779464721679688,0.55098980665206909,null,9311876.9583628327,null,".",null,6.8182480342105833E-2,6.6187381744384766E-3,2.7409858956514377E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Nicaragua","NIC",2013,null,2690,2548,5.3000003099441528E-2,null,30211002,37.503902435302734,0.55098980665206909,null,10405398.732283657,null,".",null,5.5718468419382106E-2,7.5170993804931641E-3,2.5985269272478462E-2,null,null,null,0.44336742162704468,0.32963252067565918,0.77399998903274536,0.22600001096725464]
["Netherlands","NLD",1991,null,7018,6507,7.2999998927116394E-2,null,1853988608,156.469970703125,0.61711633205413818,null,543469220.89682972,null,".",null,2.4697264193957125E-2,".",1.420702664434792E-2,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Netherlands","NLD",1997,null,7690,7266,5.4999999701976776E-2,null,2139022848,162.81602478027344,0.61711633205413818,null,641878133.64325964,null,".",null,2.95328210706991E-2,9.1853141784667969E-3,2.675260026900439E-2,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Netherlands","NLD",2001,null,8293,8117,2.0999999716877937E-2,null,2438347264,168.65147399902344,0.61711633205413818,null,750301352.92875481,null,".",null,3.1827185862354668E-2,-6.1058998107910156E-3,1.6290173022404986E-2,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Netherlands","NLD",2008,null,9000,8752,2.79999990016222E-2,null,2907251456,169.91944885253906,0.61711633205413818,null,857112938.10320389,null,".",null,2.844118153226205E-2,-7.2388648986816406E-3,1.5339269579959236E-2,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Netherlands","NLD",2011,null,8873,8431,5.000000074505806E-2,null,3072796160,167.05830383300781,0.61711633205413818,null,850304340.56678951,null,".",null,1.840791374357309E-2,1.1664867401123047E-2,-3.2630127404615905E-3,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Netherlands","NLD",2016,null,9028,8485,5.9999998658895493E-2,null,3294779648,167.73094177246094,0.61711633205413818,null,886854202.83296561,null,".",null,1.8086813443670025E-2,7.8878402709960938E-3,-6.6437827712206854E-4,null,null,null,5.4240420460700989E-2,3.8759578019380569E-2,9.3999996781349182E-2,0.90600000321865082]
["Norway","NOR",1994,null,2176,2059,5.4000001400709152E-2,null,1111640064,194.97158813476563,0.54502487182617188,null,294972533.17523766,null,".",null,1.4268896852936308E-2,3.3364295959472656E-2,1.1555478708102918E-2,null,null,null,2.8632579371333122E-2,4.4367421418428421E-2,7.4000000953674316E-2,0.92599999904632568]
["Norway","NOR",1999,null,2389,2311,3.2999999821186066E-2,null,1256468096,208.71775817871094,0.54502487182617188,null,355660021.10023409,null,".",null,2.5794380899156977E-2,3.7798881530761719E-3,1.2565446679486669E-3,null,null,null,2.8632579371333122E-2,4.4367421418428421E-2,7.4000000953674316E-2,0.92599999904632568]
["Norway","NOR",2001,null,2422,2332,3.7000000476837158E-2,null,1314038784,214.05824279785156,0.54502487182617188,null,374714342.49000388,null,".",null,2.0126217858969397E-2,9.502410888671875E-3,4.9668976283365751E-3,null,null,null,2.8632579371333122E-2,4.4367421418428421E-2,7.4000000953674316E-2,0.92599999904632568]
["Norway","NOR",2008,null,2600,2534,2.5999998673796654E-2,null,1610861440,214.31080627441406,0.54502487182617188,null,432988635.57700247,null,".",null,3.7965893136181705E-2,-2.8748035430908203E-2,2.768747733960808E-2,null,null,null,2.8632579371333122E-2,4.4367421418428421E-2,7.4000000953674316E-2,0.92599999904632568]
["Norway","NOR",2014,null,2725,2631,3.5000000149011612E-2,null,1901162624,204.61726379394531,0.54502487182617188,null,457627791.04922068,null,".",null,2.8824562828564382E-2,-1.7976760864257813E-4,9.9576703296433422E-3,null,null,null,2.8632579371333122E-2,4.4367421418428421E-2,7.4000000953674316E-2,0.92599999904632568]
["Nepal","NPL",1991,null,9487,9067,4.3999999761581421E-2,null,13583312,20.299423217773438,0.47499999403953552,null,7123909.4357939353,null,".",null,6.0472074930494557E-2,".",2.8655868594283262E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",1992,null,9788,9344,4.5000001788139343E-2,null,14432599,20.195619583129883,0.47499999403953552,null,7416446.1239187559,null,".",null,6.0647486982492893E-2,-5.1267147064208984E-3,3.1234705169685739E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",1997,null,11295,10867,3.7999998778104782E-2,null,20770848,20.084201812744141,0.47499999403953552,null,9541935.7741154619,null,".",null,7.1003689376720303E-2,-1.3356208801269531E-3,2.2744533462965677E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",2004,null,12846,12650,1.4999999664723873E-2,null,30050914,20.183971405029297,0.47499999403953552,null,12444593.148596151,null,".",null,5.3169005419377413E-2,1.1209964752197266E-2,1.5217173392198191E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",2007,null,13426,13243,1.39999995008111E-2,null,35502084,20.074951171875,0.47499999403953552,null,13764950.914322538,null,".",null,5.4776683201424703E-2,-1.220703125E-3,1.4177186784925411E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",2011,null,14546,14178,2.500000037252903E-2,null,50083704,19.64031982421875,0.47499999403953552,null,16550239.851639621,null,".",null,8.9976295496278169E-2,-2.293705940246582E-2,2.7389425980645754E-2,null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nepal","NPL",2016,null,16690,16179,3.0999999493360519E-2,null,73276368,18.157957077026367,0.47499999403953552,null,19770823.87870742,null,".",null,{"$f":"IFERROR(IF($C3970=MIN($C$2:$C$50),\".\",LN(I3970)-LN(I3969)),\".\")","v":8.733222641248517E-2},-5.1321983337402344E-2,{"$f":"IFERROR(IF($C3970=MIN($C$2:$C$50),\".\",LN(E3970)-LN(E3969)),\".\")","v":2.6101633554079129E-2},null,null,null,0.80462032556533813,0.13837967813014984,0.94300001859664917,5.699998140335083E-2]
["Nauru","NRU",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Nauru","NRU",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Nauru","NRU",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Nauru","NRU",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Nauru","NRU",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["New Zealand","NZL",1993,null,1724,1555,9.8000004887580872E-2,null,275004832,136.74397277832031,0.55280870199203491,null,89421826.392113566,null,".",null,1.7906370950491635E-2,4.0018081665039063E-2,1.6374634871789695E-2,null,null,null,".",".",".","."]
["New Zealand","NZL",1994,null,1775,1627,8.3999998867511749E-2,null,281808320,138.84062194824219,0.55280870199203491,null,94012840.008380741,null,".",null,2.4438455092894884E-2,1.5216350555419922E-2,2.9153250685878263E-2,null,null,null,".",".",".","."]
["New Zealand","NZL",1998,null,1879,1734,7.6999999582767487E-2,null,314441664,142.14431762695313,0.55280870199203491,null,104960069.99872167,null,".",null,2.2469705684610375E-2,2.5272369384765625E-5,2.6645366150974681E-3,null,null,null,".",".",".","."]
["New Zealand","NZL",2005,null,2179,2096,3.7999998778104782E-2,null,404384384,150.39785766601563,0.55280870199203491,null,138463246.44001883,null,".",null,4.3867341071244681E-2,-4.711151123046875E-3,2.8393808783268248E-2,null,null,null,".",".",".","."]
["New Zealand","NZL",2007,null,2270,2189,3.5999998450279236E-2,null,437180768,149.71110534667969,0.55280870199203491,null,146456084.4720293,null,".",null,4.1772628313662352E-2,-2.5734901428222656E-3,1.732991604291545E-2,null,null,null,".",".",".","."]
["New Zealand","NZL",2013,null,2435,2294,5.8000002056360245E-2,null,514037792,144.60690307617188,0.55280870199203491,null,157030206.32098332,null,".",null,3.0923548139565327E-2,-2.9468536376953125E-3,1.6563525671674739E-2,null,null,null,".",".",".","."]
["Oman","OMN",1991,null,605,581,3.9999999105930328E-2,null,46645360,".",0.5,null,".",null,".",null,3.750717507535839E-2,".",8.0869495649531054E-2,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Oman","OMN",1995,null,806,777,3.7000000476837158E-2,null,55058652,".",0.5,null,".",null,".",null,3.3526065306592301E-2,".",5.2207908680092174E-2,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Oman","OMN",2002,null,828,792,4.3999999761581421E-2,null,72975456,".",0.5,null,".",null,".",null,3.9788701506868307E-2,".",3.315220731689994E-2,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Oman","OMN",2005,null,951,910,4.1999999433755875E-2,null,82187712,".",0.5,null,".",null,".",null,8.3531141114150387E-3,".",4.957911884546462E-2,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Oman","OMN",2011,null,1553,1491,3.9999999105930328E-2,null,143889600,".",0.5,null,".",null,".",null,7.4449223578756829E-2,".",0.10514590035493132,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Oman","OMN",2015,null,2275,2199,3.2999999821186066E-2,null,206182624,".",0.5,null,".",null,".",null,9.2195494230342234E-2,".",8.0995542428808243E-2,null,null,null,0.11654062569141388,0.32330161333084106,0.43984225392341614,0.56015774607658386]
["Pakistan","PAK",1993,null,33244,31821,4.3000001460313797E-2,null,225398544,34.342784881591797,0.24300000071525574,null,91974615.908344015,null,".",null,5.3290016624334413E-2,-2.2515773773193359E-2,1.7141629922361901E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Pakistan","PAK",1999,null,40043,37685,5.9000000357627869E-2,null,290485568,34.078266143798828,0.24300000071525574,null,112751930.85475495,null,".",null,3.0050877507189711E-2,4.2753219604492188E-3,3.530361415192651E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Pakistan","PAK",2001,null,42713,39373,7.8000001609325409E-2,null,309556256,34.339870452880859,0.24300000071525574,null,119885776.64910161,null,".",null,3.2160994577417057E-2,-5.8715343475341797E-3,2.5994585910771306E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Pakistan","PAK",2004,null,47704,44174,7.4000000953674316E-2,null,338010144,36.052242279052734,0.24300000071525574,null,139309432.95215127,null,".",null,2.6218475931056417E-2,3.3076047897338867E-2,4.03818767292492E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Pakistan","PAK",2012,null,59383,58290,1.7999999225139618E-2,null,440781504,37.22259521484375,0.24300000071525574,null,188675424.55208033,null,".",null,2.1965997206173427E-2,1.2717723846435547E-2,3.2083921560371209E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Pakistan","PAK",2013,null,61333,59524,2.9999999329447746E-2,null,450720128,38.02783203125,0.24300000071525574,null,196970457.77058026,null,".",null,2.2297291232320049E-2,2.1402359008789063E-2,3.2310044022780815E-2,null,null,null,0.56863117218017578,0.25536885857582092,0.82400000095367432,0.17599999904632568]
["Panama","PAN",1992,null,1004,857,0.14699999988079071,null,39142844,64.262283325195313,0.42044937610626221,null,11769899.987877987,null,".",null,5.1155987594807328E-2,2.1950721740722656E-2,4.4814015789792272E-2,null,null,null,0.31408926844596863,0.20791074633598328,0.52300000190734863,0.47699999809265137]
["Panama","PAN",1998,null,1227,1055,0.14000000059604645,null,58409248,62.236721038818359,0.42044937610626221,null,15449474.907507963,null,".",null,7.05825716975923E-2,2.5984287261962891E-2,2.6425980345300637E-2,null,null,null,0.31408926844596863,0.20791074633598328,0.52300000190734863,0.47699999809265137]
["Panama","PAN",2001,null,1334,1138,0.14699999988079071,null,67498360,59.841968536376953,0.42044937610626221,null,16585307.929035326,null,".",null,2.6407537197290054E-2,-1.4556884765625E-2,2.8128042159124789E-2,null,null,null,0.31408926844596863,0.20791074633598328,0.52300000190734863,0.47699999809265137]
["Panama","PAN",2005,null,1495,1341,0.10300000011920929,null,76348496,63.640174865722656,0.42044937610626221,null,20363199.726994477,null,".",null,3.5109514740675252E-2,2.6655197143554688E-2,2.6433257068155136E-2,null,null,null,0.31408926844596863,0.20791074633598328,0.52300000190734863,0.47699999809265137]
["Panama","PAN",2011,null,1685,1609,4.5000001788139343E-2,null,113743624,75.576667785644531,0.42044937610626221,null,32331762.130054694,null,".",null,8.9814060716218336E-2,6.0452461242675781E-2,-8.8626872578450033E-3,null,null,null,0.31408926844596863,0.20791074633598328,0.52300000190734863,0.47699999809265137]
["Peru","PER",1990,null,7839,".",".",null,167287136,".",0.34291258454322815,null,58494020.190387905,null,".",null,".",".",".",null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",1995,null,9784,9278,5.1999997347593307E-2,null,185375312,57.569877624511719,0.34291258454322815,null,75500268.871938378,null,".",null,4.141238759925514E-2,2.5023937225341797E-2,5.3965018807106802E-2,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",1999,null,11557,10863,5.9999998658895493E-2,null,213087904,54.913421630859375,0.34291258454322815,null,83547386.04504241,null,".",null,2.4901581055413402E-2,-1.6897201538085938E-2,3.6300347155471258E-2,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",2002,null,12771,12031,5.8000002056360245E-2,null,225151024,55.313114166259766,0.34291258454322815,null,91036560.493942425,null,".",null,1.7405001736392478E-2,2.3650884628295898E-2,3.8472422211665247E-2,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",2009,null,15959,15336,3.9000000804662704E-2,null,299237856,63.570297241210938,0.34291258454322815,null,136181656.21292529,null,".",null,4.9354508683322251E-2,-2.6859283447265625E-2,2.4548503668839317E-2,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",2014,null,17170,16662,2.9999999329447746E-2,null,439247168,66.678970336914063,0.34291258454322815,null,180387709.22930327,null,".",null,7.0232283213087499E-2,-1.6730785369873047E-2,6.8961760064194522E-3,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Peru","PER",2015,null,17210,16693,2.9999999329447746E-2,null,467486144,66.673088073730469,0.34291258454322815,null,186252478.8057285,null,".",null,6.230743009385975E-2,-8.8214874267578125E-5,2.3269353140644711E-3,null,null,null,0.46741753816604614,0.2245824933052063,0.69199997186660767,0.30800002813339233]
["Philippines","PHL",1992,null,24245,23316,3.7999998778104782E-2,null,318177760,34.618377685546875,0.39877063035964966,null,94290651.409366161,null,".",null,2.5161094456045419E-2,-2.5225639343261719E-2,3.1933655445637754E-2,null,null,null,0.31246066093444824,0.33626598119735718,0.64872664213180542,0.35127335786819458]
["Philippines","PHL",1998,null,28506,27444,3.7000000476837158E-2,null,390142752,35.592041015625,0.39877063035964966,null,116463101.21724686,null,".",null,2.7925019172801768E-2,-3.4519433975219727E-2,2.9187721167296843E-2,null,null,null,0.31246066093444824,0.33626598119735718,0.64872664213180542,0.35127335786819458]
["Philippines","PHL",2005,null,33692,32412,3.7999998778104782E-2,null,475492704,39.960006713867188,0.39877063035964966,null,156873781.5833813,null,".",null,3.0500599764238245E-2,1.9319534301757813E-2,2.680141772288458E-2,null,null,null,0.31246066093444824,0.33626598119735718,0.64872664213180542,0.35127335786819458]
["Philippines","PHL",2007,null,35511,34293,3.4000001847743988E-2,null,492536352,42.829860687255859,0.39877063035964966,null,176022627.3717747,null,".",null,1.6955964247856059E-2,3.9817571640014648E-2,2.5122149225534685E-2,null,null,null,0.31246066093444824,0.33626598119735718,0.64872664213180542,0.35127335786819458]
["Philippines","PHL",2012,null,40509,39091,3.5000000149011612E-2,null,576718784,46.4866943359375,0.39877063035964966,null,220723798.22541037,null,".",null,3.1695207358019672E-2,4.1026592254638672E-2,1.4721873328278789E-2,null,null,null,0.31246066093444824,0.33626598119735718,0.64872664213180542,0.35127335786819458]
["Palau","PLW",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Palau","PLW",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Palau","PLW",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Palau","PLW",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Palau","PLW",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Palau","PLW",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Papua New Guinea","PNG",1993,null,1935,1876,2.9999999329447746E-2,null,".",".",0.5,null,6450057.389522329,null,".",null,".",".",1.8253440309350388E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Papua New Guinea","PNG",1995,null,2061,2001,2.9000001028180122E-2,null,".",".",0.5,null,6606976.3817822495,null,".",null,".",".",3.5559302036486606E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Papua New Guinea","PNG",1998,null,2267,2200,2.9999999329447746E-2,null,".",".",0.5,null,6582219.3386755381,null,".",null,".",".",3.5012552984666101E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Papua New Guinea","PNG",2006,null,2860,2793,2.4000000208616257E-2,null,".",".",0.5,null,7442067.9205923229,null,".",null,".",".",2.7651531330509904E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Papua New Guinea","PNG",2008,null,2998,2934,2.0999999716877937E-2,null,".",".",0.5,null,8501485.0472231694,null,".",null,".",".",2.3625803581340143E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Papua New Guinea","PNG",2013,null,3360,3272,2.5999998673796654E-2,null,".",".",0.5,null,12265958.483651092,null,".",null,".",".",2.4402476112600269E-2,null,null,null,0.72032314538955688,0.15791338682174683,0.87823653221130371,0.12176346778869629]
["Poland","POL",1992,null,17746,15382,0.13300000131130219,null,617341376,70.114501953125,0.61093133687973022,null,216061251.2519483,null,".",null,4.8857703916524997E-3,2.4601459503173828E-2,4.6314683184611738E-3,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Poland","POL",1996,null,17275,15142,0.12399999797344208,null,673232128,83.842964172363281,0.61093133687973022,null,267695261.9639836,null,".",null,3.5799704249278363E-2,3.6691188812255859E-2,-3.0056088749752519E-3,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Poland","POL",2001,null,17702,14450,0.18400000035762787,null,849012352,94.294013977050781,0.61093133687973022,null,330274453.12240887,null,".",null,3.3669434153207334E-2,9.0312957763671875E-4,1.428067394995125E-2,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Poland","POL",2005,null,17620,14493,0.17799998819828033,null,964462912,101.57724761962891,0.61093133687973022,null,379768034.15912169,null,".",null,3.6094774800872642E-2,8.0633163452148438E-4,1.4750710538416811E-2,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Poland","POL",2011,null,18227,16471,9.6000000834465027E-2,null,1304835328,108.57920837402344,0.61093133687973022,null,503366829.1712268,null,".",null,5.1598338943517064E-2,2.150726318359375E-2,3.1871661224922576E-3,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Poland","POL",2016,null,18517,17376,6.1999998986721039E-2,null,1598393472,108.36259460449219,0.61093133687973022,null,571078915.29864371,null,".",null,3.7970782827041916E-2,-1.25885009765625E-3,3.0288302672474288E-3,null,null,null,0.14651265740394592,0.23248736560344696,0.37999999523162842,0.62000000476837158]
["Puerto Rico","PRI",1994,null,1264,1080,0.14599999785423279,null,".",".",0.5,null,77738214.745164096,null,".",null,".",".",3.9635406624558556E-3,null,null,null,".",".",".","."]
["Puerto Rico","PRI",1999,null,1376,1213,0.11800000071525574,null,".",".",0.5,null,93561011.766122222,null,".",null,".",".",6.5621817693397588E-3,null,null,null,".",".",".","."]
["Puerto Rico","PRI",2002,null,1374,1210,0.11899999529123306,null,".",".",0.5,null,106180763.37752111,null,".",null,".",".",8.7719860728370236E-3,null,null,null,".",".",".","."]
["Puerto Rico","PRI",2004,null,1374,1232,0.10300000011920929,null,".",".",0.5,null,109339470.15418854,null,".",null,".",".",-2.181025946359938E-3,null,null,null,".",".",".","."]
["Puerto Rico","PRI",2009,null,1335,1135,0.15000000596046448,null,".",".",0.5,null,101020458.06423302,null,".",null,".",".",-1.1913767125848906E-2,null,null,null,".",".",".","."]
["Puerto Rico","PRI",2014,null,1261,1085,0.13899999856948853,null,".",".",0.5,null,".",null,".",null,".",".",-1.1041121627606287E-2,null,null,null,".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",1992,null,12717,11656,8.3999998867511749E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.8652074526757545E-2,null,null,null,".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",1999,null,13825,13211,4.3999999761581421E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.0982327916796208E-2,null,null,null,".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",2002,null,14238,13597,4.5000001788139343E-2,null,".",".",0.5,null,".",null,".",null,".",".",9.4560015861109292E-3,null,null,null,".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",2006,null,14777,14097,4.6000000089406967E-2,null,".",".",0.5,null,".",null,".",null,".",".",8.5633254023207428E-3,null,null,null,".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",2012,null,15634,14931,4.5000001788139343E-2,null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C4290=MIN($C$2:$C$50),\".\",LN(I4290)-LN(I4289)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C4290=MIN($C$2:$C$50),\".\",LN(E4290)-LN(E4289)),\".\")","v":8.8015729929402653E-3},null,null,null,".",".",".","."]
["Portugal","PRT",1990,null,4745,".",".",null,408155360,".",0.62988883256912231,null,166592602.954974,null,".",null,".",".",".",null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",1992,null,4778,4588,3.9999999105930328E-2,null,447129216,122.71610260009766,0.62988883256912231,null,175763981.40303922,null,".",null,4.4984514374707629E-2,7.2145462036132813E-4,-2.41922270788546E-2,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",2000,null,5279,5077,3.7999998778104782E-2,null,650037760,121.85643005371094,0.62988883256912231,null,221371305.05873546,null,".",null,5.3798658922779907E-2,7.3099136352539063E-4,1.104773141306481E-2,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",2003,null,5482,5146,6.1000000685453415E-2,null,736050624,115.75537872314453,0.62988883256912231,null,225283733.44093299,null,".",null,3.215575736656362E-2,-1.9283771514892578E-2,4.9373785955584282E-3,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",2005,null,5537,5117,7.5999997556209564E-2,null,783697024,115.41509246826172,0.62988883256912231,null,231123669.97501546,null,".",null,2.9993831463684728E-2,-6.2847137451171875E-3,1.1625925679050297E-2,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",2010,null,5530,4935,0.1080000028014183,null,881028224,114.28569030761719,0.62988883256912231,null,238303443.42520994,null,".",null,1.7891547863893464E-2,1.8202781677246094E-2,-1.8066852249489784E-3,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Portugal","PRT",2016,null,5231,4652,0.11100000143051147,null,890334016,113.36971282958984,0.62988883256912231,null,230724352.29306096,null,".",null,2.5729135212024801E-3,6.5464973449707031E-3,-3.4351178816880434E-3,null,null,null,8.3928577601909637E-2,3.8071423768997192E-2,0.12099999934434891,0.87900000065565109]
["Paraguay","PRY",1993,null,1859,1765,5.0999999046325684E-2,null,24729054,59.501976013183594,0.54526132345199585,null,12431038.262661215,null,".",null,5.320317735841229E-2,6.6304206848144531E-3,3.0586764518126586E-2,null,null,null,0.41331285238265991,0.29268714785575867,0.70599997043609619,0.29400002956390381]
["Paraguay","PRY",1998,null,2157,2042,5.3000003099441528E-2,null,32175652,57.810138702392578,0.54526132345199585,null,14818203.5945183,null,".",null,3.7965863158966329E-2,-3.2962322235107422E-2,2.9164814032918152E-2,null,null,null,0.41331285238265991,0.29268714785575867,0.70599997043609619,0.29400002956390381]
["Paraguay","PRY",2002,null,2424,2196,9.3999996781349182E-2,null,35497552,50.699977874755859,0.54526132345199585,null,14155432.776262749,null,".",null,2.4283073849961312E-2,-1.7159938812255859E-2,2.9303059368983142E-2,null,null,null,0.41331285238265991,0.29268714785575867,0.70599997043609619,0.29400002956390381]
["Paraguay","PRY",2008,null,2830,2705,4.3999999761581421E-2,null,41518512,55.033321380615234,0.54526132345199585,null,18442944.771805264,null,".",null,3.472426351291702E-2,3.1938076019287109E-2,2.1429391455899172E-2,null,null,null,0.41331285238265991,0.29268714785575867,0.70599997043609619,0.29400002956390381]
["Paraguay","PRY",2013,null,3176,3037,4.3999999761581421E-2,null,48994440,61.021953582763672,0.54526132345199585,null,23538668.873186387,null,".",null,3.8487772092747008E-2,0.1101231575012207,6.9510548440430142E-3,null,null,null,0.41331285238265991,0.29268714785575867,0.70599997043609619,0.29400002956390381]
["West Bank and Gaza","PSE",1991,null,442,377,0.14699999988079071,null,7861588.5,".",0.5,null,".",null,".",null,6.0199678741645002E-2,".",4.3937703031420305E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["West Bank and Gaza","PSE",1996,null,553,423,0.23499999940395355,null,11631749,69.323554992675781,0.5,null,4862657.0586217577,null,".",null,7.538764449552815E-2,8.64410400390625E-3,4.4369569664035602E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,{"$f":"IFERROR(1-Y4355,\".\")","v":0.35699999332427979}]
["West Bank and Gaza","PSE",1999,null,634,559,0.11800000071525574,null,16563343,71.739654541015625,0.5,null,6903019.2836025665,null,".",null,0.15530158268793315,-3.5219192504882813E-2,4.5168968367911511E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["West Bank and Gaza","PSE",2006,null,829,633,0.2370000034570694,null,24199518,54.221576690673828,0.5,null,6710848.1714388393,null,".",null,4.2214316820913922E-2,-8.1042051315307617E-2,4.1878040480963108E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["West Bank and Gaza","PSE",2010,null,957,730,0.2370000034570694,null,27194296,63.259899139404297,0.5,null,8913100,null,".",null,3.2456658940372307E-2,4.4935226440429688E-2,2.2187914975362766E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["West Bank and Gaza","PSE",2011,null,1033,817,0.20899999141693115,null,27910458,66.351875305175781,0.5,null,10019539.736700259,null,".",null,2.5994211874269979E-2,4.7720432281494141E-2,7.641907766668421E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["West Bank and Gaza","PSE",2016,null,1313,960,0.26899999380111694,null,33273072,65.467559814453125,0.5,null,11700600.215605244,null,".",null,3.4151788417123186E-2,1.2729644775390625E-2,3.5662693981657334E-2,null,null,null,0.21171341836452484,0.43128660321235657,0.64300000667572021,0.35699999332427979]
["French Polynesia","PYF",1996,null,87,76,0.1289999932050705,null,".",".",0.5,null,".",null,".",null,".",".",2.3256862164267034E-2,null,null,null,".",".",".","."]
["French Polynesia","PYF",1999,null,93,82,0.11699999868869781,null,".",".",0.5,null,".",null,".",null,".",".",2.1739986636406528E-2,null,null,null,".",".",".","."]
["French Polynesia","PYF",2003,null,101,89,0.11800000071525574,null,".",".",0.5,null,".",null,".",null,".",".",2.000066670666989E-2,null,null,null,".",".",".","."]
["French Polynesia","PYF",2009,null,111,94,0.15800000727176666,null,".",".",0.5,null,".",null,".",null,".",".",9.0498355199173375E-3,null,null,null,".",".",".","."]
["French Polynesia","PYF",2014,null,116,91,0.21500000357627869,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Qatar","QAT",1993,null,288,277,3.9000000804662704E-2,null,24620018,".",0.24178101122379303,null,".",null,".",null,1.8690632470253377E-2,".",1.3986241974739855E-2,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,0.68348899483680725]
["Qatar","QAT",1997,null,306,295,3.5999998450279236E-2,null,32572196,".",0.24178101122379303,null,".",null,".",null,0.10088602108668709,".",1.9802627296179764E-2,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,0.68348899483680725]
["Qatar","QAT",2002,null,380,367,3.2999999821186066E-2,null,46621280,306.861083984375,0.24178101122379303,null,40139043.103641771,null,".",null,9.0507577247418425E-2,-8.2545280456542969E-3,5.9638266319731237E-2,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,0.68348899483680725]
["Qatar","QAT",2006,null,663,657,8.999999612569809E-3,null,96010232,268.02127075195313,0.24178101122379303,null,67314817.504132003,null,".",null,0.26033983932142846,1.4491081237792969E-3,0.19966567025192727,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,{"$f":"IFERROR(1-Y4419,\".\")","v":0.68348899483680725}]
["Qatar","QAT",2012,null,1571,1564,4.999999888241291E-3,null,305171584,214.95927429199219,0.24178101122379303,null,148506870.58419675,null,".",null,0.1256333435576984,-5.4851055145263672E-2,7.4646725687017579E-2,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,0.68348899483680725]
["Qatar","QAT",2013,null,1678,1674,3.0000000260770321E-3,null,342735680,204.70684814453125,0.24178101122379303,null,155056431.40528309,null,".",null,0.1160853489310405,-4.8869609832763672E-2,6.5890248771530047E-2,null,null,null,7.8491203486919403E-2,0.23801979422569275,0.31651100516319275,0.68348899483680725]
["Romania","ROU",1990,null,12247,".",".",null,339727136,".",0.50482267141342163,null,124033630.04376185,null,".",null,".",".",".",null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Romania","ROU",1995,null,12430,11434,7.9999998211860657E-2,null,357540064,55.098415374755859,0.50482267141342163,null,111403929.70604154,null,".",null,2.0406155249816038E-2,5.9838533401489258E-2,-3.8541881659757138E-3,null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Romania","ROU",2003,null,10023,9326,7.0000000298023224E-2,null,412675360,65.706153869628906,0.50482267141342163,null,128901533.14444342,null,".",null,2.8305028349883798E-2,4.7648906707763672E-2,-2.8619743586038027E-2,null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Romania","ROU",2005,null,9637,8946,7.1999996900558472E-2,null,445234688,72.905982971191406,0.50482267141342163,null,145503043.70358208,null,".",null,3.8185863519636598E-2,3.4962177276611328E-2,-3.2364623567211481E-2,null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Romania","ROU",2010,null,9462,8804,7.0000000298023224E-2,null,592256448,73.57147216796875,0.50482267141342163,null,167998080.49340755,null,".",null,3.8354233896718881E-2,-3.3250331878662109E-2,1.3084597081375549E-2,null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Romania","ROU",2015,null,9132,8510,6.8000003695487976E-2,null,692276992,78.0806884765625,0.50482267141342163,null,189517132.38930097,null,".",null,3.1223024972916846E-2,2.8446674346923828E-2,-1.078265634046538E-2,null,null,null,0.26441478729248047,2.4585193023085594E-2,0.289000004529953,0.710999995470047]
["Russian Federation","RUS",1993,null,74727,70311,5.9000000357627869E-2,null,".",".",0.71364951133728027,null,1047980158.3605566,null,".",null,".",".",-2.1787757953394049E-2,null,null,null,3.3192642033100128E-2,0.3258073627948761,0.35899999737739563,0.64100000262260437]
["Russian Federation","RUS",1996,null,71851,64767,9.8999999463558197E-2,null,".",".",0.71364951133728027,null,846668151.31517148,null,".",null,".",".",-1.0012200653635617E-2,null,null,null,3.3192642033100128E-2,0.3258073627948761,0.35899999737739563,0.64100000262260437]
["Russian Federation","RUS",2003,null,73697,67631,8.1999994814395905E-2,null,".",".",0.71364951133728027,null,1123869255.5439956,null,".",null,".",".",-1.491485253167113E-3,null,null,null,3.3192642033100128E-2,0.3258073627948761,0.35899999737739563,0.64100000262260437]
["Russian Federation","RUS",2007,null,76365,71707,6.1000000685453415E-2,null,".",".",0.71364951133728027,null,1504069779.9202957,null,".",null,".",".",1.3513273758512412E-2,null,null,null,3.3192642033100128E-2,0.3258073627948761,0.35899999737739563,0.64100000262260437]
["Russian Federation","RUS",2013,null,76569,72388,5.4999999701976776E-2,null,".",".",0.71364951133728027,null,1666932640.4809539,null,".",null,".",".",-4.5346233053340512E-3,null,null,null,3.3192642033100128E-2,0.3258073627948761,0.35899999737739563,0.64100000262260437]
["Rwanda","RWA",1991,null,3227,3217,3.0000000260770321E-3,null,4231477,21.774684906005859,0.77097785472869873,null,2540524.6782158064,null,".",null,1.4148976008860004E-2,".",-1.7509278520357441E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Rwanda","RWA",1993,null,3000,2988,4.0000001899898052E-3,null,4513714.5,21.282596588134766,0.77097785472869873,null,2471621.385106246,null,".",null,3.4964361646924402E-2,-8.2841157913208008E-2,-3.825871211709142E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Rwanda","RWA",1996,null,3048,3031,6.0000000521540642E-3,null,4364153,16.300575256347656,0.77097785472869873,null,1874760.968525152,null,".",null,-1.5864487797419002E-3,0.1043243408203125,3.3358663497309315E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Rwanda","RWA",2004,null,4396,4333,1.39999995008111E-2,null,5764117,22.398488998413086,0.77097785472869873,null,3539806.4067053143,null,".",null,5.1340073085050619E-2,3.5602807998657227E-2,2.347633708478547E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Rwanda","RWA",2005,null,4506,4429,1.7000000923871994E-2,null,6117991,23.523080825805664,0.77097785472869873,null,3872143.2606681809,null,".",null,5.9581798323501189E-2,4.8988580703735352E-2,2.4714805468677881E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Rwanda","RWA",2011,null,5324,5151,3.2999999821186066E-2,null,11062441,26.071916580200195,0.77097785472869873,null,6223635.9584558513,null,".",null,9.9168907985820454E-2,1.3121128082275391E-2,2.7033818392947495E-2,null,null,null,0.78983533382415771,0.15316461026668549,0.94300001859664917,5.699998140335083E-2]
["Saudi Arabia","SAU",1990,null,5045,".",".",null,822255424,".",0.5,null,".",null,".",null,".",".",".",null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Saudi Arabia","SAU",1994,null,5548,5225,5.8000002056360245E-2,null,893830272,".",0.5,null,".",null,".",null,1.2164466714931876E-2,".",1.6538314248490948E-2,null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Saudi Arabia","SAU",1999,null,6069,5805,4.3999999761581421E-2,null,935435328,".",0.5,null,".",null,".",null,1.2656298597004678E-2,".",2.4350769558889596E-2,null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Saudi Arabia","SAU",2003,null,7235,6833,5.59999980032444E-2,null,997338368,".",0.5,null,".",null,".",null,1.9284423241167303E-2,".",4.885927505788068E-2,null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Saudi Arabia","SAU",2009,null,9290,8790,5.4000001400709152E-2,null,1396608256,".",0.5,null,".",null,".",null,6.9421089349038567E-2,".",3.5498907092499365E-2,null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Saudi Arabia","SAU",2014,null,12391,11682,5.6999996304512024E-2,null,1971925376,".",0.5,null,".",null,".",null,6.3511189167655857E-2,".",4.5064565023608338E-2,null,null,null,7.2897665202617645E-2,0.21330365538597107,0.28620132803916931,0.71379867196083069]
["Sudan","SDN",1991,null,5740,4967,0.13500000536441803,null,16319564,74.839248657226563,0.66363430023193359,null,21307411.140478391,null,".",null,2.8562967098011427E-2,".",4.6719139490589257E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Sudan","SDN",1997,null,7297,6286,0.13899999856948853,null,24306912,76.170806884765625,0.66363430023193359,null,29774232.8389614,null,".",null,0.14980839606324281,1.5096187591552734E-2,2.0071266912269792E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Sudan","SDN",2000,null,7727,6683,0.13500000536441803,null,38499596,67.134078979492188,0.66363430023193359,null,34053114.158225283,null,".",null,0.18186249891735429,-4.0372371673583984E-2,1.9471376355037151E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Sudan","SDN",2002,null,8060,6982,0.13400000333786011,null,52242868,63.908329010009766,0.66363430023193359,null,38597648.770086288,null,".",null,0.14953924976502364,-2.3263454437255859E-2,2.1444172405583828E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Sudan","SDN",2007,null,8847,7704,0.1289999932050705,null,100028144,64.925636291503906,0.66363430023193359,null,56994834.761462137,null,".",null,0.11789346067669726,4.2386531829833984E-2,1.4688564685048533E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Sudan","SDN",2011,null,9523,8285,0.12999999523162842,null,141304240,59.466831207275391,0.66363430023193359,null,64342607.849350981,null,".",null,6.5627375477863126E-2,-6.3176631927490234E-2,2.3265509995546552E-2,null,null,null,0.41422551870346069,0.34792250394821167,0.76214802265167236,0.23785197734832764]
["Senegal","SEN",1990,null,2153,".",".",null,22985668,".",0.39371547102928162,null,6392805.8202706631,null,".",null,".",".",".",null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Senegal","SEN",1997,null,2627,2478,5.6999996304512024E-2,null,25491126,29.648956298828125,0.39371547102928162,null,7451687.424283158,null,".",null,2.0011761934547678E-2,8.7075233459472656E-3,2.3884032080670359E-2,null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Senegal","SEN",2000,null,2826,2665,5.6999996304512024E-2,null,28039726,31.681867599487305,0.39371547102928162,null,8660566.4885940384,null,".",null,4.0854202319881239E-2,-1.5966892242431641E-3,2.5444841657458639E-2,null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Senegal","SEN",2004,null,3156,2908,7.9000003635883331E-2,null,32563432,33.461334228515625,0.39371547102928162,null,10296875.907022219,null,".",null,3.9174989288554229E-2,2.913975715637207E-2,2.8279519478617843E-2,null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Senegal","SEN",2009,null,3868,3475,0.10199999809265137,null,41785232,32.589160919189453,0.39371547102928162,null,12418294.626530671,null,".",null,3.3858448776740602E-2,-1.715850830078125E-2,4.9009940128119212E-2,null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Senegal","SEN",2015,null,4855,4620,4.9000002443790436E-2,null,53234136,31.860626220703125,0.39371547102928162,null,15800484.32081677,null,".",null,5.2114576886047814E-2,1.2951135635375977E-2,3.1595891146961819E-2,null,null,null,0.61649584770202637,0.29450410604476929,0.91200000047683716,8.7999999523162842E-2]
["Singapore","SGP",1990,null,1494,".",".",null,225597472,".",0.44372221827507019,null,67580784.745141238,null,".",null,".",".",".",null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Singapore","SGP",1997,null,1844,1798,2.500000037252903E-2,null,364471264,147.07112121582031,0.44372221827507019,null,119056692.33590034,null,".",null,8.4543020178578843E-2,1.9547939300537109E-2,2.4706170166005847E-2,null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Singapore","SGP",2003,null,2170,2041,5.9000000357627869E-2,null,474154912,147.37409973144531,0.44372221827507019,null,144978217.8217822,null,".",null,1.1966907763135026E-2,2.2243022918701172E-2,3.3266126713872524E-2,null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Singapore","SGP",2007,null,2521,2423,3.9000000804662704E-2,null,553204288,175.1446533203125,0.44372221827507019,null,202775870.92042544,null,".",null,4.6201583803341606E-2,4.1517257690429688E-2,3.882412381633582E-2,null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Singapore","SGP",2008,null,2636,2531,3.9999999105930328E-2,null,590818048,168.78671264648438,0.44372221827507019,null,206400733.406674,null,".",null,{"$f":"IFERROR(IF($C4610=MIN($C$2:$C$50),\".\",LN(I4610)-LN(I4609)),\".\")","v":6.5780747573640497E-2},-3.6976337432861328E-2,{"$f":"IFERROR(IF($C4610=MIN($C$2:$C$50),\".\",LN(E4610)-LN(E4609)),\".\")","v":4.4606968434478311E-2},null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Singapore","SGP",2014,null,3128,3040,2.79999990016222E-2,null,851041600,176.37361145019531,0.44372221827507019,null,283691162.44957823,null,".",null,5.6916668747504673E-2,-8.5544586181640625E-3,3.0841593976619563E-2,null,null,null,8.7061360478401184E-2,0.12747050821781158,0.21453186869621277,0.78546813130378723]
["Solomon Islands","SLB",1990,null,122,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Solomon Islands","SLB",1996,null,148,145,2.199999988079071E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.4367643504207734E-2,null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Solomon Islands","SLB",2000,null,173,170,2.0999999716877937E-2,null,".",".",0.5,null,".",null,".",null,".",".",4.7346120597199004E-2,null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Solomon Islands","SLB",2005,null,201,197,2.199999988079071E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.5190248828558914E-2,null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Solomon Islands","SLB",2011,null,230,225,2.0999999716877937E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.7544309650909362E-2,null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Solomon Islands","SLB",2015,null,254,249,1.9999999552965164E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.390552085355413E-2,null,null,null,0.49493575096130371,0.22605764865875244,0.72099339962005615,0.27900660037994385]
["Sierra Leone","SLE",1994,null,1526,1474,3.4000001847743988E-2,null,3025357.75,22.146249771118164,0.53750360012054443,null,1478894.8772182993,null,".",null,2.4108614633448155E-2,-2.8676748275756836E-2,-5.8804481768950367E-3,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["Sierra Leone","SLE",1997,null,1534,1482,3.4000001847743988E-2,null,2991062,19.572017669677734,0.53750360012054443,null,1303083.9855503079,null,".",null,-1.8584536613847291E-2,-5.4322004318237305E-2,5.8842928856890353E-3,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["Sierra Leone","SLE",2003,null,1852,1789,3.4000001847743988E-2,null,2979410,24.358226776123047,0.53750360012054443,null,1778344.6724812863,null,".",null,2.1131551382639557E-2,5.5068254470825195E-2,4.8115445838727844E-2,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["Sierra Leone","SLE",2008,null,2153,2067,3.9999999105930328E-2,null,3397293.25,28.318367004394531,0.53750360012054443,null,2373039.542367633,null,".",null,2.5131302451690374E-2,3.369450569152832E-2,1.4032035661106335E-2,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["Sierra Leone","SLE",2013,null,2305,2199,4.6000000089406967E-2,null,6318246.5,32.350383758544922,0.53750360012054443,null,3813207.0648083426,null,".",null,7.9503700210308281E-2,0.14187884330749512,1.3980131578206212E-2,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["Sierra Leone","SLE",2014,null,2338,2229,4.6999998390674591E-2,null,6745632.5,32.514430999755859,0.53750360012054443,null,3986966.2306017205,null,".",null,6.5453541298552409E-2,5.0580501556396484E-3,1.4215186601264307E-2,null,null,null,0.84825652837753296,7.6743461191654205E-2,0.92500001192092896,7.4999988079071045E-2]
["El Salvador","SLV",1994,null,2155,1990,7.6999999582767487E-2,null,29430286,59.378143310546875,0.38600000739097595,null,14369789.294867141,null,".",null,4.8072654236619883E-2,6.542205810546875E-3,3.1584053535318901E-2,null,null,null,0.3950042724609375,0.30099570751190186,0.69599997997283936,0.30400002002716064]
["El Salvador","SLV",1996,null,2149,1984,7.6999999582767487E-2,null,32137310,61.581077575683594,0.38600000739097595,null,15549729.951674862,null,".",null,3.1651220149154113E-2,5.3524971008300781E-3,-8.3411048938488719E-3,null,null,null,0.3950042724609375,0.30099570751190186,0.69599997997283936,0.30400002002716064]
["El Salvador","SLV",2002,null,2296,2165,5.6999996304512024E-2,null,40646392,62.360687255859375,0.38600000739097595,null,18499109.617431439,null,".",null,3.4817289809172536E-2,-1.7156600952148438E-3,1.7436796048269088E-3,null,null,null,0.3950042724609375,0.30099570751190186,0.69599997997283936,0.30400002002716064]
["El Salvador","SLV",2007,null,2503,2343,6.4000003039836884E-2,null,48549832,63.862056732177734,0.38600000739097595,null,21538872.737499487,null,".",null,3.7284535499246374E-2,7.37762451171875E-3,2.1401987893002072E-2,null,null,null,0.3950042724609375,0.30099570751190186,0.69599997997283936,0.30400002002716064]
["El Salvador","SLV",2011,null,2633,2520,4.3000001460313797E-2,null,52839092,59.996997833251953,0.38600000739097595,null,21893114.521486297,null,".",null,2.2576489731672922E-2,-1.6155242919921875E-3,1.8398372553780185E-2,null,null,null,0.3950042724609375,0.30099570751190186,0.69599997997283936,0.30400002002716064]
["San Marino","SMR",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["San Marino","SMR",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["San Marino","SMR",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["San Marino","SMR",2004,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["San Marino","SMR",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["San Marino","SMR",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Somalia","SOM",1992,null,2015,1896,5.9000000357627869E-2,null,".",".",0.5,null,".",null,".",null,".",".",-9.9206357342840334E-4,null,null,null,".",".",".","."]
["Somalia","SOM",1993,null,2017,1897,5.9000000357627869E-2,null,".",".",0.5,null,".",null,".",null,".",".",9.9206357342840334E-4,null,null,null,".",".",".","."]
["Somalia","SOM",2001,null,2306,2171,5.9000000357627869E-2,null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C4738=MIN($C$2:$C$50),\".\",LN(I4738)-LN(I4737)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C4738=MIN($C$2:$C$50),\".\",LN(E4738)-LN(E4737)),\".\")","v":1.8381261505930446E-2},null,null,null,".",".",".","."]
["Somalia","SOM",2002,null,2355,2217,5.9000000357627869E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.1026305621513863E-2,null,null,null,".",".",".",{"$f":"IFERROR(1-Y4739,\".\")","v":"."}]
["Somalia","SOM",2008,null,2735,2572,5.9999998658895493E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.6302683195801535E-2,null,null,null,".",".",".","."]
["Somalia","SOM",2012,null,3082,2896,5.9999998658895493E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.1309197663951238E-2,null,null,null,".",".",".","."]
["Serbia","SRB",1990,null,4174,".",".",null,".",".",0.66480529308319092,null,".",null,".",null,".",".",".",null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["Serbia","SRB",1994,null,4383,3786,0.13600000739097595,null,".",".",0.66480529308319092,null,".",null,".",null,".",".",8.2474694300174178E-3,null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["Serbia","SRB",2000,null,4245,3710,0.12600000202655792,null,".",".",0.66480529308319092,null,25599017.868514802,null,".",null,".",".",-1.3338211082226437E-2,null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["Serbia","SRB",2005,null,4096,3242,0.20899999141693115,null,".",".",0.66480529308319092,null,34596422.952080891,null,".",null,".",".",-5.3567208683915624E-3,null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["Serbia","SRB",2010,null,3799,3069,0.19200000166893005,null,".",".",0.66480529308319092,null,39460357.730522372,null,".",null,".",".",-2.4955805117222951E-2,null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["Serbia","SRB",2015,null,3836,3149,0.17899999022483826,null,".",".",0.66480529308319092,null,40183938.020478874,null,".",null,".",".",-1.0631501667599963E-2,null,null,null,0.10749152302742004,0.11350847780704498,0.22100000083446503,0.77899999916553497]
["South Sudan","SSD",1991,null,2357,2075,0.11999999731779099,null,".",".",0.5,null,".",null,".",null,".",".",-1.3066571576361596E-2,null,null,null,".",".",".","."]
["South Sudan","SSD",1998,null,2508,2206,0.1210000067949295,null,".",".",0.5,null,".",null,".",null,".",".",4.6937813844438736E-2,null,null,null,".",".",".","."]
["South Sudan","SSD",2003,null,3081,2711,0.11999999731779099,null,".",".",0.5,null,".",null,".",null,".",".",3.7029023832907626E-2,null,null,null,".",".",".","."]
["South Sudan","SSD",2004,null,3202,2812,0.12200000137090683,null,".",".",0.5,null,".",null,".",null,".",".",3.8521394959992961E-2,null,null,null,".",".",".","."]
["South Sudan","SSD",2008,null,3826,3361,0.12200000137090683,null,".",".",0.5,null,".",null,".",null,".",".",4.627112320491733E-2,null,null,null,".",".",".","."]
["South Sudan","SSD",2015,null,4983,4385,0.11999999731779099,null,".",".",0.5,null,".",null,".",null,".",".",3.2843339540288952E-2,null,null,null,".",".",".","."]
["Sao Tome and Principe","STP",1991,null,34,29,0.14399999380111694,null,".",".",0.5,null,".",null,".",null,".",".",2.9852963149681333E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Sao Tome and Principe","STP",1996,null,38,33,0.14399999380111694,null,".",".",0.5,null,".",null,".",null,".",".",2.6668247082161312E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Sao Tome and Principe","STP",2001,null,43,37,0.15700000524520874,null,".",".",0.5,null,".",null,".",null,".",".",2.3530497410193973E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Sao Tome and Principe","STP",2006,null,50,42,0.16700001060962677,null,".",".",0.5,null,".",null,".",null,".",".",2.0202707317519497E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Sao Tome and Principe","STP",2012,null,59,51,0.13600000739097595,null,".",".",0.5,null,".",null,".",null,".",".",1.7094433359300609E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Sao Tome and Principe","STP",2016,null,66,57,0.13400000333786011,null,".",".",0.5,null,".",null,".",null,".",".",3.0771658666753687E-2,null,null,null,0.36930164694786072,0.39159098267555237,0.76089262962341309,0.23910737037658691]
["Suriname","SUR",1994,null,144,125,0.12700000405311584,null,4760447,".",0.5,null,".",null,".",null,6.0946117831996105E-2,".",2.1053409197832273E-2,null,null,null,".",".",".","."]
["Suriname","SUR",1998,null,157,140,0.10600000619888306,null,5588584,".",0.5,null,".",null,".",null,1.6896729942365241E-2,".",1.9293202934678177E-2,null,null,null,".",".",".","."]
["Suriname","SUR",2004,null,177,160,9.4999998807907104E-2,null,8360838.5,".",0.5,null,".",null,".",null,5.9090979302315105E-2,".",2.2858138076049528E-2,null,null,null,".",".",".","."]
["Suriname","SUR",2005,null,180,162,9.8000004887580872E-2,null,8889717,".",0.5,null,".",null,".",null,6.1336494388248397E-2,".",1.6807118316381597E-2,null,null,null,".",".",".","."]
["Suriname","SUR",2009,null,195,178,9.0000003576278687E-2,null,13231848,".",0.5,null,".",null,".",null,0.11998324826353013,".",2.0726130517116914E-2,null,null,null,".",".",".","."]
["Suriname","SUR",2014,null,213,199,6.8999998271465302E-2,null,22598866,".",0.5,null,".",null,".",null,0.10979975079283477,".",1.418463499195699E-2,null,null,null,".",".",".","."]
["Slovak Republic","SVK",1995,null,2487,2161,0.13099999725818634,null,".",".",0.54982423782348633,null,46643323.562640205,null,".",null,".",".",8.8853573266138852E-3,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,{"$f":"IFERROR(1-Y4867,\".\")","v":0.83300000429153442}]
["Slovak Republic","SVK",1997,null,2521,2221,0.11899999529123306,null,".",".",0.54982423782348633,null,52816419.598467678,null,".",null,".",".",0,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,0.83300000429153442]
["Slovak Republic","SVK",2002,null,2635,2142,0.18700000643730164,null,".",".",0.54982423782348633,null,59919037.774864927,null,".",null,".",".",-3.0314536288260641E-3,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,0.83300000429153442]
["Slovak Republic","SVK",2008,null,2692,2436,9.4999998807907104E-2,null,".",".",0.54982423782348633,null,90090397.691865861,null,".",null,".",".",1.120669180956213E-2,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,0.83300000429153442]
["Slovak Republic","SVK",2012,null,2715,2336,0.14000000059604645,null,".",".",0.54982423782348633,null,93549112.29305315,null,".",null,".",".",8.5075416034170459E-3,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,0.83300000429153442]
["Slovak Republic","SVK",2015,null,2746,2431,0.11500000208616257,null,".",".",0.54982423782348633,null,101115339.95267056,null,".",null,".",".",5.8436981489107254E-3,null,null,null,0.10669568926095963,6.0304317623376846E-2,0.16699999570846558,0.83300000429153442]
["Slovenia","SVN",1995,null,941,874,7.1999996900558472E-2,null,".",".",0.67939901351928711,null,29973079.669440221,null,".",null,".",".",0,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Slovenia","SVN",2000,null,961,894,6.8999998271465302E-2,null,".",".",0.67939901351928711,null,36935721.676575676,null,".",null,".",".",-6.2240864830016562E-3,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Slovenia","SVN",2005,null,1016,950,6.4999997615814209E-2,null,".",".",0.67939901351928711,null,44069302.645239003,null,".",null,".",".",8.8977354198647163E-3,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Slovenia","SVN",2010,null,1041,966,7.1999996900558472E-2,null,".",".",0.67939901351928711,null,48013606.745480306,null,".",null,".",".",0,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Slovenia","SVN",2012,null,1018,928,8.7999999523162842E-2,null,".",".",0.67939901351928711,null,47025721.589723319,null,".",null,".",".",-3.921573653181909E-3,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Slovenia","SVN",2015,null,1015,924,9.0000003576278687E-2,null,".",".",0.67939901351928711,null,49070512.162696771,null,".",null,".",".",-5.8939266887776398E-3,null,null,null,3.9609037339687347E-2,1.139096450060606E-2,5.000000074505806E-2,0.94999999925494194]
["Sweden","SWE",1993,null,4548,4124,9.3000002205371857E-2,null,1314400128,131.96011352539063,0.54684668779373169,null,307231574.78140032,null,".",null,2.9070085589886219E-3,7.6723098754882813E-3,-2.1103796377511586E-2,null,null,null,6.3648358918726444E-3,7.5635164976119995E-2,8.2000002264976501E-2,0.9179999977350235]
["Sweden","SWE",1998,null,4528,4123,8.8999994099140167E-2,null,1401167232,150.69096374511719,0.54684668779373169,null,362192056.47246635,null,".",null,1.6935083356283798E-2,2.6585102081298828E-2,-2.8669112149319886E-3,null,null,null,6.3648358918726444E-3,7.5635164976119995E-2,8.2000002264976501E-2,0.9179999977350235]
["Sweden","SWE",2003,null,4601,4376,4.9000002443790436E-2,null,1548687744,161.675048828125,0.54684668779373169,null,420885165.25959146,null,".",null,1.9305889885107064E-2,1.5976905822753906E-2,5.4484170958346567E-3,null,null,null,6.3648358918726444E-3,7.5635164976119995E-2,8.2000002264976501E-2,0.9179999977350235]
["Sweden","SWE",2009,null,4916,4508,8.3000004291534424E-2,null,1792901760,162.07835388183594,0.54684668779373169,null,460781805.68015194,null,".",null,1.4254854164033048E-2,-5.0482749938964844E-2,3.0559257763780323E-3,null,null,null,6.3648358918726444E-3,7.5635164976119995E-2,8.2000002264976501E-2,0.9179999977350235]
["Sweden","SWE",2013,null,5106,4697,7.9999998211860657E-2,null,1959050368,166.86094665527344,0.54684668779373169,null,506159940.03488696,null,".",null,2.0365490307689527E-2,-3.520965576171875E-3,1.2018665013719954E-2,null,null,null,6.3648358918726444E-3,7.5635164976119995E-2,8.2000002264976501E-2,0.9179999977350235]
["Swaziland","SWZ",1991,null,249,194,0.2199999988079071,null,11027518,".",0.5,null,".",null,".",null,8.9946976714067262E-2,".",2.8515170308020643E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Swaziland","SWZ",1995,null,275,215,0.21700000762939453,null,14711575,".",0.5,null,".",null,".",null,5.6591957643867374E-2,".",2.5784117155715158E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Swaziland","SWZ",2001,null,318,247,0.22299998998641968,null,17127444,".",0.5,null,".",null,".",null,8.3280555154914282E-3,".",1.5848192240023984E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Swaziland","SWZ",2006,null,343,268,0.2199999988079071,null,17457376,".",0.5,null,".",null,".",null,3.9329415124988998E-3,".",2.0619287202735315E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Swaziland","SWZ",2011,null,394,286,0.27500000596046448,null,17580142,".",0.5,null,".",null,".",null,-1.0064249553209947E-3,".",2.8315920117288229E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Swaziland","SWZ",2016,null,454,335,0.26399999856948853,null,17683864,".",0.5,null,".",null,".",null,-2.7369209391281402E-5,".",2.6787315963650471E-2,null,null,null,0.1946062296628952,0.33737695217132568,0.53198319673538208,0.46801680326461792]
["Sint Maarten (Dutch part)","SXM",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sint Maarten (Dutch part)","SXM",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sint Maarten (Dutch part)","SXM",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sint Maarten (Dutch part)","SXM",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sint Maarten (Dutch part)","SXM",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Sint Maarten (Dutch part)","SXM",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Seychelles","SYC",1992,null,".",".",".",null,2130326.75,".",0.5,null,".",null,".",null,5.4093749894821741E-2,".",".",null,null,null,".",".",".","."]
["Seychelles","SYC",1997,null,".",".",".",null,2894854,".",0.5,null,".",null,".",null,6.2736347517907021E-2,".",".",null,null,null,".",".",".","."]
["Seychelles","SYC",2002,null,".",".",".",null,3908301,".",0.5,null,".",null,".",null,4.3557888466413175E-2,".",".",null,null,null,".",".",".","."]
["Seychelles","SYC",2007,null,".",".",".",null,4248286,".",0.5,null,".",null,".",null,3.2632405056494562E-2,".",".",null,null,null,".",".",".","."]
["Seychelles","SYC",2009,null,".",".",".",null,4392025,".",0.5,null,".",null,".",null,1.4501415078601809E-2,".",".",null,null,null,".",".",".","."]
["Syrian Arab Republic","SYR",1990,null,3567,".",".",null,".",".",0.41060402989387512,null,".",null,".",null,".",".",".",null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",1995,null,4246,3940,7.1999996900558472E-2,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",3.8655634969098074E-2,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",1999,null,4697,4340,7.5999997556209564E-2,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",3.7969633189080199E-2,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",2000,null,4865,4397,9.6000000834465027E-2,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",3.5142708593109973E-2,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",2006,null,5310,4876,8.1999994814395905E-2,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",2.1702736445494253E-2,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",2009,null,5636,5178,8.1000000238418579E-2,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",-5.8381413057322362E-3,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Syrian Arab Republic","SYR",2015,null,4823,4113,0.14699999988079071,null,".",".",0.41060402989387512,null,".",null,".",null,".",".",-4.1029312858304579E-2,null,null,null,0.32469666004180908,0.37630337476730347,0.70099997520446777,0.29900002479553223]
["Turks and Caicos Islands","TCA",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Turks and Caicos Islands","TCA",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".",{"$f":"IFERROR(1-Y5059,\".\")","v":"."}]
["Turks and Caicos Islands","TCA",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Turks and Caicos Islands","TCA",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Turks and Caicos Islands","TCA",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Turks and Caicos Islands","TCA",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Chad","TCD",1996,null,2702,2552,5.59999980032444E-2,null,6613689.5,26.700416564941406,0.55584090948104858,null,3468808.2195380921,null,".",null,9.0568100586505551E-3,2.2580623626708984E-3,3.0436315196737951E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Chad","TCD",2001,null,3203,3022,5.6999996304512024E-2,null,7667566.5,28.304286956787109,0.55584090948104858,null,4308521.32594343,null,".",null,0.1032073420133468,4.1329145431518555E-2,3.4946376924088085E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Chad","TCD",2002,null,3323,3134,5.6999996304512024E-2,null,9062099,27.736959457397461,0.55584090948104858,null,4674366.9118248103,null,".",null,0.16710148098695754,-2.0247459411621094E-2,3.6780118745436852E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Chad","TCD",2006,null,3837,3618,5.6999996304512024E-2,null,14067664,37.510223388671875,0.55584090948104858,null,8462426.3929287884,null,".",null,0.12641762733268891,-7.3898077011108398E-2,3.4198163561207195E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Chad","TCD",2013,null,4879,4601,5.6999996304512024E-2,null,29371448,33.393970489501953,0.55584090948104858,null,12275999.075955449,null,".",null,9.3646117781922555E-2,-8.9726448059082031E-3,3.5252372805373966E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Chad","TCD",2015,null,5232,4936,5.6999996304512024E-2,null,34003616,32.608596801757813,0.55584090948104858,null,13359255.854701359,null,".",null,5.0085706503054439E-2,-2.472686767578125E-2,3.4811487845125555E-2,null,null,null,0.89713537693023682,4.2864620685577393E-2,0.93999999761581421,6.0000002384185791E-2]
["Togo","TGO",1994,null,1855,1819,1.8999999389052391E-2,null,6194657.5,18.104751586914063,0.85196852684020996,null,1921841.5152652641,null,".",null,-8.394271755292948E-3,0.13128113746643066,2.511048964624063E-2,null,null,null,0.79943329095840454,0.12856669723987579,0.92799997329711914,7.2000026702880859E-2]
["Togo","TGO",1999,null,2193,2151,1.8999999389052391E-2,null,6307105.5,22.178947448730469,0.85196852684020996,null,2583307.7088756477,null,".",null,6.814474508466617E-3,3.3624172210693359E-3,3.5742955439697965E-2,null,null,null,0.79943329095840454,0.12856669723987579,0.92799997329711914,7.2000026702880859E-2]
["Togo","TGO",2004,null,2553,2506,1.8999999389052391E-2,null,6564401.5,20.875303268432617,0.85196852684020996,null,2677447.3775082096,null,".",null,6.3080893379616754E-3,3.444671630859375E-3,2.8607433549682426E-2,null,null,null,0.79943329095840454,0.12856669723987579,0.92799997329711914,7.2000026702880859E-2]
["Togo","TGO",2010,null,2939,2884,1.8999999389052391E-2,null,7517807.5,21.548614501953125,0.85196852684020996,null,3172945.6445585,null,".",null,4.2449762451678197E-2,8.1498622894287109E-3,1.9931931334388864E-2,null,null,null,0.79943329095840454,0.12856669723987579,0.92799997329711914,7.2000026702880859E-2]
["Togo","TGO",2013,null,3166,3107,1.8999999389052391E-2,null,8822594,21.905162811279297,0.85196852684020996,null,3626730.6183180506,null,".",null,5.8210625376853287E-2,-4.2293071746826172E-3,2.8188926042133744E-2,null,null,null,0.79943329095840454,0.12856669723987579,0.92799997329711914,7.2000026702880859E-2]
["Thailand","THA",1992,null,30893,30463,1.39999995008111E-2,null,565127872,40.045871734619141,0.38814043998718262,null,166156532.83072484,null,".",null,0.10679681039742306,9.9482536315917969E-3,1.5199248895372719E-2,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Thailand","THA",1996,null,33163,32809,1.0999999940395355E-2,null,857759168,41.828083038330078,0.38814043998718262,null,221894822.45050383,null,".",null,0.10051746669293138,-7.5552463531494141E-3,2.3832083756650135E-2,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Thailand","THA",2002,null,36316,35655,1.7999999225139618E-2,null,967685952,40.698375701904297,0.38814043998718262,null,239058711.71912357,null,".",null,1.6332149980652133E-2,4.1162967681884766E-2,1.2691721336274497E-2,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Thailand","THA",2007,null,38542,38087,1.2000000104308128E-2,null,1137632640,47.710609436035156,0.38814043998718262,null,314054055.75249642,null,".",null,3.2826473169727421E-2,2.8585910797119141E-2,1.5452701820123593E-2,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Thailand","THA",2009,null,39188,38604,1.4999999664723873E-2,null,1199169792,46.630302429199219,0.38814043998718262,null,317266875.21809697,null,".",null,1.5830008323280964E-2,-1.650691032409668E-2,6.4513049512413545E-3,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Thailand","THA",2012,null,40100,39868,6.0000000521540642E-3,null,1324660224,50.760406494140625,0.38814043998718262,null,368883799.06270415,null,".",null,3.6585533083311361E-2,5.0692558288574219E-2,1.0728945475708684E-3,null,null,null,0.40884742140769958,0.25576397776603699,0.66461139917373657,0.33538860082626343]
["Tajikistan","TJK",1993,null,1793,1670,6.8999998271465302E-2,null,".",".",0.45071837306022644,null,3722298.8657333404,null,".",null,".",".",1.6873291207263108E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Tajikistan","TJK",1994,null,1824,1693,7.1999996900558472E-2,null,".",".",0.45071837306022644,null,2929449.2812906862,null,".",null,".",".",1.7141697029143366E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Tajikistan","TJK",2000,null,2080,1845,0.11300000548362732,null,".",".",0.45071837306022644,null,2570938.1009149207,null,".",null,".",".",2.7292142288007248E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Tajikistan","TJK",2006,null,2564,2279,0.11100000143051147,null,".",".",0.45071837306022644,null,4387929.6766075641,null,".",null,".",".",3.5328143037769877E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Tajikistan","TJK",2010,null,2901,2561,0.11699999868869781,null,".",".",0.45071837306022644,null,5642178.5795843806,null,".",null,".",".",3.0093243547613113E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Tajikistan","TJK",2013,null,3134,2802,0.10600000619888306,null,".",".",0.45071837306022644,null,6996226.3405425726,null,".",null,".",".",2.5203272629553908E-2,null,null,null,0.47058975696563721,0.27641025185585022,0.74800002574920654,0.25199997425079346]
["Turkmenistan","TKM",1992,null,1445,1410,2.500000037252903E-2,null,".",".",0.45509999990463257,null,11096839.691007327,null,".",null,".",".",3.3782241289570969E-2,null,null,null,".",".",".","."]
["Turkmenistan","TKM",1998,null,1735,1666,3.9999999105930328E-2,null,".",".",0.45509999990463257,null,8751993.018190315,null,".",null,".",".",2.6278884463840413E-2,null,null,null,".",".",".","."]
["Turkmenistan","TKM",2003,null,1948,1871,3.9000000804662704E-2,null,".",".",0.45509999990463257,null,11617416.308607146,null,".",null,".",".",1.9699963161804668E-2,null,null,null,".",".",".","."]
["Turkmenistan","TKM",2007,null,2133,2051,3.7999998778104782E-2,null,".",".",0.45509999990463257,null,16993515.438403565,null,".",null,".",".",2.5161545775986838E-2,null,null,null,".",".",".","."]
["Turkmenistan","TKM",2010,null,2302,2210,3.9999999105930328E-2,null,".",".",0.45509999990463257,null,22583157.894736841,null,".",null,".",".",2.2848094083362191E-2,null,null,null,".",".",".","."]
["Timor-Leste","TLS",1990,null,292,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",1991,null,300,269,0.10499999672174454,null,".",".",0.5,null,".",null,".",null,".",".",2.7028672387919173E-2,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",1996,null,304,275,9.6000000834465027E-2,null,".",".",0.5,null,".",null,".",null,".",".",-3.5544937419411227E-2,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",2000,null,254,229,9.8999999463558197E-2,null,".",".",0.5,null,".",null,".",null,".",".",-4.9914391381713052E-2,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",2007,null,257,239,6.7000001668930054E-2,null,".",".",0.5,null,".",null,".",null,".",".",-3.8835000263972574E-3,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",2010,null,250,242,3.2999999821186066E-2,null,".",".",0.5,null,".",null,".",null,".",".",-3.9920212695374602E-3,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Timor-Leste","TLS",2016,null,278,269,3.4000001847743988E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.8149318505677137E-2,null,null,null,0.5808866024017334,0.13711343705654144,0.71799999475479126,0.28200000524520874]
["Tonga","TON",1993,null,34,34,1.2999999336898327E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.49990025162696838,0.26905587315559387,0.76895612478256226,0.23104387521743774]
["Tonga","TON",1998,null,35,34,3.2999999821186066E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.49990025162696838,0.26905587315559387,0.76895612478256226,0.23104387521743774]
["Tonga","TON",2004,null,37,36,4.1999999433755875E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.49990025162696838,0.26905587315559387,0.76895612478256226,0.23104387521743774]
["Tonga","TON",2006,null,38,37,1.0999999940395355E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.49990025162696838,0.26905587315559387,0.76895612478256226,0.23104387521743774]
["Tonga","TON",2013,null,40,39,1.0999999940395355E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.5317807984289953E-2,null,null,null,0.49990025162696838,0.26905587315559387,0.76895612478256226,0.23104387521743774]
["Trinidad and Tobago","TTO",1990,null,464,".",".",null,71520472,".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",1996,null,539,451,0.16299998760223389,null,71612080,".",0.5,null,".",null,".",null,1.5305933076898981E-2,".",3.013410684407436E-2,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",1997,null,549,467,0.15000000596046448,null,73869648,".",0.5,null,".",null,".",null,3.1038251581758658E-2,".",1.8382870600532897E-2,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",2003,null,617,553,0.10499999672174454,null,78275136,".",0.5,null,".",null,".",null,1.9952565072344441E-2,".",3.2951910512785787E-2,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",2006,null,661,620,6.3000001013278961E-2,null,82225328,".",0.5,null,".",null,".",null,2.0636824900570616E-3,".",9.1186042164341785E-3,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",2014,null,680,657,3.2999999821186066E-2,null,81118688,".",0.5,null,".",null,".",null,-2.4708508220214753E-3,".",5.8997221271877009E-3,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Trinidad and Tobago","TTO",2016,null,674,645,4.3999999761581421E-2,null,".",".",0.5,null,".",null,".",null,".",".",-2.9629651306573024E-3,null,null,null,0.15187592804431915,0.16002316772937775,0.3118990957736969,0.6881009042263031]
["Tunisia","TUN",1994,null,2850,2379,0.16500000655651093,null,77242256,50.525138854980469,0.51091587543487549,null,21658694.425038427,null,".",null,2.3781469760422169E-2,3.5989284515380859E-3,3.0278359306260327E-2,null,null,null,0.21201741695404053,0.37598255276679993,0.58799999952316284,0.41200000047683716]
["Tunisia","TUN",2000,null,3241,2732,0.15700000524520874,null,93103016,57.783214569091797,0.51091587543487549,null,29142311.72278887,null,".",null,3.2705973702189084E-2,2.0061492919921875E-2,1.5861007362657276E-2,null,null,null,0.21201741695404053,0.37598255276679993,0.58799999952316284,0.41200000047683716]
["Tunisia","TUN",2004,null,3415,2929,0.14200000464916229,null,105673808,61.276741027832031,0.51091587543487549,null,34090950.398211531,null,".",null,3.1593642766068797E-2,3.6778926849365234E-2,1.2671452883145307E-2,null,null,null,0.21201741695404053,0.37598255276679993,0.58799999952316284,0.41200000047683716]
["Tunisia","TUN",2007,null,3632,3183,0.12399999797344208,null,115990312,65.207199096679688,0.51091587543487549,null,39620931.745144613,null,".",null,3.6713252541495933E-2,3.3535003662109375E-2,2.452742799621177E-2,null,null,null,0.21201741695404053,0.37598255276679993,0.58799999952316284,0.41200000047683716]
["Tunisia","TUN",2014,null,4030,3423,0.1510000079870224,null,157728256,64.686424255371094,0.51091587543487549,null,47530389.828140289,null,".",null,4.1471567008656507E-2,-1.1429786682128906E-3,5.9731387149657422E-3,null,null,null,0.21201741695404053,0.37598255276679993,0.58799999952316284,0.41200000047683716]
["Turkey","TUR",1992,null,20179,18461,8.5000000894069672E-2,null,631039488,113.22249603271484,0.50608152151107788,null,386445725.48257756,null,".",null,6.0139983554673648E-2,1.7296314239501953E-2,6.8622845124561849E-3,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Turkey","TUR",1997,null,21216,19765,6.8000003695487976E-2,null,861203776,119.79053497314453,0.50608152151107788,null,494223953.6254009,null,".",null,6.6647209548161612E-2,4.1688919067382813E-2,-1.6953945852442587E-3,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Turkey","TUR",2002,null,22072,19785,0.10399999469518661,null,1061754560,113.75406646728516,0.50608152151107788,null,521371193.15298629,null,".",null,3.4152743287148013E-2,4.9245834350585938E-2,1.3868835434038829E-2,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Turkey","TUR",2003,null,21908,19599,0.10499999672174454,null,1104259456,118.35655212402344,0.50608152151107788,null,550611019.28137589,null,".",null,3.9252149737727393E-2,3.9662837982177734E-2,-7.4579699935100052E-3,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Turkey","TUR",2010,null,25218,22530,0.10700000077486038,null,1602384512,128.46476745605469,0.50608152151107788,null,771876943.46561646,null,".",null,5.2480908342399601E-2,2.4209976196289063E-2,4.0668346240689601E-2,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Turkey","TUR",2012,null,26756,24575,8.1999994814395905E-2,null,1789466880,135.52702331542969,0.50608152151107788,null,898740828.20141244,null,".",null,4.8334877672974841E-2,1.0010719299316406E-2,1.8102772225935482E-2,null,null,null,0.21580936014652252,0.13219062983989716,0.34799998998641968,0.65200001001358032]
["Tuvalu","TUV",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tuvalu","TUV",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tuvalu","TUV",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tuvalu","TUV",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tuvalu","TUV",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tuvalu","TUV",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Tanzania","TZA",1993,null,12711,12220,3.9000000804662704E-2,null,43946792,17.345542907714844,0.47467896342277527,null,12711216.782504614,null,".",null,{"$f":"IFERROR(IF($C5378=MIN($C$2:$C$50),\".\",LN(I5378)-LN(I5377)),\".\")","v":2.8407757673935663E-2},-1.8773794174194336E-2,{"$f":"IFERROR(IF($C5378=MIN($C$2:$C$50),\".\",LN(E5378)-LN(E5377)),\".\")","v":3.4414407684284498E-2},null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Tanzania","TZA",1998,null,14735,14068,4.5000001788139343E-2,null,48094340,18.246284484863281,0.47467896342277527,null,15008511.791046668,null,".",null,1.9761605430964835E-2,1.3863325119018555E-2,2.6754458485417132E-2,null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Tanzania","TZA",2000,null,15558,14813,4.8000000417232513E-2,null,50375100,19.114032745361328,0.47467896342277527,null,16511320.979470614,null,".",null,2.4223980914090504E-2,2.3019313812255859E-2,2.7432898004153827E-2,null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Tanzania","TZA",2008,null,19674,18984,3.5000000149011612E-2,null,74057088,23.633075714111328,0.47467896342277527,null,28021886.853359949,null,".",null,6.9774265237096955E-2,4.4512748718261719E-4,3.2125884151952278E-2,null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Tanzania","TZA",2011,null,21648,20897,3.5000000149011612E-2,null,91319280,24.533267974853516,0.47467896342277527,null,33890549.126653254,null,".",null,8.9062617470510475E-2,1.8381118774414063E-2,3.1438801889018819E-2,null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Tanzania","TZA",2013,null,23118,22441,2.9000001028180122E-2,null,105655752,24.821802139282227,0.47467896342277527,null,38220903.384930477,null,".",null,7.3894197624014168E-2,1.5525102615356445E-2,3.2041768054714481E-2,null,null,null,0.80471718311309814,0.10228276252746582,0.90600001811981201,9.3999981880187988E-2]
["Uganda","UGA",1991,null,6509,6448,8.999999612569809E-3,null,15774937,17.437582015991211,0.49700000882148743,null,5561380.3185285144,null,".",null,3.1818405025273222E-2,".",2.9941422673687157E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Uganda","UGA",1997,null,7737,7566,2.199999988079071E-2,null,20457974,21.542097091674805,0.49700000882148743,null,8475248.2105286755,null,".",null,5.2144556321465529E-2,1.1156558990478516E-2,2.7650323396072096E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Uganda","UGA",2001,null,8755,8469,3.2999999821186066E-2,null,25012338,22.645431518554688,0.49700000882148743,null,10422545.40290937,null,".",null,4.5779173976736587E-2,1.2788057327270508E-2,3.2622313533448022E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Uganda","UGA",2008,null,11278,10871,3.5999998450279236E-2,null,39951040,27.14976692199707,0.49700000882148743,null,17892249.514479801,null,".",null,8.2012087110527432E-2,2.6370763778686523E-2,3.822812205473447E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Uganda","UGA",2011,null,12669,12181,3.9000000804662704E-2,null,50489284,28.160430908203125,0.49700000882148743,null,22084132.071510047,null,".",null,8.1880249831819185E-2,2.915501594543457E-2,3.8624158946216625E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Uganda","UGA",2016,null,15233,14927,1.9999999552965164E-2,null,72052680,26.487491607666016,0.49700000882148743,null,27469592.197084799,null,".",null,6.602315202264819E-2,-4.9312114715576172E-3,3.5752697047884752E-2,null,null,null,0.72741037607192993,0.21058963239192963,0.93699997663497925,6.3000023365020752E-2]
["Ukraine","UKR",1994,null,24363,23084,5.3000003099441528E-2,null,".",".",0.55321145057678223,null,112496957.16769996,null,".",null,".",".",1.9721441126350214E-3,null,null,null,0.14751595258712769,0.19247421622276306,0.33999016880989075,0.66000983119010925]
["Ukraine","UKR",1999,null,22807,20163,0.11600000411272049,null,".",".",0.55321145057678223,null,84420726.258883998,null,".",null,".",".",-1.9925561010563086E-2,null,null,null,0.14751595258712769,0.19247421622276306,0.33999016880989075,0.66000983119010925]
["Ukraine","UKR",2004,null,22173,20268,8.6000002920627594E-2,null,".",".",0.55321145057678223,null,125952373.77135938,null,".",null,".",".",-7.1452949772545793E-3,null,null,null,0.14751595258712769,0.19247421622276306,0.33999016880989075,{"$f":"IFERROR(1-Y5443,\".\")","v":0.66000983119010925}]
["Ukraine","UKR",2007,null,21845,20457,6.4000003039836884E-2,null,".",".",0.55321145057678223,null,149760737.54977566,null,".",null,".",".",-4.6583935173227786E-3,null,null,null,0.14751595258712769,0.19247421622276306,0.33999016880989075,0.66000983119010925]
["Ukraine","UKR",2014,null,20757,18833,9.3000002205371857E-2,null,".",".",0.55321145057678223,null,134331493.52285904,null,".",null,".",".",-3.0273710683996313E-2,null,null,null,0.14751595258712769,0.19247421622276306,0.33999016880989075,0.66000983119010925]
["Uruguay","URY",1991,null,1399,1274,9.0000003576278687E-2,null,86545456,66.691787719726563,0.4976697564125061,null,22145177.99840682,null,".",null,6.0665153086212342E-3,".",8.6145543506503941E-3,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["Uruguay","URY",1992,null,1436,1307,9.0000003576278687E-2,null,87704040,70.596015930175781,0.4976697564125061,null,23901642.370504566,null,".",null,1.3298185651954952E-2,5.6891918182373047E-2,2.6103774942687785E-2,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["Uruguay","URY",1997,null,1538,1362,0.11399999260902405,null,98154464,81.313034057617188,0.4976697564125061,null,29730611.918918051,null,".",null,2.7167807484651973E-2,6.1038494110107422E-2,9.8007971704268115E-3,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["Uruguay","URY",2004,null,1587,1383,0.1289999932050705,null,104316256,73.885665893554688,0.4976697564125061,null,28063845.214083459,null,".",null,6.2705954939090702E-4,2.6340007781982422E-2,3.1555721988105745E-3,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["Uruguay","URY",2007,null,1649,1498,9.2000000178813934E-2,null,108557808,82.94146728515625,0.4976697564125061,null,33447078.695128165,null,".",null,1.7164500502111935E-2,4.2619228363037109E-2,9.1380471396504959E-3,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["Uruguay","URY",2011,null,1733,1624,6.3000001013278961E-2,null,121317648,95.442558288574219,0.4976697564125061,null,42364020.194011256,null,".",null,3.2614575962206516E-2,2.3446559906005859E-2,1.2191733013918515E-2,null,null,null,0.17976409196853638,6.5235912799835205E-2,0.24500000476837158,0.75499999523162842]
["United States","USA",1990,null,129430,".",".",null,24299663360,".",0.61564946174621582,null,9064413765.5000019,null,".",null,".",".",".",null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["United States","USA",1995,null,136186,128559,5.59999980032444E-2,null,28011812864,171.62254333496094,0.61564946174621582,null,10299024618.300003,null,".",null,3.1708070087276496E-2,1.7962455749511719E-3,1.3044932534182152E-2,null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["United States","USA",2001,null,147681,140695,4.6999998390674591E-2,null,35823828992,180.81846618652344,0.61564946174621582,null,12837135352.100002,null,".",null,3.8877046838710072E-2,-9.2749595642089844E-3,6.8421051349947248E-3,null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["United States","USA",2005,null,151919,144202,5.0999999046325684E-2,null,41726918656,185.74313354492188,0.61564946174621582,null,14408093840.4,null,".",null,4.0232026503240093E-2,4.4641494750976563E-3,1.1892525990639058E-2,null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["United States","USA",2008,null,156717,147659,5.8000002056360245E-2,null,46124630016,181.89779663085938,0.61564946174621582,null,15011490541.4,null,".",null,2.6973242679673604E-2,-1.5909671783447266E-2,1.1235893014720943E-2,null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["United States","USA",2015,null,160283,151820,5.3000003099441528E-2,null,53383524352,184.36271667480469,0.61564946174621582,null,16597445985.800001,null,".",null,2.503248622639731E-2,5.4645538330078125E-3,5.8630642660943977E-3,null,null,null,4.6170789748430252E-2,0.13982920348644257,0.18600000441074371,0.81399999558925629]
["Uzbekistan","UZB",1993,null,8124,7598,6.4999997615814209E-2,null,".",".",0.52899998426437378,null,17661951.956772499,null,".",null,".",".",2.5683995034199825E-2,null,null,null,".",".",".","."]
["Uzbekistan","UZB",1994,null,8338,7804,6.4000003039836884E-2,null,".",".",0.52899998426437378,null,16743530.456445131,null,".",null,".",".",2.6000735740465686E-2,null,null,null,".",".",".","."]
["Uzbekistan","UZB",1998,null,9279,8511,8.3000004291534424E-2,null,".",".",0.52899998426437378,null,18515766.362536486,null,".",null,".",".",2.7533696055025203E-2,null,null,null,".",".",".","."]
["Uzbekistan","UZB",2003,null,10674,9790,8.3000004291534424E-2,null,".",".",0.52899998426437378,null,22635606.27840754,null,".",null,".",".",2.7737340506714503E-2,null,null,null,".",".",".","."]
["Uzbekistan","UZB",2011,null,13310,12225,8.1999994814395905E-2,null,".",".",0.52899998426437378,null,42597390.915683135,null,".",null,".",".",2.3720132934862193E-2,null,null,null,".",".",".","."]
["Uzbekistan","UZB",2013,null,13972,12845,8.1000000238418579E-2,null,".",".",0.52899998426437378,null,49777607.129375264,null,".",null,".",".",2.404867452926851E-2,null,null,null,".",".",".","."]
["St. Vincent and the Grenadines","VCT",1991,null,42,34,0.19799999892711639,null,1261330.75,".",0.5,null,".",null,".",null,6.0937671088929335E-2,".",2.4097551579060461E-2,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["St. Vincent and the Grenadines","VCT",1996,null,46,37,0.19900000095367432,null,1583967.875,".",0.5,null,".",null,".",null,4.0746475006928407E-2,".",2.1978906718775448E-2,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["St. Vincent and the Grenadines","VCT",2001,null,49,39,0.21100001037120819,null,1986373.625,".",0.5,null,".",null,".",null,3.1544267778231827E-2,".",0,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["St. Vincent and the Grenadines","VCT",2004,null,52,42,0.19099999964237213,null,2265316.25,".",0.5,null,".",null,".",null,4.6693258845156294E-2,".",1.9418085857101808E-2,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["St. Vincent and the Grenadines","VCT",2011,null,56,46,0.18500000238418579,null,2992352,".",0.5,null,".",null,".",null,2.4075564874404876E-2,".",0,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["St. Vincent and the Grenadines","VCT",2015,null,57,47,0.18000000715255737,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.13204574584960938,0.2082287073135376,0.34027445316314697,0.65972554683685303]
["Venezuela, RB","VEN",1994,null,8610,7873,8.6000002920627594E-2,null,561496384,127.36019134521484,0.40839165449142456,null,267779465.54717606,null,".",null,-5.4004076852081084E-3,-2.5540828704833984E-2,2.9346281271719121E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["Venezuela, RB","VEN",1999,null,9972,8523,0.14499999582767487,null,642436416,119.09671020507813,0.40839165449142456,null,278683423.43166929,null,".",null,3.353522395516606E-2,-7.1106910705566406E-2,2.4361740740035387E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["Venezuela, RB","VEN",2001,null,10595,9241,0.12800000607967377,null,695018048,117.88922119140625,0.40839165449142456,null,298766253.48181713,null,".",null,4.285352147862298E-2,-5.8927536010742188E-3,2.9792902316618353E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["Venezuela, RB","VEN",2004,null,11509,9899,0.14000000059604645,null,717107584,111.51940155029297,0.40839165449142456,null,297124388.96988422,null,".",null,2.4659410871027632E-2,0.12008142471313477,3.807791344781819E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["Venezuela, RB","VEN",2012,null,13612,12603,7.4000000953674316E-2,null,1174208256,112.46922302246094,0.40839165449142456,null,432656592.16666448,null,".",null,7.0451806562015662E-2,1.2154102325439453E-2,1.0115639843597535E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["Venezuela, RB","VEN",2014,null,14155,13171,7.0000000298023224E-2,null,1266305280,".",0.40839165449142456,null,".",null,".",null,2.6132986397051639E-2,".",1.7891350040827092E-2,null,null,null,0.3126300573348999,8.5369937121868134E-2,0.3970000147819519,0.6029999852180481]
["British Virgin Islands","VGB",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["British Virgin Islands","VGB",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1990,null,49,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1991,null,49,45,8.3999998867511749E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1992,null,50,46,8.3999998867511749E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.0202707317519497E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1993,null,50,47,7.2999998927116394E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1994,null,51,46,9.1000005602836609E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9802627296179764E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1995,null,51,47,8.3999998867511749E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1996,null,51,47,7.9000003635883331E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1997,null,51,47,8.5000000894069672E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1998,null,52,48,7.4000000953674316E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9418085857101808E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",1999,null,52,48,7.9000003635883331E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2000,null,52,49,6.4999997615814209E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2001,null,53,49,7.5000002980232239E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9048194970694432E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2002,null,54,50,6.1000000685453415E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.8692133012152556E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2003,null,54,50,8.1000000238418579E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2004,null,54,50,7.6999999582767487E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2005,null,54,50,7.6999999582767487E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2006,null,54,50,7.2999998927116394E-2,null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C5634=MIN($C$2:$C$50),\".\",LN(I5634)-LN(I5633)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C5634=MIN($C$2:$C$50),\".\",LN(E5634)-LN(E5633)),\".\")","v":0},null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2007,null,54,50,7.1999996900558472E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".",{"$f":"IFERROR(1-Y5635,\".\")","v":"."}]
["Virgin Islands (U.S.)","VIR",2008,null,54,50,7.4000000953674316E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2009,null,54,49,7.9999998211860657E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2010,null,54,50,7.2999998927116394E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2011,null,53,49,8.1000000238418579E-2,null,".",".",0.5,null,".",null,".",null,".",".",-1.8692133012152556E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2012,null,52,48,8.5000000894069672E-2,null,".",".",0.5,null,".",null,".",null,".",".",-1.9048194970694432E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2013,null,52,48,7.9000003635883331E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2014,null,52,48,7.5000002980232239E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2015,null,51,47,7.2999998927116394E-2,null,".",".",0.5,null,".",null,".",null,".",".",-1.9418085857101808E-2,null,null,null,".",".",".","."]
["Virgin Islands (U.S.)","VIR",2016,null,51,47,7.1999996900558472E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,".",".",".","."]
["Vietnam","VNM",1990,null,33186,".",".",null,31365804,".",0.45600000023841858,null,29458481.786167365,null,".",null,".",".",".",null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1991,null,34063,33367,1.9999999552965164E-2,null,32856342,29.811759948730469,0.45600000023841858,null,31214455.91010464,null,".",null,4.6426530769519303E-2,".",2.6083650974214834E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1992,null,34912,34200,1.9999999552965164E-2,null,35501980,30.777292251586914,0.45600000023841858,null,33913272.582335278,null,".",null,7.7443683916122552E-2,3.1874179840087891E-2,2.4618858435848878E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1993,null,35770,35052,1.9999999552965164E-2,null,39468540,31.160463333129883,0.45600000023841858,null,36650999.734920673,null,".",null,0.10591542929761388,1.2372970581054688E-2,2.4278943620265281E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1994,null,36635,35909,1.9999999552965164E-2,null,45457516,31.222366333007813,0.45600000023841858,null,39890574.620354936,null,".",null,0.14127427661694725,1.9845962524414063E-3,2.3894514341002093E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1995,null,37519,36784,1.9999999552965164E-2,null,52499080,31.444131851196289,0.45600000023841858,null,43696326.983664013,null,".",null,0.14401747014603927,7.0776939392089844E-3,2.3843403718887046E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1996,null,38372,37631,1.8999999389052391E-2,null,60519688,31.65941047668457,0.45600000023841858,null,47777571.569043808,null,".",null,0.14217308795180017,6.8230628967285156E-3,2.2480555624886378E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1997,null,39311,38183,2.9000001028180122E-2,null,69168368,31.795827865600586,0.45600000023841858,null,51672439.404975183,null,".",null,0.13357491470417671,4.2996406555175781E-3,2.4176350974144611E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1998,null,40328,39404,2.3000000044703484E-2,null,78869072,31.000967025756836,0.45600000023841858,null,54651074.161611676,null,".",null,0.13124551285264729,-2.5316715240478516E-2,2.5541638850484105E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",1999,null,41354,40390,2.3000000044703484E-2,null,88331328,30.314903259277344,0.45600000023841858,null,57259890.667882293,null,".",null,0.1133056740304923,-2.2378921508789063E-2,2.5123135198247937E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2000,null,42312,41356,2.3000000044703484E-2,null,98690608,30.26655387878418,0.45600000023841858,null,61146300.622513428,null,".",null,0.11089494969655078,-1.5962123870849609E-3,2.2901581785101044E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2001,null,43408,42210,2.79999990016222E-2,null,110131488,30.116340637207031,0.45600000023841858,null,64933025.7841857,null,".",null,0.10968521252021901,-4.9753189086914063E-3,2.557302215289603E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2002,null,44383,43442,2.0999999716877937E-2,null,123072928,29.857112884521484,0.45600000023841858,null,69037326.105907977,null,".",null,0.11110209284910155,-8.6448192596435547E-3,2.2212757320355436E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2003,null,45289,44270,2.3000000044703484E-2,null,137554400,29.906520843505859,0.45600000023841858,null,73800255.06695576,null,".",null,0.11124238498733163,1.6534328460693359E-3,2.0207664158082395E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2004,null,46206,45217,2.0999999716877937E-2,null,153501984,30.123508453369141,0.45600000023841858,null,79362145.321372464,null,".",null,0.10969401679832558,7.2293281555175781E-3,2.0045482390155911E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2005,null,47172,46087,2.3000000044703484E-2,null,171203472,30.385555267333984,0.45600000023841858,null,85351803.030419216,null,".",null,0.10913925185067441,8.6615085601806641E-3,2.0690836442554428E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2006,null,48035,46858,2.500000037252903E-2,null,191018160,30.519525527954102,0.45600000023841858,null,91307613.276966974,null,".",null,0.1095157581851538,4.3992996215820313E-3,1.8129415633978851E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2007,null,48954,47683,2.5999998673796654E-2,null,217185520,30.396171569824219,0.45600000023841858,null,97817393.659748152,null,".",null,0.12838341710980927,-4.0500164031982422E-3,1.8951169813016477E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2008,null,49926,48737,2.4000000208616257E-2,null,244428736,29.945283889770508,0.45600000023841858,null,103355590.69041558,null,".",null,0.11817187895633197,-1.4944791793823242E-2,1.9660827471629005E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2009,null,50869,49542,2.5999998673796654E-2,null,272131680,29.6680908203125,0.45600000023841858,null,108934619.5806056,null,".",null,0.10736226866879051,-9.2997550964355469E-3,1.8711791543465139E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2010,null,51940,50568,2.5999998673796654E-2,null,302626912,29.635395050048828,0.45600000023841858,null,115931749.69724119,null,".",null,0.1062146664927397,-1.1026859283447266E-3,2.0835505544789967E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2011,null,52961,51891,1.9999999552965164E-2,null,329072672,29.805732727050781,0.45600000023841858,null,123166241.86041731,null,".",null,8.3777880622648127E-2,5.7313442230224609E-3,1.946658739111129E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2012,null,53977,53022,1.7999999225139618E-2,null,355375744,29.862829208374023,0.45600000023841858,null,129629226.78314035,null,".",null,7.6897049620804125E-2,1.9137859344482422E-3,1.900223628042319E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2013,null,54961,53890,1.9999999552965164E-2,null,382777728,30.088895797729492,0.45600000023841858,null,136657571.78185838,null,".",null,7.4278812535879979E-2,7.541656494140625E-3,1.8065812893375721E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2014,null,55902,54857,1.8999999389052391E-2,null,412787488,30.436405181884766,0.45600000023841858,null,144834688.9125658,null,".",null,7.5478427562483574E-2,1.1483192443847656E-2,1.6976314896830047E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2015,null,56489,55292,2.0999999716877937E-2,null,445693760,31.124563217163086,0.45600000023841858,null,154508616.05156171,null,".",null,7.6699175775299722E-2,2.2357940673828125E-2,1.0445771235955803E-2,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vietnam","VNM",2016,null,56888,55694,2.0999999716877937E-2,null,482082304,31.670621871948242,0.45600000023841858,null,164104855.20520276,null,".",null,7.8482775254542503E-2,1.7392158508300781E-2,7.0384936489187311E-3,null,null,null,0.54240411520004272,0.21959590911865234,0.76200002431869507,0.23799997568130493]
["Vanuatu","VUT",1990,null,58,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1991,null,60,57,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.3901551675681318E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1992,null,62,58,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.2789822822991255E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1993,null,64,61,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.1748698314579826E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1994,null,66,62,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.0771658666753687E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1995,null,68,64,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.9852963149681777E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1996,null,69,66,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.4598799421152719E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1997,null,71,67,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.8573372444055778E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1998,null,72,68,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3986241974739855E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",1999,null,74,70,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.7398974188114877E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2000,null,75,71,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.3423020332139934E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2001,null,78,74,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.9220713153281572E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2002,null,81,77,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.7740327982847433E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2003,null,84,79,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.6367644170874236E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2004,null,86,82,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.3530497410193973E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2005,null,89,84,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.4289073478632304E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2006,null,92,87,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.3152207316900828E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2007,null,94,89,5.59999980032444E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.1506205220963359E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2008,null,97,92,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.141619623337899E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2009,null,100,94,5.4999999701976776E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.0459207484708983E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2010,null,103,97,5.4000001400709152E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.9558802241544058E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2011,null,105,100,5.4000001400709152E-2,null,".",".",0.5,null,".",null,".",null,".",".",1.9231361927887214E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2012,null,109,103,5.3000003099441528E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.7387532071620377E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2013,null,112,106,5.3000003099441528E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.7150989065950704E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2014,null,115,109,5.3000003099441528E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.6433257068156024E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2015,null,119,112,5.3000003099441528E-2,null,".",".",0.5,null,".",null,".",null,".",".",3.419136474827944E-2,null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Vanuatu","VUT",2016,null,122,115,5.3000003099441528E-2,null,".",".",0.5,null,".",null,".",null,{"$f":"IFERROR(IF($C5698=MIN($C$2:$C$50),\".\",LN(I5698)-LN(I5697)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C5698=MIN($C$2:$C$50),\".\",LN(E5698)-LN(E5697)),\".\")","v":2.4897551621727132E-2},null,null,null,0.64258062839508057,0.18013399839401245,0.82271462678909302,0.17728537321090698]
["Samoa","WSM",1990,null,33,".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,{"$f":"IFERROR(1-Y5699,\".\")","v":0.64300000667572021}]
["Samoa","WSM",1991,null,34,33,2.0999999716877937E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.9852963149681333E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1992,null,34,33,2.4000000208616257E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1993,null,35,34,2.7000000700354576E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.8987536873251951E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1994,null,35,34,2.9999999329447746E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1995,null,35,34,3.2000001519918442E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1996,null,35,34,3.5000000149011612E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1997,null,35,34,3.7000000476837158E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1998,null,36,34,3.9000000804662704E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.8170876966696401E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",1999,null,36,34,4.0999997407197952E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2000,null,35,34,4.3999999761581421E-2,null,".",".",0.5,null,".",null,".",null,".",".",-2.8170876966696401E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2001,null,35,34,5.000000074505806E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2002,null,36,34,4.1999999433755875E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.8170876966696401E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2003,null,36,34,3.5000000149011612E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2004,null,36,35,2.7000000700354576E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2005,null,36,35,2.0999999716877937E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2006,null,36,36,1.2999999336898327E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2007,null,36,35,2.199999988079071E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2008,null,36,35,3.0999999493360519E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2009,null,37,36,3.9000000804662704E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.7398974188114433E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2010,null,37,36,4.8000000417232513E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2011,null,37,35,5.6999996304512024E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2012,null,38,34,8.7999999523162842E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.6668247082161312E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2013,null,38,35,8.7999999523162842E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2014,null,39,35,8.6999997496604919E-2,null,".",".",0.5,null,".",null,".",null,".",".",2.5975486403260639E-2,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2015,null,39,35,8.7999999523162842E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Samoa","WSM",2016,null,39,36,8.5000000894069672E-2,null,".",".",0.5,null,".",null,".",null,".",".",0,null,null,null,0.19339592754840851,0.1646040678024292,0.35699999332427979,0.64300000667572021]
["Kosovo","XKX",1990,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1991,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1992,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1993,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1994,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1995,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1996,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1997,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1998,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",1999,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2000,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2001,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2002,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2003,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2004,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2005,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2006,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2007,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2008,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2009,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2010,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2011,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2012,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2013,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2014,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2015,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Kosovo","XKX",2016,null,".",".",".",null,".",".",0.5,null,".",null,".",null,".",".",".",null,null,null,".",".",".","."]
["Yemen, Rep.","YEM",1990,null,2566,".",".",null,".",".",0.52899998426437378,null,11726469.034604304,null,".",null,".",".",".",null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1991,null,2726,2492,8.6000002920627594E-2,null,".",".",0.52899998426437378,null,12464473.641871393,null,".",null,".",".",6.0487067080895685E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1992,null,2895,2652,8.3999998867511749E-2,null,".",".",0.52899998426437378,null,13487507.548316764,null,".",null,".",".",6.0149777750617694E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1993,null,3090,2829,8.3999998867511749E-2,null,".",".",0.52899998426437378,null,14027273.066071156,null,".",null,".",".",6.5185979884696543E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1994,null,3273,3000,8.3000004291534424E-2,null,".",".",0.52899998426437378,null,14970179.224820927,null,".",null,".",".",5.7535904609387956E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1995,null,3484,3173,8.8999994099140167E-2,null,".",".",0.52899998426437378,null,15818894.272687495,null,".",null,".",".",6.2474063471213981E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1996,null,3644,3295,9.6000000834465027E-2,null,".",".",0.52899998426437378,null,16552094.852088224,null,".",null,".",".",4.4900920407455303E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1997,null,3807,3419,0.10199999809265137,null,".",".",0.52899998426437378,null,17417953.478834864,null,".",null,".",".",4.3759498002648556E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1998,null,3974,3545,0.1080000028014183,null,".",".",0.52899998426437378,null,18464196.749655392,null,".",null,".",".",4.2931666729264961E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",1999,null,4151,3675,0.11500000208616257,null,".",".",0.52899998426437378,null,19161318.128803395,null,".",null,{"$f":"IFERROR(IF($C5762=MIN($C$2:$C$50),\".\",LN(I5762)-LN(I5761)),\".\")","v":"."},".",{"$f":"IFERROR(IF($C5762=MIN($C$2:$C$50),\".\",LN(E5762)-LN(E5761)),\".\")","v":4.3576124941276717E-2},null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2000,null,4227,3695,0.12600000202655792,null,".",".",0.52899998426437378,null,20345854.642011397,null,".",null,".",".",1.8143252513750596E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,{"$f":"IFERROR(1-Y5763,\".\")","v":0.22200000286102295}]
["Yemen, Rep.","YEM",2001,null,4316,3724,0.13699999451637268,null,".",".",0.52899998426437378,null,21119738.902201228,null,".",null,".",".",2.0836525811235518E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2002,null,4406,3760,0.14699999988079071,null,".",".",0.52899998426437378,null,21950849.52131306,null,".",null,".",".",2.0638200984263833E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2003,null,4501,3803,0.1550000011920929,null,".",".",0.52899998426437378,null,22773435.257842921,null,".",null,".",".",2.133234593064337E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2004,null,4605,3857,0.16200000047683716,null,".",".",0.52899998426437378,null,23678154.700756997,null,".",null,".",".",2.2843075396474788E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2005,null,4719,3962,0.16099999845027924,null,".",".",0.52899998426437378,null,25002177.460581902,null,".",null,".",".",2.4454243036979406E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2006,null,4833,4074,0.15700000524520874,null,".",".",0.52899998426437378,null,25794848.83480189,null,".",null,".",".",2.3870480118697301E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2007,null,4958,4198,0.15299999713897705,null,".",".",0.52899998426437378,null,26655991.279524006,null,".",null,".",".",2.5535040750051863E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2008,null,5092,4330,0.15000000596046448,null,".",".",0.52899998426437378,null,27628287.079395458,null,".",null,".",".",2.6668247082161756E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2009,null,5230,4465,0.14599999785423279,null,".",".",0.52899998426437378,null,28696460.069190394,null,".",null,".",".",2.6740597381671449E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2010,null,5369,4412,0.17799998819828033,null,".",".",0.52899998426437378,null,30906749.533220999,null,".",null,".",".",2.6230393363601223E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2011,null,5451,4525,0.17000000178813934,null,".",".",0.52899998426437378,null,26976988.196348816,null,".",null,".",".",1.5157406641710836E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2012,null,5539,4693,0.15299999713897705,null,".",".",0.52899998426437378,null,27622544.882665809,null,".",null,".",".",1.6014900968823298E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2013,null,5632,4834,0.14200000464916229,null,".",".",0.52899998426437378,null,28954923.601735186,null,".",null,".",".",1.6650639804772993E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2014,null,5729,4958,0.13500000536441803,null,".",".",0.52899998426437378,null,28900288.489085086,null,".",null,".",".",1.7076376570701157E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2015,null,6010,5180,0.1379999965429306,null,".",".",0.52899998426437378,null,20780222.149690703,null,".",null,".",".",4.7883753120673944E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["Yemen, Rep.","YEM",2016,null,6257,5398,0.13699999451637268,null,".",".",0.52899998426437378,null,18748089.22821781,null,".",null,".",".",4.0276088469111571E-2,null,null,null,0.38978084921836853,0.38821914792060852,0.77799999713897705,0.22200000286102295]
["South Africa","ZAF",1990,null,12260,".",".",null,600706624,".",0.56601524353027344,null,222923018.08446699,null,".",null,".",".",".",null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1991,null,12638,10095,0.20100000500679016,null,605115328,89.276588439941406,0.56601524353027344,null,220653035.02158111,null,".",null,7.3123957273040219E-3,".",3.0366217843198484E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1992,null,13047,10437,0.20000000298023224,null,607358464,85.766555786132813,0.56601524353027344,null,215937687.81074136,null,".",null,3.7001023428082647E-3,-4.0110111236572266E-2,3.1850073932346845E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1993,null,13470,10774,0.20000000298023224,null,609338368,85.31689453125,0.56601524353027344,null,218601322.18761948,null,".",null,3.254558893466708E-3,-5.25665283203125E-3,3.1906768138661334E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1994,null,13895,11116,0.20000000298023224,null,616940928,86.174774169921875,0.56601524353027344,null,225671201.44238645,null,".",null,1.2399552747336173E-2,1.0004997253417969E-2,3.1064072772194251E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1995,null,14314,11895,0.16899999976158142,null,628670592,85.095542907714844,0.56601524353027344,null,232702289.24220067,null,".",null,1.883413976699444E-2,-1.2602806091308594E-2,2.9709016121939769E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1996,null,14676,11594,0.20999999344348907,null,641413888,89.007606506347656,0.56601524353027344,null,242724143.58301914,null,".",null,2.0067521251263543E-2,4.4947147369384766E-2,2.4975427176629594E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1997,null,15031,11589,0.22900000214576721,null,654865920,90.43975830078125,0.56601524353027344,null,249148636.83549139,null,".",null,2.075557273130002E-2,1.5962123870849609E-2,2.3901228658052887E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1998,null,15386,11539,0.25,null,667536896,90.235572814941406,0.56601524353027344,null,250437633.17488933,null,".",null,1.91641512623697E-2,-2.2602081298828125E-3,2.3343269885653939E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",1999,null,15740,11746,0.25400000810623169,null,678618752,90.795417785644531,0.56601524353027344,null,256343222.42255366,null,".",null,1.6464821677971031E-2,6.1850547790527344E-3,2.2747237952513544E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2000,null,16096,12351,0.23299999535083771,null,690604992,91.41851806640625,0.56601524353027344,null,266993115.88264215,null,".",null,1.7508528095582676E-2,6.8392753601074219E-3,2.2365550928071798E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2001,null,16398,12238,0.25400000810623169,null,702386624,93.557220458984375,0.56601524353027344,null,274296699.9945364,null,".",null,1.6915985432675029E-2,2.3125171661376953E-2,1.858858225665827E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2002,null,16705,12164,0.2720000147819519,null,717629952,96.244529724121094,0.56601524353027344,null,284357345.79030758,null,".",null,2.1470050144568376E-2,2.8318881988525391E-2,1.8548699634733268E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2003,null,17018,12403,0.27099999785423279,null,737225024,96.810722351074219,0.56601524353027344,null,292743266.1312353,null,".",null,2.6939120871045219E-2,5.8655738830566406E-3,1.8563531618646323E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2004,null,17451,13146,0.24700000882148743,null,763831936,96.590446472167969,0.56601524353027344,null,306076462.87493849,null,".",null,3.5454616034975572E-2,-2.2778511047363281E-3,2.5125346169367901E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2005,null,17882,13619,0.23799999058246613,null,792903808,98.05755615234375,0.56601524353027344,null,322228459.81533074,null,".",null,3.7354126980112312E-2,1.5074729919433594E-2,2.4397666716392763E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2006,null,18270,14137,0.22600001096725464,null,828417152,99.435081481933594,0.56601524353027344,null,340285062.55805051,null,".",null,4.3814921390424644E-2,1.3950347900390625E-2,2.1465750076789192E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2007,null,18658,14492,0.22299998998641968,null,868161856,101.07785034179688,0.56601524353027344,null,358525924.71179587,null,".",null,4.6861333042528486E-2,1.6386032104492188E-2,2.1014638148853848E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2008,null,19438,15078,0.2239999920129776,null,912595328,99.73590087890625,0.56601524353027344,null,369966672.13025182,null,".",null,4.9914381718178191E-2,-1.3365268707275391E-2,4.0954904542509496E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2009,null,19091,14597,0.23499999940395355,null,948519552,97.898475646972656,0.56601524353027344,null,364276211.55001909,null,".",null,3.8609853721801812E-2,-1.8594741821289063E-2,-1.8012893268757324E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2010,null,18791,14152,0.24700000882148743,null,983820608,100.59327697753906,0.56601524353027344,null,375349396.27383482,null,".",null,3.6541168725833018E-2,2.7154445648193359E-2,-1.5838988005507204E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2011,null,19082,14379,0.24700000882148743,null,1023743552,101.04377746582031,0.56601524353027344,null,387676610.39173913,null,".",null,3.9777765245879948E-2,4.4684410095214844E-3,1.5367450522639103E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2012,null,19543,14710,0.24700000882148743,null,1064486016,100.13838195800781,0.56601524353027344,null,396256897.77632087,null,".",null,3.902601082861068E-2,-9.0007781982421875E-3,2.3871683718285297E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2013,null,20097,15159,0.2460000067949295,null,1108855296,99.056388854980469,0.56601524353027344,null,406120854.50472611,null,".",null,4.0836149758678886E-2,-1.0863780975341797E-2,2.7953384146300664E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2014,null,20527,15416,0.24899999797344208,null,1150766080,98.060737609863281,0.56601524353027344,null,413023274.87297165,null,".",null,3.7099658773232846E-2,-1.0102272033691406E-2,2.1170542540801307E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2015,null,21349,15977,0.25200000405311584,null,1193187584,95.824607849121094,0.56601524353027344,null,418387832.59574938,null,".",null,3.620049085927235E-2,-2.3067474365234375E-2,3.9263807435146347E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["South Africa","ZAF",2016,null,21702,15940,0.26600000262260437,null,1228210816,94.822181701660156,0.56601524353027344,null,419556630.060646,null,".",null,2.8930121285306143E-2,-1.0516166687011719E-2,1.6399522027828795E-2,null,null,null,0.15124450623989105,0.18875549733638763,0.34000000357627869,0.65999999642372131]
["Zambia","ZMB",1990,null,3396,".",".",null,11174113,".",0.61799997091293335,null,8388243.4387442367,null,".",null,".",".",".",null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1991,null,3482,2824,0.18899999558925629,null,10926380,47.735733032226563,0.61799997091293335,null,8385212.4825415323,null,".",null,-2.2419714953631598E-2,".",2.5008572896897618E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1992,null,3571,2878,0.1939999908208847,null,10722009,46.908061981201172,0.61799997091293335,null,8240070.9803839801,null,".",null,-1.8881503993330995E-2,-1.7490625381469727E-2,2.523882726631399E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1993,null,3663,2941,0.19700001180171967,null,10574810,49.900775909423828,0.61799997091293335,null,8800171.1867586672,null,".",null,-1.3823786932764648E-2,6.184697151184082E-2,2.5436815184365358E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1994,null,3762,3066,0.18500000238418579,null,10810676,44.167613983154297,0.61799997091293335,null,8041117.5293406416,null,".",null,2.205940651814231E-2,-0.12204480171203613,2.6668247082161756E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1995,null,3867,3198,0.17299999296665192,null,11175092,43.768043518066406,0.61799997091293335,null,8274122.4906714456,null,".",null,3.3153208741932616E-2,-9.0878009796142578E-3,2.7528281746320715E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1996,null,3974,3378,0.15000000596046448,null,11669964,44.264724731445313,0.61799997091293335,null,8788652.6443059333,null,".",null,4.3330988332861864E-2,1.1284112930297852E-2,2.7294131504465469E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1997,null,4090,3541,0.13400000333786011,null,12274443,43.76373291015625,0.61799997091293335,null,9123852.5150611829,null,".",null,5.0500934408148623E-2,-1.1382579803466797E-2,2.8771825925085537E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1998,null,4211,3706,0.11999999731779099,null,13142019,41.182807922363281,0.61799997091293335,null,9088657.6056367382,null,".",null,6.8295358352145286E-2,-6.0784578323364258E-2,2.9155179125080366E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",1999,null,4337,3795,0.125,null,14262733,40.882034301757813,0.61799997091293335,null,9511297.4296971075,null,".",null,8.1835397380547903E-2,-7.3301792144775391E-3,2.948271567343852E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2000,null,4465,3887,0.1289999932050705,null,15757909,39.928920745849609,0.61799997091293335,null,9881983.4066415094,null,".",null,9.9692346360654938E-2,-2.3589849472045898E-2,2.9086349475232254E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2001,null,4581,4012,0.12399999797344208,null,17831816,38.910232543945313,0.61799997091293335,null,10407395.447249379,null,".",null,0.12364187953954797,-2.5843620300292969E-2,2.5648100576143307E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2002,null,4701,4141,0.11899999529123306,null,20148262,37.654071807861328,0.61799997091293335,null,10876354.172312435,null,".",null,0.12213375406909677,-3.2816171646118164E-2,2.5857937137388376E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2003,null,4823,4273,0.11399999260902405,null,22888186,37.193885803222656,0.61799997091293335,null,11631714.139792791,null,".",null,0.12750285067303224,-1.2296676635742188E-2,2.5620889044841277E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2004,null,4951,4412,0.10899999737739563,null,25871322,36.849525451660156,0.61799997091293335,null,12449702.236768043,null,".",null,0.12251421431047405,-9.3016624450683594E-3,2.6193435292450218E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2005,null,5084,4557,0.10399999469518661,null,28840502,36.826206207275391,0.61799997091293335,null,13350512.768130744,null,".",null,0.10864562209084028,-6.3300132751464844E-4,2.6508776947922641E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2006,null,5181,4675,9.8000004887580872E-2,null,32001288,37.244289398193359,0.61799997091293335,null,14405696.504137916,null,".",null,0.10399543334442996,1.1288881301879883E-2,1.8899734505442467E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2007,null,5286,4801,9.2000000178813934E-2,null,35707092,37.699005126953125,0.61799997091293335,null,15608923.120218467,null,".",null,0.10957317252867682,1.2135028839111328E-2,2.0063728349446919E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2008,null,5397,4969,7.9000003635883331E-2,null,39872672,37.793262481689453,0.61799997091293335,null,16822344.541493818,null,".",null,0.110341852437152,2.4971961975097656E-3,2.078142745440914E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2009,null,5515,4930,0.10600000619888306,null,44037652,39.432518005371094,0.61799997091293335,null,18373423.31825478,null,".",null,{"$f":"IFERROR(IF($C5826=MIN($C$2:$C$50),\".\",LN(I5826)-LN(I5825)),\".\")","v":9.9353818309598552E-2},4.2459964752197266E-2,{"$f":"IFERROR(IF($C5826=MIN($C$2:$C$50),\".\",LN(E5826)-LN(E5825)),\".\")","v":2.1628409068959797E-2},null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2010,null,5641,4897,0.13199999928474426,null,48330988,41.656299591064453,0.61799997091293335,null,20265556.273581956,null,".",null,9.3027933172052713E-2,5.4861783981323242E-2,2.2589702052373539E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,{"$f":"IFERROR(1-Y5827,\".\")","v":0.12099999189376831}]
["Zambia","ZMB",2011,null,5789,5210,0.10000000149011612,null,53660648,40.460395812988281,0.61799997091293335,null,21393258.426966295,null,".",null,0.10460699252165639,-2.91290283203125E-2,2.5898210339027727E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2012,null,5944,5477,7.9000003635883331E-2,null,60071976,40.130283355712891,0.61799997091293335,null,23018636.259406723,null,".",null,0.11286352231807228,-8.1923007965087891E-3,2.6422742318590764E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2013,null,6151,5670,7.8000001609325409E-2,null,67134232,39.196826934814453,0.61799997091293335,null,24183235.704905044,null,".",null,0.11115063454575846,-2.3535490036010742E-2,3.4232362810772798E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2014,null,6367,5871,7.8000001609325409E-2,null,73932296,38.430023193359375,0.61799997091293335,null,25318838.464905877,null,".",null,9.6455677668789264E-2,-1.9756793975830078E-2,3.4513730808656717E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2015,null,6591,6080,7.8000001609325409E-2,null,".",".",0.61799997091293335,null,26058118.446561456,null,".",null,".",".",3.4576681035694889E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zambia","ZMB",2016,null,6818,6288,7.8000001609325409E-2,null,".",".",0.61799997091293335,null,26918036.355297986,null,".",null,".",".",3.3861091645128738E-2,null,null,null,0.78160715103149414,9.8392851650714874E-2,0.87900000810623169,0.12099999189376831]
["Zimbabwe","ZWE",1990,null,4090,".",".",null,2173915,".",0.55579602718353271,null,12901268.99445861,null,".",null,".",".",".",null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1991,null,4204,3997,4.9000002443790436E-2,null,2258831.5,143.2869873046875,0.55579602718353271,null,13614939.079794835,null,".",null,3.8317954678481314E-2,".",2.7491482959993263E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1992,null,4313,4109,4.6999998390674591E-2,null,2321556.5,126.83087158203125,0.55579602718353271,null,12387474.741030175,null,".",null,2.739022171729566E-2,-0.12199497222900391,2.5597264651000984E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1993,null,4417,4204,4.8000000417232513E-2,null,2366472.5,125.49990081787109,0.55579602718353271,null,12517723.898256859,null,".",null,1.9162583865620419E-2,-1.0549545288085938E-2,2.3827014948684777E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1994,null,4522,4297,5.000000074505806E-2,null,2509624.75,131.67424011230469,0.55579602718353271,null,13673760.578219447,null,".",null,5.8732790215135111E-2,4.8026084899902344E-2,2.3493641241387309E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1995,null,4630,4377,5.4999999701976776E-2,null,2598432.5,128.41914367675781,0.55579602718353271,null,13695368.641257653,null,".",null,3.4775138628921454E-2,-2.5031566619873047E-2,2.3602494242364713E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1996,null,4721,4440,5.9999998658895493E-2,null,2641632,139.55987548828125,0.55579602718353271,null,15114304.254054645,null,".",null,1.6488529376690764E-2,8.3194255828857422E-2,1.9463773466007694E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1997,null,4815,4481,6.8999998271465302E-2,null,2695840.75,141.20233154296875,0.55579602718353271,null,15519457.413294602,null,".",null,2.031321433358535E-2,1.1700153350830078E-2,1.9715403685939492E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1998,null,4851,4538,6.4999997615814209E-2,null,2777122,142.23280334472656,0.55579602718353271,null,15967226.648082735,null,".",null,2.9705017346390861E-2,7.2712898254394531E-3,7.4488240129895189E-3,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",1999,null,4874,4582,5.9999998658895493E-2,null,2829250.75,139.09123229980469,0.55579602718353271,null,15836643.331604209,null,".",null,1.8596784291087687E-2,-2.2335052490234375E-2,4.7300859399364015E-3,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2000,null,5138,4844,5.6999996304512024E-2,null,2983947,127.69451904296875,0.55579602718353271,null,15352170.381770842,null,".",null,5.3234996837877802E-2,-8.5489273071289063E-2,5.2748943484676403E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2001,null,5389,5093,5.4999999701976776E-2,null,3063113.75,124.68349456787109,0.55579602718353271,null,15573182.54084371,null,".",null,2.6185043165400046E-2,-2.3862361907958984E-2,4.7695940263668746E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2002,null,5635,5349,5.0999999046325684E-2,null,3023661,111.56333160400391,0.55579602718353271,null,14188100.038848262,null,".",null,-1.2963615096424519E-2,-0.11118602752685547,4.4637308540378839E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2003,null,5876,5598,4.6999998390674591E-2,null,3001636.5,90.851585388183594,0.55579602718353271,null,11776821.863202631,null,".",null,-7.3107089215831422E-3,-0.20536518096923828,4.1879110819891707E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2004,null,6111,5843,4.3999999761581421E-2,null,2999367.75,83.793724060058594,0.55579602718353271,null,11092878.422565779,null,".",null,-7.561234798618699E-4,-8.0869197845458984E-2,3.9214167601148375E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2005,null,6201,5921,4.5000001788139343E-2,null,2970791.25,78.862648010253906,0.55579602718353271,null,10459354.836355086,null,".",null,-9.5731849831306448E-3,-6.0650348663330078E-2,1.4620143454962431E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2006,null,6310,6016,4.6999998390674591E-2,null,2942788.5,75.887809753417969,0.55579602718353271,null,10097304.786390696,null,".",null,-9.4707302486121137E-3,-3.8451671600341797E-2,1.7425107185379929E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2007,null,6424,6119,4.8000000417232513E-2,null,3221515.25,69.290214538574219,0.55579602718353271,null,9728417.2199754026,null,".",null,9.0494222179540174E-2,-9.0952396392822266E-2,1.7905300091339171E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2008,null,6545,6231,4.8000000417232513E-2,null,3327808.75,55.622142791748047,0.55579602718353271,null,8009508.3765844116,null,".",null,3.2462230955552229E-2,-0.21972227096557617,1.866042271740298E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2009,null,6672,6331,5.0999999046325684E-2,null,4597060.5,51.038280487060547,0.55579602718353271,null,8707074.5044040717,null,".",null,0.32310302313394601,-8.6005449295043945E-2,1.9218265694581405E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2010,null,6806,6447,5.3000003099441528E-2,null,6672590.5,48.465015411376953,0.55579602718353271,null,10052045.199999999,null,".",null,0.37259108784231998,-5.1733732223510742E-2,1.9884911022268525E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2011,null,6963,6589,5.4000001400709152E-2,null,8729330,48.759040832519531,0.55579602718353271,null,11693792.186851213,null,".",null,0.26868045471955426,6.0484409332275391E-3,2.2805839881696599E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2012,null,7132,6752,5.3000003099441528E-2,null,9455295,52.579322814941406,0.55579602718353271,null,13285220.264300957,null,".",null,7.9886281990377839E-2,7.5432300567626953E-2,2.3981284040484496E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2013,null,7311,6930,5.1999997347593307E-2,null,10892085,50.904090881347656,0.55579602718353271,null,13985398.47471833,null,".",null,0.14146147662707165,-3.2379627227783203E-2,2.4788363310284112E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2014,null,7496,7111,5.0999999046325684E-2,null,12502578,48.201000213623047,0.55579602718353271,null,14372132.60116408,null,".",null,0.1378984843698845,-5.4563522338867188E-2,2.49894816249423E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2015,null,7687,7296,5.0999999046325684E-2,null,14164338,45.344131469726563,0.55579602718353271,null,14576782.196136503,null,".",null,0.12479253423666847,-6.1099052429199219E-2,2.5161045430873941E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]
["Zimbabwe","ZWE",2016,null,7887,7489,5.0999999046325684E-2,null,15773381,42.706165313720703,0.55579602718353271,null,14677933.169492802,null,".",null,0.1075963751351523,-5.9937477111816406E-2,2.5685244048858635E-2,null,null,null,0.64676278829574585,0.21573609113693237,0.86249887943267822,0.13750112056732178]

{"sheet":"Initial Conditions and Settings","index":3,"n_rows":238,"n_cols":45,"rows_kept":238,"cut":false,"hidden":false,"merged":[[6,0,7,0],[6,16,7,16],[0,0,0,7],[10,3,11,8],[10,41,11,44],[10,39,11,40],[10,9,11,11],[10,12,11,14],[10,15,10,32],[11,15,11,23],[11,24,11,32],[10,33,11,38]]}
["Set Conditions for Informality Projections"]
["Time frame for Initial Conditions Based on Historical Data","Labor Force","Employment","Capital","Growth Rate of Capital","GDP","Growth Rate of TFP","Growth Rate of the Labor Force"]
["from:",2012,{"$f":"B3","v":2012},{"$f":"B3","v":2012},2000,{"$f":"B3","v":2012},2000,2000]
["to:",2016,{"$f":"$B4","v":2016},{"$f":"$B4","v":2016},2016,2016,2016,2016]
[]
[]
["Initial Parameter Values and Settings for Projections \n(Constant across countries)","Initial year for projections","Minimum size of the rudimentary economy","Minimum size of the informal modern sector","Minimum size of the formal sector","Capital Share","Cost of Living Adjustment from Rudimentary Economy","Ratio between Productivities of the modern informal and formal sectors","Ratio between capital rental rate for modern informal and formal firms","Ratio between Wages in the modern informal and formal sectors\nusing constant alpha","Difference in Growth Rate of Labor Costs and Growth Rate of Labor Productivity in Alternative Scenario","growth rate of a","growth rate of b","growth rate of miu","growth rate of psi","growth rate of A","Natural rate of unemployment"]
[null,null,null,null,null,"alpha","miu","a","psi","pi = Wi/W"]
[null,2016,0.05,0,0,0.5,1.80791783332825,0.71,1.29999995231628,{"$f":"(a^(1/(1-capshare)))*(psi^((-capshare)/(1-capshare)))","v":0.38776924499252313},{"$f":"Menu!$G$6","v":5.0000000000000001E-3},{"$f":"IF(ISBLANK(Menu!G23),0,Menu!G23)","v":2.5000000000000001E-3},{"$f":"IF(ISBLANK(Menu!G26),0,Menu!G26)","v":2.5000000000000001E-3},{"$f":"IF(ISBLANK(Menu!G21),0,Menu!G21)","v":0.01},{"$f":"IF(ISBLANK(Menu!G29),0,Menu!G29)","v":-2.5000000000000001E-3},{"$f":"Menu!G13","v":0},{"$f":"IF(ISBLANK(Menu!G11),5%,Menu!G11)","v":0.05}]
[]
[null,null,null,"Historical Data",null,null,null,null,null,"Estimated Employment by Sector as a share of LABOR FORCE",null,null,"Estimated Employment by Sector as a share of EMPLOYMENT",null,null,"Initial Conditions from Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTLIERS",null,null,null,null,null,"SUBGROUPS",null,"Settings for projections"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Using Shares of Labor Force",null,null,null,null,null,null,null,null,"Using Shares of Employment"]
["Region","Country Code","Country","Labor Force\n(thousands)","Employment\n(thousands)","Capital\n(2010 US dollars, thousands)","Growth Rate of Capital","GDP\n(2010 US dollars, thousands)","K/GDP","Formal Employment\n% of Labor Force2","Informal Employment (rudimentary, type 1)\n% of Labor Force2","Informal Employment (modern, type 2)\n% of Labor Force2","Formal Employment\n% of Employment","Informal Employment (rudimentary, type 1)\n% of Employment","Informal Employment (modern, type 2)\n% of Employment","Lf/L","Li/L","bA/W","We/W","K/L","A/W","A","Minimum wage, W","Ratio between Productivities of the rudimentary economy and the formal sector, (b0)","Lf/L2","Li/L2","bA/W2","We/W2","K/L2","A/W2","A2","Minimum wage, W2","Ratio between Productivities of the rudimentary economy and the formal sector, (b0)2","OPEC members","Questionable data","Pension/GDP outliers","K/GDP outliers","GDP/TFP outlier","Total","Population < 1 million","OECD\n(current)","Growth rate of TFP","delta + rho\nUsing shares of Labor Force","delta + rho\nUsing shares of Employment","Historical Growth rate of Labor Force\n(for projections year = 1)"]
["SA","AFG","Afghanistan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9564},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8742.7999999999993},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":19990100.593148209},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.13851790226737309},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.65460737695549842},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20687472077712848},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.6832275390625E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.6862826943397522},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2168850302696228},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40104476188979277},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59895523811020723},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35029312211066677},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63330118235610477},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.30866093021815388},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.69133906978184612},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31900839114991969},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57674095934129366},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.2046918206911789E-2}]
["ECA","ALB","Albania",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1318.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1110.4000000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":46706708.799999997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12873308.478939045},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.6281822094462335},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.37852069800910376},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.57857526366860057},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.2904038322295605E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.38999998569488525},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.56788843870162964},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.2111560702323914E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.89819288090256577},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.10180711909743426},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51864666265482651},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.93767055060984172},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":84077.140867442082},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.6465471349426769E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":59.528178889505377},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8956.2561854936394},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":78.032495990009949},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.90254469927166958},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":9.7455300728330405E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52012035631316444},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94033486765561358},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":97342.824009129836},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.1872268911104091E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":64.737431420154195},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10463.077006787429},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":84.063566031569835},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8.7057702681597546E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.6295639598240989E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.75177220226902E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-1.3009263557883135E-4}]
["MENA","DZA","Algeria",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11808.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":10562},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":939081792},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.2998561846034615E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":183426983.88411546},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":5.1196490947770705},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.43524417124398501},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20187246704947706},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.36288336170653801},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.43069875240325928},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20349723100662231},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36580401659011841},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5453316083896661},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45466839161033379},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39915421709065463},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.72163802732637028},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":99643.145050934341},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.2283483012343949E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":65.895886529750101},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":12603.576260248827},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":76.344228443314634},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.5407372945452249},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.4592627054547751},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.39759840510524735},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.71882524709264661},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":111627.1834679262},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.9280231224073049E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":69.806898983192369},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":14165.294530739171},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":80.681115982877799},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.313309975300373E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3003941227146132E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8478721627483725E-2}]
[".","ASM","American Samoa",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
[".","AND","Andorra",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","AGO","Angola",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11072.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":10252.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":162275372.80000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.176075634349713E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10463157786521278},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.62440750362657738},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.27096091850820969},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.9000015258789063E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.65622985363006592},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28477019071578979},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27857739138959187},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72142260861040819},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.30882094382749298},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.55832289165098625},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":39021.304706817398},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.1144249347162378E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":43.407716949902778},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.17162631965596228},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.82837368034403769},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.27260318315869253},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.4928441562546475},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":46042.49389743869},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.0312989928558601E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":45.198088087092685},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5447294930852219E-2}]
["LAC","ATG","Antigua and Barbuda",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6216914.125},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.2445768639479455E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","ARG","Argentina",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":19313.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":17865.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1172939801.5999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2553855070517874E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":448748396.1360895},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.6138027716633641},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.53842979666163748},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2513632894192121},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21020691391915042},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.52799999713897705},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25649860501289368},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21450141072273254},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.71921372416258733},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.28078627583741272},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45803741247679391},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.8280940063483232},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":81124.188596360051},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.2922196552762898E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":107.89661574223767},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":17147.6238360118},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":72.794250291740909},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.71110975891552342},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.28889024108447658},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.4552930970713584},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.82313250958655881},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":88421.112359948645},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.0056185664304962E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":112.64539872388009},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":18756.668855649968},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":75.811191142957782},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.268915064194623E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14717344650725744},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14657246942925728},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1547315747834141E-2}]
["ECA","ARM","Armenia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1405.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1160.5999999999999},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":11037956.72986312},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.44550894130748575},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4123271257329732},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14216393295954105},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.47899997234344482},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.38816630840301514},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13383366167545319},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.75809002051208418},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.24190997948791595},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47120242685254699},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.85189527061426995},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.78161501874858563},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.2183849812514144},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47916889920343286},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.86629799804615293},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.0764042650784736E-3}]
[".","ABW","Aruba",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":11104363},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1396519914084563E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["OECD","AUS","Australia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":12375.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11664.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4465235456},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.5926048350804563E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1276506630.2830892},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.4980119570626522},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.87657560781297039},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.3622485381945398E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.9801906805084216E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.876988485455513},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.3409656286239624E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.9601858258247375E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.93613483250985874},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":6.386516749014122E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53149527183980627},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96089978028883183},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":385324.94439838594},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.1489091675755785E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":177.16289101988485},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":56261.670817353828},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":168.78710802859311},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93636293748031341},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.3637062519686649E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.5315725169865203},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.96103943316711415},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":408733.02649434697},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.0576672056277449E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":182.46557693890981},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":59674.766633554966},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":173.84904282851394},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.3541414570872602E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.3553704339708152E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.7773325159731127E-2}]
["OECD","AUT","Austria",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4460},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4214},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1744839142.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0601884471577431E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":408914721.1518032},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.26700006662821},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.90035874298669305},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.1392724279378616E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.8248532733928333E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.89999999850988388},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.1541751474142075E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.8458246290683746E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.93923629184835811},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":6.0763708151641872E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5325455456727376},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96279858908126636},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":408112.42368321685},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.0632185592048269E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":150.35369914035897},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":49083.568878411636},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":173.85163199421845},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93900804066550914},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.0991959334490899E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53246825101286366},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.96265884668725921},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":432003.89893324231},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.9770609575954913E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":154.69472271462055},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":51962.228828382533},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":178.85701992576159},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5.5843241074505969E-4},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.453967594138421E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.4532020363361946E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.4487246571814095E-3}]
["ECA","AZE","Azerbaijan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4775},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4536.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":57188898.445332862},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.45250651932511654},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.43440879938428439},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11308468129059907},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.42369574308395386},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.45726871490478516},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11903554201126099},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.80005933407823104},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.1999406659217691},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.48541485623294922},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.87759017514601756},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.78067315210992894},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.21932684789007109},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47884994680821275},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.86572135832285169},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0896057801284125E-2}]
[".","BHS","Bahamas, The",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":228.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":197.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":32181553.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.1157731556614086E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4480023366171305E-2}]
["MENA","BHR","Bahrain",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":768.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":758.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":79061502},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.3841651023488248E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.66825260047458235},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.7487008691330558E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25426039083408708},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.62607651948928833},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7338171899318695E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28658530116081238},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72438286156448017},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27561713843551988},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45978788190408654},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83125871124262141},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":111562.50752609948},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.377725620830838E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":85.498575852044127},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.68598960241738394},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.31401039758261606},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.44678644256790145},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.80775317720779694},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":114193.75114376338},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.2258838416643864E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":85.494904996894263},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.0652416928977299E-2}]
["SA","BGD","Bangladesh",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":63208.800000000003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":60482.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":370497126.39999998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.9642192238446208E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":148146027.27411017},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5008914057106657},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.15525535788066966},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.57336290795140388},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.27138173416792649},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11000001430511475},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.60475832223892212},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28624168038368225},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.36390496929175881},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.63609503070824125},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.33771615492557289},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.61056305909298936},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":13738.796409352339},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2696094716950898E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":41.640175254741393},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3279.7624925676141},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":26.600002792565729},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.2776083783699424},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.72239162163005766},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.30849279861995338},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.55772963207835424},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":15459.507540426941},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.1295192178134553E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":44.016073042516545},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3896.885714589584},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":27.311868072252864},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7.2986658881692328E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.2524710027711752E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.4650308747061856E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0540157311936681E-2}]
["LAC","BRB","Barbados",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":151.19999999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":134.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12703736.75},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.5284344795474691E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.68753374417622903},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15491823468742},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15754802113635094},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.71722546219825745},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14019732177257538},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14257721602916718},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.81357067729644261},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.18642932270355742},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.48999031851732899},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.88586223500566852},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":99421.649357986375},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.913495473129738E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":82.859675930046819},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.83417449184607639},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.16582550815392363},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.49696756532867009},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.8984765239434247},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":109934.35262765092},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.6702260979642032E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":87.645105634693778},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1590693512859461E-3}]
["ECA","BLR","Belarus",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5110},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5083.6000000000004},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":61306626.249120072},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.86233362012996617},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.5949032168458125E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.1717347701575696E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81655220687389374},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.4555069208145142E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10889272391796112},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.91343968653591012},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":8.6560313464089877E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52380981949319361},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94700511393419629},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.88233473403459317},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.11766526596540683},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51327648207968113},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.92796170537984346},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.191482624779125E-3}]
["OECD","BEL","Belgium",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4972.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4566.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1937597747.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5617473941294499E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":501699165.80688524},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8620708967768604},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.84436928834419267},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.8303833320310198E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.7326878335497118E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.86499999463558197},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.7420586943626404E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.6579416394233704E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.91610372145296126},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":8.3896278547038752E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52471196453461399},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94863611804282888},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":422792.4763343081},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.9839453579877883E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":168.22178719852366},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":56375.625896837249},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":175.84503118664728},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.92853060554372557},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.1469394456274427E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52892018710370781},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95624423867210795},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":455500.44918271311},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.8881039917615448E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":174.61270675002473},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":60459.286524348099},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":183.13751465060747},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9873681314566601E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10045743990296414},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.0006916284032364E-3}]
["LAC","BLZ","Belize",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":158.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":141.19999999999999},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4730458.5},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9758725982441963E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.52527625506642783},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22650449012489846},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24821925480867371},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.53384429216384888},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22241643071174622},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.24373927712440491},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.67909412318533779},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32090587681466226},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44445136716870459},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.80353155275142285},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":38560.464505685755},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.9651578497463389E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":49.575409002004356},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.68654266017026699},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.31345733982973301},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.44697372926830808},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.80809177617340733},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":43084.540440083081},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.5099743723264232E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":52.523510613829984},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9726032701555225E-2}]
["SSA","BEN","Benin",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4138.3999999999996},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4030},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":25546904},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.2610438604579817E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8403949.3807323985},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.0398688572031363},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10355935357258994},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.82705610217024139},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.9384544257168751E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.5000007152557373E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87185698747634888},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.3143042623996735E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5988031660679406},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4011968339320594},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41726175025687673},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.75437495945516597},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":35694.439577078272},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.972948473539832E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":30.067233390770454},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3350.8755209544761},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":46.502189496276777},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.42920788328717097},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.57079211671282903},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35983024197232671},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.65054351143258882},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":49469.574393998038},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.9621473448490409E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":30.218800259334792},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":4340.4425046666429},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":51.683801584370073},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5.5926126592299522E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.4837495384740116E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0008445472967594E-2}]
[".","BMU","Bermuda",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":15423736.333333334},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2951833643553007E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SA","BTN","Bhutan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":367.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":358.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9150501.6999999993},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.7107759164529744E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.18612569013712782},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.6428181094688542},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.17105620039401798},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13961803913116455},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.67955100536346436},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.18083095550537109},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52109498009641642},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47890501990358353},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39094675933717066},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.70679961808755831},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":69653.629182551755},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.1748168042007525E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":63.313094417830825},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.43569504497751405},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.56430495502248601},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36202704529287516},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.65451515133212312},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":79629.815124269502},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.5082945787543729E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":65.723980465609515},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6674544701291514E-2}]
["LAC","BOL","Bolivia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4874},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4750.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":52542542.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.7789808097135003E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":24367336.789693605},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.1562693885457094},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.21472821921464796},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4114515587175202},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37382022206783178},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.16900002956390381},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.43488737940788269},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.39511260390281677},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.36484374802988728},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.63515625197011272},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.33803406163849653},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.61113780830861875},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":18316.536033222706},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.1002238280286118E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":64.074767532049947},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5823.7938408277823},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":30.724117495636154},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.29958561382560112},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.70041438617439888},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31593513875729529},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57118477153434932},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":19605.526497714065},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.0185671306887405E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":66.822616906859324},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":6560.4529042356617},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":31.017605932724781},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.2412267572739544E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13845165693825348},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13236849482269664},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0318756395333433E-2}]
["ECA","BIH","Bosnia and Herzegovina",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1435.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1045.4000000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":17888211.417349495},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.55908081440502377},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.365615291029109},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.530389456586721E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.69900000095367432},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.24959269165992737},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.1407318562269211E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.88129617012991002},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.11870382987009002},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51292478425815058},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.92732586461635569},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93149411362960866},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.8505886370391386E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52992374531827047},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95805858946499889},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-2.5712607700244723E-3}]
["SSA","BWA","Botswana",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1044.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":863.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":58880563.200000003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.8152840408635826E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":15824248.349636883},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.720907426313941},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.33443744910491696},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.264450993847411},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4011115570476721},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.34399998188018799},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26065146923065186},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.39534854888916016},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45467731763278074},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54532268236721915},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36845517543532608},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66613668245161495},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":76661.383656082326},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.6754892520397959E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":79.830617724406451},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":14065.856559540656},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":64.920425195572648},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.46527445117423843},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.53472554882576162},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37204377384914772},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67262457352061655},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":92238.174021121245},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.2051867162178807E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":87.395907803601204},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":16790.158080458561},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":71.475586589423429},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.5116612811005818E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.5575164179141106E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.3078930779097696E-2}]
["LAC","BRA","Brazil",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":100772.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":92503.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6645702784},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6416060695470431E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2351043438.0241737},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.8267035293848397},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.54568866168076913},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.23171729484330958},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22259404347592129},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.53999999165534973},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23512879014015198},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22587122023105621},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.71027065690548963},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.28972934309451037},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45500894474559389},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.82261878552942747},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":85837.565883676449},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.0930761794520914E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":103.8033732921766},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":17036.28351837067},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":74.676391915144208},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.70507937010099098},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.29492062989900897},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.45325097467572212},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.81944052008964907},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":93805.320894115866},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.8152234033711885E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":108.53600681351514},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":18664.116455198418},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":77.942143102011272},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.196742057800293E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1217044045928633},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12137422103713161},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.6892466817557301E-2}]
[".","BRN","Brunei Darussalam",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":211.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":197.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":60052358.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.2537027511002951E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1600895645539093E-2}]
["ECA","BGR","Bulgaria",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3344.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2987.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":140916256},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.11902284177149583},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":53505147.614743479},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.6336953037612063},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.80108682633843387},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.8833589747189107E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11007958391437703},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.84100000560283661},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.1008577942848206E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7991431355476379E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.87918827705266867},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.12081172294733133},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51221097030800067},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.9260353476462011},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":46237.382434995947},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.8980981342573033E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":82.132014706028215},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9230.288705158624},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":57.56409544821831},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.90528283915772534},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":9.4717160842274647E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52104759615717322},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9420112411053696},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":50779.109959639674},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.5753698969311103E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":85.941187296753156},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10021.863584859371},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":60.760947040155308},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.3681839933130008E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.5221525841278077E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-3.0962296549391969E-3}]
["SSA","BFA","Burkina Faso",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6419.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6021.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":30391745.199999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.0168454475279834E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":10982521.069977438},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.7672831225501517},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10065214664395765},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.76665837829519767},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13268947506084469},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.4000020027160645E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.8064274787902832},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13957251608371735},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.43135102048485574},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.56864897951514426},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36055599094190666},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.65185560593721203},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":20288.757872212536},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.0885005185642534E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":32.071607838416014},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2946.40262374141},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":33.124099143056434},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.27896529699972278},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.72103470300027717},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.30895230363831189},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.55856037939554837},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":26073.539829776411},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.7058337728623363E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":34.117880342123328},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3918.967583377821},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":35.48796263505195},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9.0118015513700606E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.7106449932983214E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1664584423283815E-2}]
["SSA","BDI","Burundi",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4308.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4241.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7849543},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1714022238151993E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2301418.6156413844},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.4107410736366206},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":9.193917985060085E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.82595245663634886},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.21083635130503E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.259568452835083E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87083423137664795},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.6570084095001221E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52824175552139296},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47175824447860709},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39336693332607769},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.7111750938018605},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":10468.407472396513},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.5987835395424348E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":14.919184708948348},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":933.15851332933767},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":24.604139559671584},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.32977533430362677},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.67022466569637318},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.32615854328431426},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.58966784689607565},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":14326.719317381063},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.2160980623062003E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":15.120608566813344},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1243.3708296630884},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":26.820085763954705},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.7917345101997552E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.4256334709328626E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1485528317314694E-2}]
["SSA","CPV","Cabo Verde",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":215},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":192.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8990395.5999999996},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.970958534511586E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.52975813632787661},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21050240592564157},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25973945774648183},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.53499999642372131},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20770825445652008},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25629174709320068},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.67100665069028897},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32899334930971097},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44171263684563972},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.79858015335967703},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":52965.067661034176},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.6214562717011221E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":57.956461481743673},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.67610966600750355},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.32389033399249645},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.44344071478307651},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.80170437628015012},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":58929.823234806565},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.242254459176492E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":61.229651247782812},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5039283260334361E-2}]
["EAP","KHM","Cambodia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8806.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8788.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":23801089.199999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10778104533680963},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":14910830.493819013},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.5962282724537888},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11885897191674556},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.493630919176549},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38751010890670551},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.9000005722045898E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.52100259065628052},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40899741649627686},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.23472794137323427},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.76527205862676562},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.29397182768112723},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.53147690976080919},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":5337.4183515342702},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.86274400517394E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":46.153719624259175},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2477.727454554305},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":15.781654745074679},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.1443522548758234},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.85564774512417663},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.26336713218079644},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.47614613498218034},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":5665.8028956496983},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.6795781885151809E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":48.102890781136097},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2863.9863931348809},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":15.680552056562741},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.2405268725226909E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10715036602960945},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.4200370064500771E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0631623481785466E-2}]
["SSA","CMR","Cameroon",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9634.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9222.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":75402086.400000006},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1176896526359556E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":28779979.108582459},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.6199493097447872},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.13710854740264772},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.70685195796821831},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15603949462913405},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.1000020503997803E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.74462252855300903},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.16437745094299316},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46771094376875633},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53228905623124356},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37286886427815563},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.67411626922132839},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":26697.567420648717},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":9.6883370147562483E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":43.93037047217063},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":4534.3561444302095},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":38.48636393534219},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.35633534934927413},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.64366465065072587},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.33515278946334082},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.60592870496048223},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":32015.244708835085},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.276994825593343E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":46.203372790834486},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5582.1434910130392},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":40.49208638224745},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8.0129118526683137E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.5226162053011886E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.4429372852314815E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8760831642865123E-2}]
["OECD","CAN","Canada",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":19657.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":18274.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6050797465.6000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.593024794813255E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1765402179.1055443},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.4274328746244591},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.83780240903886916},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.6332609831129661E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.5864981130001183E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.84741438925266266},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.1809068322181702E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.077654242515564E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90703906834439307},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.296093165560694E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5216423231414965},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94308645862628915},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":333253.98297879519},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.3496096606814439E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":168.81262045412407},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":50397.699300813714},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":155.73227211058787},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.91297421719134642},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":8.7025782808653585E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52365219360832116},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94672013928594123},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":356723.8679971571},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.2447491330701355E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":174.62183863718036},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":53816.745602134011},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":161.38449295549978},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10543384813138851},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10572076693514351},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.3089227475286775E-2}]
[".","CYM","Cayman Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","CAF","Central African Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1836.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1720.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6799470.4000000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-9.5784786869742376E-3},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1556472.4974063807},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.3685130391511962},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.12575873667190646},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.6861890937824755},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.18805216954561815},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.0858051776885986E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.72143149375915527},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.19771045446395874},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40074686437039941},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59925313562960059},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35019224251323661},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63311880033289181},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":11800.137595530987},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4015581604817261E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":18.631390971882325},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1329.3341294861839},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":24.985922981096476},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.29026271802232284},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.70973728197767716},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31277804642086449},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.56547700799785205},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":14187.753626234795},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.1896257019623276E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":19.905317790302394},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1673.2420758451926},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":26.292139275818151},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.4860923831392326E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.8778172809653496E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1902843949636999E-2}]
["SSA","TCD","Chad",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5057.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4768.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":31495626},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.589563350555827E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12559280.984015133},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5077570953373973},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10657834599574967},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.85268103654860505},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.0740617455645271E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.0000002384185791E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.89713537693023682},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.2864620685577393E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72345299952448516},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27654700047551484},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45947299472929115},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83068942110382249},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":42274.790201172313},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.7325546008278996E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":34.070039180830413},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3901.4974126357442},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":52.616103274719897},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.58329093709402458},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.41670906290597537},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.41200871083137036},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.74487789579861663},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":64205.92348145062},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.6394615712785394E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":33.442148832517034},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5036.8766312593007},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":62.054536562673597},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.8635894550996669E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5020825174531069E-2}]
[".","CHI","Channel Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":80.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":72.599999999999994},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.9284138621402242E-3}]
["LAC","CHL","Chile",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8624},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8058.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":626593971.20000005},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.0873914441136261E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":258215168.95068589},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4266350181761296},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.60597727161336257},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24341094953118711},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15061177885545032},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.5949999988079071},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25019225478172302},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15480774641036987},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.80093317665366004},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.19906682334634004},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.48571077305496968},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.87812516844573008},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":96032.318107215979},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.9861719481785402E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":123.8675458553288},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":20692.279962492383},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":81.138794084049124},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.79353674672258323},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.20646325327741674},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.48320605641487407},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.8735968465646673},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":103702.0803633959},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.7431499983846279E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":128.60489071587975},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":22392.744530797969},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":84.136067584998671},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12449919263108589},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12377538003565383},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1942895928094872E-2}]
["EAP","CHN","China",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":800750.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":764145.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":29496855347.200001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10811186767291131},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8344129245.8807421},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.5350429599064221},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.48515456598955892},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21848576733714772},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.29635966667329339},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.45599997043609619},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23128250241279602},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.31371748447418213},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.62078788294935139},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.37921211705064861},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.42470662389372416},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.76783467927009774},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":47134.787559125718},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.8918332700790451E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":63.603840871948698},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8059.4506618753794},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":53.815965107112589},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.59242513928601181},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.40757486071398813},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.41510190422838239},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.75047013530300777},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":50149.704707222423},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.5464790270597746E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":65.854575509777376},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8726.5299848630657},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":55.006036953118326},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.3417701721191406E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.7375859201603255E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.6130675557203558E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.8050477455243582E-3}]
["LAC","COL","Colombia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":25361.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":23126.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":929188454.39999998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.4514483988830733E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":345176479.72798252},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.691922853875357},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.40927833071684333},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.44249432976337649},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14822733951978018},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.39399999380111694},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.45468801259994507},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15231199562549591},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.73412406826845789},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.26587593173154223},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.46308663045621573},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83722257757768148},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":65717.539102635288},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.0363852082172161E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":84.122625682798102},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":11955.375266345311},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":65.813143645890079},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.72119961016166523},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.27880038983833483},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.45870991012141082},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.82930982683289733},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":73545.319689939148},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.6142112893603534E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":88.563685259358607},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":13389.908695814194},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":69.352170660059414},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5.4611879236557905E-5},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10346531576887788},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10193024772862103},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8070184241855041E-2}]
["SSA","COM","Comoros",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":193.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":185},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1117549.7083333333},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1926646767702351E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.15341613034777513},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.60852323488182047},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.23806063477040434},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10799998044967651},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.64116829633712769},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2508317232131958},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.39189076854014998},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.60810923145985007},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.34719322666383218},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.62769682609631949},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":14775.892966334872},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2457661953786558E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":27.869854548292778},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.30097669561311696},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.69902330438688298},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31640621273939112},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57203643458739728},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":16834.658622889307},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.1002546091042727E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":28.757544855638489},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9099778931535702E-2}]
["SSA","COD","Congo, Dem. Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":28683.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":27621},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2326164.6984374998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.27966366849921587},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":27456315.114944726},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":8.472239223286547E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.12799928124138577},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.70186124796843163},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.1701394707901826},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.0999970436096191E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.73969036340713501},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17930969595909119},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.42932788967947577},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.57067211032052423},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35987088076841145},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.65061698303675541},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":272.01219430198097},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":9.3896328751157068E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":140.31990821103409},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1494.4131477483879},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":3.8326405894115094},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.31116773939976022},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.68883226060023972},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31985729348918651},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57827570501920822},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":323.52717621438842},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.9922065248169763E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":147.76254126821323},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1848.8328699888925},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":4.0021149665737807},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.0142173894296458},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.6727081976191638},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1066719040003368E-2}]
["SSA","COG","Congo, Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1962.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1764.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":45125065.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5556153477541173E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13856656.991800001},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2565622160311687},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.1821562187101245},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.49427358712638236},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.3235701941634932},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.1470000147819519},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.51552069187164307},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.3374793529510498},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.36018727531964168},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.63981272468035844},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.33645720026210463},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.6082869725055533},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":45459.657627126486},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.9631507832709407E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":62.89677848970846},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9032.804321977168},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":48.319677504391748},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.30341852423933174},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.6965814757606682},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31723311015467587},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57353139717082369},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":52783.269121690995},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.2240960205958819E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":67.951248528882488},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10917.448622904918},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":50.968543721840689},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.8478771658504709E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.3933784623916921E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.0177620413243685E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9763705840600174E-2}]
["LAC","CRI","Costa Rica",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2259.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2051},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":43599670.099054001},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.6027788080284292},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.18175841295875086},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2154627790128199},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.60899999737739563},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17936931550502777},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21263065934181213},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.73667583947678517},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.26332416052321478},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.46395075867304103},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83878485039116213},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.74120895124477004},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.25879104875523001},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46548584527326414},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.84156016083140872},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.9986008941516725E-2}]
["SSA","CIV","Cote d'Ivoire",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7512},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7305.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":192183907.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-2.5501344945110811E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":31466876.915110268},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":6.1074986157178515},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.12001791734157152},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.7008827474272149},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.17909933523121352},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.2000026702880859E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.7391277551651001},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.18887223303318024},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40124037082203151},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59875962917796854},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.3503593628446553},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63342094016037531},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":85530.296231314685},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.2074414869945716E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":34.929585246463859},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":6707.628944789768},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":67.280518411904836},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.27599725158867894},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.72400274841132106},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.30794720891033156},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.55674325071264863},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":100845.61247625678},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.4173773407315021E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":36.726603162771454},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8314.119517054809},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":69.712679075620159},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.3435569090001727E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.0974787779098186E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.6060161098426967E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.5019434556902814E-2}]
["ECA","HRV","Croatia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1875},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1575.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":58248278.552200794},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.78117120400746665},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13145347006380223},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.7375325928731123E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87000000476837158},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.8092791140079498E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.1907211542129517E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.89940052384395619},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.10059947615604382},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51905561716379656},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.93840990675962865},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.94369583985917405},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":5.630416014082594E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53405572074558794},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9655288615269203},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-4.0541645186801976E-3}]
["LAC","CUB","Cuba",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5238.3999999999996},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5088.3999999999996},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":70679714.000969201},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.1220223028940107E-3}]
[".","CUW","Curacao",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["ECA","CYP","Cyprus",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":600.79999999999995},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":514.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":97087750.400000006},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.3677156690602576E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":23825229.553399999},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.0749974803976245},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.77718942003664437},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13368848297949851},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.9122096983857119E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.84900000691413879},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.0601451694965363E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.0398556292057037E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.89712465408474074},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.10287534591525928},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51828491982606506},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.93701654929864531},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":186535.04067108856},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.4604582384956742E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":104.49242274374784},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":23426.387415071677},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":116.19544273569099},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93358406452819265},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.6415935471807366E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53063148335424803},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9593381216815674},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":207462.87531563497},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.287421748458353E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":110.71417700303024},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":25823.019870354536},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":123.76470393775688},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.2580880557789523E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10284386528132816},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10499243589576233},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0488629074600903E-2}]
["ECA","CZE","Czech Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5361},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5050},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":217033770.10982674},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.9053254988056314},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.6441007307357289E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.8233493887011313E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.90799999982118607},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.4564086496829987E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.7435913681983948E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96975714003292057},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.024285996707942E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54288108282107361},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.98148439100876961},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.97067045076424574},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":2.9329549235754218E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54319036508395513},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.98204354792736526},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3741172970610253E-3}]
["OECD","DNK","Denmark",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2939.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2742.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1183376588.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4842105539241665E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":335834177.17580223},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.5236931474682125},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.87860260973007687},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.1792374530291358E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.9605015739631769E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.8879999965429306},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.9593208804726601E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.3406791090965271E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90745268537194024},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.2547314628059762E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52178238983058545},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94333968769134835},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":415839.11270664044},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.9990701200219376E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":185.90438500656509},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":61987.341931573523},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":173.98139054740366},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.91413814258584358},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":8.5861857414156403E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52404634366863312},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94743273020898666},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":444180.37639886537},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.9090844720428845E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":191.90908365884385},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":65968.893479424136},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":180.14132924116336},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11454296602431925},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11472782828973878},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.7346140303335866E-3}]
["MENA","DJI","Djibouti",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":363},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":341.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3696293276582056E-2}]
["LAC","DMA","Dominica",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1282625.625},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5625098594244021E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","DOM","Dominican Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4809.6000000000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4508},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":199007091.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.7322931516101951E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":64818199.376762256},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.0702347969163939},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.45959661815337788},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38567570860232042},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15472767324430167},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.43699997663497925},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40108883380889893},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.1609112024307251},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.74813355843007112},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.25186644156992899},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.46783078452162735},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.84579961831659589},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":67353.769227358018},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.9922652292975906E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":77.264648879731141},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":11050.016889518474},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":66.906899149279468},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.73087774896237123},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.26912225103762877},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46198730144738465},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.83523508105792077},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":73832.567487727749},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.6291416423215265E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":80.498052129488102},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":12143.058102058847},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":69.690365114237721},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.5168442445642808E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.7740797937805814E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.6085315858237754E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.082658334304674E-2}]
["LAC","ECU","Ecuador",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7385.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7117.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":290389491.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6559426025066032E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":84190684.691943735},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.4491879031812598},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.44513312571647967},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.30735165831541711},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24751521596810319},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.4100000262260437},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.32736650109291077},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26363348960876465},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.64265385322929669},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.35734614677070325},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.43211128534828674},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.78122169876355974},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":56766.75577037406},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.2659891026313891E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":68.170479565886367},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9382.1334718487706},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":59.470400966029111},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.60863958901739956},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.39136041098260038},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.42059274270459973},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.76039712010408611},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":60565.266338555535},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.9214935371285872E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":70.448152831297264},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10178.172160877722},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":60.76618297025594},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.767869051764993E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.7272064386655523E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.5342182606051753E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2366476197256152E-2}]
["MENA","EGY","Egypt, Arab Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":29899.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":26054.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":576058406.39999998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9892988991062889E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":242108683.84138149},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.3793380611552415},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.36979996312984914},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24665112197224126},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38354891489790954},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36699998378753662},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.24735559523105621},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.38464438915252686},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49087477782932748},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50912522217067258},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38071303249992927},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.68829788083709975},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":25574.372969645123},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.0026393067890544E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":71.786438078414378},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":7159.7470388738266},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":37.971085905175634},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.48826279687561952},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.51173720312438042},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37982851493952124},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.68669874576574608},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":29415.508849825306},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":9.3355288929435325E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":77.025264473694094},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8250.7660098310389},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":40.686341319839208},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.0266654631670783E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14004677228842907},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1398749065041342},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4889989076871587E-2}]
["LAC","SLV","El Salvador",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2753.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2642.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":56332422.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8149435379474098E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":23152163.11968904},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4331386276426947},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.34172343583663906},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37359491779810272},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.28468164636525828},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30400002002716064},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.3950042724609375},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30099570751190186},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54553107173944948},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45446892826055041},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39922176307918517},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.72176014492360441},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":32658.956290667564},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":9.1333837055391325E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":72.901949446595751},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":7981.9212459433666},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":43.7101709454152},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.50248292043935538},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.49751707956064467},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38464399760429385},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.69540474275147146},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":35237.700398715955},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.5956381262697786E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":75.815879185894062},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8820.273500601128},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":44.748742554523588},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13831093391491975},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13477203004725957},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.205914552228868E-2}]
["SSA","GNQ","Equatorial Guinea",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":416},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":392.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":58566518.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.1205144452378953},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.7186907359219654E-2}]
["SSA","ERI","Eritrea",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2234.8000000000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2088},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.7245744951490354E-2}]
["ECA","EST","Estonia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":685},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":631.79999999999995},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.90869460013443537},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.4999420698755924E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.6305979166808698E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.9310000017285347},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.6449257507920265E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.2550742626190186E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.94165187008739437},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":5.8348129912605649E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53336355369378918},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96427748037033101},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.95629324627100654},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":4.3706753728993415E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.5383216887539094},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97324138116557246},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.0290092616186603E-3}]
["SSA","ETH","Ethiopia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":46675.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":44326.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":44248390.910166681},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.3985939762555366E-2}]
[".","FRO","Faeroe Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["EAP","FJI","Fiji",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":368.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":342.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.59683033236980965},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21411024392835756},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.18905942370183279},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.58835366368293762},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21861192584037781},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.19303441047668457},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.75943264021296397},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.24056735978703603},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47165708970171222},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.85271726368742762},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.75295961525354504},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.24704038474645498},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46946507362386219},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.84875427872934028},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.2735235799737702E-2}]
["OECD","FIN","Finland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2691.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2461.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1022343027.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2053097699951209E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":249036298.44085282},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.1051968472090463},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.90686275728411192},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.4544396895234807E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.8592845820653273E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.93699999898672104},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.3659195303916931E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":1.934080570936203E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96943431016313986},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.0565689836860224E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54277176016753736},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.98128674463385468},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":406034.50249059079},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.1048482920906827E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":153.54448637562643},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":49453.13649197192},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":174.81426115092285},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.97977624125793905},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":2.0223758742060966E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54627393718337447},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.98761839291625886},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":434311.92751601909},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.0131824769936023E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":159.37680134023063},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":52893.179406528528},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":181.29467476806064},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6.2479692346909465E-4},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.7129986370875054E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.8004748559467197E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6834084388833463E-3}]
["OECD","FRA","France",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":30099.200000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":27086.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":10976860774.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2740324242040505E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2753095421.036581},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.9870978283299201},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.86171968920844888},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.5592589747359406E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.2687721044191707E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.90200000256299973},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.2311715185642242E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.5688289701938629E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90288453332559904},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.7115466674401033E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52023543723973031},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94054292451502797},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":382110.87714966061},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.1232653939736676E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":157.04809610263308},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":50283.301702652927},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":166.56779735834274},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93211833787077158},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.7881662129228457E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53013513173828131},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95844075874345991},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":418782.16211766348},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.0160457872682859E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":163.75019763441665},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":54293.007860046324},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":175.77157945550923},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9885396694660733E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10072919919286745},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.6836774088631862E-3}]
[".","PYF","French Polynesia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":116.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":91.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4005007724259343E-2}]
["SSA","GAB","Gabon",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":604.79999999999995},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":483.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":80601156.799999997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.9442146302005959E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.934293370054346E-2}]
["SSA","GMB","Gambia, The",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":616.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":558.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3373804.3},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.4874246754019751E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1029538.2144596655},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2770073539918867},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.26108301829255481},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.61084808710919447},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.12806889459825074},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23299998044967651},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.63406378030776978},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13293623924255371},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.6709025695212596},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32909743047874046},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44167739094479053},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.79851643166698005},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":14060.384507526049},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4791543957819576E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":27.709920863341971},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1873.3623036487054},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":29.860127665124306},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.63672292577553702},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.36327707422446298},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.43010284440812224},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.77759060257064982},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":16504.925135779751},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.3437715764348714E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":29.420701965173471},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2189.4124329693623},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":32.007139602492408},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.7593881375436409E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3962510894884455E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.3775353696843542E-2}]
["ECA","GEO","Georgia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2196.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1907.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":14258167.89921407},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.36724411167748483},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4966385228840004},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13611736543851477},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36534970998764038},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.49812540411949158},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13652488589286804},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72958326843286325},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27041673156713691},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.46154894037957872},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83444256026599761},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.72797012039761955},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.27202987960238045},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46100266619534885},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.83345494142644161},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-6.8431535291926899E-3}]
["OECD","DEU","Germany",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":42650},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":40576},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13892801331.200001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.2784973609901835E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3646586634.0062189},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8098097551399919},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.90433172514402294},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.6762519755964078E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.8905755100012983E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.89800000190734863},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.8533775359392166E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.34662264585495E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.92919944361089024},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":7.0800556389109787E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52914668148707478},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95665372190694586},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":334697.11135381553},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.3700668723497295E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":153.57202686940423},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":45569.430128942338},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":157.01370374236373},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.92437593370370996},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.5624066296290024E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52751325486899525},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95370062079468676},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":352446.24333350925},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.2782590374036678E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":157.71653525480278},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":48109.845334160025},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":160.9126212572811},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.6422668905819163E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11660202645814363},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11647394065186106},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.362024328204918E-3}]
["SSA","GHA","Ghana",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":12622.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":12312.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":113946520},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.651259367881193E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":44512780.780311897},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5598607411738876},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.14656548715764628},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.64107626170617749},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21235825113617621},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.8999977111816406E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.67755728960037231},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22444269061088562},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4083471543408051},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59165284565919485},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.3527659940306333},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63777193159974888},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":25150.699232525199},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":9.6442609516178592E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":49.72399101634916},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5155.8114474295498},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":36.577815117233591},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.30608199533121688},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.69391800466878317},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31813506426313415},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57516205608834903},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":28613.309608807551},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.4690139434172185E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":52.105834422758356},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":6152.5267015599966},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":37.564593279529745},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.3320810654584099E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.3375192550581411E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.3808665886120426E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9700958788887299E-2}]
["OECD","GRC","Greece",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5123.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3823.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1080065510.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4234652027837816E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":245932127.47219309},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.3917219010847628},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.55153403446255145},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.35587024017396862},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.2595725363479958E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.67199999094009399},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25948360562324524},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.751638650894165E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.85624678265371801},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.14375321734628208},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.50444209487685754},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.91198985920933173},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":327292.02493850491},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.314916399074861E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":117.49003123891242},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":35442.833874091659},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":152.17339870701991},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.90870197257586149},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":9.1298027424138548E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52220544669410995},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94410453973942621},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":381970.52245221485},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.130674025065372E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":131.44984788120001},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":41987.714731320579},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":166.80288094932072},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.3132755792584334E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.8647004062279058E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1902806430431165E-3}]
[".","GRL","Greenland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","GRD","Grenada",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3746328},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8669983851154632E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
[".","GUM","Guam",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":78.599999999999994},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":71.400000000000006},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.7963835963277107E-3}]
["LAC","GTM","Guatemala",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6292.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6108.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":116025889.59999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0544590628263743E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":47900023.345071025},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4222512119493405},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.24707059964802369},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.39578973675322204},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.35713966359875426},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20300000905990601},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.41948184370994568},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.37851816415786743},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40891493355370645},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59108506644629355},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35295826598557728},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63811954349594102},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":30516.637791526264},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.7583748085414241E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":73.198034835727952},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8357.4905659829819},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":40.299516029088181},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.34908626833900219},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.65091373166099786},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.33269797085476566},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.60149059462045318},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":32661.468606964027},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.1566042341683527E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":76.219678502390281},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":9344.535582970042},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":40.788784315546422},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.2563185972325944E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12972936545673064},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12487884747162308},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9956721444876443E-2}]
["SSA","GIN","Guinea",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4353.6000000000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4156.3999999999996},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6356909},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10398093708231633},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5278639.1101492196},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.2042704317060802},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11715244624335201},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.79295409020592855},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.9893463550719477E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.033848762512207E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.83500134944915771},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.4660162925720215E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5658283535273515},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.43417164647264844},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.40609520606676286},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.73418676507721115},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":7052.3005852396254},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.9859192246801646E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":38.462366742348628},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1936.75383491708},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":20.448727270474215},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.426297350858928},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.57370264914107194},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35884462336003808},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.64876159396657196},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":9269.3283381549463},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.6056359579340103E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":39.69362380675723},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2472.1434276939999},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":22.349064966243496},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.6976946768506549E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.5352837129770946E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2024454191539221E-2}]
["SSA","GNB","Guinea-Bissau",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":717.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":672.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1349051.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3363172531124456E-4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.14436877110917939},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.64570520953947208},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2099260193513485},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10062634944915771},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.67871558666229248},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2206580638885498},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40748206012716848},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59251793987283141},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35247303974155914},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63724229431618173},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":5309.1318860688307},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.0980059336813215E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":16.800383358453281},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.31320022158494082},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.68679977841505913},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.32054557040079906},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.57952005312198063},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":6242.8376586779568},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.8219216309595443E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":17.593817700708598},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6587360220179889E-2}]
["LAC","GUY","Guyana",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":304},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":269.39999999999998},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.42959666463889573},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.28897405347222321},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.281429281888881},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.42834961414337158},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28960582613945007},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28204455971717834},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.60419266939102234},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.39580733060897766},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41908684409011321},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.75767457914377156},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.60297455962449442},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.39702544037550563},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.4186743451101842},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.75692881488172825},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.1630513069186001E-3}]
["LAC","HTI","Haiti",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4679.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4025.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":28689233.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.1697737371970585E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7619665.7165176775},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.7651564605791514},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10210965250520565},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.82522125197994944},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.2669095514844906E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.0584008693695068E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.86338609457015991},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.602989673614502E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.58422235919375998},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.41577764080623997},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41232412630260434},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.74544814105396817},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":35075.432074697543},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.9870959777257151E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":24.354114069188427},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2709.8980726977288},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":45.879573037223487},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.44346882920208153},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.55653117079791847},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36465954866074701},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.65927450111719532},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":52171.8907119184},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.8357947438913722E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":26.142973529350407},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3824.423422413668},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":53.34559657260268},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.3020452776098576E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5615666101887119E-2}]
["LAC","HND","Honduras",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3819.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3645.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":64770748.799999997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6402306727327229E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":18231347.474165291},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.5527131986148204},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.24186409111390494},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.42255093751465744},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.33558497137143761},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20099997520446777},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.44532674551010132},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35367324948310852},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4188492229477716},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5811507770522284},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35632239978860231},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.64420162099213241},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":29367.710714497156},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.9810710868338684E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":47.923260474125684},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5336.0295237369346},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":39.674822339505397},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.36237547849489665},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.6376245215051034},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.3371982103110126},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.60962665778764946},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":32029.405313545038},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.307085847557915E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":50.264081800456104},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":6050.7478462176414},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":40.591636645977459},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5.2981516894172222E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.1198245530417398E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.7984703913938377E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.2012378634658667E-2}]
["EAP","HKG","Hong Kong SAR, China",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3877.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3749},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":830517120},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5421084475959513E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":257487431.55419588},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2254666372917429},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.85029131281206194},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.8002456442893854E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.170623074504422E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.82778598368167877},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.6721819341182709E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10549219697713852},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90264705956795865},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.7352940432041332E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52015501946008658},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.9403975357770934},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":227359.66081624807},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.0486296202214061E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":149.19494619715067},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":36850.727330545909},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":128.47681024268181},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.88696596667172722},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.11303403332827276},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51484479619317602},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9307970884338912},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":237367.92666907114},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.9388900174076513E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":152.69165082706954},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":38765.147072464417},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":130.70809134498683},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.4132948482737821E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1155876851143213},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1149378203201003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.6365674512050876E-3}]
["ECA","HUN","Hungary",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4494},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4129.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":527585875.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4036102990578664E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":138143074.45453686},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.819126491018046},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.85684565962136827},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.3751290229031721E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.9403050149600007E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87799999862909317},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.2852844595909119E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.9147156774997711E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.92507082663924989},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":7.4929173360750126E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52774857243638262},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95412605562126185},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":126745.47862754142},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.4680850639033203E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":93.048248825248706},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":17016.605948486733},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":96.514331117529522},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93688594535668857},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.311405464331149E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53174962763896549},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9613596346741422},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":136318.98653372534},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.2956016555764027E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":96.518381132649893},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":18226.14075041192},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":100.41344916474593},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.7836584203383506E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10316283191534691},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10374462173932515},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.865291708415204E-3}]
["OECD","ISL","Iceland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":199},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":190.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":53269578.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6596123590795048E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.9589457298680466},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":1.114446406276799E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.9909806069185405E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.95100000128149986},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":1.3301386497914791E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.5698611289262772E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96975310853588237},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.0246891464117711E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54287971760058062},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.98148192280229396},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":270703.16531562799},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.8029868473186375E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":142.75087961015367},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.96382014646169112},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":3.6179853538308882E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54087058765941187},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97784958095218122},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":283846.94834622764},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.7059858985144497E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":145.9451283601},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.341233770384603E-2}]
["SA","IND","India",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":494852.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":477542.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6994238156.8000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.2974034050549261E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2148388915.1766992},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.255573563702149},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.1638723152280584},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.71859515905134441},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.1175325257205973},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11799997091293335},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.75801932811737061},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12398069351911545},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.58233651800595021},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.41766348199404979},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41168550769231521},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.74429357107973104},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":50226.549825179121},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.5032274212815343E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":45.576711377513519},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":6074.2809485213656},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":54.867790162489882},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.4876421477306474},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.5123578522693526},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37961833918506144},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.68631876527112501},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":60526.839254750339},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.5058718227404416E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":47.214800788834197},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":7257.2596072060487},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":58.350110412282362},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.9078871783088234E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4946524195675959E-2}]
["EAP","IDN","Indonesia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":122576.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":117310.39999999999},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3755862784},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.736598152815878E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":943057213.78539824},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.9826457282735794},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.18781361561284676},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.46940941507285572},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.34277696931429757},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14399999380111694},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.49415388703346252},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.3608461320400238},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.35397087876829841},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.64602912123170153},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.33435208846781012},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.60448110335149863},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":57748.846765002621},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.1534882967407053E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":59.29601560670659},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9636.1628961110855},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":54.335374074718743},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.28523541417930826},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.7147645858206918},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31107560731067851},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.56239913797039143},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":63418.238358343508},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.6069748211138885E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":62.467208793232096},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":11140.982577271907},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":55.48011489890726},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.4583451888140512E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.385335299164707E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.019703518407035E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.5170447477194629E-2}]
["MENA","IRN","Iran, Islamic Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":25556.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":22654.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2381722470.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9118038685488176E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":454674095.77017385},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":5.2383069379960894},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.37514084920094842},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2911926276683629},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.33366652313068856},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36679708957672119},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29508092999458313},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33812198042869568},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52925641555746605},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47074358444253395},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39371053637512626},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.71179629988182147},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":131480.04752311311},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.5136829269771883E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":71.462526975149672},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":15832.420693096425},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":87.226006510562328},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.52033929167769932},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.47966070832230062},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.39069085407277609},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.70633696239641686},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":149143.09941790233},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.2181388343574718E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":76.193298742332388},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":18063.250579076433},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":92.621620438505104},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7.3149949312210083E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.1521758296106807E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.1230439400219985E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4039582237572389E-2}]
["MENA","IRQ","Iraq",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9590.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8819},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":330663018.66666669},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.6437327087099476E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.35437611979437067},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.29331616724778281},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.35230771295784652},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33099997043609619},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30393627285957336},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36506372690200806},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50146345985337504},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49853654014662502},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38429876890376935},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69478059762721656},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":48789.205850590057},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.3009812928083824E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":52.636591369205618},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.47553114995353235},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.52446885004646771},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37551708791341093},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67890403995814785},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":53866.319100894892},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.8504674880096438E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":54.816271819503932},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6962613491555274E-2}]
["OECD","IRL","Ireland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2222.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1972.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":770848652.79999995},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.136144689634977E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":260347115.46902236},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.9608496003932876},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.81769527961628052},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11849405932285832},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.3810661060861168E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.86499999463558197},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7747029960155487E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.7252967953681946E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.92761176287496816},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":7.2388237125031826E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5286090315133064},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95568169493128152},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":393479.07872512419},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.1063397701332198E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":208.23730457708683},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":67036.229127039856},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":170.17102784304763},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.94820190244210001},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":5.179809755789995E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53558164744778602},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.96828761162417598},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":428409.2520791507},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.9995823505596427E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":218.30664606515924},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":72779.014059883702},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":178.55207320707854},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.1816726011388442E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11035250831193755},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11234574374038087},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4869781602834501E-2}]
[".","IMN","Isle of Man",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["MENA","ISR","Israel",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3670},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3457.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":720747699.20000005},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5343816854376001E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":270179772.6164692},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.6676597297427209},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.8252697899385435},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.0387682568738582E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11434252749271792},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.82284693419933319},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.1225034296512604E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11592803150415421},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.87830882442525793},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.12169117557474209},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5119131537058591},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.92549691970012815},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":209010.69006042797},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.1837246336349082E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":173.99819040581619},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":41589.302748790826},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":122.35823304200072},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.87651137307727256},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.12348862692272744},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51130446730674306},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.92439646470426196},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":222035.23316451351},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.0563622099981291E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":179.3810049617976},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":44222.136898834862},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":126.05000264682451},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5.014784195843865E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14664631199780165},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14656476557525472},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.2965844753985842E-2}]
["OECD","ITA","Italy",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":24939.200000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":21993.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8330127872},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.7248455520866578E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2059763329.8539524},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.04421602776599},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.76432339659798043},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13969293642164218},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.5983666980377372E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81000000238418579},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11261897534132004},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.7381022274494171E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.88843092072132557},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.11156907927867439},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51534088617431517},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.93169397835772816},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":388253.75200068182},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.0815510095106823E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":151.93919797262672},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":49306.079147705903},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":167.23425462820614},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.91279842578980341},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":8.7201574210196586E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52359266385508441},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94661251438345084},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":426824.32034931774},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.9661567644338541E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":159.74410959418481},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":53855.585621643608},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":176.52224930701587},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9803641703331239E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10120806229194701},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.0485203049011763E-3}]
["LAC","JAM","Jamaica",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1449.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1247.5999999999999},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":67992505.599999994},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.0406799388146981E-3},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13537748.912200382},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":5.0224380760027492},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.31726154704598014},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.40558074836324776},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.27715770459077216},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.31044840812683105},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40962809324264526},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.27992349863052368},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53373363357998649},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46626636642001346},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39522669519591441},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.7145373904520822},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":78929.591248562399},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.8392544676344558E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":54.020031182954028},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9251.1863427726457},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":67.684444544514776},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.52585227137921153},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.47414772862078847},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.39255776177332352},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.70971217812141441},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":92312.390289252304},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.377185505826841E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":58.418648981491771},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10864.16842383213},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":73.004318215902913},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.0818497167889544E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.0491298204501188E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.2997752546771831E-2}]
["OECD","JPN","Japan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":66637.399999999994},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":64184},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":28069742592},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.2908690008808572E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5923789820.7316875},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.738477130596932},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.83306764049660165},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11164373393767438},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.5288625565723976E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81299999356269836},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12439610809087753},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.1603903770446777E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.93776300378811639},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":6.2236996211883548E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53204663347394332},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96189659681980111},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":474169.06415504072},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.840316036916324E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":142.77904193259931},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":50268.716606484304},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":187.31951887001139},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.929563652805241},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.0436347194759011E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52927001677694663},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95687670197698382},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":500034.81426405389},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.7575460234947999E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":146.29935414010527},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":53054.184007667624},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":191.93515258402533},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.3064613342285156E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.8475710625368992E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.7948110553417613E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-8.3474761193300269E-4}]
["MENA","JOR","Jordan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2201},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1913.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":97950742.400000006},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9501091819689922E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":29392231.719175588},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.3325384521957417},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.52905206641301628},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.10467883243977325},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.36626910114721045},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.55099999904632568},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.9800407886505127E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.34919959306716919},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59090758219723183},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40909241780276812},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41458800082796055},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.74954104018077716},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":49706.002469092462},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.5744313631546083E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":73.00249207896232},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9638.0161861494707},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":54.735198056543283},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.61208647934696803},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.38791352065303203},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.4217599928030264},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.7625074123729858},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":56861.427429763527},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.1552632868915811E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":77.674478070635146},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10855.572318762126},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":58.944021469578814},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9.9625026478486894E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.8736999578144663E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9444243497130352E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6711661242271675E-2}]
["ECA","KAZ","Kazakhstan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9130.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8665.7999999999993},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":180340590.84801188},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.81907918519810241},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.12783299285276767},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":5.3087821949129935E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81031186878681183},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13402770459651947},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.5660426616668701E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.93913112796736631},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":6.0868872032633616E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53250993312383066},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96273420451900715},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93572493379740862},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.4275066202591352E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.5313564643157177},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.96064882769063187},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.0305043027946326E-2}]
["SSA","KEN","Kenya",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":17619.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15562.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":103600180.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.1053629197246035E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":49721163.514265686},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.0836234206441224},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.20463698031346206},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.52820706726091415},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.26715595242562384},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.1750827431678772},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.54783427715301514},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.27708297967910767},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4337432083295571},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.56625679167044285},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36136607807268351},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.65332017690749322},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":12462.584265256592},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.3907786294672554E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":48.611828154903044},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3495.2958813814994},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":25.983004801497891},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.38720923396293372},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.61279076603706628},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34560787837202062},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.62483064664751686},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":14722.84988600048},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.244427371185111E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":52.7040527498296},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":4235.2052012193944},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":27.772442681237905},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6.1932872323428884E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11796710014568848},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11291228533843367},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6353849777540548E-2}]
["EAP","KIR","Kiribati",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["EAP","PRK","Korea, Dem. Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15898.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15175.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.1654676642804762E-3}]
["EAP","KOR","Korea, Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":26753.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":25831.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4690792550.3999996},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.0835544673648746E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1232603608.287106},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8055969647197316},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.71138796504346558},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.861333316056987E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20999870179596453},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.68500000238418579},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.6073383688926697E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22992663085460663},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.77208406703310695},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.227915932966893},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47594135110520691},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.86046285628144559},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":190292.67617098082},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.2021941705097455E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":119.28464100632327},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":28386.275399514321},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":113.26019974166805},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.74869391435171317},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.25130608564828677},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46802054266364884},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.8461426854455758},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":198477.83421100894},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.0742392656527128E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":122.37907600823087},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":30037.282552335608},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":114.87311180009202},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.7374215967514936E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.4478761093381159E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.3814864518109332E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1691029036951824E-2}]
[".","XKX","Kosovo",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["MENA","KWT","Kuwait",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2073},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2014.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":243764656},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.0477835839647047E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.70308173651633143},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.3353272316007967E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2235649911676606},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.67201352119445801},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.1028632819652557E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.24695783853530884},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.75873762407122924},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.24126237592877081},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47142173041195218},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.85229175343023089},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":126898.71897136212},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.117102236799221E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":92.126697610565898},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.73126709998021111},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.26873290001978883},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46211915072903942},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.83547345372553594},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":131667.90647290525},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.964945052444881E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":93.076387723863888},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.1103635535128346E-2}]
["ECA","KGZ","Kyrgyz Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2499.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2302.1999999999998},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5791910.4055238031},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.52340806397290629},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21933242148361201},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25725951454348173},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.51399999856948853},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2236621081829071},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26233789324760437},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.67046215108306662},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32953784891693344},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44152824826365566},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.79824679395404596},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.66208284303426501},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.33791715696573499},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.4386906911586882},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.79311672386088805},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.3137796264145319E-2}]
["EAP","LAO","Lao PDR",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3386},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3363.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":24600824},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.3970071965611746E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9690382.6043909732},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5386844879429944},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11356905944517781},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.78958532970420803},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.6845610850614175E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.400001049041748E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.83373880386352539},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10226120054721832},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53973926478380652},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46026073521619354},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39726043370904274},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.71821422257829337},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":34529.213346787677},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.8560461715007383E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":41.150196538254207},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":4646.5652664140216},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":44.857538682154747},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.38493651099371629},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.61506348900628371},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34483824665883306},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.62343921574815009},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":43995.273316321109},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.1887614529329343E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":41.8602290801077},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5823.0098959576962},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":47.969076302864785},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.0768189149744371E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3435055442219903E-2}]
["ECA","LVA","Latvia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1029.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":911},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.81831325364515939},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.6360920356693887E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.11532582599814672},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.86800000071525574},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.821288213133812E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.3787120878696442E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.87647707929898722},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.12352292070101287},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51129285410984626},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.92437546899849021},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.91196863355497115},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":8.8031366445028861E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52331166417851416},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94610449005702002},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-6.3193752940313448E-3}]
["MENA","LBN","Lebanon",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1967.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1837.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":128195876.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.4840311877307073E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":40690305.97058706},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.150526243097465},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.3769952585678511},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22662208706745698},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.39638265436469194},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35009276866912842},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2364080399274826},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.41349917650222778},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.48746576836974398},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.51253423163025591},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37955861032609289},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.68621078040183137},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":84253.82478505795},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.5136947746333978E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":99.384755168228281},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":18025.073789986192},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":68.839249512379752},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.45848148462404847},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.54151851537595153},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36974341320050741},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.66846571048085324},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":91361.187605567276},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.2101198116554616E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":104.09695811274769},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":19979.762822320194},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":70.966393589138079},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10215398943501292},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10074909407176683},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.6179035325464121E-2}]
["SSA","LSO","Lesotho",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":911.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":678.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2866114.1032338412},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.15960032439216176},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.59759934057128228},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24280033503655599},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14715635776519775},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.60644811391830444},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2463955283164978},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.39662043451604673},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.60337956548395333},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.34879487410486981},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63059247306767596},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.37391856822317521},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.62608143177682485},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34110714599889896},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.61669369232711246},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.3804125561465362E-3}]
["SSA","LBR","Liberia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1410.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1378},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3955538.9},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9019002037829674E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1617311.657748719},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4457493279347711},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.17898598786128056},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.68093203235603106},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14008197978268849},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13200002908706665},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.71990126371383667},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14809876680374146},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5609650795814185},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4390349204185815},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.40444831381046736},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.73120931919748422},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":8791.0701071385756},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.7743437203531272E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":27.424542394242302},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1545.6161103207394},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":22.79424832805082},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.47126239392519448},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.52873760607480558},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37407152236944996},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67629057623197597},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":10248.143557375464},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.5668396959368412E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":28.372194449373453},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1810.7911436599909},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":23.874268908267986},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.2632409414125252E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.2117699272463448E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.2318781965222476E-2}]
["MENA","LBY","Libya",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2348.1999999999998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1911},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.33755423178127358},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.28521541461576788},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37723035360295848},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35334110260009766},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.27841839194297791},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36824050545692444},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47224609859181771},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52775390140818235},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37440464273567942},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.67689283048272708},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.48967587124556439},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.51032412875443567},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38030703645883185},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.68756387335413904},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8443894061189958E-2}]
[".","LIE","Liechtenstein",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["ECA","LTU","Lithuania",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1496.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1339},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":43426122.3435627},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.83185862993482029},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.4544896399725951E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.10359647366545376},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87399999797344208},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.8367973417043686E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.7632032334804535E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.88925553640496124},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.11074446359503876},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51562013287086095},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.93219883344031129},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.91842221587512296},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":8.1577784124876984E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52549709622831908},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.9500555716333895},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-7.8009133691741266E-3}]
["OECD","LUX","Luxembourg",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":270.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":254.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":160407091.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.8364705678770775E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.97889512545584612},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.4580114002377461E-3},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":1.7646863143916138E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.98799999989569187},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":1.9661872647702694E-3},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":1.0033812373876572E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.98229190205150141},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":1.7708097948498574E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54712583702007778},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.98915855782324424},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":594400.68511352618},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.5779539588809417E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":212.2325866741152},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.98994642040126946},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":1.0053579598730513E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54971795235967258},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.99384488937174142},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":631276.91670503502},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.5083185549032712E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":219.15794996814967},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5129711455562954E-2}]
[".","MAC","Macao SAR, China",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":367},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":360.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":66610686.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.6431307634399833E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.457568617071291E-2}]
["ECA","MKD","Macedonia, FYR",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":956.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":692.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":10230596.462562265},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.584598327535786},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2359806139434667},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.1794210585207473},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.73785063624382019},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14892132580280304},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11322803795337677},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.76516164145150223},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.23483835854849777},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47359715063205443},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.85622473444113667},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.86695937592352179},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.13304062407647824},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.5080697924108688},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.91854843827499166},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.4224499092167143E-3}]
["SSA","MDG","Madagascar",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11937},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11785.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":24659876.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.7563010779421731E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9676538.242802348},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.548419257097716},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11318720982104098},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.78971501966554747},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.7097770513411494E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.400001049041748E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.83351671695709229},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10248331725597382},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53825627318232538},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46174372681767456},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39675823551667627},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.71730628951044884},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":9823.9794978499212},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.6590346752399149E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":21.86768245856533},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1318.0967694604105},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":23.915005601634014},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.38442294106416758},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.61557705893583237},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34466433205944108},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.62312479244243324},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":12568.279208415661},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.3445639159254069E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":22.313089071128484},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1659.5037845985419},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":25.633912079383979},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3135097885317074E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.7440425265250569E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.2563019122818143E-2}]
["SSA","MWI","Malawi",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7256.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6825},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13828479.800000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.8266457049249714E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8147040.5323292967},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.6973623422057948},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.20988453779964672},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.53359493400830871},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25652052819204457},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17000001668930054},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.56053048372268677},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26946952939033508},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45000484150698672},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54999515849301328},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36687289468477718},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66327604886536562},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":4085.6957863964235},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.4518971730891456E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":33.797201762516828},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1378.4102422180995},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":14.962817311892161},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.38683002771367253},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.61316997228632741},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34547946450054429},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.62459848491922809},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":4610.4466271247175},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.2232720144655094E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":35.736658599301698},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1607.3902953297888},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":15.539235066726643},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.0168692644904641E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.15890170160034661},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1503643253365895},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1374641157277117E-2}]
["EAP","MYS","Malaysia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":14351},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":13904.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":890622297.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.5621996916962317E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":313589829.56132996},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.8400866789776344},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.62729971545655161},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14676967402815655},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22593061051529184},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.59585076570510864},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15915429592132568},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.24499493837356567},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.73520560200675811},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.26479439799324189},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.46345287952183101},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83788472579484718},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":72735.280246977796},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.6914494028794706E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":97.619171407777273},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":14588.643734759424},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":69.260462362966919},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.70863270492413366},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.29136729507586634},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.45445427098790137},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.82161598095121602},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":76178.294989363814},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.4631789289026475E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":100.25081530096043},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":15511.069150917278},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":70.31435706593706},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.1861043817856732E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11768143963957772},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11636274234765737},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8839557173082293E-2}]
["SA","MDV","Maldives",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":206.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":195.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.51123390835384996},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19447021016816379},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2942958814779863},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.48620367050170898},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20442923903465271},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30936709046363831},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.63465549605629856},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.36534450394370144},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.42940273291267667},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.7763248585127156},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.61113818450510726},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.38886181549489274},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.42143886357010468},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.76192683710598363},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.4313221090090263E-2}]
["SSA","MLI","Mali",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6231.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5777.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":29860766.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.1621032880594515E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12027976.817012172},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4826092412952958},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11768615076820976},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.79954434339575486},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.2769505836035387E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.3000013828277588E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.8400384783744812},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.6961492896080017E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.58709318939577115},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.41290681060422885},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41329630020878233},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.74720575159604374},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":23905.45444450279},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.0901572923238755E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":33.400065913700971},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3063.7841116030554},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":37.911620930202055},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.45635987884303764},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.54364012115696236},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36902495559961895},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.66716679817171676},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":32308.958557659924},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.750745580897161E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":34.802510404640131},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3977.0908756179424},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":42.170687307513404},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":1.9407280669203567E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.9341540544061722E-2}]
["MENA","MLT","Malta",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":194},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":183.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":29969188},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.74870541361391E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.91783917503258616},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.8717685414165733E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.3443139553248104E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.91899999976158142},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.8029370605945587E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.297063335776329E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96484414874483559},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.5155851255164405E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54121735435388318},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.97847650664312014},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":162391.6981813343},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.9014435375272225E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":110.419991622902},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.965365913389862},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":3.4634086610137997E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54139404400021107},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97879594700568084},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":171840.66929284131},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.7656751762203678E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":113.60280001911249},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4532888394751061E-2}]
["EAP","MHL","Marshall Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","MRT","Mauritania",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1195.5999999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1076.4000000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":20053324.800000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.11011171420715246},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5268910.4593193484},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8059718332337233},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.23221764225112673},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.44362863003380421},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.32415372771506906},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20239633321762085},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.46085953712463379},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33674412965774536},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.41737884942792053},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5826211505720793},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35582447456567107},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.64330141310193101},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":30146.417396271925},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.8565924695082031E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":44.673269354978764},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5044.0696587069478},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":40.176227571802187},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.37540557081950843},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.62459442918049157},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34161070246892683},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.6176040810493636},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":34554.990014436196},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.0636470208298207E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":47.937519133131445},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5944.8930501670511},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":42.364292681275138},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9725992082925562E-2}]
["SSA","MUS","Mauritius",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":593.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":547},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":41148893.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.4023440559638952E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.65410728835681897},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13492187161340211},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21097084002977892},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.65535148978233337},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13443654775619507},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21021196246147156},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.75612510233815855},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.24387489766184148},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47053702972278044},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.85069228727711954},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":80159.553337420264},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.4312489979502273E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":73.164175399327632},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.75713858768350495},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.24286141231649502},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47088023497621184},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.85131277417529017},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":86910.435429659337},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.1790717856036528E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":76.205658602849539},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.5980679396364008E-3}]
["LAC","MEX","Mexico",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":55104},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":52584},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3883383654.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.3121198663213391E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1183612750.5601635},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2809579421665802},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.49468904395655888},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20377649884266294},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.30153445720077815},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.4660000205039978},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21534591913223267},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.31865409016609192},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.62129420098441213},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.37870579901558782},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.42487808272175531},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.76814466274297677},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":88509.967416915868},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.7604669131283235E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":94.466092024473298},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":16399.033871574105},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":73.757577142478169},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.59389228217518253},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.40610771782481753},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.41559873543507903},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.75136836530174866},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":94119.242834833247},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.5125460097919634E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":97.808054372028181},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":17742.809619782081},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":75.391431599273531},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.1029210007166651},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10167165130029648},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1376934832879613E-2}]
["EAP","FSM","Micronesia, Fed. Sts.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["ECA","MDA","Moldova",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1441},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1376.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6867425.0556917042},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.72922456194591723},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20009022108687333},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.0685216967209447E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.710999995470047},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21355731785297394},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.5442694127559662E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.91163351314037866},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":8.8366486859621382E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52319817947215075},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94589931903257563},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.90407095758476586},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":9.5929042415234186E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52063720628396382},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.94126928993497694},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-6.4982581652998413E-3}]
[".","MCO","Monaco",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["EAP","MNG","Mongolia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1252},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1189.4000000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":49836543.200000003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9835876640738004E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":10984803.604962934},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.5368624685728429},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.49174997508525847},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.31449652594095379},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19375349897378763},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.4649999737739563},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33104896545410156},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20395104587078094},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.71735591969137324},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.2826440803086267},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45740828818082202},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.82695660131425552},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":58067.606063616091},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.4312053608190072E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":51.032482738763939},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":6867.3223603579099},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":61.552368151808174},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.695118117946671},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.304881882053329},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.44987771024144629},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.81334193516238984},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":62636.236700134621},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.0850820335778579E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":52.893615095930627},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":7465.4908503889492},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":63.496471615906607},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.8105165257173425E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.4972338185313545E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.3853023861052181E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8982255609335336E-2}]
["ECA","MNE","Montenegro",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":250.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":204.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.71285207601232914},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14299752728895346},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.1441503966987174},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81267480552196503},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.3286551535129547E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.4038642942905426E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.83179698858661255},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.16820301141338742},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.49616245096520667},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.89702094332785054},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.89628625989597988},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.10371374010402014},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51800100719590203},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.93650325859146644},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.724806880743269E-4}]
["MENA","MAR","Morocco",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":12179.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11034.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":419317081.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.4544813064092319E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":108546233.39282969},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8630274721969222},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.23210671689406359},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.43047182293704539},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.33742146016889107},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20099997520446777},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.4479098916053772},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35109013319015503},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40754211335255308},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59245788664744692},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35249337608143028},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63727906074769936},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":60451.708126794474},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.2177011362835807E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":63.141048666602295},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":10155.047224470281},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":56.691913676011971},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.3640709589761334},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.6359290410238666},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.3377723654390789},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.61066468308277744},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":68830.966084895306},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.6728100880154312E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":67.593901047127559},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":11915.417579363128},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":59.54233619642374},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.8065045300651997E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3603229446025217E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.1317027873023222E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.6007241009003394E-2}]
["SSA","MOZ","Mozambique",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11777.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8909},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":29431720.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.39404498805636745},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13348222.269438583},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.2049168800092116},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":9.7799806078804064E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.79378434066265069},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.10841585325854518},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.3190817832946777E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.82423442602157593},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11257475614547729},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47425984230815788},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52574015769184201},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37508657407853091},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.67812570631857372},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":12118.174738652855},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4432896941809712E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":28.328900913701357},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1962.8007480353597},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":25.988308209418943},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.35951760292208135},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.64048239707791865},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.33623042334226466},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.60787697846798738},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":18795.456418903086},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.08244834345961E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":33.042968913398724},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3052.6139296208989},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":31.062029460698287},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4646966025811904E-2}]
["EAP","MMR","Myanmar",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":24578},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":24387},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":65685424.617609225},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.19188872824480385},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4231440875997558},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.3849671841554404},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14300000667572021},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.44926685094833374},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40873309969902039},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.33264585509121775},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.6673541449087822},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.32713061241082769},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.59142526800512707},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.25918329899636966},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.7408167010036304},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.30225335562757544},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.54644923182239924},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.5084192592947243E-3}]
["SSA","NAM","Namibia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":902.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":726.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":37903602.399999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.3154375626649245E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":13862436.926432367},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.7342668970220418},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.3155205891414401},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.30831115461624553},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37616825624231442},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.32999998331069946},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30178916454315186},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36821082234382629},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45615971870471145},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54384028129528861},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36895717365159514},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66704425397910672},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":60698.528865986678},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.383636336582163E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":94.566047270063024},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":14813.821195944607},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":57.797335906690606},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.47263660292588372},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.52736339707411628},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37453688257472056},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67713190924600597},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":74733.975699995935},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.8065849415539165E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":104.6780426770882},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":18027.471178106112},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":64.502093114044712},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.3461510153377756E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.7764438263380984E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.8801110953380474E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6229185102135077E-2}]
["SA","NPL","Nepal",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15838.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15352},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":62356189.600000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.7698381149443654E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":18793905.828024469},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.317894117944221},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10524880447162262},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.76345174488302414},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13129945064535323},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.699998140335083E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.80462032556533813},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13837967813014984},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4449358733150488},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.55506412668495109},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36515634641800898},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66017267064210672},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":16643.437485621162},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2113015044008572E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":24.315776684781227},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2007.4091047058075},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":30.145784933919096},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.29173958814058309},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.70826041185941691},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.31327817164275362},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.56638119330540271},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":20789.079435463122},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":9.8377862358555498E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":25.440847025507662},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2586.0337290907992},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":31.844376786817744},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.0419648518476871E-2}]
["OECD","NLD","Netherlands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9006.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8405.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3197022003.1999998},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.151131472797186E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":857555908.76226008},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.7280624744506414},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.89552355240091119},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.0933833748703536E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.354261385038527E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.90600000321865082},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.4240420460700989E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.8759578019380569E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.95363200654517766},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":4.6367993454822391E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53742049027211747},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.97161208835897239},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":377997.17696359626},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.1996528657983071E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":164.00641695825422},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":51257.565691375385},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":167.96212364682006},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.95897413607746718},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":4.1025863922532824E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53922954151139879},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97488270435587376},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":402592.73598576605},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.1063753816669513E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":169.36076826048333},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":54520.380653287466},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":173.58801666205457},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10967958577947576},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11001321555816995},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.2952476637872035E-3}]
[".","NCL","New Caledonia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":128.80000000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":110},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.7519673171517546E-2}]
["OECD","NZL","New Zealand",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2487.8000000000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2348.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":533285427.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.3187057663685862E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":162379152.40408462},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2841988599183334},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8192812482656147E-2}]
["LAC","NIC","Nicaragua",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2754},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2622},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":32251071.199999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.1384379972034603E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":10925613.912503123},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.9518772545213512},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.26516776643287643},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.42147567534683661},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.31335655822028696},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22600001096725464},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.44336742162704468},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.32963252067565918},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45835197438214836},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54164802561785164},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36969955603414839},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66838642032767348},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":20242.240669737443},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.1067956797379395E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":47.255445752116742},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":4269.5726607196011},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":33.402692367003425},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.40674366257679306},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.59325633742320694},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35222298983252653},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.63679022462641954},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":22137.256207399023},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.0269845262641533E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":49.540499278960802},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":4823.8798162980656},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":34.296815660290711},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.9370928034298873E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.5808935485198427E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.7675844262496852E-2}]
["SSA","NER","Niger",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7544.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7518},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":27227208.800000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9233243312811916E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7291672.5870738085},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.7340141750558828},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.13669557462573639},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.72489832210731231},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13840610326695121},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7000012397766113E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.76746630668640137},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14653368294239044},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49689109740384418},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50310890259615593},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38275039050789345},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69198125671257227},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":13118.530104301393},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4045146570645855E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":20.624356246451367},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1468.432966698686},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":27.25143440708807},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.37253730032852478},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.62746269967147517},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.3406393953796949},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.61584803764110307},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":15507.837766224258},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.2015221925596745E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":21.224012856194346},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":1766.4270362730099},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":28.350653653263816},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7.4451530680936925E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.3184783288844319E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.451956284191148E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5206409913320851E-2}]
["SSA","NGA","Nigeria",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":54328.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":51765.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":747917184},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.362999379551071E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":440559928.40889442},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.6976514107879548},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.11765021909885112},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.78389565793840232},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.8454122962746582E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.0999979972839355E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.82534056901931763},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10365943610668182},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54441395289186956},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45558604710813044},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39884346352215944},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.72107621040811742},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":63703.472066648173},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.5358373153850957E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":84.894795347462704},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":12989.123084141615},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":61.024080661141632},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.40650530939891366},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.59349469060108628},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35214227424724859},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.6366442974803681},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":82722.492462965616},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.3119228532266622E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":88.120472178060098},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":16589.18523723145},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":66.292806574429846},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3.6895148894366098E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10508464903297127},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.3392293704429743E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5711842426032201E-2}]
[".","MNP","Northern Mariana Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["OECD","NOR","Norway",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2727.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2624},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1898214758.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.7390595756017433E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":457245029.71129161},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.1514169319643539},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.94076325152047746},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.323425868753564E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.6002489791986898E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.92599999904632568},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.8632579371333122E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.4367421418428421E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96314112148977404},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.6858878510225936E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54064064359693176},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.97743386098095542},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":712430.33239497233},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.3386675424091189E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":203.96210875889992},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":87212.955693904893},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":231.17464701289032},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.95427770916177423},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":4.5722290838225793E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53763915009900864},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97200740735944147},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":745495.98366325418},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.2789046913857525E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":208.80739720881328},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":91626.20885292138},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":235.91998038850937},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.1859295152922057E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.1572443517785845E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.9162387858160511E-3}]
["MENA","OMN","Oman",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2083},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2010.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":182402368},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.1315252383276073E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.5905804614321406},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.10847982517789538},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.30093971338996406},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.56015774607658386},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11654062569141388},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.32330161333084106},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.66244206032688602},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.33755793967311398},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.4388123359979717},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.79333664773516099},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":98222.283529427325},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.574735992665285E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":78.714460483029129},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.63405038399537283},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.36594961600462717},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.42919781861452921},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.77595439029879087},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":102708.08396745742},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.3800048845526966E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":79.776473781066741},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.6057235654958413E-2}]
["SA","PAK","Pakistan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":63450.400000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":61647.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":463509561.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0807148078275174E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":207201462.0013878},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.2369994744385324},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.2209993560514712},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.53757770966483676},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24142293428369213},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17599999904632568},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.56863117218017578},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25536885857582092},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47791674551694086},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52208325448305914},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37632494264331279},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.68036457493107594},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":15797.398469486096},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2666613148437835E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":49.743715432718226},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":3927.1520216004296},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":29.709989421262517},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.40800348920990304},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.59199651079009696},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35264961575354392},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.63756152923718701},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":17429.853444092252},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.1582639974416503E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":51.866812532960509},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":4477.9784787857398},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":30.446393614276985},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9.7136918236227603E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12671395190977955},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11938150596918368},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.1491792157126081E-2}]
["EAP","PLW","Palau",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","PAN","Panama",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1856.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1775.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":151421616},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.202418390506971E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":39890445.549104273},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.7959369446902587},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.50608886073550918},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.29718809198444213},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19672304728004875},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.47699999809265137},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.31408926844596863},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.20791074633598328},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72009147108006322},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27990852891993678},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45833465145971958},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.82863139000631481},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":116033.56562414074},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.2632468761177695E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":86.915057226556996},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":16513.581686798345},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":87.082111526904555},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.69644110852805163},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.30355889147194837},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.45032572591316261},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.81415191068489634},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":124525.32446561179},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.027883167247213E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":89.894128782385692},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":17879.1204552995},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":89.565670269883739},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.3442376080681296E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.2339666953748643E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.0970110329757901E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5779701819479705E-2}]
["EAP","PNG","Papua New Guinea",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3439},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3348.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12400353.756084623},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.16854854400991942},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.68195036991857094},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14950108607150955},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12176346778869629},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.72032314538955688},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15791338682174683},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52994415986827792},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47005584013172219},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39394343314227931},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.71221735810048192},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.43537198656749215},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.5646280134325079},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36191764524679287},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.65431736503784399},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.5513592307317874E-2}]
["LAC","PRY","Paraguay",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3208.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3059},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":51264584.799999997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0195052445963204E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":24125978.942692958},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.1248706600370517},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.33029236752352481},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.39206624893458103},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.27764138354189422},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29400002956390381},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.41331285238265991},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29268714785575867},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.54330322497258821},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.45669677502741174},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39846732818011371},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.72039618861548793},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":26281.225345688443},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.0169768252265834E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":74.087547476074235},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":7285.0772641320964},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":39.18155441657531},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.50111889415575728},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.49888110584424278},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38418208566003259},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.6945696439100143},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":28564.812053473546},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":9.5399622505019203E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":77.266696187862848},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8099.2664498014819},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":40.27081822465491},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6.5501156975241266E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.15816824460664122},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.15408528876733993},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3700614380009862E-2}]
["LAC","PER","Peru",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":17168.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":16624.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":437080761.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.9145742444016392E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":180571347.67887521},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4205432767622495},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.34823722771226356},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.44023892577476975},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21152384651296657},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30800002813339233},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.46741753816604614},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2245824933052063},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.62211762079787625},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.37788237920212381},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.4251569244505064},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.76864878567706196},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":45480.383113149837},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.0391944204264553E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":80.703747822787108},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":10038.785430755388},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":52.885513425355512},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.57831418744541285},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.42168581255458715},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.41032339132254975},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.74183097660376374},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":49366.098087899787},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.5532113559497564E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":83.548486797590826},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":11061.319862548089},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":54.324362444767686},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.1803009930778952E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11305253735709711},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10861910236897901},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4517265029099299E-2}]
["EAP","PHL","Philippines",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":42192.800000000003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":40816.199999999997},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":642846489.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5365017642191618E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":251681953.44005698},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5542017646215807},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.38981256587426766},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2938981638464665},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.31628927027926573},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35127335786819458},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.31246066093444824},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33626598119735718},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.5520628129191093},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.4479371870808907},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.40143366273536296},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.72575907775754089},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":21577.523031763401},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.1274270827202693E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":58.842872327847225},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5219.2175644628342},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":35.60617523634248},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.51091383126617473},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.48908616873382532},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38749902940150893},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.70056640565237582},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":22907.471506936738},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.07092272183948E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":60.895229712341404},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5686.2393962231154},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":36.183659334066398},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.0880558911491844E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13048760207647359},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12767019523426104},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3748801816068244E-2}]
["ECA","POL","Poland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":18450.400000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":16861.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1477625932.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.2073645453185426E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":538574216.43617558},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.743588325816388},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.61661731346763904},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14820689392260147},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.23517579260975949},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.62000000476837158},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14651265740394592},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23248736560344696},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.72390502936473622},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.27609497063526378},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45962606947930529},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.83096616767420528},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":94020.941913382863},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.8567297916563548E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":115.22228778855353},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":19673.485355718836},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":78.4782781227333},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.72728350743537007},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.27271649256462993},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46077015254648351},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.83303457585416574},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":102795.14822578277},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.6094301237550907E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":120.42382995493298},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":21468.104120765533},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":82.142061204255199},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.0238058426800896E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12663280593532056},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12680361938860504},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.6073554550227248E-3}]
["OECD","PRT","Portugal",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5302.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4568.6000000000004},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":888130393.60000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.166852332989886E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":225750324.0976502},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.9341267710243986},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.80732648191366652},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.132547656826486},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.0125861259847486E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.87900000065565109},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.3928577601909637E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.8071423768997192E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.93068684206917784},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":6.9313157930822114E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52965037201123877},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95756435298806031},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":193082.20097880613},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.4394762970927379E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":109.15712075117683},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":24587.837268702195},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":119.30469644766181},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.95848586843398553},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":4.1514131566014523E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53906419524261162},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97458377188785916},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":211977.82711889278},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.2802098882383111E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":115.39915866716761},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":26961.098095744244},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":125.94340215042229},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9481589228536005E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10181463167549931},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1255940941529479E-4}]
["LAC","PRI","Puerto Rico",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1264.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1096.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":93574446.752762645},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-5.6492463645260241E-3}]
["MENA","QAT","Qatar",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1765.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1761.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":364360048},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.15440161675615238},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":160482953.14753342},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.2703972032782853},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.73186329896053903},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.6494916498002488E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20164178454145845},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.68348899483680725},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.8491203486919403E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23801979422569275},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.78399497966844556},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.2160050203315545},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.47997484582555983},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.8677550833170069},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":221040.85451848028},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.9183268620263858E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":215.56182345814233},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":55013.742101817217},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":122.49484607247341},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.74170643074620812},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.25829356925379188},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.46565431103268728},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.84186473308217502},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":224452.25203932554},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.819829764122323E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":219.11996619077522},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":57363.804075473534},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":121.90446689701629},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.6758804064704765E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.4848625436097725E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10457997832582479}]
["ECA","ROU","Romania",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9168.2000000000007},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8555},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":672776524.79999995},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.7732038629414849E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":183651625.96614131},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.6633300754115594},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.71344592845337707},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.262176951683735},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.4377119862887923E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.710999995470047},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26441478729248047},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":2.4585193023085594E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.96696075038789142},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":3.3039249612108572E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54193411736052521},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.97977235526509832},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":99456.811690278948},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.2678569209380398E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":79.070070417772044},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":12615.168376552303},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":86.462426343870661},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.96657736804971695},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":3.3422631950283103E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54180428930416658},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.97953763680674111},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":106909.8793641832},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.0446005712239577E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":81.902531107217769},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":13549.701116253163},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":89.634423800224383},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.5043711942784926E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.6167933397357843E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.6034982949429323E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-1.5688780654836958E-2}]
["ECA","RUS","Russian Federation",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":76397},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":72246},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1650306917.5632381},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.65617152753999086},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":3.1789903213570503E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.31203856924643864},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.64100000262260437},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.3192642033100128E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.3258073627948761},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.67771605534571389},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32228394465428606},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44398470021163877},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.80268785723751856},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.66300695004098553},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.33699304995901441},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.43900362945710114},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.79368249059132023},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.7597389599439553E-3}]
["SSA","RWA","Rwanda",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5791.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5685.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":15467639.199999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.2133069449364479E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7722223.8226278992},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.0030032222941072},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.10596258016700721},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.74882543564292592},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14521198419006681},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":5.699998140335083E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.78983533382415771},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15316461026668549},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.42186827491166268},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.57813172508833732},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35734476730397619},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.64604997745539228},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":10633.58756696698},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4951980007558837E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":33.670872344271416},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2251.9340132376724},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":23.899494723998011},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.2712159120164363},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.72878408798356376},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.30632806279522728},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.5538159675763874},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":12944.131181344201},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.2287698060157167E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":35.153715799066973},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2860.8870129265965},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":24.929654138271456},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.0240096484913546E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3728483082788525E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.5856491908513468E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9467950600214534E-2}]
["EAP","WSM","Samoa",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":38.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":35},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.63303109413601577},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19824104148783409},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.16872786437615012},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.64300000667572021},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.19339592754840851},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.1646040678024292},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.78955287922287709},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.21044712077712299},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.48185696512198894},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.87115780035747237},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.79618222219991697},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.20381777780008306},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.48410191651370393},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.87521648801350893},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.7083945690315522E-3}]
[".","SMR","San Marino",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","STP","Sao Tome and Principe",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":62.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":54.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.25702267531008005},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.36060639697443586},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38237092771548403},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23910737037658691},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.36930164694786072},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.39159098267555237},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40197880318768819},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59802119681231192},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35060942454348576},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.63387303116512328},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.37911526044023158},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.62088473955976842},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34286694655008487},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.61987526712670238},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8004863254242191E-2}]
["MENA","SAU","Saudi Arabia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":12372.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":11677.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1971366195.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.0276211626112191E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.72373612869369952},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.0366520869466292E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20589735043683419},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.71379867196083069},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.2897665202617645E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21330365538597107},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.77851771148624549},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.22148228851375443},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.4781200314237386},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.86440173128244024},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":171399.13170014136},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":4.4396290675628499E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":107.69368885275011},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.76992436638962247},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.23007563361037756},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47520999311361251},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.85914062112589495},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":182086.85745529755},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.2919609453497707E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":110.72094997241071},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.6727742416071735E-2}]
["SSA","SEN","Senegal",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4705.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4400.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":50948836.799999997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.3715442325603586E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":15092131.460423652},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.3758542942462424},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.13229639974107166},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.58719615121342683},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.28050744904550151},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7999999523162842E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.61649584770202637},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29450410604476929},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.32048247643512456},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.67951752356487549},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.32301162295191371},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.58397847350706544},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":26227.510526192345},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.9325115741414867E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":42.642762690414557},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":4773.8827245251005},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":36.161343903207722},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.2300628888479582},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.76993711115204178},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.29239206084822783},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.52862082113110986},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":30266.802319942308},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.7946167864137404E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":45.72060804894538},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":5865.6646377584366},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":37.512050798684072},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.320334041819853E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.151130049577065E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.5378212420234647E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5142322984878301E-2}]
["ECA","SRB","Serbia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3871.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3109.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":40319821.842326351},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.67574354138384685},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15771411971276464},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.16654233890338851},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.77899999916553497},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10749152302742004},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.11350847780704498},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.80227338151911742},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.19772661848088258},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.48616461814766027},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.87894568308237397},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.87282084065792886},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.12717915934207114},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51005471059334484},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.92213700725478753},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-4.8133184928115047E-3}]
["SSA","SYC","Seychelles",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5287612.833333333},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.4665641564736657E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","SLE","Sierra Leone",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2360},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2251},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6670239.5999999996},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.5509120334282631E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3498266.970452304},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.906726861139926},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.12153600557880886},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.8055814341786478},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.2882560242543318E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.4999988079071045E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.84825652837753296},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.6743461191654205E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.6251255123982663},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.37487448760173359},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.42617551263606435},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.7704903094225497},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":14537.565895129124},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4239723791358206E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":32.831400661931497},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2305.6206105525862},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":29.928636178652674},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.49425519480095437},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.50574480519904563},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38185777215381567},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.69036747607187898},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":19527.920017055898},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.1495269528941005E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":33.49025843743086},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2913.394797148017},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":33.21868801705201},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.5385810066671932E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.1368398943047249E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.0735766498756966E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6217985805680525E-2}]
["EAP","SGP","Singapore",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3125.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3051.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":847473203.20000005},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.9532115065421947E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":280515716.90502381},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.0211255631246323},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.81682155613654228},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.4337508128696037E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.10884093573476168},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.78546813130378723},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.7061360478401184E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12747050821781158},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.88241833639091216},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.11758166360908785},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5133047930641661},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.92801288931357284},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":292913.85212935024},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.5396552362748682E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":180.88727263541719},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":51103.076588267642},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":145.01547715826919},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.86037341098344888},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.13962658901655112},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.50583953049664754},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.91451630798727823},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":304218.23635374248},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.4438631793806862E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":184.72908831373007},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":53640.07763715808},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":146.88142476891699},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.0021265815286076E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11053753037443663},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10951331128563262},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0960483442018034E-2}]
[".","SXM","Sint Maarten (Dutch part)",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["ECA","SVK","Slovak Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2736.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2394.8000000000002},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":98285928.015844911},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.77890544076197266},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14125649950474325},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.9838059733284089E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.83300000429153442},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10669568926095963},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.0304317623376846E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90702921223014832},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.2970787769851751E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52163898548081622},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94308042441002371},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.93249297451723179},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":6.7507025482768157E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53026199816588537},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95867012282037589},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.8005222768400706E-3}]
["ECA","SVN","Slovenia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1014.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":921.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":48172719.576687768},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.91327878481191394},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.7351837776094506E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":1.9369377411991566E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.94999999925494194},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.9609037339687347E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":1.139096450060606E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.9792318494835125},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":2.076815051648755E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.54608958511773686},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.98728509952918175},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.98815157939896925},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":1.1848420601030769E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.54911014992435192},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.99274603250978477},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.15013485344951E-3}]
["EAP","SLB","Solomon Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":248.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":243},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.32316117603677019},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.46462524038990966},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21221358357332015},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.27900660037994385},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.49493575096130371},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22605764865875244},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.60361675674087845},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.3963832432591215},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41889181783940871},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.75732198770715575},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.55241803574690818},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.44758196425309182},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.40155395489469131},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.72597655609760015},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6974996083653731E-2}]
["SSA","SOM","Somalia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3302.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3102.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.754065962979791E-2}]
["SSA","ZAF","South Africa",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":20643.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":15440.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1149101158.4000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.4897310759335658E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":410669097.9620828},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.7981193717821373},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.54364761692635144},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20300232389229031},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25335005918135822},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.65999999642372131},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15124450623989105},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.18875549733638763},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.68211945056271484},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.31788054943728522},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.44547585978128457},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.80538375121581929},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":69841.856009528128},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.6706066542077955E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":96.564752107968417},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":14476.157434205134},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":66.78191098260605},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.77760910094357838},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.22239089905642156},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47781234082614055},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.86384545196389528},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":87683.346592376183},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.2048094254710503E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":107.25586665278851},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":17285.924401239121},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":77.006771370720472},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.5526215048397288E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12613905873399942},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.13147824232673644},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8894069365221169E-2}]
[".","SSD","South Sudan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4822},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4244.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9382564682958657E-2}]
["OECD","ESP","Spain",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":23242.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":17798.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":5830299545.6000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0799023432048166E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1394890724.352766},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.1797536135350519},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.60671542995295746},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13863147775517992},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25465309229186261},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.72699999809265137},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.5879077911376953E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17612092196941376},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.70436220303452823},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.29563779696547182},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45300811422793358},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.81900144835508204},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":291222.30661246594},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.2993621071256488E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":134.36197834617954},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":40723.622925776261},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":137.30172667303469},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.80498633343881543},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.19501366656118452},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.48708332837413004},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.88060663568446973},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":362717.81207244878},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.0852485038789924E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":147.68239862798293},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":47867.262051113932},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":157.87490951271332},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.0028181566407314E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.3110201422013197E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.488948852180251E-2}]
["SA","LKA","Sri Lanka",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8383.7999999999993},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8018.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":233709955.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.1287057292352599E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":73084057.330108047},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.197824036292519},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.33311324585382462},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37944360927371168},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.28744314487246375},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29600000381469727},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40112921595573425},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.30387082695960999},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53679770417633554},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46320229582366451},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39626430775773397},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.71641330870668118},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":44921.582811493041},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.7525153275980153E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":65.012346087831986},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8385.9680814039675},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":51.114288848560044},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.49343956836944952},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.50656043163055053},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38158156956498174},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.68986812448591472},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":48585.881426672466},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.2844937047304272E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":67.696230717923854},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":9293.1964062187417},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":52.382716635088741},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.8844225827385399E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.4715245089903506E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":6.1996134332321172E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.3389858384627776E-3}]
["LAC","KNA","St. Kitts and Nevis",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4407514.5},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.9489826843276767E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","LCA","St. Lucia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":95.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":74.400000000000006},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4783359.833333333},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.3108302114750904E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.46069845216614863},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.2915810052020012},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24772054263185017},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.52551737427711487},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25653573870658875},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21794688701629639},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.65031916923333466},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.34968083076666528},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.43470705719035307},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.78591464096808272},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":70926.071674415463},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.5236728105917529E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":66.635324887012757},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.70684954427112301},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.29315045572887699},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.45385042396965353},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.8205242751583236},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":86476.881573683204},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.0613586729455172E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":74.876021773036726},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3253690390832183E-2}]
[".","MAF","St. Martin (French part)",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["LAC","VCT","St. Vincent and the Grenadines",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":57},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":46.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3131566.5833333335},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.5986405793669955E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.59166939635025828},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15845538391417194},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.24987521973556978},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.65972554683685303},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13204574584960938},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.2082287073135376},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.70307549361104182},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.29692450638895812},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45257238475655265},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.81821368527326577},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":65284.434799687202},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.964500143620953E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":64.982751873597238},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.76009253216073558},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.23990746783926445},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47188055458377703},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.85312126983283521},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":77093.712673475442},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.5688844298920296E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":71.835721821571639},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1131882331678115E-2}]
["SSA","SDN","Sudan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":10290.200000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8968.7999999999993},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":158053443.19999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.7914035267828825E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":70077300.647961617},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.255415687227921},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.25730858627059539},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.40365090106554269},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.33904051266386198},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23785197734832764},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.41422551870346069},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.34792250394821167},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.43147308636895465},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.56852691363104546},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36059732716139897},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.65193033842559456},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":25756.068902092269},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":9.6615660749997077E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":71.276584425488892},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":7377.3323985150146},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":37.322865088557592},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.40604701116694558},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.59395298883305447},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.35198707677787028},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.63636371320779161},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":30084.248939943314},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":8.8059105930850309E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":77.19286780667818},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":8766.0290200192358},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":39.971684138409636},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.4246822238960258E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.2024337814531186E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1096425380098312E-2}]
["LAC","SUR","Suriname",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":213.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":199},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":21638727},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.736449704981164E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8464583210745549E-2}]
["SSA","SWZ","Swaziland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":430},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":315.39999999999998},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":17668542},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6806576321695861E-3},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.39328488313874532},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22194412418219142},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38477099267906328},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.46801680326461792},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.1946062296628952},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33737695217132568},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50547125902155365},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49452874097844629},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38565596438324268},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69723429553786886},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":52810.644884534202},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.0326601341563514E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":54.837850404597518},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.58110309411486527},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.41889690588513473},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.41126782275876211},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.7435384310396479},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":69555.3861773963},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.3721116090134332E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":64.541842326964044},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3206593887586332E-2}]
["OECD","SWE","Sweden",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5130.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4737.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2011277824},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":524749541.24908102},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.8328338872149939},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.89778378801391667},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":7.9340171694343604E-3},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.428219481664897E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.9179999977350235},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.3648358918726444E-3},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.5635164976119995E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.90496378623159446},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":9.5036213768405528E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.5209395525225281},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.94181590709151708},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":395182.05070086755},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.0735813749269364E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":167.86741560947709},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":54616.226197514472},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":169.48942909797262},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.92388034581047973},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.6119654189520311E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52734542968111797},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95339720664464178},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":427236.54041986767},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.9769788767199648E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":173.72070530256491},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":58354.698671550665},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":177.14113922842046},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7.0866696974810428E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10582156610059483},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10612374311565027},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.8289369860795738E-3}]
["OECD","CHE","Switzerland",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4761.6000000000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4535.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2617046528},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.6792787612876732E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":617409169.02134347},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":4.2387555276321631},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.90339784741862328},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":2.8566534178598155E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.8035618402778567E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.89599999785423279},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":3.0754175037145615E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.3245823383331299E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.9299636868642871},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":7.0036313135712916E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52940548374866603},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95712161513098237},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":565777.24113285367},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.5927716507288803E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":179.33148456431934},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":69165.938509820422},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":204.18515591214504},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.92443008597157661},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.5569914028423349E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52753159291690332},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95373377447852825},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":595361.93293383531},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.5223647727963582E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":184.11916316233234},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":72994.661655622913},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":209.1416747515342},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":4.3293728547937728E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9448609702496055E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.9311135176476273E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.2095245758207607E-2}]
["MENA","SYR","Syrian Arab Republic",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5074},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4329.3999999999996},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.30512233097157609},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.32186083747143618},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37301683155698773},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.29900002479553223},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.32469666004180908},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.37630337476730347},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.44994058422149319},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.55005941577850692},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.36685113468789721},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.66323670857895312},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.44276398577157},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.55723601422843005},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36442086147172265},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.65884297429157113},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.1041754377249819E-3}]
["EAP","TWN","Taiwan, China",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["ECA","TJK","Tajikistan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3207},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2870.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7469388.3487523468},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.27556630061874887},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.45637359371304753},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.26806010566820354},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25199997425079346},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.47058975696563721},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.27641025185585022},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50690381745969049},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49309618254030946},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38614108396003127},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69811135187204154},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.47690215253316248},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.52309784746683752},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37598136230075907},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67974340990259208},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9675378305565762E-2}]
["SSA","TZA","Tanzania",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":23878.799999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":23282.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":113075001.59999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.5927778825019828E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":41047159.525072336},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.7547582563156841},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.14165301347319231},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.76155083851041139},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.679614801639623E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.3999981880187988E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.80471718311309814},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.10228276252746582},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59405959990921309},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40594040009078686},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41565539567745469},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.75147080236438035},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":19859.042485884038},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2001842975275767E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":30.568041729122566},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2546.9456476054424},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":34.63263071627582},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.47890089454303847},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.52109910545696159},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37665821348681039},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.6809671012323637},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":24743.036967610944},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.0126592294412158E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":31.297848803474107},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3090.659512454572},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":37.194961793282623},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.0108124789069679E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.5790430398631737E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.3307359806214623E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0503031294937175E-2}]
["EAP","THA","Thailand",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":39403.800000000003},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":39153.199999999997},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1404540800},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.7203741055217071E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":386069317.06179917},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.6380534218293534},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.3832555988475948},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37940119352795049},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.23734320762445482},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.33538860082626343},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.40884742140769958},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.25576397776603699},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.61755774398972485},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.38244225601027521},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.4236127741746854},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.76585708885606651},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":57436.149504607645},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.1381279182690773E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":62.933301095671084},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8816.4994822524513},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":59.345080254236635},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.56734693033889405},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.432653069661106},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.40660945478466831},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.7351164845050786},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":60683.065012632986},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.7752567791940907E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":64.524826985294254},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":9523.5987488240135},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":60.013881102382967},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.138339771943934E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.5102747329743877E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":8.2089326809393098E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.3731985025192407E-3}]
["EAP","TLS","Timor-Leste",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":267.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":258.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.32313473561923661},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.54760716170231016},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.12925810267845311},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.28200000524520874},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.5808866024017334},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13711343705654144},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.71427906956962717},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.28572093043037283},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.45636634797847686},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.825072859041174},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.67284886806893796},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.32715113193106204},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.44233648275048476},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.79970801549629522},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3748503111992495E-3}]
["SSA","TGO","Togo",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3256.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3196.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9409191.4000000004},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.0621994473900047E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":3849141.8586305147},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.4444906801506385},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.12066906754071374},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.75750692900574812},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.12182400345353821},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":7.2000026702880859E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.79943329095840454},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12856669723987579},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49761862079586633},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50238137920413373},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38299675800721916},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69242666890815574},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":11914.849221120623},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.4743339664824036E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":27.839577416013473},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":1888.2816274277122},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":25.977612041388877},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.35898291245675551},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.64101708754324449},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.33604935651431084},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.60754962452070549},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":14676.831226458689},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.2245300159604679E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":28.780551820498214},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2350.3345320550598},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":27.443129374883345},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":6.5964810988482312E-4},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":7.1990092018462723E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":5.7484629476364388E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.644820220734748E-2}]
["EAP","TON","Tonga",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":40},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":39.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.27757821708917618},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.4696481625138797},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.25277362039694412},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23104387521743774},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.49990025162696838},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.26905587315559387},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.52338503889211219},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.47661496110788798},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.39172226163028045},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.70820166251305849},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.46199558381920797},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.53800441618079198},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.37093342281475139},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.67061715008427703},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.3072944244055548E-3}]
["LAC","TTO","Trinidad and Tobago",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":676.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":649.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":81108550},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.994488283860731E-3},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.71103275271429534},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.14070950974404767},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.148257737541657},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.6881009042263031},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.15187592804431915},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.16002316772937775},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.82746493854773573},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.17253506145226422},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.49469545162644296},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.89436872906181886},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":139589.08662694329},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.0185846908839364E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":98.572701687198389},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.81132104013934903},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.18867895986065095},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.4892285045511241},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.8844849379504881},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":147218.10780727124},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":4.855225358570291E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":100.76329488754902},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.9617456932927125E-3}]
["MENA","TUN","Tunisia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4031.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3391.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":151282490.66666666},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.7324869882593724E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":47081041.651529975},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2132358452555709},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.39663432098460494},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.21755789001876674},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38580778899662832},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.41200000047683716},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21201741695404053},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.37598255276679993},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.50691842364429762},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.49308157635570232},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.38614603017786547},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.69812029422747157},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":47960.152896464329},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":7.3854595671801427E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":73.312955980605523},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":9926.6613422944101},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":52.284631263007604},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.52285421648092056},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.47714578351907944},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.39154250467474427},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.70787667670747989},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":56603.31000555279},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.8561199777403504E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":79.399717625025872},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":11580.853001816129},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":57.10846746351563},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":8.8609695434570309E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.8037598153711242E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":9.8768627676376952E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.4518299737687394E-2}]
["ECA","TUR","Turkey",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":28728.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":25966},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2004206771.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.1609221703646568E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1021122863.9084871},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":1.9627479141233066},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.63930237672607193},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22368369403733473},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.13701392923659333},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.65200001001358032},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21580936014652252},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13219062983989716},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.82350759840514987},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.17649240159485025},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.49335534352050286},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.89194592371850201},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":89864.746647536798},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.2448953119283741E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":148.45117493558064},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":23771.603448984013},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":79.001379347087678},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.83143049263557089},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.16856950736442913},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.49603834129126184},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.89679656323503709},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":98427.355778250349},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.9859830655885826E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":155.52718285842025},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":25981.89489584327},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":82.86664627282704},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.4387467328239889E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.18015628989772015},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.18113654900365417},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.9154709324416846E-2}]
["ECA","TKM","Turkmenistan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2487.8000000000002},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2398.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":34457711.608246669},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.152394529053147E-2}]
[".","TCA","Turks and Caicos Islands",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
[".","TUV","Tuvalu",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."}]
["SSA","UGA","Uganda",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":14188},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":13871},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":63216460},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.7661565869975543E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":25082079.570238311},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.5203835201532043},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.1115924248728646},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.6889519003168324},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19945567481030302},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.3000023365020752E-2},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.72741037607192993},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21058963239192963},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.35876259969609914},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.64123740030390086},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.33597475011057509},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.60741474227291115},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":14324.564930146196},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.2393210902750263E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":35.955547920431194},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2901.2294071790589},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":27.109580620145554},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.23027194939339468},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.76972805060660532},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.29246285681761058},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.52874881442668475},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":16657.995016617548},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.0508384544069179E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":37.847334734091405},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3601.632065839467},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":27.831381273791845},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9.5679339240579038E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":4.3739606255486355E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":3.1767020968509169E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":3.6359482570013313E-2}]
["ECA","UKR","Ukraine",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":20931.400000000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":19157},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":133415066.28358285},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.65405937185801821},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.15009775570154418},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.19584287244043758},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.66000983119010925},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.14751595258712769},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.19247421622276306},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.7695701196764172},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.23042988032358275},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.4750900315043588},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.8589237403932104},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.77421956832284911},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.22578043167715087},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.47666451426164935},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.86177027584838384},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-6.247276011318594E-3}]
["MENA","ARE","United Arab Emirates",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6367},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6221.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1074069632},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5.4045142969570747E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":353474130.64382899},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.0386088793645394},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7.9457245537115112E-2}]
["OECD","GBR","United Kingdom",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":33325.599999999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":31220.400000000001},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":7597794304},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.3590940762544178E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2616570089.5078616},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.9037228295417203},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.85942054664434486},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.3663666495640063E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.6915786860015074E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.86399999260902405},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.0612523257732391E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.5387480407953262E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.94823578717338342},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":5.1764212826616626E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.53559312212558075},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.96830835689879269},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":251547.59178416678},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.9145828239532604E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":170.24267639193985},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":43489.353539853095},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":136.81997449339846},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.95009005319000484},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":4.9909946809995179E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.53622104816426086},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.96944359558213367},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":267608.62170739076},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.7978561822696248E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":175.68109505278773},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":46257.96413064791},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":141.1904565179747},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.6930804533116957E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14301632346438611},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14321194247598776},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":8.8314267269220016E-3}]
["OECD","USA","United States",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":159708.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":149576.79999999999},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":52121314099.199997},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9825784308563225E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":16197104386.840002},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":3.2179402474894268},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.81236136947245774},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":4.6577548784266565E-2},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.1410610817432757},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.81399999558925629},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":4.6170789748430252E-2},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13982920348644257},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.85204766096770101},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.14795233903229896},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.50302011020874593},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.90941902776913341},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":342296.31474565226},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":3.236133151829221E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":186.73606245901439},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":57703.454616341114},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":155.43863203663739},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.85340226151396603},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.146597738486034},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.50347883023455953},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.91024835588430664},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":365325.93610477349},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":3.1341331239129783E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":192.86555855537654},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":61537.130341988501},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":160.64372837040315},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":9.2800925759708183E-4},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12124990628285395},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.12129079957403271},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.6898023920890174E-3}]
["LAC","URY","Uruguay",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1743.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1622.4},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":135824689.59999999},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.9350193198839141E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":46590686.576618068},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.9152755535516142},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.75268012406137796},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.18146625330032218},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":6.5853622638299858E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.75499999523162842},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17976409196853638},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":6.5235912799835205E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.91954684470393411},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":8.0453155296065906E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.52587793895483759},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.95074410399035569},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":95190.78639814489},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":6.2967113728435546E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":101.88073836298634},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":16179.99179736543},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":83.51628458354358},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.92046688987757308},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":7.9533110122426878E-2},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.52618950175980261},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.95130738394165371},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":102066.21405807439},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":6.083013369508645E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":105.53923576467808},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":17349.828013480597},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":86.501454097955673},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1.2911964865291821E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14102820778213954},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.14114895234222635},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6.6315253280063253E-3}]
["ECA","UZB","Uzbekistan",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":14261.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":13131.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":53988534.383441314},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.59941256149109E-2}]
["EAP","VUT","Vanuatu",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":115.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":109},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.21745325545917554},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.61120753476584966},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.17133920977497483},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.17728537321090698},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.64258062839508057},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.18013399839401245},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.55930419157741207},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.44069580842258799},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.40388587303028894},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.73019247248080865},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.49601501008421245},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.50398498991578755},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.38245371352885005},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.69144488911142177},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.9409173619358034E-2}]
["LAC","VEN","Venezuela, RB",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":14107.8},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":13096.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":1224718378.6666667},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.5239390841858317E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":435562084.60970187},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.8118112708642018},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.60976186268678345},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.30653309784341581},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":8.3705039469800721E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.6029999852180481},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.3126300573348999},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":8.5369937121868134E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.87929483121762575},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.12070516878237428},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.51224705366071632},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.926100583383062},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":125184.68561698691},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":5.4079908625128056E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":115.83074819309809},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":21418.443769203728},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":94.720399254280977},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.87598247054188905},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.12401752945811098},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.51112536049525314},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.92407265430569874},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":135852.94276644211},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":5.1847150703414838E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":120.41661222860355},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":23225.30950976106},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":98.583114705585658},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11136351611471576},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11084206519341858},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.1968854699894284E-2}]
["EAP","VNM","Vietnam",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":55643.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":54551},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":415743404.80000001},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":9.9824707028628598E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":145946991.74686581},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.8485918059967692},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.28332752264223365},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.51013922383666888},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20653325352109747},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.23799997568130493},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.54240411520004272},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21959590911865234},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.57838377030571964},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.42161622969428036},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.41034695476460215},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.7418735773708649},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":15252.430094101182},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":1.3589127544188466E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":38.073369020926961},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2801.7522756425551},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":30.196710821224968},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.52010951930948646},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.47989048069051349},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.39061304428082777},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.70619628868594586},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":16654.842960236892},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":1.2621163692905564E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":39.347386783485121},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":3117.5720195755434},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":30.94905143337883},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":2.5735322166891661E-3},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.9521259886954046E-2},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":2.4327745341980109E-2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1.8759721800155262E-2}]
[".","VIR","Virgin Islands (U.S.)",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":51.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":47.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":"."},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":-1.1422403445354005E-3}]
["MENA","PSE","West Bank and Gaza",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":1198},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":894.8},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":31130904},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.1032730625922151E-2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":11067745.803047871},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.8127592152890855},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.31664740736775088},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.22499985766662339},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.45835273496562579},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.35699999332427979},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21171341836452484},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.43128660321235657},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.40857722479170949},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.59142277520829056},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.35284390476488542},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.637912787805611},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":33529.967453955178},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.3538631186426422E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":72.252936735710279},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":8649.0448442313154},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":42.237214059381955},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.4528809634627447},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.54711903653725524},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.36784686058300925},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.66503689918183295},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":44134.845902759749},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.4723461726366657E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":82.056680204263728},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":10981.380989113022},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":49.227759539573384},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.10986505522659544},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.11225624943997813},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":4.282475999209237E-2}]
["MENA","YEM","Yemen, Rep.",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5833.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5012.6000000000004},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":"."},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":25001213.670278918},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":"."},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.24076305659498126},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.38038049054838557},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.37885645285663327},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.22200000286102295},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.38978084921836853},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.38821914792060852},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.38856597141052768},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.61143402858947227},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.34606732203509799},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.62566128303940405},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.36380372949072887},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.63619627050927108},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.33768187122159105},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.61050107697316802},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":"."},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":"."},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":"."},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":"."},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":"."},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":"."},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.4138327526195581E-2}]
["SSA","ZMB","Zambia",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":6374.2},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":5877.2},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":67046168},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10969998025932218},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":25099373.046215415},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":2.6712287943028716},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.16156555369427616},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.74468904193894703},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":9.3745404366776794E-2},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.12099999189376831},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.78160715103149414},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":9.8392851650714874E-2},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.63281872004742035},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.3671812799525796},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.42878072966564579},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.77520032775002046},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":41198.25483585328},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":8.4897109825508438E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":46.745246215440311},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":5506.1057215631026},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":50.505927769146872},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.55152205486244521},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.44847794513755479},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.40125054118680326},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.7254280090442331},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":51997.328833242391},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":7.260700724661737E-3},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":49.068584894929401},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":6758.1059674120388},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":55.263335648019961},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.01},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.6610782874263623E-2}]
["SSA","ZWE","Zimbabwe",{"$f":"IFERROR(AVERAGEIFS('Historical Data'!E$2:E$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!B$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!B$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7502.6},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!F$2:F$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!C$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!C$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":7115.6},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!I$2:I$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!D$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!D$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":12557535.4},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!Q$2:Q$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!E$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!E$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":0.10107716755669018},{"$f":"IFERROR((AVERAGEIFS('Historical Data'!M$2:M$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":14179493.341162536},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]],\".\")","v":0.8856124191367224},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0))*Table1[[#This Row],[Employment\n(thousands)]]/Table1[[#This Row],[Labor Force\n(thousands)]]+natump,\".\")","v":0.18040852151371989},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.61458777805936204},{"$f":"IFERROR((1-Table1[[#This Row],[Formal Employment\n% of Labor Force2]])*(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))/((AVERAGEIFS('Historical Data'!W$2:W$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))+(AVERAGEIFS('Historical Data'!X$2:X$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!F$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!F$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]))),\".\")","v":0.20500370042691807},{"$f":"IFERROR(INDEX('Historical Data'!Z$2:Z$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.13750112056732178},{"$f":"IFERROR(INDEX('Historical Data'!W$2:W$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.64676278829574585},{"$f":"IFERROR(INDEX('Historical Data'!X$2:X$5860, MATCH(Table1[[#This Row],[Country Code]],'Historical Data'!B$2:B$5860,0)),\".\")","v":0.21573609113693237},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.46809237290224492},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]/(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]]),\".\")","v":0.53190762709775508},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L]])),\".\")","v":0.37299803090402356},{"$f":"IFERROR(Table1[[#This Row],[bA/W]]*miu,\".\")","v":0.67434979186770594},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])*Table1[[#This Row],[Labor Force\n(thousands)]]),\".\")","v":4342.7730673984752},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L]]+Table1[[#This Row],[Lf/L]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L]]))^(capshare),\".\")","v":2.4026707889327172E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W]]/(Table1[[#This Row],[Labor Force\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Labor Force2]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Labor Force2]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Labor Force2]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L]]))),\".\")","v":60.622673542293583},{"$f":"IFERROR(MAX(Table1[[#This Row],[A]]/Table1[[#This Row],[A/W]],0),\".\")","v":2523.1369117041036},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W]]))*(1-(1-pi)*Table1[[#This Row],[Li/L]]),0.001),\".\")","v":15.52430872436385},{"$f":"IFERROR(Table1[[#This Row],[Formal Employment\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[Informal Employment (modern, type 2)\n% of Employment]),\".\")","v":0.38926001001967997},{"$f":"IFERROR(Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]/(Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]]),\".\")","v":0.61073998998032009},{"$f":"IFERROR((1/(miu))*(1-((1-pi)*Table1[[#This Row],[Li/L2]])),\".\")","v":0.34630235029459777},{"$f":"IFERROR(Table1[[#This Row],[bA/W2]]*miu,\".\")","v":0.62608619482108985},{"$f":"IFERROR(Table1[[#This Row],[Capital\n(2010 US dollars, thousands)]]/((Table1[[#This Row],[Formal Employment\n% of Employment]]+Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])*Table1[[#This Row],[Employment\n(thousands)]]),\".\")","v":4996.0460955021272},{"$f":"IFERROR((((pi/psi)*Table1[[#This Row],[Li/L2]]+Table1[[#This Row],[Lf/L2]])/((1-capshare)^(1/(capshare))*Table1[[#This Row],[K/L2]]))^(capshare),\".\")","v":2.1389459866527665E-2},{"$f":"IFERROR(Table1[[#This Row],[GDP\n(2010 US dollars, thousands)]]*Table1[[#This Row],[A/W2]]/(Table1[[#This Row],[Employment\n(thousands)]]*((1/(1-capshare))*(Table1[[#This Row],[Formal Employment\n% of Employment]]+pi*Table1[[#This Row],[Informal Employment (modern, type 2)\n% of Employment]])+(Table1[[#This Row],[Informal Employment (rudimentary, type 1)\n% of Employment]]/miu)*(1-(1-pi)*Table1[[#This Row],[Li/L2]]))),\".\")","v":63.971440191373105},{"$f":"IFERROR(MAX(Table1[[#This Row],[A2]]/Table1[[#This Row],[A/W2]],0),\".\")","v":2990.7926890422286},{"$f":"IFERROR(MAX((1/(miu*Table1[[#This Row],[A/W2]]))*(1-(1-pi)*Table1[[#This Row],[Li/L2]]),0.001),\".\")","v":16.190327032826378},0,0,0,0,0,{"$f":"SUM(Table1[[#This Row],[OPEC members]]+Table1[[#This Row],[Questionable data]]+Table1[[#This Row],[Pension/GDP outliers]]+Table1[[#This Row],[K/GDP outliers]])+Table1[[#This Row],[GDP/TFP outlier]]","v":0},0,0,{"$f":"IFERROR(MAX(0,AVERAGEIFS('Historical Data'!R$2:R$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!G$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!G$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]])),\".\")","v":0},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.26306364961099277},{"$f":"IFERROR(MAX((((Table1[[#This Row],[A2]]*((capshare)^(capshare))*((1-capshare)^(1-capshare)))^(1/(capshare)))*(Table1[[#This Row],[Minimum wage, W2]]^(-(1-capshare)/(capshare))))-Table1[[#This Row],[Growth Rate of Capital]],0.01),\".\")","v":0.24100147058764737},{"$f":"IFERROR(AVERAGEIFS('Historical Data'!S$2:S$5860,'Historical Data'!$C$2:$C$5860,\">=\"&'Initial Conditions and Settings'!H$3,'Historical Data'!$C$2:$C$5860,\"<=\"&'Initial Conditions and Settings'!H$4,'Historical Data'!$B$2:$B$5860,Table1[[Country Code]:[Country Code]]),\".\")","v":2.8311816424284625E-2}]
[null,"MENA","Middle East and North Africa",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGEIFS($J$14:$J$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\"),\".\")","v":0.49631893073645744},{"$f":"AVERAGEIFS($K$14:$K$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.19632139622309089},{"$f":"AVERAGEIFS(L$14:L$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.30735967304045159},{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.48622695003685196},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.19979820047554217},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B229,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.31392221407670723}]
[null,"ECA","Europe and Central Asia",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGEIFS($J$14:$J$228,$A$14:$A$228,$B230,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\"),\".\")","v":0.679926164202313},0.19887400494894963,{"$f":"AVERAGEIFS(L$14:L$228,$A$14:$A$228,$B230,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.12119983084873751},{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B230,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.70987302716821432},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B230,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18110831806968367},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B230,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.10901865472884051}]
[null,"SSA","Sub-Saharan Africa",null,null,null,null,null,null,0.19395371664914768,0.60921952107257937,0.19682676227827298,{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B231,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.16378228330030675},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B231,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.63570817251030987},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B231,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.20058271634142574}]
[null,"EAP","East Asia and Pacific",null,null,null,null,null,null,0.40954842539136055,0.37186516762547928,0.21858640698316015,{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B232,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.37411098852753638},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B232,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.3936925444751978},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B232,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.23229646719992161}]
[null,"SA","South Asia",null,null,null,null,null,null,0.22679582253049968,0.55804085342710463,0.21516332404239571,{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B233,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18495674431324005},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B233,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.58842766284942627},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B233,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.22686560172587633}]
[null,"LAC","Latin America and the Caribbean",null,null,null,null,null,null,0.45324479523678651,0.3223787793743102,0.22437642538890318,{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B234,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.44010752668747533},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B234,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.33117888008172697},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B234,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.22875205799937248}]
[null,"OECD","OECD",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGEIFS($J$14:$J$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\"),\".\")","v":0.84719892288109311},7.7306180577573047E-2,{"$f":"AVERAGEIFS(L$14:L$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":7.5494896541333886E-2},{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.87015467433428217},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":6.4289783169938761E-2},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":6.5373722633177589E-2}]
[null,"DEVELOPING","Developing Countries",null,null,null,null,null,null,{"$f":"AVERAGEIFS($J$14:$J$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.46858640690173292},{"$f":"AVERAGEIFS($K$14:$K$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.34305361858018391},{"$f":"AVERAGEIFS($L$14:$L$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18835997451808309},{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.45962135781102426},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.35083861031751262},{"$f":"AVERAGEIFS($O$14:$O$228,$A$14:$A$228,\"<>$B235\",$A$14:$A$228,\"<>.\",$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18955832520477112}]
[null,"DEVELOPED","Developed Countries",null,null,null,null,null,null,{"$f":"AVERAGEIFS($J$14:$J$228,$A$14:$A$228,B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.84719892288109311},{"$f":"AVERAGEIFS($K$14:$K$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":7.7306180577573047E-2},{"$f":"AVERAGEIFS(I$14:I$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":3.8136375798024473},{"$f":"AVERAGEIFS($M$14:$M$228,$A$14:$A$228,B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.87015467433428217},{"$f":"AVERAGEIFS($N$14:$N$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":6.4289783169938761E-2},{"$f":"AVERAGEIFS(O$14:O$228,$A$14:$A$228,$B235,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":6.5373722633177589E-2}]
[null,"WORLD","World",null,null,null,null,null,null,{"$f":"AVERAGEIFS(J$14:J$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.46858640690173292},{"$f":"AVERAGEIFS(K$14:K$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.34305361858018391},{"$f":"AVERAGEIFS(L$14:L$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18835997451808309},{"$f":"AVERAGEIFS(M$14:M$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.45962135781102426},{"$f":"AVERAGEIFS(N$14:N$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.35083861031751262},{"$f":"AVERAGEIFS(O$14:O$228,$AN$14:$AN$228,\"0\",$AM$14:$AM$228,\"<2\")","v":0.18955832520477112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\".\"","v":"."}]

{"sheet":"Projections (% of employment)","index":4,"n_rows":5643,"n_cols":109,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["country","countrycode","year","Initial Year Index","codeyear","laborforceILO","employmentest","population","alpha","a","b","miu","psi","pi","Ahistorical","Aalt","Wpopulist","Wbaseline","Wreformist","growthKrudimentary","growthKbaseline","growthKreformist","Kbasic","Kbaseline","Kalternative","Lbasic","Lbaseline","Lalternative","Libasic","Libaseline","Lialternative","Lfbasic","Lfbaseline","Lfalternative","Lrbasic","Lrbaseline","Lralternative","Formalsharepopulist","Formalsharebaseline","Formalsharereformist","Informalsharepopulist","Informalsharebaseline","Informalsharereformist","Rudimentarysharepopulist","Rudimentarysharebaseline","Rudimentarysharereformist",null,"agrowth","bgrowth","Kformalbasic","kformalbaseline","kformalalt","Kfgrowthbasic","Kfgrowthbaseline","Kfgrowthalt","Kinformalbasic","Kinformalbaseline","Kinformalalt","Kigrowthbasic","Kigrowthbaseline","Kigrowthalt","Lfgrowthbasic","Lfgrowthbaseline","Lfgrowthalt","Ligrowthbasic","Ligrowthbaseline","Ligrowthalt","Lrgrowthbasic","Lrgrowthbaseline","Lrgrowthalt","Yfgrowthbasic","Yfgrowthbaseline","Yfgrowthalt","Yigrowthbasic","Yigrowthbaseline","Yigrowthalt","Yrgrowthbasic","Yrgrowthbaseline","Yrgrowthalt","Yformalbasic","Yformalbaseline","Yformalalt","Yinformalbasic","Yinformalbaseline","Yinformalalt","Yrudbasic","Yrudbaseline","Yrudalt","Ytotalpopulist","Ytotalbaseline","Ytotalreformist","Ygrowthtotalpopulist","Ygrowthtotalbaseline","Ygrowthtotalreformist","Yformalsharepopulist","Yformalsharebaseline","Yformalsharereformist","Yinformalsharepopulist","Yinformalsharebaseline","Yinformalsharereformist","Yrudimentarysharepopulist","Yrudimentarysharebaseline","Yrudimentarysharereformist","Ypercapitapopulist","Ypercapitabaseline","Ypercapitareformist","Ypercapitagrowthpopulist","Ypercapitagrowthbaseline","Ypercapitagrowthreformist"]
["Aruba","ABW",2015,{"$f":"C2-'Initial Conditions and Settings'!$B$9","v":-1},{"$f":"B2&C2","v":"ABW2015"},".",{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,G1*F2/F1,\"\")),\".\")","v":""},104.34099999999999,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D2=0,a,IF($D2>0,MAX(MIN(J1*EXP(growtha),0.999),0.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2,Table1[Country Code],0)),MAX(IF(D2>0,K1*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,miu,IF(D2>0,MAX(L1*EXP(growthmiu),1.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,psi,IF(D2>0,MAX(M1*EXP(growthpsi),1.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(($J2^(1/(1-$I2)))*($M2^((-$I2)/(1-$I2))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2,Table1[Country Code],0))*EXP(D2*INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2,Table1[Country Code],0))*EXP(D2*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W2],MATCH($B2,Table1[Country Code],0)),IF($D2=1,Q1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))+growthdif),IF($D2>1,Q1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(T1-LN(Z1)+LN(#REF!))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W2],MATCH($B2,Table1[Country Code],0)),IF($D2=1,R1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))),IF($D2>1,R1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(U1-LN(AA1)+LN(#REF!))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W2],MATCH($B2,Table1[Country Code],0)),IF($D2=1,S1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))-growthdif),IF($D2>1,S1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(V1-LN(AB1)+LN(#REF!))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1/$G1=mininf,AF1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(W1/Z1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AC1/$G1>mininf,AF1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(W1/Z1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AC1/$G1=mininf,AF1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(Q2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1/$G1=mininf,AG1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(X1/AA1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AD1/$G1>mininf,AG1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(X1/AA1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AD1/$G1=mininf,AG1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(R2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1/$G1=mininf,AH1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(Y1/AB1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AE1/$G1>mininf,AH1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(Y1/AB1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AE1/$G1=mininf,AH1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(S2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,W1*EXP(T1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,X1*EXP(U1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,Y1*EXP(V1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2>minrud,W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2>minrud,X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2>minrud,Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((Q2/($P2*(1-$I2)))^(-1/$I2))*W2)),Z2*(1-($L2*$K2*$P2/Q2))/(1-$N2))),mininf*$G2),Z2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((R2/($P2*(1-$I2)))^(-1/$I2))*X2)),AA2*(1-($L2*$K2*$P2/R2))/(1-$N2))),mininf*$G2),AA2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((S2/($P2*(1-$I2)))^(-1/$I2))*Y2)),AB2*(1-($L2*$K2*$P2/S2))/(1-$N2))),mininf*$G2),AB2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((Q2/($P2*(1-$I2)))^(-1/$I2)))*W2),MIN((W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2))))-mininf*$G2,Z2*(($L2*$K2*$P2/Q2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((R2/($P2*(1-$I2)))^(-1/$I2)))*X2),MIN((X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2))))-mininf*$G2,AA2*(($L2*$K2*$P2/R2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((S2/($P2*(1-$I2)))^(-1/$I2)))*Y2),MIN((Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2))))-mininf*$G2,AB2*(($L2*$K2*$P2/S2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G2-Z2,$G2*(1-mininf)),minrud*$G2),\".\")","v":"."},".",".",{"$f":"IFERROR(AF2/(AC2+AI2+AF2),\".\")","v":"."},{"$f":"IFERROR(AG2/(AD2+AJ2+AG2),\".\")","v":"."},".",{"$f":"IFERROR(AC2/(AC2+AI2+AF2),\".\")","v":"."},{"$f":"IFERROR(AD2/(AD2+AJ2+AG2),\".\")","v":"."},".",{"$f":"IFERROR(AI2/(AC2+AI2+AF2),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D2=24,growtha,IF(AND(J2=0,J3=0),0,LN(J3)-LN(J2))),\".\")","v":"."},{"$f":"IFERROR(IF(D2=24,growthb,IF(AND(K2=0,K3=0),0,LN(K3)-LN(K2))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC2/$G2>mininf,AF2/$G2>minfor),FALSE),AF2*(Q2/(P2*(1-I2)))^(1/I2),IF(IFERROR(AF2/$G2=minfor,FALSE),0,IF(IFERROR(AC2/$G2=mininf,FALSE), W2,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD2/$G2>mininf,AG2/$G2>minfor),FALSE),AG2*(R2/($P2*(1-$I2)))^(1/$I2),IF(IFERROR(AG2/$G2=minfor,FALSE),0,IF(IFERROR(AD2/$G2=mininf,FALSE), X2,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE2/$G2>mininf,AH2/$G2>minfor),FALSE),AH2*(S2/($P2*(1-$I2)))^(1/$I2),IF(IFERROR(AH2/$G2=minfor,FALSE),0,IF(IFERROR(AE2/$G2=mininf,FALSE), Y2,\".\")))","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AX2=0,0,LN(AX3)-LN(AX2))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AY2=0,0,LN(AY3)-LN(AY2))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AZ2=0,0,LN(AZ3)-LN(AZ2))),\".\")","v":"."},{"$f":"IFERROR(MAX(W2-AX2,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X2-AY2,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y2-AZ2,0),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BD2=0,0,IF(BD3=0,-LN(BD2),LN(BD3)-LN(BD2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BE2=0,0,IF(BE3=0,-LN(BE2),LN(BE3)-LN(BE2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BF2=0,0,IF(BF3=0,-LN(BF2),LN(BF3)-LN(BF2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AF2=0,0,IF(AF3=0,-LN(AF2),LN(AF3)-LN(AF2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AG2=0,0,IF(AG3=0,-LN(AG2),LN(AG3)-LN(AG2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AH2=0,0,IF(AH3=0,-LN(AH2),LN(AH3)-LN(AH2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AC2=0,0,IF(AC3=0,-LN(AC2),LN(AC3)-LN(AC2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AD2=0,0,IF(AD3=0,-LN(AD2),LN(AD3)-LN(AD2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AE2=0,0,IF(AE3=0,-LN(AE2),LN(AE3)-LN(AE2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AI2=0,0,IF(AI3=0,-LN(AI2),LN(AI3)-LN(AI2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AJ2=0,0,IF(AJ3=0,-LN(AJ2),LN(AJ3)-LN(AJ2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AK2=0,0,IF(AK3=0,-LN(AK2),LN(AK3)-LN(AK2)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BJ2)+$I2*BA2,IF(D2=24,\".\",IFERROR((CB3-CB2)/CB2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BK2)+$I2*BB2,IF(D2=24,\".\",IFERROR((CC3-CC2)/CC2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BL2)+$I2*BC2,IF(D2=24,\".\",IFERROR((CD3-CD2)/CD2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BM2)+$I2*BG2,IF($D2=24,\".\",IFERROR((CE3-CE2)/CE2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BN2)+$I2*BH2,IF($D2=24,\".\",IFERROR((CF3-CF2)/CF2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BO2)+$I2*BI2,IF($D2=24,\".\",IFERROR((CG3-CG2)/CG2,\".\")))","v":"."},{"$f":"IFERROR(AV2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BP2,IF($D2=24,\".\",IFERROR((CH3-CH2)/CH2,\".\")))","v":"."},{"$f":"IFERROR(AW2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BQ2,IF(D2=24,\".\",IFERROR((CI3-CI2)/CI2,\".\")))","v":"."},{"$f":"IFERROR(AW2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BR2,IF(D2=24,\".\",IFERROR((CJ3-CJ2)/CJ2,\".\")))","v":"."},{"$f":"IFERROR(P2*AX2^I2*AF2^(1-I2),\".\")","v":"."},{"$f":"IFERROR(P2*AY2^$I2*AG2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR(P2*AZ2^$I2*AH2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BD2^$I2*AC2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BE2^$I2*AD2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BF2^$I2*AE2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AI2,\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AJ2,\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AK2,\".\")","v":"."},{"$f":"IFERROR(CB2+CE2+CH2,\".\")","v":"."},{"$f":"IFERROR(CC2+CF2+CI2,\".\")","v":"."},{"$f":"IFERROR(CD2+CG2+CJ2,\".\")","v":"."},{"$f":"IFERROR((BS2*CB2/CK2)+(BV2*CE2/CK2)+(BY2*CH2/CK2),\".\")","v":"."},".",".",{"$f":"IFERROR(CB2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CC2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CD2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CE2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CF2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CG2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CH2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CI2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CJ2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CK2/$H2,\".\")","v":"."},{"$f":"IFERROR(CL2/$H2,\".\")","v":"."},".",{"$f":"IFERROR(LN(CZ3)-LN(CZ2),\".\")","v":"."},{"$f":"IFERROR(LN(DA3)-LN(DA2),\".\")","v":"."},"."]
["Aruba","ABW",2016,{"$f":"C3-'Initial Conditions and Settings'!$B$9","v":0},{"$f":"B3&C3","v":"ABW2016"},".",{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,G2*F3/F2,\"\")),\".\")","v":"."},104.822,0.5,{"$f":"IFERROR(IF($D3=0,a,IF(D3>0,MAX(MIN(J2*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3,Table1[Country Code],0)),MAX(IF(D3>0,K2*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,{"$f":"IFERROR(($J3^(1/(1-$I3)))*($M3^((-$I3)/(1-$I3))),\".\")","v":0.38776924499252313},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3,Table1[Country Code],0))*EXP(D3*INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3,Table1[Country Code],0))*EXP(D3*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W2],MATCH($B3,Table1[Country Code],0)),IF($D3=1,Q2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))+growthdif),IF($D3>1,Q2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(T2-LN(Z2)+LN(Z1))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W2],MATCH($B3,Table1[Country Code],0)),IF($D3=1,R2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))),IF($D3>1,R2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(U2-LN(AA2)+LN(AA1))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W2],MATCH($B3,Table1[Country Code],0)),IF($D3=1,S2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))-growthdif),IF($D3>1,S2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(V2-LN(AB2)+LN(AB1))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2/$G2=mininf,AF2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(W2/Z2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AC2/$G2>mininf,AF2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(W2/Z2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AC2/$G2=mininf,AF2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(Q3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2/$G2=mininf,AG2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(X2/AA2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AD2/$G2>mininf,AG2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(X2/AA2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AD2/$G2=mininf,AG2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(R3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2/$G2=mininf,AH2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(Y2/AB2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AE2/$G2>mininf,AH2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(Y2/AB2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AE2/$G2=mininf,AH2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(S3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,W2*EXP(T2),\"\")),\".\")","v":11104363},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,X2*EXP(U2),\"\")),\".\")","v":11104363},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,Y2*EXP(V2),\"\")),\".\")","v":11104363},".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(MAX(MIN($G3-AA3,$G3*(1-mininf)),minrud*$G3),\".\")","v":"."},".",{"$f":"IFERROR(AF3/(AC3+AI3+AF3),\".\")","v":"."},".",".",{"$f":"IFERROR(AC3/(AC3+AI3+AF3),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",{"$f":"IFERROR(IF($D3=24,\".\",IF(AX3=0,0,LN(AX4)-LN(AX3))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AY3=0,0,LN(AY4)-LN(AY3))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AZ3=0,0,LN(AZ4)-LN(AZ3))),\".\")","v":"."},{"$f":"IFERROR(MAX(W3-AX3,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X3-AY3,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y3-AZ3,0),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BD3=0,0,IF(BD4=0,-LN(BD3),LN(BD4)-LN(BD3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BE3=0,0,IF(BE4=0,-LN(BE3),LN(BE4)-LN(BE3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BF3=0,0,IF(BF4=0,-LN(BF3),LN(BF4)-LN(BF3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AF3=0,0,IF(AF4=0,-LN(AF3),LN(AF4)-LN(AF3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AG3=0,0,IF(AG4=0,-LN(AG3),LN(AG4)-LN(AG3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AH3=0,0,IF(AH4=0,-LN(AH3),LN(AH4)-LN(AH3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AC3=0,0,IF(AC4=0,-LN(AC3),LN(AC4)-LN(AC3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AD3=0,0,IF(AD4=0,-LN(AD3),LN(AD4)-LN(AD3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AE3=0,0,IF(AE4=0,-LN(AE3),LN(AE4)-LN(AE3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AI3=0,0,IF(AI4=0,-LN(AI3),LN(AI4)-LN(AI3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AJ3=0,0,IF(AJ4=0,-LN(AJ3),LN(AJ4)-LN(AJ3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AK3=0,0,IF(AK4=0,-LN(AK3),LN(AK4)-LN(AK3)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BJ3)+$I3*BA3,IF(D3=24,\".\",IFERROR((CB4-CB3)/CB3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BK3)+$I3*BB3,IF(D3=24,\".\",IFERROR((CC4-CC3)/CC3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BL3)+$I3*BC3,IF(D3=24,\".\",IFERROR((CD4-CD3)/CD3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BM3)+$I3*BG3,IF($D3=24,\".\",IFERROR((CE4-CE3)/CE3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BN3)+$I3*BH3,IF($D3=24,\".\",IFERROR((CF4-CF3)/CF3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BO3)+$I3*BI3,IF($D3=24,\".\",IFERROR((CG4-CG3)/CG3,\".\")))","v":"."},{"$f":"IFERROR(AV3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BP3,IF($D3=24,\".\",IFERROR((CH4-CH3)/CH3,\".\")))","v":"."},{"$f":"IFERROR(AW3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BQ3,IF(D3=24,\".\",IFERROR((CI4-CI3)/CI3,\".\")))","v":"."},{"$f":"IFERROR(AW3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BR3,IF(D3=24,\".\",IFERROR((CJ4-CJ3)/CJ3,\".\")))","v":"."},{"$f":"IFERROR(P3*AX3^I3*AF3^(1-I3),\".\")","v":"."},{"$f":"IFERROR(P3*AY3^$I3*AG3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR(P3*AZ3^$I3*AH3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BD3^$I3*AC3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BE3^$I3*AD3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BF3^$I3*AE3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AI3,\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AJ3,\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AK3,\".\")","v":"."},{"$f":"IFERROR(CB3+CE3+CH3,\".\")","v":"."},{"$f":"IFERROR(CC3+CF3+CI3,\".\")","v":"."},{"$f":"IFERROR(CD3+CG3+CJ3,\".\")","v":"."},{"$f":"IFERROR((BS3*CB3/CK3)+(BV3*CE3/CK3)+(BY3*CH3/CK3),\".\")","v":"."},{"$f":"IFERROR((BT3*CC3/CL3)+(BW3*CF3/CL3)+(BZ3*CI3/CL3),\".\")","v":"."},{"$f":"IFERROR((BU3*CD3/CM3)+(BX3*CG3/CM3)+(CA3*CJ3/CM3),\".\")","v":"."},{"$f":"IFERROR(CB3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CC3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CD3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CE3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CF3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CG3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CH3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CI3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CJ3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CK3/$H3,\".\")","v":"."},{"$f":"IFERROR(CL3/$H3,\".\")","v":"."},{"$f":"IFERROR(CM3/$H3,\".\")","v":"."},{"$f":"IFERROR(LN(CZ4)-LN(CZ3),\".\")","v":"."},{"$f":"IFERROR(LN(DA4)-LN(DA3),\".\")","v":"."},{"$f":"IFERROR(LN(DB4)-LN(DB3),\".\")","v":"."}]
["Aruba","ABW",2017,{"$f":"C4-'Initial Conditions and Settings'!$B$9","v":1},"ABW2017",".",{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,G3*F4/F3,\"\")),\".\")","v":"."},105.264,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4,Table1[Country Code],0)),MAX(IF(D4>0,K3*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4,Table1[Country Code],0))*EXP(D4*INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4,Table1[Country Code],0))*EXP(D4*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W2],MATCH($B4,Table1[Country Code],0)),IF($D4=1,Q3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))+growthdif),IF($D4>1,Q3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(T3-LN(Z3)+LN(Z2))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W2],MATCH($B4,Table1[Country Code],0)),IF($D4=1,R3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))),IF($D4>1,R3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(U3-LN(AA3)+LN(AA2))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W2],MATCH($B4,Table1[Country Code],0)),IF($D4=1,S3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))-growthdif),IF($D4>1,S3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(V3-LN(AB3)+LN(AB2))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3/$G3=mininf,AF3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(W3/Z3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AC3/$G3>mininf,AF3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(W3/Z3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AC3/$G3=mininf,AF3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(Q4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3/$G3=mininf,AG3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(X3/AA3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AD3/$G3>mininf,AG3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(X3/AA3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AD3/$G3=mininf,AG3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(R4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3/$G3=mininf,AH3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(Y3/AB3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AE3/$G3>mininf,AH3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(Y3/AB3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AE3/$G3=mininf,AH3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(S4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,W3*EXP(T3),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,X3*EXP(U3),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,Y3*EXP(V3),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BJ4)+$I4*BA4,IF(D4=24,\".\",IFERROR((CB5-CB4)/CB4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BK4)+$I4*BB4,IF(D4=24,\".\",IFERROR((CC5-CC4)/CC4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BL4)+$I4*BC4,IF(D4=24,\".\",IFERROR((CD5-CD4)/CD4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BM4)+$I4*BG4,IF($D4=24,\".\",IFERROR((CE5-CE4)/CE4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BN4)+$I4*BH4,IF($D4=24,\".\",IFERROR((CF5-CF4)/CF4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BO4)+$I4*BI4,IF($D4=24,\".\",IFERROR((CG5-CG4)/CG4,\".\")))","v":"."},{"$f":"IFERROR(AV4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BP4,IF($D4=24,\".\",IFERROR((CH5-CH4)/CH4,\".\")))","v":"."},{"$f":"IFERROR(AW4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BQ4,IF(D4=24,\".\",IFERROR((CI5-CI4)/CI4,\".\")))","v":"."},{"$f":"IFERROR(AW4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BR4,IF(D4=24,\".\",IFERROR((CJ5-CJ4)/CJ4,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2018,{"$f":"C5-'Initial Conditions and Settings'!$B$9","v":2},"ABW2018",".",{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,G4*F5/F4,\"\")),\".\")","v":"."},106,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5,Table1[Country Code],0)),MAX(IF(D5>0,K4*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5,Table1[Country Code],0))*EXP(D5*INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5,Table1[Country Code],0))*EXP(D5*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W2],MATCH($B5,Table1[Country Code],0)),IF($D5=1,Q4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))+growthdif),IF($D5>1,Q4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(T4-LN(Z4)+LN(Z3))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W2],MATCH($B5,Table1[Country Code],0)),IF($D5=1,R4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))),IF($D5>1,R4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(U4-LN(AA4)+LN(AA3))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W2],MATCH($B5,Table1[Country Code],0)),IF($D5=1,S4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))-growthdif),IF($D5>1,S4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(V4-LN(AB4)+LN(AB3))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4/$G4=mininf,AF4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(W4/Z4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AC4/$G4>mininf,AF4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(W4/Z4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AC4/$G4=mininf,AF4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(Q5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4/$G4=mininf,AG4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(X4/AA4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AD4/$G4>mininf,AG4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(X4/AA4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AD4/$G4=mininf,AG4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(R5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4/$G4=mininf,AH4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(Y4/AB4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AE4/$G4>mininf,AH4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(Y4/AB4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AE4/$G4=mininf,AH4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(S5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,W4*EXP(T4),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,X4*EXP(U4),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,Y4*EXP(V4),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BJ5)+$I5*BA5,IF(D5=24,\".\",IFERROR((CB6-CB5)/CB5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BK5)+$I5*BB5,IF(D5=24,\".\",IFERROR((CC6-CC5)/CC5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BL5)+$I5*BC5,IF(D5=24,\".\",IFERROR((CD6-CD5)/CD5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BM5)+$I5*BG5,IF($D5=24,\".\",IFERROR((CE6-CE5)/CE5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BN5)+$I5*BH5,IF($D5=24,\".\",IFERROR((CF6-CF5)/CF5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BO5)+$I5*BI5,IF($D5=24,\".\",IFERROR((CG6-CG5)/CG5,\".\")))","v":"."},{"$f":"IFERROR(AV5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BP5,IF($D5=24,\".\",IFERROR((CH6-CH5)/CH5,\".\")))","v":"."},{"$f":"IFERROR(AW5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BQ5,IF(D5=24,\".\",IFERROR((CI6-CI5)/CI5,\".\")))","v":"."},{"$f":"IFERROR(AW5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BR5,IF(D5=24,\".\",IFERROR((CJ6-CJ5)/CJ5,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2019,{"$f":"C6-'Initial Conditions and Settings'!$B$9","v":3},"ABW2019",".",{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Employment\n(thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,G5*F6/F5,\"\")),\".\")","v":"."},106,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B6,Table1[Country Code],0)),MAX(IF(D6>0,K5*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B6,Table1[Country Code],0))*EXP(D6*INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B6,Table1[Country Code],0))*EXP(D6*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W2],MATCH($B6,Table1[Country Code],0)),IF($D6=1,Q5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))+growthdif),IF($D6>1,Q5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(T5-LN(Z5)+LN(Z4))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W2],MATCH($B6,Table1[Country Code],0)),IF($D6=1,R5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))),IF($D6>1,R5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(U5-LN(AA5)+LN(AA4))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W2],MATCH($B6,Table1[Country Code],0)),IF($D6=1,S5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))-growthdif),IF($D6>1,S5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(V5-LN(AB5)+LN(AB4))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5/$G5=mininf,AF5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(W5/Z5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AC5/$G5>mininf,AF5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(W5/Z5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AC5/$G5=mininf,AF5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(Q6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5/$G5=mininf,AG5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(X5/AA5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AD5/$G5>mininf,AG5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(X5/AA5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AD5/$G5=mininf,AG5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(R6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5/$G5=mininf,AH5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(Y5/AB5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AE5/$G5>mininf,AH5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(Y5/AB5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AE5/$G5=mininf,AH5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(S6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,W5*EXP(T5),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,X5*EXP(U5),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,Y5*EXP(V5),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BJ6)+$I6*BA6,IF(D6=24,\".\",IFERROR((CB7-CB6)/CB6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BK6)+$I6*BB6,IF(D6=24,\".\",IFERROR((CC7-CC6)/CC6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BL6)+$I6*BC6,IF(D6=24,\".\",IFERROR((CD7-CD6)/CD6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BM6)+$I6*BG6,IF($D6=24,\".\",IFERROR((CE7-CE6)/CE6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BN6)+$I6*BH6,IF($D6=24,\".\",IFERROR((CF7-CF6)/CF6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BO6)+$I6*BI6,IF($D6=24,\".\",IFERROR((CG7-CG6)/CG6,\".\")))","v":"."},{"$f":"IFERROR(AV6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BP6,IF($D6=24,\".\",IFERROR((CH7-CH6)/CH6,\".\")))","v":"."},{"$f":"IFERROR(AW6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BQ6,IF(D6=24,\".\",IFERROR((CI7-CI6)/CI6,\".\")))","v":"."},{"$f":"IFERROR(AW6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BR6,IF(D6=24,\".\",IFERROR((CJ7-CJ6)/CJ6,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2020,{"$f":"C7-'Initial Conditions and Settings'!$B$9","v":4},"ABW2020",".",{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Employment\n(thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,G6*F7/F6,\"\")),\".\")","v":"."},106,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B7,Table1[Country Code],0)),MAX(IF(D7>0,K6*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B7,Table1[Country Code],0))*EXP(D7*INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B7,Table1[Country Code],0))*EXP(D7*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W2],MATCH($B7,Table1[Country Code],0)),IF($D7=1,Q6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))+growthdif),IF($D7>1,Q6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(T6-LN(Z6)+LN(Z5))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W2],MATCH($B7,Table1[Country Code],0)),IF($D7=1,R6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))),IF($D7>1,R6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(U6-LN(AA6)+LN(AA5))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W2],MATCH($B7,Table1[Country Code],0)),IF($D7=1,S6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))-growthdif),IF($D7>1,S6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(V6-LN(AB6)+LN(AB5))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC6/$G6=mininf,AF6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(W6/Z6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AC6/$G6>mininf,AF6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(W6/Z6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AC6/$G6=mininf,AF6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(Q7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD6/$G6=mininf,AG6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(X6/AA6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AD6/$G6>mininf,AG6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(X6/AA6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AD6/$G6=mininf,AG6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(R7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE6/$G6=mininf,AH6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(Y6/AB6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AE6/$G6>mininf,AH6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(Y6/AB6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AE6/$G6=mininf,AH6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(S7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,W6*EXP(T6),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,X6*EXP(U6),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,Y6*EXP(V6),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BJ7)+$I7*BA7,IF(D7=24,\".\",IFERROR((CB8-CB7)/CB7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BK7)+$I7*BB7,IF(D7=24,\".\",IFERROR((CC8-CC7)/CC7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BL7)+$I7*BC7,IF(D7=24,\".\",IFERROR((CD8-CD7)/CD7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BM7)+$I7*BG7,IF($D7=24,\".\",IFERROR((CE8-CE7)/CE7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BN7)+$I7*BH7,IF($D7=24,\".\",IFERROR((CF8-CF7)/CF7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BO7)+$I7*BI7,IF($D7=24,\".\",IFERROR((CG8-CG7)/CG7,\".\")))","v":"."},{"$f":"IFERROR(AV7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BP7,IF($D7=24,\".\",IFERROR((CH8-CH7)/CH7,\".\")))","v":"."},{"$f":"IFERROR(AW7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BQ7,IF(D7=24,\".\",IFERROR((CI8-CI7)/CI7,\".\")))","v":"."},{"$f":"IFERROR(AW7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BR7,IF(D7=24,\".\",IFERROR((CJ8-CJ7)/CJ7,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2021,{"$f":"C8-'Initial Conditions and Settings'!$B$9","v":5},"ABW2021",".",{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Employment\n(thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,G7*F8/F7,\"\")),\".\")","v":"."},107,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B8,Table1[Country Code],0)),MAX(IF(D8>0,K7*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B8,Table1[Country Code],0))*EXP(D8*INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B8,Table1[Country Code],0))*EXP(D8*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W2],MATCH($B8,Table1[Country Code],0)),IF($D8=1,Q7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))+growthdif),IF($D8>1,Q7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(T7-LN(Z7)+LN(Z6))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W2],MATCH($B8,Table1[Country Code],0)),IF($D8=1,R7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))),IF($D8>1,R7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(U7-LN(AA7)+LN(AA6))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W2],MATCH($B8,Table1[Country Code],0)),IF($D8=1,S7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))-growthdif),IF($D8>1,S7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(V7-LN(AB7)+LN(AB6))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC7/$G7=mininf,AF7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(W7/Z7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AC7/$G7>mininf,AF7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(W7/Z7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AC7/$G7=mininf,AF7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(Q8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD7/$G7=mininf,AG7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(X7/AA7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AD7/$G7>mininf,AG7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(X7/AA7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AD7/$G7=mininf,AG7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(R8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE7/$G7=mininf,AH7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(Y7/AB7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AE7/$G7>mininf,AH7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(Y7/AB7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AE7/$G7=mininf,AH7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(S8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,W7*EXP(T7),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,X7*EXP(U7),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,Y7*EXP(V7),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BJ8)+$I8*BA8,IF(D8=24,\".\",IFERROR((CB9-CB8)/CB8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BK8)+$I8*BB8,IF(D8=24,\".\",IFERROR((CC9-CC8)/CC8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BL8)+$I8*BC8,IF(D8=24,\".\",IFERROR((CD9-CD8)/CD8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BM8)+$I8*BG8,IF($D8=24,\".\",IFERROR((CE9-CE8)/CE8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BN8)+$I8*BH8,IF($D8=24,\".\",IFERROR((CF9-CF8)/CF8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BO8)+$I8*BI8,IF($D8=24,\".\",IFERROR((CG9-CG8)/CG8,\".\")))","v":"."},{"$f":"IFERROR(AV8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BP8,IF($D8=24,\".\",IFERROR((CH9-CH8)/CH8,\".\")))","v":"."},{"$f":"IFERROR(AW8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BQ8,IF(D8=24,\".\",IFERROR((CI9-CI8)/CI8,\".\")))","v":"."},{"$f":"IFERROR(AW8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BR8,IF(D8=24,\".\",IFERROR((CJ9-CJ8)/CJ8,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2022,{"$f":"C9-'Initial Conditions and Settings'!$B$9","v":6},"ABW2022",".",{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Employment\n(thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,G8*F9/F8,\"\")),\".\")","v":"."},107,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B9,Table1[Country Code],0)),MAX(IF(D9>0,K8*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B9,Table1[Country Code],0))*EXP(D9*INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B9,Table1[Country Code],0))*EXP(D9*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W2],MATCH($B9,Table1[Country Code],0)),IF($D9=1,Q8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))+growthdif),IF($D9>1,Q8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(T8-LN(Z8)+LN(Z7))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W2],MATCH($B9,Table1[Country Code],0)),IF($D9=1,R8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))),IF($D9>1,R8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(U8-LN(AA8)+LN(AA7))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W2],MATCH($B9,Table1[Country Code],0)),IF($D9=1,S8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))-growthdif),IF($D9>1,S8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(V8-LN(AB8)+LN(AB7))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC8/$G8=mininf,AF8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(W8/Z8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AC8/$G8>mininf,AF8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(W8/Z8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AC8/$G8=mininf,AF8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(Q9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD8/$G8=mininf,AG8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(X8/AA8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AD8/$G8>mininf,AG8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(X8/AA8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AD8/$G8=mininf,AG8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(R9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE8/$G8=mininf,AH8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(Y8/AB8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AE8/$G8>mininf,AH8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(Y8/AB8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AE8/$G8=mininf,AH8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(S9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,W8*EXP(T8),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,X8*EXP(U8),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,Y8*EXP(V8),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BJ9)+$I9*BA9,IF(D9=24,\".\",IFERROR((CB10-CB9)/CB9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BK9)+$I9*BB9,IF(D9=24,\".\",IFERROR((CC10-CC9)/CC9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BL9)+$I9*BC9,IF(D9=24,\".\",IFERROR((CD10-CD9)/CD9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BM9)+$I9*BG9,IF($D9=24,\".\",IFERROR((CE10-CE9)/CE9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BN9)+$I9*BH9,IF($D9=24,\".\",IFERROR((CF10-CF9)/CF9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BO9)+$I9*BI9,IF($D9=24,\".\",IFERROR((CG10-CG9)/CG9,\".\")))","v":"."},{"$f":"IFERROR(AV9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BP9,IF($D9=24,\".\",IFERROR((CH10-CH9)/CH9,\".\")))","v":"."},{"$f":"IFERROR(AW9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BQ9,IF(D9=24,\".\",IFERROR((CI10-CI9)/CI9,\".\")))","v":"."},{"$f":"IFERROR(AW9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BR9,IF(D9=24,\".\",IFERROR((CJ10-CJ9)/CJ9,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2023,{"$f":"C10-'Initial Conditions and Settings'!$B$9","v":7},"ABW2023",".",{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Employment\n(thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,G9*F10/F9,\"\")),\".\")","v":"."},107,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B10,Table1[Country Code],0)),MAX(IF(D10>0,K9*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B10,Table1[Country Code],0))*EXP(D10*INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B10,Table1[Country Code],0))*EXP(D10*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W2],MATCH($B10,Table1[Country Code],0)),IF($D10=1,Q9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))+growthdif),IF($D10>1,Q9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(T9-LN(Z9)+LN(Z8))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W2],MATCH($B10,Table1[Country Code],0)),IF($D10=1,R9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))),IF($D10>1,R9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(U9-LN(AA9)+LN(AA8))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W2],MATCH($B10,Table1[Country Code],0)),IF($D10=1,S9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))-growthdif),IF($D10>1,S9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(V9-LN(AB9)+LN(AB8))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC9/$G9=mininf,AF9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(W9/Z9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AC9/$G9>mininf,AF9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(W9/Z9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AC9/$G9=mininf,AF9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(Q10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD9/$G9=mininf,AG9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(X9/AA9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AD9/$G9>mininf,AG9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(X9/AA9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AD9/$G9=mininf,AG9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(R10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE9/$G9=mininf,AH9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(Y9/AB9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AE9/$G9>mininf,AH9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(Y9/AB9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AE9/$G9=mininf,AH9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(S10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,W9*EXP(T9),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,X9*EXP(U9),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,Y9*EXP(V9),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BJ10)+$I10*BA10,IF(D10=24,\".\",IFERROR((CB11-CB10)/CB10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BK10)+$I10*BB10,IF(D10=24,\".\",IFERROR((CC11-CC10)/CC10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BL10)+$I10*BC10,IF(D10=24,\".\",IFERROR((CD11-CD10)/CD10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BM10)+$I10*BG10,IF($D10=24,\".\",IFERROR((CE11-CE10)/CE10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BN10)+$I10*BH10,IF($D10=24,\".\",IFERROR((CF11-CF10)/CF10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BO10)+$I10*BI10,IF($D10=24,\".\",IFERROR((CG11-CG10)/CG10,\".\")))","v":"."},{"$f":"IFERROR(AV10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BP10,IF($D10=24,\".\",IFERROR((CH11-CH10)/CH10,\".\")))","v":"."},{"$f":"IFERROR(AW10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BQ10,IF(D10=24,\".\",IFERROR((CI11-CI10)/CI10,\".\")))","v":"."},{"$f":"IFERROR(AW10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BR10,IF(D10=24,\".\",IFERROR((CJ11-CJ10)/CJ10,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2024,{"$f":"C11-'Initial Conditions and Settings'!$B$9","v":8},"ABW2024",".",{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Employment\n(thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,G10*F11/F10,\"\")),\".\")","v":"."},108,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B11,Table1[Country Code],0)),MAX(IF(D11>0,K10*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B11,Table1[Country Code],0))*EXP(D11*INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B11,Table1[Country Code],0))*EXP(D11*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W2],MATCH($B11,Table1[Country Code],0)),IF($D11=1,Q10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))+growthdif),IF($D11>1,Q10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(T10-LN(Z10)+LN(Z9))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W2],MATCH($B11,Table1[Country Code],0)),IF($D11=1,R10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))),IF($D11>1,R10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(U10-LN(AA10)+LN(AA9))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W2],MATCH($B11,Table1[Country Code],0)),IF($D11=1,S10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))-growthdif),IF($D11>1,S10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(V10-LN(AB10)+LN(AB9))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC10/$G10=mininf,AF10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(W10/Z10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AC10/$G10>mininf,AF10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(W10/Z10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AC10/$G10=mininf,AF10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(Q11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD10/$G10=mininf,AG10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(X10/AA10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AD10/$G10>mininf,AG10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(X10/AA10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AD10/$G10=mininf,AG10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(R11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE10/$G10=mininf,AH10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(Y10/AB10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AE10/$G10>mininf,AH10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(Y10/AB10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AE10/$G10=mininf,AH10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(S11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,W10*EXP(T10),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,X10*EXP(U10),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,Y10*EXP(V10),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BJ11)+$I11*BA11,IF(D11=24,\".\",IFERROR((CB12-CB11)/CB11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BK11)+$I11*BB11,IF(D11=24,\".\",IFERROR((CC12-CC11)/CC11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BL11)+$I11*BC11,IF(D11=24,\".\",IFERROR((CD12-CD11)/CD11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BM11)+$I11*BG11,IF($D11=24,\".\",IFERROR((CE12-CE11)/CE11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BN11)+$I11*BH11,IF($D11=24,\".\",IFERROR((CF12-CF11)/CF11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BO11)+$I11*BI11,IF($D11=24,\".\",IFERROR((CG12-CG11)/CG11,\".\")))","v":"."},{"$f":"IFERROR(AV11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BP11,IF($D11=24,\".\",IFERROR((CH12-CH11)/CH11,\".\")))","v":"."},{"$f":"IFERROR(AW11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BQ11,IF(D11=24,\".\",IFERROR((CI12-CI11)/CI11,\".\")))","v":"."},{"$f":"IFERROR(AW11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BR11,IF(D11=24,\".\",IFERROR((CJ12-CJ11)/CJ11,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2025,{"$f":"C12-'Initial Conditions and Settings'!$B$9","v":9},"ABW2025",".",{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Employment\n(thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,G11*F12/F11,\"\")),\".\")","v":"."},108,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B12,Table1[Country Code],0)),MAX(IF(D12>0,K11*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B12,Table1[Country Code],0))*EXP(D12*INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B12,Table1[Country Code],0))*EXP(D12*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W2],MATCH($B12,Table1[Country Code],0)),IF($D12=1,Q11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))+growthdif),IF($D12>1,Q11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(T11-LN(Z11)+LN(Z10))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W2],MATCH($B12,Table1[Country Code],0)),IF($D12=1,R11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))),IF($D12>1,R11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(U11-LN(AA11)+LN(AA10))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W2],MATCH($B12,Table1[Country Code],0)),IF($D12=1,S11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))-growthdif),IF($D12>1,S11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(V11-LN(AB11)+LN(AB10))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC11/$G11=mininf,AF11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(W11/Z11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AC11/$G11>mininf,AF11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(W11/Z11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AC11/$G11=mininf,AF11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(Q12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD11/$G11=mininf,AG11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(X11/AA11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AD11/$G11>mininf,AG11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(X11/AA11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AD11/$G11=mininf,AG11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(R12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE11/$G11=mininf,AH11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(Y11/AB11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AE11/$G11>mininf,AH11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(Y11/AB11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AE11/$G11=mininf,AH11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(S12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,W11*EXP(T11),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,X11*EXP(U11),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,Y11*EXP(V11),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BJ12)+$I12*BA12,IF(D12=24,\".\",IFERROR((CB13-CB12)/CB12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BK12)+$I12*BB12,IF(D12=24,\".\",IFERROR((CC13-CC12)/CC12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BL12)+$I12*BC12,IF(D12=24,\".\",IFERROR((CD13-CD12)/CD12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BM12)+$I12*BG12,IF($D12=24,\".\",IFERROR((CE13-CE12)/CE12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BN12)+$I12*BH12,IF($D12=24,\".\",IFERROR((CF13-CF12)/CF12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BO12)+$I12*BI12,IF($D12=24,\".\",IFERROR((CG13-CG12)/CG12,\".\")))","v":"."},{"$f":"IFERROR(AV12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BP12,IF($D12=24,\".\",IFERROR((CH13-CH12)/CH12,\".\")))","v":"."},{"$f":"IFERROR(AW12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BQ12,IF(D12=24,\".\",IFERROR((CI13-CI12)/CI12,\".\")))","v":"."},{"$f":"IFERROR(AW12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BR12,IF(D12=24,\".\",IFERROR((CJ13-CJ12)/CJ12,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2026,{"$f":"C13-'Initial Conditions and Settings'!$B$9","v":10},"ABW2026",".",{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Employment\n(thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,G12*F13/F12,\"\")),\".\")","v":"."},108,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B13,Table1[Country Code],0)),MAX(IF(D13>0,K12*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B13,Table1[Country Code],0))*EXP(D13*INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B13,Table1[Country Code],0))*EXP(D13*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W2],MATCH($B13,Table1[Country Code],0)),IF($D13=1,Q12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))+growthdif),IF($D13>1,Q12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(T12-LN(Z12)+LN(Z11))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W2],MATCH($B13,Table1[Country Code],0)),IF($D13=1,R12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))),IF($D13>1,R12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(U12-LN(AA12)+LN(AA11))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W2],MATCH($B13,Table1[Country Code],0)),IF($D13=1,S12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))-growthdif),IF($D13>1,S12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(V12-LN(AB12)+LN(AB11))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC12/$G12=mininf,AF12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(W12/Z12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AC12/$G12>mininf,AF12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(W12/Z12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AC12/$G12=mininf,AF12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(Q13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD12/$G12=mininf,AG12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(X12/AA12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AD12/$G12>mininf,AG12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(X12/AA12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AD12/$G12=mininf,AG12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(R13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE12/$G12=mininf,AH12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(Y12/AB12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AE12/$G12>mininf,AH12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(Y12/AB12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AE12/$G12=mininf,AH12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(S13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,W12*EXP(T12),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,X12*EXP(U12),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,Y12*EXP(V12),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BJ13)+$I13*BA13,IF(D13=24,\".\",IFERROR((CB14-CB13)/CB13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BK13)+$I13*BB13,IF(D13=24,\".\",IFERROR((CC14-CC13)/CC13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BL13)+$I13*BC13,IF(D13=24,\".\",IFERROR((CD14-CD13)/CD13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BM13)+$I13*BG13,IF($D13=24,\".\",IFERROR((CE14-CE13)/CE13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BN13)+$I13*BH13,IF($D13=24,\".\",IFERROR((CF14-CF13)/CF13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BO13)+$I13*BI13,IF($D13=24,\".\",IFERROR((CG14-CG13)/CG13,\".\")))","v":"."},{"$f":"IFERROR(AV13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BP13,IF($D13=24,\".\",IFERROR((CH14-CH13)/CH13,\".\")))","v":"."},{"$f":"IFERROR(AW13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BQ13,IF(D13=24,\".\",IFERROR((CI14-CI13)/CI13,\".\")))","v":"."},{"$f":"IFERROR(AW13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BR13,IF(D13=24,\".\",IFERROR((CJ14-CJ13)/CJ13,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2027,{"$f":"C14-'Initial Conditions and Settings'!$B$9","v":11},"ABW2027",".",{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Employment\n(thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,G13*F14/F13,\"\")),\".\")","v":"."},109,0.5,0.72979594672615,{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B14,Table1[Country Code],0)),MAX(IF(D14>0,K13*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B14,Table1[Country Code],0))*EXP(D14*INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B14,Table1[Country Code],0))*EXP(D14*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W2],MATCH($B14,Table1[Country Code],0)),IF($D14=1,Q13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))+growthdif),IF($D14>1,Q13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(T13-LN(Z13)+LN(Z12))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W2],MATCH($B14,Table1[Country Code],0)),IF($D14=1,R13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))),IF($D14>1,R13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(U13-LN(AA13)+LN(AA12))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W2],MATCH($B14,Table1[Country Code],0)),IF($D14=1,S13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))-growthdif),IF($D14>1,S13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(V13-LN(AB13)+LN(AB12))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC13/$G13=mininf,AF13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(W13/Z13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AC13/$G13>mininf,AF13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(W13/Z13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AC13/$G13=mininf,AF13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(Q14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD13/$G13=mininf,AG13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(X13/AA13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AD13/$G13>mininf,AG13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(X13/AA13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AD13/$G13=mininf,AG13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(R14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE13/$G13=mininf,AH13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(Y13/AB13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AE13/$G13>mininf,AH13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(Y13/AB13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AE13/$G13=mininf,AH13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(S14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,W13*EXP(T13),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,X13*EXP(U13),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,Y13*EXP(V13),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BJ14)+$I14*BA14,IF(D14=24,\".\",IFERROR((CB15-CB14)/CB14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BK14)+$I14*BB14,IF(D14=24,\".\",IFERROR((CC15-CC14)/CC14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BL14)+$I14*BC14,IF(D14=24,\".\",IFERROR((CD15-CD14)/CD14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BM14)+$I14*BG14,IF($D14=24,\".\",IFERROR((CE15-CE14)/CE14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BN14)+$I14*BH14,IF($D14=24,\".\",IFERROR((CF15-CF14)/CF14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BO14)+$I14*BI14,IF($D14=24,\".\",IFERROR((CG15-CG14)/CG14,\".\")))","v":"."},{"$f":"IFERROR(AV14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BP14,IF($D14=24,\".\",IFERROR((CH15-CH14)/CH14,\".\")))","v":"."},{"$f":"IFERROR(AW14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BQ14,IF(D14=24,\".\",IFERROR((CI15-CI14)/CI14,\".\")))","v":"."},{"$f":"IFERROR(AW14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BR14,IF(D14=24,\".\",IFERROR((CJ15-CJ14)/CJ14,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2028,{"$f":"C15-'Initial Conditions and Settings'!$B$9","v":12},"ABW2028",".",{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Employment\n(thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,G14*F15/F14,\"\")),\".\")","v":"."},109,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B15,Table1[Country Code],0)),MAX(IF(D15>0,K14*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B15,Table1[Country Code],0))*EXP(D15*INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B15,Table1[Country Code],0))*EXP(D15*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W2],MATCH($B15,Table1[Country Code],0)),IF($D15=1,Q14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))+growthdif),IF($D15>1,Q14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(T14-LN(Z14)+LN(Z13))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W2],MATCH($B15,Table1[Country Code],0)),IF($D15=1,R14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))),IF($D15>1,R14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(U14-LN(AA14)+LN(AA13))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W2],MATCH($B15,Table1[Country Code],0)),IF($D15=1,S14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))-growthdif),IF($D15>1,S14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(V14-LN(AB14)+LN(AB13))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC14/$G14=mininf,AF14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(W14/Z14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AC14/$G14>mininf,AF14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(W14/Z14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AC14/$G14=mininf,AF14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(Q15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD14/$G14=mininf,AG14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(X14/AA14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AD14/$G14>mininf,AG14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(X14/AA14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AD14/$G14=mininf,AG14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(R15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE14/$G14=mininf,AH14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(Y14/AB14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AE14/$G14>mininf,AH14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(Y14/AB14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AE14/$G14=mininf,AH14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(S15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,W14*EXP(T14),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,X14*EXP(U14),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,Y14*EXP(V14),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BJ15)+$I15*BA15,IF(D15=24,\".\",IFERROR((CB16-CB15)/CB15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BK15)+$I15*BB15,IF(D15=24,\".\",IFERROR((CC16-CC15)/CC15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BL15)+$I15*BC15,IF(D15=24,\".\",IFERROR((CD16-CD15)/CD15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BM15)+$I15*BG15,IF($D15=24,\".\",IFERROR((CE16-CE15)/CE15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BN15)+$I15*BH15,IF($D15=24,\".\",IFERROR((CF16-CF15)/CF15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BO15)+$I15*BI15,IF($D15=24,\".\",IFERROR((CG16-CG15)/CG15,\".\")))","v":"."},{"$f":"IFERROR(AV15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BP15,IF($D15=24,\".\",IFERROR((CH16-CH15)/CH15,\".\")))","v":"."},{"$f":"IFERROR(AW15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BQ15,IF(D15=24,\".\",IFERROR((CI16-CI15)/CI15,\".\")))","v":"."},{"$f":"IFERROR(AW15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BR15,IF(D15=24,\".\",IFERROR((CJ16-CJ15)/CJ15,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2029,{"$f":"C16-'Initial Conditions and Settings'!$B$9","v":13},"ABW2029",".",{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Employment\n(thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,G15*F16/F15,\"\")),\".\")","v":"."},109,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B16,Table1[Country Code],0)),MAX(IF(D16>0,K15*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B16,Table1[Country Code],0))*EXP(D16*INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B16,Table1[Country Code],0))*EXP(D16*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W2],MATCH($B16,Table1[Country Code],0)),IF($D16=1,Q15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))+growthdif),IF($D16>1,Q15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(T15-LN(Z15)+LN(Z14))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W2],MATCH($B16,Table1[Country Code],0)),IF($D16=1,R15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))),IF($D16>1,R15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(U15-LN(AA15)+LN(AA14))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W2],MATCH($B16,Table1[Country Code],0)),IF($D16=1,S15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))-growthdif),IF($D16>1,S15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(V15-LN(AB15)+LN(AB14))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC15/$G15=mininf,AF15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(W15/Z15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AC15/$G15>mininf,AF15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(W15/Z15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AC15/$G15=mininf,AF15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(Q16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD15/$G15=mininf,AG15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(X15/AA15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AD15/$G15>mininf,AG15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(X15/AA15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AD15/$G15=mininf,AG15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(R16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE15/$G15=mininf,AH15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(Y15/AB15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AE15/$G15>mininf,AH15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(Y15/AB15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AE15/$G15=mininf,AH15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(S16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,W15*EXP(T15),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,X15*EXP(U15),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,Y15*EXP(V15),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BJ16)+$I16*BA16,IF(D16=24,\".\",IFERROR((CB17-CB16)/CB16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BK16)+$I16*BB16,IF(D16=24,\".\",IFERROR((CC17-CC16)/CC16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BL16)+$I16*BC16,IF(D16=24,\".\",IFERROR((CD17-CD16)/CD16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BM16)+$I16*BG16,IF($D16=24,\".\",IFERROR((CE17-CE16)/CE16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BN16)+$I16*BH16,IF($D16=24,\".\",IFERROR((CF17-CF16)/CF16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BO16)+$I16*BI16,IF($D16=24,\".\",IFERROR((CG17-CG16)/CG16,\".\")))","v":"."},{"$f":"IFERROR(AV16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BP16,IF($D16=24,\".\",IFERROR((CH17-CH16)/CH16,\".\")))","v":"."},{"$f":"IFERROR(AW16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BQ16,IF(D16=24,\".\",IFERROR((CI17-CI16)/CI16,\".\")))","v":"."},{"$f":"IFERROR(AW16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BR16,IF(D16=24,\".\",IFERROR((CJ17-CJ16)/CJ16,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2030,{"$f":"C17-'Initial Conditions and Settings'!$B$9","v":14},"ABW2030",".",{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Employment\n(thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,G16*F17/F16,\"\")),\".\")","v":"."},109,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B17,Table1[Country Code],0)),MAX(IF(D17>0,K16*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B17,Table1[Country Code],0))*EXP(D17*INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B17,Table1[Country Code],0))*EXP(D17*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W2],MATCH($B17,Table1[Country Code],0)),IF($D17=1,Q16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))+growthdif),IF($D17>1,Q16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(T16-LN(Z16)+LN(Z15))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W2],MATCH($B17,Table1[Country Code],0)),IF($D17=1,R16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))),IF($D17>1,R16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(U16-LN(AA16)+LN(AA15))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W2],MATCH($B17,Table1[Country Code],0)),IF($D17=1,S16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))-growthdif),IF($D17>1,S16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(V16-LN(AB16)+LN(AB15))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC16/$G16=mininf,AF16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(W16/Z16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AC16/$G16>mininf,AF16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(W16/Z16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AC16/$G16=mininf,AF16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(Q17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD16/$G16=mininf,AG16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(X16/AA16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AD16/$G16>mininf,AG16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(X16/AA16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AD16/$G16=mininf,AG16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(R17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE16/$G16=mininf,AH16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(Y16/AB16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AE16/$G16>mininf,AH16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(Y16/AB16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AE16/$G16=mininf,AH16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(S17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,W16*EXP(T16),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,X16*EXP(U16),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,Y16*EXP(V16),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BJ17)+$I17*BA17,IF(D17=24,\".\",IFERROR((CB18-CB17)/CB17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BK17)+$I17*BB17,IF(D17=24,\".\",IFERROR((CC18-CC17)/CC17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BL17)+$I17*BC17,IF(D17=24,\".\",IFERROR((CD18-CD17)/CD17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BM17)+$I17*BG17,IF($D17=24,\".\",IFERROR((CE18-CE17)/CE17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BN17)+$I17*BH17,IF($D17=24,\".\",IFERROR((CF18-CF17)/CF17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BO17)+$I17*BI17,IF($D17=24,\".\",IFERROR((CG18-CG17)/CG17,\".\")))","v":"."},{"$f":"IFERROR(AV17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BP17,IF($D17=24,\".\",IFERROR((CH18-CH17)/CH17,\".\")))","v":"."},{"$f":"IFERROR(AW17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BQ17,IF(D17=24,\".\",IFERROR((CI18-CI17)/CI17,\".\")))","v":"."},{"$f":"IFERROR(AW17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BR17,IF(D17=24,\".\",IFERROR((CJ18-CJ17)/CJ17,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2031,{"$f":"C18-'Initial Conditions and Settings'!$B$9","v":15},"ABW2031",".",{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Employment\n(thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,G17*F18/F17,\"\")),\".\")","v":"."},110,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B18,Table1[Country Code],0)),MAX(IF(D18>0,K17*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B18,Table1[Country Code],0))*EXP(D18*INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B18,Table1[Country Code],0))*EXP(D18*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W2],MATCH($B18,Table1[Country Code],0)),IF($D18=1,Q17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))+growthdif),IF($D18>1,Q17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(T17-LN(Z17)+LN(Z16))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W2],MATCH($B18,Table1[Country Code],0)),IF($D18=1,R17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))),IF($D18>1,R17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(U17-LN(AA17)+LN(AA16))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W2],MATCH($B18,Table1[Country Code],0)),IF($D18=1,S17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))-growthdif),IF($D18>1,S17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(V17-LN(AB17)+LN(AB16))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC17/$G17=mininf,AF17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(W17/Z17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AC17/$G17>mininf,AF17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(W17/Z17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AC17/$G17=mininf,AF17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(Q18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD17/$G17=mininf,AG17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(X17/AA17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AD17/$G17>mininf,AG17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(X17/AA17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AD17/$G17=mininf,AG17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(R18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE17/$G17=mininf,AH17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(Y17/AB17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AE17/$G17>mininf,AH17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(Y17/AB17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AE17/$G17=mininf,AH17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(S18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,W17*EXP(T17),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,X17*EXP(U17),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,Y17*EXP(V17),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BJ18)+$I18*BA18,IF(D18=24,\".\",IFERROR((CB19-CB18)/CB18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BK18)+$I18*BB18,IF(D18=24,\".\",IFERROR((CC19-CC18)/CC18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BL18)+$I18*BC18,IF(D18=24,\".\",IFERROR((CD19-CD18)/CD18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BM18)+$I18*BG18,IF($D18=24,\".\",IFERROR((CE19-CE18)/CE18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BN18)+$I18*BH18,IF($D18=24,\".\",IFERROR((CF19-CF18)/CF18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BO18)+$I18*BI18,IF($D18=24,\".\",IFERROR((CG19-CG18)/CG18,\".\")))","v":"."},{"$f":"IFERROR(AV18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BP18,IF($D18=24,\".\",IFERROR((CH19-CH18)/CH18,\".\")))","v":"."},{"$f":"IFERROR(AW18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BQ18,IF(D18=24,\".\",IFERROR((CI19-CI18)/CI18,\".\")))","v":"."},{"$f":"IFERROR(AW18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BR18,IF(D18=24,\".\",IFERROR((CJ19-CJ18)/CJ18,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2032,{"$f":"C19-'Initial Conditions and Settings'!$B$9","v":16},"ABW2032",".",{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Employment\n(thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,G18*F19/F18,\"\")),\".\")","v":"."},110,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B19,Table1[Country Code],0)),MAX(IF(D19>0,K18*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B19,Table1[Country Code],0))*EXP(D19*INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B19,Table1[Country Code],0))*EXP(D19*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W2],MATCH($B19,Table1[Country Code],0)),IF($D19=1,Q18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))+growthdif),IF($D19>1,Q18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(T18-LN(Z18)+LN(Z17))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W2],MATCH($B19,Table1[Country Code],0)),IF($D19=1,R18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))),IF($D19>1,R18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(U18-LN(AA18)+LN(AA17))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W2],MATCH($B19,Table1[Country Code],0)),IF($D19=1,S18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))-growthdif),IF($D19>1,S18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(V18-LN(AB18)+LN(AB17))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC18/$G18=mininf,AF18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(W18/Z18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AC18/$G18>mininf,AF18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(W18/Z18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AC18/$G18=mininf,AF18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(Q19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD18/$G18=mininf,AG18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(X18/AA18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AD18/$G18>mininf,AG18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(X18/AA18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AD18/$G18=mininf,AG18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(R19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE18/$G18=mininf,AH18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(Y18/AB18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AE18/$G18>mininf,AH18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(Y18/AB18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AE18/$G18=mininf,AH18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(S19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,W18*EXP(T18),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,X18*EXP(U18),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,Y18*EXP(V18),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BJ19)+$I19*BA19,IF(D19=24,\".\",IFERROR((CB20-CB19)/CB19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BK19)+$I19*BB19,IF(D19=24,\".\",IFERROR((CC20-CC19)/CC19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BL19)+$I19*BC19,IF(D19=24,\".\",IFERROR((CD20-CD19)/CD19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BM19)+$I19*BG19,IF($D19=24,\".\",IFERROR((CE20-CE19)/CE19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BN19)+$I19*BH19,IF($D19=24,\".\",IFERROR((CF20-CF19)/CF19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BO19)+$I19*BI19,IF($D19=24,\".\",IFERROR((CG20-CG19)/CG19,\".\")))","v":"."},{"$f":"IFERROR(AV19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BP19,IF($D19=24,\".\",IFERROR((CH20-CH19)/CH19,\".\")))","v":"."},{"$f":"IFERROR(AW19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BQ19,IF(D19=24,\".\",IFERROR((CI20-CI19)/CI19,\".\")))","v":"."},{"$f":"IFERROR(AW19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BR19,IF(D19=24,\".\",IFERROR((CJ20-CJ19)/CJ19,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2033,{"$f":"C20-'Initial Conditions and Settings'!$B$9","v":17},"ABW2033",".",{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Employment\n(thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,G19*F20/F19,\"\")),\".\")","v":"."},110,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B20,Table1[Country Code],0)),MAX(IF(D20>0,K19*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B20,Table1[Country Code],0))*EXP(D20*INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B20,Table1[Country Code],0))*EXP(D20*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W2],MATCH($B20,Table1[Country Code],0)),IF($D20=1,Q19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))+growthdif),IF($D20>1,Q19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(T19-LN(Z19)+LN(Z18))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W2],MATCH($B20,Table1[Country Code],0)),IF($D20=1,R19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))),IF($D20>1,R19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(U19-LN(AA19)+LN(AA18))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W2],MATCH($B20,Table1[Country Code],0)),IF($D20=1,S19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))-growthdif),IF($D20>1,S19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(V19-LN(AB19)+LN(AB18))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC19/$G19=mininf,AF19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(W19/Z19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AC19/$G19>mininf,AF19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(W19/Z19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AC19/$G19=mininf,AF19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(Q20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD19/$G19=mininf,AG19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(X19/AA19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AD19/$G19>mininf,AG19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(X19/AA19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AD19/$G19=mininf,AG19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(R20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE19/$G19=mininf,AH19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(Y19/AB19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AE19/$G19>mininf,AH19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(Y19/AB19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AE19/$G19=mininf,AH19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(S20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,W19*EXP(T19),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,X19*EXP(U19),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,Y19*EXP(V19),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BJ20)+$I20*BA20,IF(D20=24,\".\",IFERROR((CB21-CB20)/CB20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BK20)+$I20*BB20,IF(D20=24,\".\",IFERROR((CC21-CC20)/CC20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BL20)+$I20*BC20,IF(D20=24,\".\",IFERROR((CD21-CD20)/CD20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BM20)+$I20*BG20,IF($D20=24,\".\",IFERROR((CE21-CE20)/CE20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BN20)+$I20*BH20,IF($D20=24,\".\",IFERROR((CF21-CF20)/CF20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BO20)+$I20*BI20,IF($D20=24,\".\",IFERROR((CG21-CG20)/CG20,\".\")))","v":"."},{"$f":"IFERROR(AV20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BP20,IF($D20=24,\".\",IFERROR((CH21-CH20)/CH20,\".\")))","v":"."},{"$f":"IFERROR(AW20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BQ20,IF(D20=24,\".\",IFERROR((CI21-CI20)/CI20,\".\")))","v":"."},{"$f":"IFERROR(AW20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BR20,IF(D20=24,\".\",IFERROR((CJ21-CJ20)/CJ20,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2034,{"$f":"C21-'Initial Conditions and Settings'!$B$9","v":18},"ABW2034",".",{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Employment\n(thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,G20*F21/F20,\"\")),\".\")","v":"."},110,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B21,Table1[Country Code],0)),MAX(IF(D21>0,K20*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B21,Table1[Country Code],0))*EXP(D21*INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B21,Table1[Country Code],0))*EXP(D21*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W2],MATCH($B21,Table1[Country Code],0)),IF($D21=1,Q20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))+growthdif),IF($D21>1,Q20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(T20-LN(Z20)+LN(Z19))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W2],MATCH($B21,Table1[Country Code],0)),IF($D21=1,R20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))),IF($D21>1,R20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(U20-LN(AA20)+LN(AA19))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W2],MATCH($B21,Table1[Country Code],0)),IF($D21=1,S20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))-growthdif),IF($D21>1,S20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(V20-LN(AB20)+LN(AB19))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC20/$G20=mininf,AF20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(W20/Z20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AC20/$G20>mininf,AF20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(W20/Z20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AC20/$G20=mininf,AF20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(Q21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD20/$G20=mininf,AG20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(X20/AA20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AD20/$G20>mininf,AG20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(X20/AA20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AD20/$G20=mininf,AG20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(R21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE20/$G20=mininf,AH20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(Y20/AB20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AE20/$G20>mininf,AH20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(Y20/AB20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AE20/$G20=mininf,AH20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(S21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,W20*EXP(T20),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,X20*EXP(U20),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,Y20*EXP(V20),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BJ21)+$I21*BA21,IF(D21=24,\".\",IFERROR((CB22-CB21)/CB21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BK21)+$I21*BB21,IF(D21=24,\".\",IFERROR((CC22-CC21)/CC21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BL21)+$I21*BC21,IF(D21=24,\".\",IFERROR((CD22-CD21)/CD21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BM21)+$I21*BG21,IF($D21=24,\".\",IFERROR((CE22-CE21)/CE21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BN21)+$I21*BH21,IF($D21=24,\".\",IFERROR((CF22-CF21)/CF21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BO21)+$I21*BI21,IF($D21=24,\".\",IFERROR((CG22-CG21)/CG21,\".\")))","v":"."},{"$f":"IFERROR(AV21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BP21,IF($D21=24,\".\",IFERROR((CH22-CH21)/CH21,\".\")))","v":"."},{"$f":"IFERROR(AW21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BQ21,IF(D21=24,\".\",IFERROR((CI22-CI21)/CI21,\".\")))","v":"."},{"$f":"IFERROR(AW21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BR21,IF(D21=24,\".\",IFERROR((CJ22-CJ21)/CJ21,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2035,{"$f":"C22-'Initial Conditions and Settings'!$B$9","v":19},"ABW2035",".",{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Employment\n(thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,G21*F22/F21,\"\")),\".\")","v":"."},110,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B22,Table1[Country Code],0)),MAX(IF(D22>0,K21*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B22,Table1[Country Code],0))*EXP(D22*INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B22,Table1[Country Code],0))*EXP(D22*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W2],MATCH($B22,Table1[Country Code],0)),IF($D22=1,Q21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))+growthdif),IF($D22>1,Q21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(T21-LN(Z21)+LN(Z20))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W2],MATCH($B22,Table1[Country Code],0)),IF($D22=1,R21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))),IF($D22>1,R21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(U21-LN(AA21)+LN(AA20))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W2],MATCH($B22,Table1[Country Code],0)),IF($D22=1,S21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))-growthdif),IF($D22>1,S21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(V21-LN(AB21)+LN(AB20))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC21/$G21=mininf,AF21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(W21/Z21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AC21/$G21>mininf,AF21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(W21/Z21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AC21/$G21=mininf,AF21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(Q22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD21/$G21=mininf,AG21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(X21/AA21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AD21/$G21>mininf,AG21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(X21/AA21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AD21/$G21=mininf,AG21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(R22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE21/$G21=mininf,AH21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(Y21/AB21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AE21/$G21>mininf,AH21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(Y21/AB21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AE21/$G21=mininf,AH21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(S22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,W21*EXP(T21),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,X21*EXP(U21),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,Y21*EXP(V21),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BJ22)+$I22*BA22,IF(D22=24,\".\",IFERROR((CB23-CB22)/CB22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BK22)+$I22*BB22,IF(D22=24,\".\",IFERROR((CC23-CC22)/CC22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BL22)+$I22*BC22,IF(D22=24,\".\",IFERROR((CD23-CD22)/CD22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BM22)+$I22*BG22,IF($D22=24,\".\",IFERROR((CE23-CE22)/CE22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BN22)+$I22*BH22,IF($D22=24,\".\",IFERROR((CF23-CF22)/CF22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BO22)+$I22*BI22,IF($D22=24,\".\",IFERROR((CG23-CG22)/CG22,\".\")))","v":"."},{"$f":"IFERROR(AV22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BP22,IF($D22=24,\".\",IFERROR((CH23-CH22)/CH22,\".\")))","v":"."},{"$f":"IFERROR(AW22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BQ22,IF(D22=24,\".\",IFERROR((CI23-CI22)/CI22,\".\")))","v":"."},{"$f":"IFERROR(AW22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BR22,IF(D22=24,\".\",IFERROR((CJ23-CJ22)/CJ22,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2036,{"$f":"C23-'Initial Conditions and Settings'!$B$9","v":20},"ABW2036",".",{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Employment\n(thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,G22*F23/F22,\"\")),\".\")","v":"."},110,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B23,Table1[Country Code],0)),MAX(IF(D23>0,K22*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B23,Table1[Country Code],0))*EXP(D23*INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B23,Table1[Country Code],0))*EXP(D23*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W2],MATCH($B23,Table1[Country Code],0)),IF($D23=1,Q22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))+growthdif),IF($D23>1,Q22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(T22-LN(Z22)+LN(Z21))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W2],MATCH($B23,Table1[Country Code],0)),IF($D23=1,R22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))),IF($D23>1,R22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(U22-LN(AA22)+LN(AA21))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W2],MATCH($B23,Table1[Country Code],0)),IF($D23=1,S22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))-growthdif),IF($D23>1,S22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(V22-LN(AB22)+LN(AB21))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC22/$G22=mininf,AF22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(W22/Z22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AC22/$G22>mininf,AF22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(W22/Z22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AC22/$G22=mininf,AF22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(Q23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD22/$G22=mininf,AG22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(X22/AA22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AD22/$G22>mininf,AG22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(X22/AA22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AD22/$G22=mininf,AG22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(R23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE22/$G22=mininf,AH22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(Y22/AB22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AE22/$G22>mininf,AH22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(Y22/AB22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AE22/$G22=mininf,AH22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(S23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,W22*EXP(T22),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,X22*EXP(U22),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,Y22*EXP(V22),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BJ23)+$I23*BA23,IF(D23=24,\".\",IFERROR((CB24-CB23)/CB23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BK23)+$I23*BB23,IF(D23=24,\".\",IFERROR((CC24-CC23)/CC23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BL23)+$I23*BC23,IF(D23=24,\".\",IFERROR((CD24-CD23)/CD23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BM23)+$I23*BG23,IF($D23=24,\".\",IFERROR((CE24-CE23)/CE23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BN23)+$I23*BH23,IF($D23=24,\".\",IFERROR((CF24-CF23)/CF23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BO23)+$I23*BI23,IF($D23=24,\".\",IFERROR((CG24-CG23)/CG23,\".\")))","v":"."},{"$f":"IFERROR(AV23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BP23,IF($D23=24,\".\",IFERROR((CH24-CH23)/CH23,\".\")))","v":"."},{"$f":"IFERROR(AW23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BQ23,IF(D23=24,\".\",IFERROR((CI24-CI23)/CI23,\".\")))","v":"."},{"$f":"IFERROR(AW23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BR23,IF(D23=24,\".\",IFERROR((CJ24-CJ23)/CJ23,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2037,{"$f":"C24-'Initial Conditions and Settings'!$B$9","v":21},"ABW2037",".",{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Employment\n(thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,G23*F24/F23,\"\")),\".\")","v":"."},110,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B24,Table1[Country Code],0)),MAX(IF(D24>0,K23*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B24,Table1[Country Code],0))*EXP(D24*INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B24,Table1[Country Code],0))*EXP(D24*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W2],MATCH($B24,Table1[Country Code],0)),IF($D24=1,Q23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))+growthdif),IF($D24>1,Q23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(T23-LN(Z23)+LN(Z22))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W2],MATCH($B24,Table1[Country Code],0)),IF($D24=1,R23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))),IF($D24>1,R23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(U23-LN(AA23)+LN(AA22))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W2],MATCH($B24,Table1[Country Code],0)),IF($D24=1,S23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))-growthdif),IF($D24>1,S23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(V23-LN(AB23)+LN(AB22))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC23/$G23=mininf,AF23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(W23/Z23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AC23/$G23>mininf,AF23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(W23/Z23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AC23/$G23=mininf,AF23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(Q24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD23/$G23=mininf,AG23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(X23/AA23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AD23/$G23>mininf,AG23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(X23/AA23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AD23/$G23=mininf,AG23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(R24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE23/$G23=mininf,AH23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(Y23/AB23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AE23/$G23>mininf,AH23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(Y23/AB23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AE23/$G23=mininf,AH23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(S24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,W23*EXP(T23),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,X23*EXP(U23),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,Y23*EXP(V23),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BJ24)+$I24*BA24,IF(D24=24,\".\",IFERROR((CB25-CB24)/CB24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BK24)+$I24*BB24,IF(D24=24,\".\",IFERROR((CC25-CC24)/CC24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BL24)+$I24*BC24,IF(D24=24,\".\",IFERROR((CD25-CD24)/CD24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BM24)+$I24*BG24,IF($D24=24,\".\",IFERROR((CE25-CE24)/CE24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BN24)+$I24*BH24,IF($D24=24,\".\",IFERROR((CF25-CF24)/CF24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BO24)+$I24*BI24,IF($D24=24,\".\",IFERROR((CG25-CG24)/CG24,\".\")))","v":"."},{"$f":"IFERROR(AV24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BP24,IF($D24=24,\".\",IFERROR((CH25-CH24)/CH24,\".\")))","v":"."},{"$f":"IFERROR(AW24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BQ24,IF(D24=24,\".\",IFERROR((CI25-CI24)/CI24,\".\")))","v":"."},{"$f":"IFERROR(AW24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BR24,IF(D24=24,\".\",IFERROR((CJ25-CJ24)/CJ24,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2038,{"$f":"C25-'Initial Conditions and Settings'!$B$9","v":22},"ABW2038",".",{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Employment\n(thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,G24*F25/F24,\"\")),\".\")","v":"."},110,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B25,Table1[Country Code],0)),MAX(IF(D25>0,K24*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B25,Table1[Country Code],0))*EXP(D25*INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B25,Table1[Country Code],0))*EXP(D25*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W2],MATCH($B25,Table1[Country Code],0)),IF($D25=1,Q24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))+growthdif),IF($D25>1,Q24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(T24-LN(Z24)+LN(Z23))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W2],MATCH($B25,Table1[Country Code],0)),IF($D25=1,R24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))),IF($D25>1,R24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(U24-LN(AA24)+LN(AA23))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W2],MATCH($B25,Table1[Country Code],0)),IF($D25=1,S24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))-growthdif),IF($D25>1,S24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(V24-LN(AB24)+LN(AB23))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC24/$G24=mininf,AF24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(W24/Z24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AC24/$G24>mininf,AF24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(W24/Z24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AC24/$G24=mininf,AF24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(Q25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD24/$G24=mininf,AG24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(X24/AA24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AD24/$G24>mininf,AG24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(X24/AA24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AD24/$G24=mininf,AG24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(R25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE24/$G24=mininf,AH24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(Y24/AB24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AE24/$G24>mininf,AH24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(Y24/AB24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AE24/$G24=mininf,AH24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(S25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,W24*EXP(T24),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,X24*EXP(U24),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,Y24*EXP(V24),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BJ25)+$I25*BA25,IF(D25=24,\".\",IFERROR((CB26-CB25)/CB25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BK25)+$I25*BB25,IF(D25=24,\".\",IFERROR((CC26-CC25)/CC25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BL25)+$I25*BC25,IF(D25=24,\".\",IFERROR((CD26-CD25)/CD25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BM25)+$I25*BG25,IF($D25=24,\".\",IFERROR((CE26-CE25)/CE25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BN25)+$I25*BH25,IF($D25=24,\".\",IFERROR((CF26-CF25)/CF25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BO25)+$I25*BI25,IF($D25=24,\".\",IFERROR((CG26-CG25)/CG25,\".\")))","v":"."},{"$f":"IFERROR(AV25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BP25,IF($D25=24,\".\",IFERROR((CH26-CH25)/CH25,\".\")))","v":"."},{"$f":"IFERROR(AW25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BQ25,IF(D25=24,\".\",IFERROR((CI26-CI25)/CI25,\".\")))","v":"."},{"$f":"IFERROR(AW25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BR25,IF(D25=24,\".\",IFERROR((CJ26-CJ25)/CJ25,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2039,{"$f":"C26-'Initial Conditions and Settings'!$B$9","v":23},"ABW2039",".",{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Employment\n(thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,G25*F26/F25,\"\")),\".\")","v":"."},110,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B26,Table1[Country Code],0)),MAX(IF(D26>0,K25*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B26,Table1[Country Code],0))*EXP(D26*INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B26,Table1[Country Code],0))*EXP(D26*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W2],MATCH($B26,Table1[Country Code],0)),IF($D26=1,Q25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))+growthdif),IF($D26>1,Q25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(T25-LN(Z25)+LN(Z24))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W2],MATCH($B26,Table1[Country Code],0)),IF($D26=1,R25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))),IF($D26>1,R25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(U25-LN(AA25)+LN(AA24))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W2],MATCH($B26,Table1[Country Code],0)),IF($D26=1,S25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))-growthdif),IF($D26>1,S25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(V25-LN(AB25)+LN(AB24))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC25/$G25=mininf,AF25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(W25/Z25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AC25/$G25>mininf,AF25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(W25/Z25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AC25/$G25=mininf,AF25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(Q26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD25/$G25=mininf,AG25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(X25/AA25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AD25/$G25>mininf,AG25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(X25/AA25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AD25/$G25=mininf,AG25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(R26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE25/$G25=mininf,AH25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(Y25/AB25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AE25/$G25>mininf,AH25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(Y25/AB25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AE25/$G25=mininf,AH25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(S26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,W25*EXP(T25),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,X25*EXP(U25),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,Y25*EXP(V25),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BJ26)+$I26*BA26,IF(D26=24,\".\",IFERROR((CB27-CB26)/CB26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BK26)+$I26*BB26,IF(D26=24,\".\",IFERROR((CC27-CC26)/CC26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BL26)+$I26*BC26,IF(D26=24,\".\",IFERROR((CD27-CD26)/CD26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BM26)+$I26*BG26,IF($D26=24,\".\",IFERROR((CE27-CE26)/CE26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BN26)+$I26*BH26,IF($D26=24,\".\",IFERROR((CF27-CF26)/CF26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BO26)+$I26*BI26,IF($D26=24,\".\",IFERROR((CG27-CG26)/CG26,\".\")))","v":"."},{"$f":"IFERROR(AV26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BP26,IF($D26=24,\".\",IFERROR((CH27-CH26)/CH26,\".\")))","v":"."},{"$f":"IFERROR(AW26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BQ26,IF(D26=24,\".\",IFERROR((CI27-CI26)/CI26,\".\")))","v":"."},{"$f":"IFERROR(AW26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BR26,IF(D26=24,\".\",IFERROR((CJ27-CJ26)/CJ26,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2040,{"$f":"C27-'Initial Conditions and Settings'!$B$9","v":24},"ABW2040",".",{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Employment\n(thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,G26*F27/F26,\"\")),\".\")","v":"."},109,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B27,Table1[Country Code],0)),MAX(IF(D27>0,K26*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B27,Table1[Country Code],0))*EXP(D27*INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B27,Table1[Country Code],0))*EXP(D27*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W2],MATCH($B27,Table1[Country Code],0)),IF($D27=1,Q26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))+growthdif),IF($D27>1,Q26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(T26-LN(Z26)+LN(Z25))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W2],MATCH($B27,Table1[Country Code],0)),IF($D27=1,R26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))),IF($D27>1,R26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(U26-LN(AA26)+LN(AA25))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W2],MATCH($B27,Table1[Country Code],0)),IF($D27=1,S26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))-growthdif),IF($D27>1,S26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(V26-LN(AB26)+LN(AB25))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC26/$G26=mininf,AF26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(W26/Z26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AC26/$G26>mininf,AF26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(W26/Z26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AC26/$G26=mininf,AF26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(Q27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD26/$G26=mininf,AG26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(X26/AA26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AD26/$G26>mininf,AG26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(X26/AA26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AD26/$G26=mininf,AG26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(R27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE26/$G26=mininf,AH26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(Y26/AB26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AE26/$G26>mininf,AH26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(Y26/AB26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AE26/$G26=mininf,AH26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(S27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,W26*EXP(T26),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,X26*EXP(U26),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,Y26*EXP(V26),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BJ27)+$I27*BA27,IF(D27=24,\".\",IFERROR((CB28-CB27)/CB27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BK27)+$I27*BB27,IF(D27=24,\".\",IFERROR((CC28-CC27)/CC27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BL27)+$I27*BC27,IF(D27=24,\".\",IFERROR((CD28-CD27)/CD27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BM27)+$I27*BG27,IF($D27=24,\".\",IFERROR((CE28-CE27)/CE27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BN27)+$I27*BH27,IF($D27=24,\".\",IFERROR((CF28-CF27)/CF27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BO27)+$I27*BI27,IF($D27=24,\".\",IFERROR((CG28-CG27)/CG27,\".\")))","v":"."},{"$f":"IFERROR(AV27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BP27,IF($D27=24,\".\",IFERROR((CH28-CH27)/CH27,\".\")))","v":"."},{"$f":"IFERROR(AW27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BQ27,IF(D27=24,\".\",IFERROR((CI28-CI27)/CI27,\".\")))","v":"."},{"$f":"IFERROR(AW27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BR27,IF(D27=24,\".\",IFERROR((CJ28-CJ27)/CJ27,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2015,{"$f":"C28-'Initial Conditions and Settings'!$B$9","v":-1},"AFG2015",9556.85546875,{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Employment\n(thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,G27*F28/F27,\"\")),\".\")","v":""},33736.493999999999,0.5,".",{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B28,Table1[Country Code],0)),MAX(IF(D28>0,K27*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B28,Table1[Country Code],0))*EXP(D28*INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B28,Table1[Country Code],0))*EXP(D28*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W2],MATCH($B28,Table1[Country Code],0)),IF($D28=1,Q27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))+growthdif),IF($D28>1,Q27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(T27-LN(Z27)+LN(Z26))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W2],MATCH($B28,Table1[Country Code],0)),IF($D28=1,R27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))),IF($D28>1,R27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(U27-LN(AA27)+LN(AA26))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W2],MATCH($B28,Table1[Country Code],0)),IF($D28=1,S27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))-growthdif),IF($D28>1,S27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(V27-LN(AB27)+LN(AB26))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC27/$G27=mininf,AF27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(W27/Z27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AC27/$G27>mininf,AF27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(W27/Z27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AC27/$G27=mininf,AF27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(Q28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD27/$G27=mininf,AG27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(X27/AA27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AD27/$G27>mininf,AG27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(X27/AA27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AD27/$G27=mininf,AG27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(R28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE27/$G27=mininf,AH27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(Y27/AB27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AE27/$G27>mininf,AH27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(Y27/AB27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AE27/$G27=mininf,AH27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(S28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,W27*EXP(T27),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,X27*EXP(U27),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,Y27*EXP(V27),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BJ28)+$I28*BA28,IF(D28=24,\".\",IFERROR((CB29-CB28)/CB28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BK28)+$I28*BB28,IF(D28=24,\".\",IFERROR((CC29-CC28)/CC28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BL28)+$I28*BC28,IF(D28=24,\".\",IFERROR((CD29-CD28)/CD28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BM28)+$I28*BG28,IF($D28=24,\".\",IFERROR((CE29-CE28)/CE28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BN28)+$I28*BH28,IF($D28=24,\".\",IFERROR((CF29-CF28)/CF28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BO28)+$I28*BI28,IF($D28=24,\".\",IFERROR((CG29-CG28)/CG28,\".\")))","v":"."},{"$f":"IFERROR(AV28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BP28,IF($D28=24,\".\",IFERROR((CH29-CH28)/CH28,\".\")))","v":"."},{"$f":"IFERROR(AW28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BQ28,IF(D28=24,\".\",IFERROR((CI29-CI28)/CI28,\".\")))","v":"."},{"$f":"IFERROR(AW28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BR28,IF(D28=24,\".\",IFERROR((CJ29-CJ28)/CJ28,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2016,{"$f":"C29-'Initial Conditions and Settings'!$B$9","v":0},"AFG2016",9937.0673828125,{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Employment\n(thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,G28*F29/F28,\"\")),\".\")","v":8742.7999999999993},34656.031999999999,0.5,0.71,{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B29,Table1[Country Code],0)),MAX(IF(D29>0,K28*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B29,Table1[Country Code],0))*EXP(D29*INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B29,Table1[Country Code],0))*EXP(D29*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W2],MATCH($B29,Table1[Country Code],0)),IF($D29=1,Q28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))+growthdif),IF($D29>1,Q28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(T28-LN(Z28)+LN(Z27))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W2],MATCH($B29,Table1[Country Code],0)),IF($D29=1,R28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))),IF($D29>1,R28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(U28-LN(AA28)+LN(AA27))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W2],MATCH($B29,Table1[Country Code],0)),IF($D29=1,S28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))-growthdif),IF($D29>1,S28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(V28-LN(AB28)+LN(AB27))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC28/$G28=mininf,AF28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(W28/Z28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AC28/$G28>mininf,AF28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(W28/Z28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AC28/$G28=mininf,AF28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(Q29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD28/$G28=mininf,AG28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(X28/AA28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AD28/$G28>mininf,AG28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(X28/AA28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AD28/$G28=mininf,AG28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(R29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE28/$G28=mininf,AH28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(Y28/AB28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AE28/$G28>mininf,AH28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(Y28/AB28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AE28/$G28=mininf,AH28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(S29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,W28*EXP(T28),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,X28*EXP(U28),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,Y28*EXP(V28),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BJ29)+$I29*BA29,IF(D29=24,\".\",IFERROR((CB30-CB29)/CB29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BK29)+$I29*BB29,IF(D29=24,\".\",IFERROR((CC30-CC29)/CC29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BL29)+$I29*BC29,IF(D29=24,\".\",IFERROR((CD30-CD29)/CD29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BM29)+$I29*BG29,IF($D29=24,\".\",IFERROR((CE30-CE29)/CE29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BN29)+$I29*BH29,IF($D29=24,\".\",IFERROR((CF30-CF29)/CF29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BO29)+$I29*BI29,IF($D29=24,\".\",IFERROR((CG30-CG29)/CG29,\".\")))","v":"."},{"$f":"IFERROR(AV29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BP29,IF($D29=24,\".\",IFERROR((CH30-CH29)/CH29,\".\")))","v":"."},{"$f":"IFERROR(AW29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BQ29,IF(D29=24,\".\",IFERROR((CI30-CI29)/CI29,\".\")))","v":"."},{"$f":"IFERROR(AW29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BR29,IF(D29=24,\".\",IFERROR((CJ30-CJ29)/CJ29,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2017,{"$f":"C30-'Initial Conditions and Settings'!$B$9","v":1},"AFG2017",10303.8740234375,{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Employment\n(thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,G29*F30/F29,\"\")),\".\")","v":9065.5226881044437},35530.080999999998,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B30,Table1[Country Code],0)),MAX(IF(D30>0,K29*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B30,Table1[Country Code],0))*EXP(D30*INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B30,Table1[Country Code],0))*EXP(D30*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W2],MATCH($B30,Table1[Country Code],0)),IF($D30=1,Q29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))+growthdif),IF($D30>1,Q29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(T29-LN(Z29)+LN(Z28))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W2],MATCH($B30,Table1[Country Code],0)),IF($D30=1,R29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))),IF($D30>1,R29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(U29-LN(AA29)+LN(AA28))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W2],MATCH($B30,Table1[Country Code],0)),IF($D30=1,S29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))-growthdif),IF($D30>1,S29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(V29-LN(AB29)+LN(AB28))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC29/$G29=mininf,AF29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(W29/Z29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AC29/$G29>mininf,AF29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(W29/Z29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AC29/$G29=mininf,AF29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(Q30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD29/$G29=mininf,AG29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(X29/AA29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AD29/$G29>mininf,AG29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(X29/AA29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AD29/$G29=mininf,AG29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(R30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE29/$G29=mininf,AH29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(Y29/AB29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AE29/$G29>mininf,AH29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(Y29/AB29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AE29/$G29=mininf,AH29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(S30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,W29*EXP(T29),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,X29*EXP(U29),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,Y29*EXP(V29),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BJ30)+$I30*BA30,IF(D30=24,\".\",IFERROR((CB31-CB30)/CB30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BK30)+$I30*BB30,IF(D30=24,\".\",IFERROR((CC31-CC30)/CC30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BL30)+$I30*BC30,IF(D30=24,\".\",IFERROR((CD31-CD30)/CD30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BM30)+$I30*BG30,IF($D30=24,\".\",IFERROR((CE31-CE30)/CE30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BN30)+$I30*BH30,IF($D30=24,\".\",IFERROR((CF31-CF30)/CF30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BO30)+$I30*BI30,IF($D30=24,\".\",IFERROR((CG31-CG30)/CG30,\".\")))","v":"."},{"$f":"IFERROR(AV30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BP30,IF($D30=24,\".\",IFERROR((CH31-CH30)/CH30,\".\")))","v":"."},{"$f":"IFERROR(AW30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BQ30,IF(D30=24,\".\",IFERROR((CI31-CI30)/CI30,\".\")))","v":"."},{"$f":"IFERROR(AW30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BR30,IF(D30=24,\".\",IFERROR((CJ31-CJ30)/CJ30,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2018,{"$f":"C31-'Initial Conditions and Settings'!$B$9","v":2},"AFG2018",10666.443359375,{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Employment\n(thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,G30*F31/F30,\"\")),\".\")","v":9384.5173238575535},36373,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B31,Table1[Country Code],0)),MAX(IF(D31>0,K30*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B31,Table1[Country Code],0))*EXP(D31*INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B31,Table1[Country Code],0))*EXP(D31*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W2],MATCH($B31,Table1[Country Code],0)),IF($D31=1,Q30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))+growthdif),IF($D31>1,Q30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(T30-LN(Z30)+LN(Z29))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W2],MATCH($B31,Table1[Country Code],0)),IF($D31=1,R30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))),IF($D31>1,R30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(U30-LN(AA30)+LN(AA29))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W2],MATCH($B31,Table1[Country Code],0)),IF($D31=1,S30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))-growthdif),IF($D31>1,S30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(V30-LN(AB30)+LN(AB29))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC30/$G30=mininf,AF30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(W30/Z30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AC30/$G30>mininf,AF30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(W30/Z30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AC30/$G30=mininf,AF30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(Q31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD30/$G30=mininf,AG30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(X30/AA30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AD30/$G30>mininf,AG30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(X30/AA30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AD30/$G30=mininf,AG30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(R31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE30/$G30=mininf,AH30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(Y30/AB30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AE30/$G30>mininf,AH30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(Y30/AB30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AE30/$G30=mininf,AH30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(S31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,W30*EXP(T30),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,X30*EXP(U30),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,Y30*EXP(V30),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BJ31)+$I31*BA31,IF(D31=24,\".\",IFERROR((CB32-CB31)/CB31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BK31)+$I31*BB31,IF(D31=24,\".\",IFERROR((CC32-CC31)/CC31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BL31)+$I31*BC31,IF(D31=24,\".\",IFERROR((CD32-CD31)/CD31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BM31)+$I31*BG31,IF($D31=24,\".\",IFERROR((CE32-CE31)/CE31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BN31)+$I31*BH31,IF($D31=24,\".\",IFERROR((CF32-CF31)/CF31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BO31)+$I31*BI31,IF($D31=24,\".\",IFERROR((CG32-CG31)/CG31,\".\")))","v":"."},{"$f":"IFERROR(AV31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BP31,IF($D31=24,\".\",IFERROR((CH32-CH31)/CH31,\".\")))","v":"."},{"$f":"IFERROR(AW31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BQ31,IF(D31=24,\".\",IFERROR((CI32-CI31)/CI31,\".\")))","v":"."},{"$f":"IFERROR(AW31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BR31,IF(D31=24,\".\",IFERROR((CJ32-CJ31)/CJ31,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2019,{"$f":"C32-'Initial Conditions and Settings'!$B$9","v":3},"AFG2019",11039.8310546875,{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Employment\n(thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,G31*F32/F31,\"\")),\".\")","v":9713.0301352152019},37209,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B32,Table1[Country Code],0)),MAX(IF(D32>0,K31*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B32,Table1[Country Code],0))*EXP(D32*INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B32,Table1[Country Code],0))*EXP(D32*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W2],MATCH($B32,Table1[Country Code],0)),IF($D32=1,Q31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))+growthdif),IF($D32>1,Q31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(T31-LN(Z31)+LN(Z30))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W2],MATCH($B32,Table1[Country Code],0)),IF($D32=1,R31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))),IF($D32>1,R31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(U31-LN(AA31)+LN(AA30))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W2],MATCH($B32,Table1[Country Code],0)),IF($D32=1,S31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))-growthdif),IF($D32>1,S31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(V31-LN(AB31)+LN(AB30))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC31/$G31=mininf,AF31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(W31/Z31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AC31/$G31>mininf,AF31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(W31/Z31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AC31/$G31=mininf,AF31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(Q32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD31/$G31=mininf,AG31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(X31/AA31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AD31/$G31>mininf,AG31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(X31/AA31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AD31/$G31=mininf,AG31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(R32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE31/$G31=mininf,AH31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(Y31/AB31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AE31/$G31>mininf,AH31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(Y31/AB31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AE31/$G31=mininf,AH31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(S32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,W31*EXP(T31),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,X31*EXP(U31),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,Y31*EXP(V31),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BJ32)+$I32*BA32,IF(D32=24,\".\",IFERROR((CB33-CB32)/CB32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BK32)+$I32*BB32,IF(D32=24,\".\",IFERROR((CC33-CC32)/CC32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BL32)+$I32*BC32,IF(D32=24,\".\",IFERROR((CD33-CD32)/CD32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BM32)+$I32*BG32,IF($D32=24,\".\",IFERROR((CE33-CE32)/CE32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BN32)+$I32*BH32,IF($D32=24,\".\",IFERROR((CF33-CF32)/CF32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BO32)+$I32*BI32,IF($D32=24,\".\",IFERROR((CG33-CG32)/CG32,\".\")))","v":"."},{"$f":"IFERROR(AV32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BP32,IF($D32=24,\".\",IFERROR((CH33-CH32)/CH32,\".\")))","v":"."},{"$f":"IFERROR(AW32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BQ32,IF(D32=24,\".\",IFERROR((CI33-CI32)/CI32,\".\")))","v":"."},{"$f":"IFERROR(AW32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BR32,IF(D32=24,\".\",IFERROR((CJ33-CJ32)/CJ32,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2020,{"$f":"C33-'Initial Conditions and Settings'!$B$9","v":4},"AFG2020",11432.44140625,{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Employment\n(thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,G32*F33/F32,\"\")),\".\")","v":10058.455364753005},38055,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B33,Table1[Country Code],0)),MAX(IF(D33>0,K32*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B33,Table1[Country Code],0))*EXP(D33*INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B33,Table1[Country Code],0))*EXP(D33*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W2],MATCH($B33,Table1[Country Code],0)),IF($D33=1,Q32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))+growthdif),IF($D33>1,Q32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(T32-LN(Z32)+LN(Z31))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W2],MATCH($B33,Table1[Country Code],0)),IF($D33=1,R32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))),IF($D33>1,R32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(U32-LN(AA32)+LN(AA31))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W2],MATCH($B33,Table1[Country Code],0)),IF($D33=1,S32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))-growthdif),IF($D33>1,S32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(V32-LN(AB32)+LN(AB31))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC32/$G32=mininf,AF32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(W32/Z32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AC32/$G32>mininf,AF32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(W32/Z32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AC32/$G32=mininf,AF32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(Q33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD32/$G32=mininf,AG32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(X32/AA32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AD32/$G32>mininf,AG32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(X32/AA32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AD32/$G32=mininf,AG32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(R33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE32/$G32=mininf,AH32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(Y32/AB32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AE32/$G32>mininf,AH32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(Y32/AB32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AE32/$G32=mininf,AH32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(S33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,W32*EXP(T32),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,X32*EXP(U32),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,Y32*EXP(V32),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BJ33)+$I33*BA33,IF(D33=24,\".\",IFERROR((CB34-CB33)/CB33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BK33)+$I33*BB33,IF(D33=24,\".\",IFERROR((CC34-CC33)/CC33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BL33)+$I33*BC33,IF(D33=24,\".\",IFERROR((CD34-CD33)/CD33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BM33)+$I33*BG33,IF($D33=24,\".\",IFERROR((CE34-CE33)/CE33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BN33)+$I33*BH33,IF($D33=24,\".\",IFERROR((CF34-CF33)/CF33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BO33)+$I33*BI33,IF($D33=24,\".\",IFERROR((CG34-CG33)/CG33,\".\")))","v":"."},{"$f":"IFERROR(AV33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BP33,IF($D33=24,\".\",IFERROR((CH34-CH33)/CH33,\".\")))","v":"."},{"$f":"IFERROR(AW33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BQ33,IF(D33=24,\".\",IFERROR((CI34-CI33)/CI33,\".\")))","v":"."},{"$f":"IFERROR(AW33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BR33,IF(D33=24,\".\",IFERROR((CJ34-CJ33)/CJ33,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2021,{"$f":"C34-'Initial Conditions and Settings'!$B$9","v":5},"AFG2021",11817.099609375,{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Employment\n(thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,G33*F34/F33,\"\")),\".\")","v":10396.884159560012},38914,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B34,Table1[Country Code],0)),MAX(IF(D34>0,K33*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B34,Table1[Country Code],0))*EXP(D34*INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B34,Table1[Country Code],0))*EXP(D34*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W2],MATCH($B34,Table1[Country Code],0)),IF($D34=1,Q33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))+growthdif),IF($D34>1,Q33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(T33-LN(Z33)+LN(Z32))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W2],MATCH($B34,Table1[Country Code],0)),IF($D34=1,R33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))),IF($D34>1,R33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(U33-LN(AA33)+LN(AA32))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W2],MATCH($B34,Table1[Country Code],0)),IF($D34=1,S33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))-growthdif),IF($D34>1,S33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(V33-LN(AB33)+LN(AB32))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC33/$G33=mininf,AF33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(W33/Z33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AC33/$G33>mininf,AF33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(W33/Z33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AC33/$G33=mininf,AF33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(Q34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD33/$G33=mininf,AG33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(X33/AA33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AD33/$G33>mininf,AG33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(X33/AA33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AD33/$G33=mininf,AG33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(R34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE33/$G33=mininf,AH33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(Y33/AB33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AE33/$G33>mininf,AH33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(Y33/AB33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AE33/$G33=mininf,AH33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(S34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,W33*EXP(T33),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,X33*EXP(U33),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,Y33*EXP(V33),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BJ34)+$I34*BA34,IF(D34=24,\".\",IFERROR((CB35-CB34)/CB34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BK34)+$I34*BB34,IF(D34=24,\".\",IFERROR((CC35-CC34)/CC34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BL34)+$I34*BC34,IF(D34=24,\".\",IFERROR((CD35-CD34)/CD34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BM34)+$I34*BG34,IF($D34=24,\".\",IFERROR((CE35-CE34)/CE34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BN34)+$I34*BH34,IF($D34=24,\".\",IFERROR((CF35-CF34)/CF34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BO34)+$I34*BI34,IF($D34=24,\".\",IFERROR((CG35-CG34)/CG34,\".\")))","v":"."},{"$f":"IFERROR(AV34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BP34,IF($D34=24,\".\",IFERROR((CH35-CH34)/CH34,\".\")))","v":"."},{"$f":"IFERROR(AW34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BQ34,IF(D34=24,\".\",IFERROR((CI35-CI34)/CI34,\".\")))","v":"."},{"$f":"IFERROR(AW34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BR34,IF(D34=24,\".\",IFERROR((CJ35-CJ34)/CJ34,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2022,{"$f":"C35-'Initial Conditions and Settings'!$B$9","v":6},"AFG2022",12223.6630859375,{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Employment\n(thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,G34*F35/F34,\"\")),\".\")","v":10754.585584533603},39779,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B35,Table1[Country Code],0)),MAX(IF(D35>0,K34*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B35,Table1[Country Code],0))*EXP(D35*INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B35,Table1[Country Code],0))*EXP(D35*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W2],MATCH($B35,Table1[Country Code],0)),IF($D35=1,Q34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))+growthdif),IF($D35>1,Q34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(T34-LN(Z34)+LN(Z33))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W2],MATCH($B35,Table1[Country Code],0)),IF($D35=1,R34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))),IF($D35>1,R34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(U34-LN(AA34)+LN(AA33))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W2],MATCH($B35,Table1[Country Code],0)),IF($D35=1,S34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))-growthdif),IF($D35>1,S34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(V34-LN(AB34)+LN(AB33))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC34/$G34=mininf,AF34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(W34/Z34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AC34/$G34>mininf,AF34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(W34/Z34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AC34/$G34=mininf,AF34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(Q35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD34/$G34=mininf,AG34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(X34/AA34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AD34/$G34>mininf,AG34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(X34/AA34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AD34/$G34=mininf,AG34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(R35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE34/$G34=mininf,AH34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(Y34/AB34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AE34/$G34>mininf,AH34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(Y34/AB34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AE34/$G34=mininf,AH34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(S35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,W34*EXP(T34),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,X34*EXP(U34),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,Y34*EXP(V34),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BJ35)+$I35*BA35,IF(D35=24,\".\",IFERROR((CB36-CB35)/CB35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BK35)+$I35*BB35,IF(D35=24,\".\",IFERROR((CC36-CC35)/CC35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BL35)+$I35*BC35,IF(D35=24,\".\",IFERROR((CD36-CD35)/CD35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BM35)+$I35*BG35,IF($D35=24,\".\",IFERROR((CE36-CE35)/CE35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BN35)+$I35*BH35,IF($D35=24,\".\",IFERROR((CF36-CF35)/CF35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BO35)+$I35*BI35,IF($D35=24,\".\",IFERROR((CG36-CG35)/CG35,\".\")))","v":"."},{"$f":"IFERROR(AV35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BP35,IF($D35=24,\".\",IFERROR((CH36-CH35)/CH35,\".\")))","v":"."},{"$f":"IFERROR(AW35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BQ35,IF(D35=24,\".\",IFERROR((CI36-CI35)/CI35,\".\")))","v":"."},{"$f":"IFERROR(AW35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BR35,IF(D35=24,\".\",IFERROR((CJ36-CJ35)/CJ35,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2023,{"$f":"C36-'Initial Conditions and Settings'!$B$9","v":7},"AFG2023",12644.5400390625,{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Employment\n(thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,G35*F36/F35,\"\")),\".\")","v":11124.880248344143},40649,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B36,Table1[Country Code],0)),MAX(IF(D36>0,K35*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B36,Table1[Country Code],0))*EXP(D36*INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B36,Table1[Country Code],0))*EXP(D36*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W2],MATCH($B36,Table1[Country Code],0)),IF($D36=1,Q35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))+growthdif),IF($D36>1,Q35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(T35-LN(Z35)+LN(Z34))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W2],MATCH($B36,Table1[Country Code],0)),IF($D36=1,R35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))),IF($D36>1,R35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(U35-LN(AA35)+LN(AA34))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W2],MATCH($B36,Table1[Country Code],0)),IF($D36=1,S35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))-growthdif),IF($D36>1,S35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(V35-LN(AB35)+LN(AB34))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC35/$G35=mininf,AF35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(W35/Z35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AC35/$G35>mininf,AF35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(W35/Z35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AC35/$G35=mininf,AF35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(Q36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD35/$G35=mininf,AG35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(X35/AA35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AD35/$G35>mininf,AG35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(X35/AA35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AD35/$G35=mininf,AG35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(R36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE35/$G35=mininf,AH35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(Y35/AB35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AE35/$G35>mininf,AH35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(Y35/AB35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AE35/$G35=mininf,AH35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(S36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,W35*EXP(T35),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,X35*EXP(U35),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,Y35*EXP(V35),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BJ36)+$I36*BA36,IF(D36=24,\".\",IFERROR((CB37-CB36)/CB36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BK36)+$I36*BB36,IF(D36=24,\".\",IFERROR((CC37-CC36)/CC36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BL36)+$I36*BC36,IF(D36=24,\".\",IFERROR((CD37-CD36)/CD36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BM36)+$I36*BG36,IF($D36=24,\".\",IFERROR((CE37-CE36)/CE36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BN36)+$I36*BH36,IF($D36=24,\".\",IFERROR((CF37-CF36)/CF36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BO36)+$I36*BI36,IF($D36=24,\".\",IFERROR((CG37-CG36)/CG36,\".\")))","v":"."},{"$f":"IFERROR(AV36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BP36,IF($D36=24,\".\",IFERROR((CH37-CH36)/CH36,\".\")))","v":"."},{"$f":"IFERROR(AW36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BQ36,IF(D36=24,\".\",IFERROR((CI37-CI36)/CI36,\".\")))","v":"."},{"$f":"IFERROR(AW36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BR36,IF(D36=24,\".\",IFERROR((CJ37-CJ36)/CJ36,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2024,{"$f":"C37-'Initial Conditions and Settings'!$B$9","v":8},"AFG2024",13067.326171875,{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Employment\n(thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,G36*F37/F36,\"\")),\".\")","v":11496.854640743497},41520,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B37,Table1[Country Code],0)),MAX(IF(D37>0,K36*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B37,Table1[Country Code],0))*EXP(D37*INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B37,Table1[Country Code],0))*EXP(D37*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W2],MATCH($B37,Table1[Country Code],0)),IF($D37=1,Q36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))+growthdif),IF($D37>1,Q36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(T36-LN(Z36)+LN(Z35))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W2],MATCH($B37,Table1[Country Code],0)),IF($D37=1,R36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))),IF($D37>1,R36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(U36-LN(AA36)+LN(AA35))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W2],MATCH($B37,Table1[Country Code],0)),IF($D37=1,S36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))-growthdif),IF($D37>1,S36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(V36-LN(AB36)+LN(AB35))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC36/$G36=mininf,AF36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(W36/Z36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AC36/$G36>mininf,AF36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(W36/Z36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AC36/$G36=mininf,AF36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(Q37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD36/$G36=mininf,AG36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(X36/AA36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AD36/$G36>mininf,AG36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(X36/AA36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AD36/$G36=mininf,AG36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(R37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE36/$G36=mininf,AH36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(Y36/AB36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AE36/$G36>mininf,AH36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(Y36/AB36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AE36/$G36=mininf,AH36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(S37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,W36*EXP(T36),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,X36*EXP(U36),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,Y36*EXP(V36),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BJ37)+$I37*BA37,IF(D37=24,\".\",IFERROR((CB38-CB37)/CB37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BK37)+$I37*BB37,IF(D37=24,\".\",IFERROR((CC38-CC37)/CC37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BL37)+$I37*BC37,IF(D37=24,\".\",IFERROR((CD38-CD37)/CD37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BM37)+$I37*BG37,IF($D37=24,\".\",IFERROR((CE38-CE37)/CE37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BN37)+$I37*BH37,IF($D37=24,\".\",IFERROR((CF38-CF37)/CF37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BO37)+$I37*BI37,IF($D37=24,\".\",IFERROR((CG38-CG37)/CG37,\".\")))","v":"."},{"$f":"IFERROR(AV37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BP37,IF($D37=24,\".\",IFERROR((CH38-CH37)/CH37,\".\")))","v":"."},{"$f":"IFERROR(AW37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BQ37,IF(D37=24,\".\",IFERROR((CI38-CI37)/CI37,\".\")))","v":"."},{"$f":"IFERROR(AW37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BR37,IF(D37=24,\".\",IFERROR((CJ38-CJ37)/CJ37,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2025,{"$f":"C38-'Initial Conditions and Settings'!$B$9","v":9},"AFG2025",13485.568359375,{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Employment\n(thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,G37*F38/F37,\"\")),\".\")","v":11864.831193181855},42388,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B38,Table1[Country Code],0)),MAX(IF(D38>0,K37*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B38,Table1[Country Code],0))*EXP(D38*INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B38,Table1[Country Code],0))*EXP(D38*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W2],MATCH($B38,Table1[Country Code],0)),IF($D38=1,Q37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))+growthdif),IF($D38>1,Q37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(T37-LN(Z37)+LN(Z36))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W2],MATCH($B38,Table1[Country Code],0)),IF($D38=1,R37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))),IF($D38>1,R37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(U37-LN(AA37)+LN(AA36))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W2],MATCH($B38,Table1[Country Code],0)),IF($D38=1,S37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))-growthdif),IF($D38>1,S37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(V37-LN(AB37)+LN(AB36))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC37/$G37=mininf,AF37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(W37/Z37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AC37/$G37>mininf,AF37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(W37/Z37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AC37/$G37=mininf,AF37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(Q38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD37/$G37=mininf,AG37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(X37/AA37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AD37/$G37>mininf,AG37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(X37/AA37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AD37/$G37=mininf,AG37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(R38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE37/$G37=mininf,AH37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(Y37/AB37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AE37/$G37>mininf,AH37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(Y37/AB37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AE37/$G37=mininf,AH37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(S38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,W37*EXP(T37),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,X37*EXP(U37),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,Y37*EXP(V37),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BJ38)+$I38*BA38,IF(D38=24,\".\",IFERROR((CB39-CB38)/CB38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BK38)+$I38*BB38,IF(D38=24,\".\",IFERROR((CC39-CC38)/CC38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BL38)+$I38*BC38,IF(D38=24,\".\",IFERROR((CD39-CD38)/CD38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BM38)+$I38*BG38,IF($D38=24,\".\",IFERROR((CE39-CE38)/CE38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BN38)+$I38*BH38,IF($D38=24,\".\",IFERROR((CF39-CF38)/CF38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BO38)+$I38*BI38,IF($D38=24,\".\",IFERROR((CG39-CG38)/CG38,\".\")))","v":"."},{"$f":"IFERROR(AV38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BP38,IF($D38=24,\".\",IFERROR((CH39-CH38)/CH38,\".\")))","v":"."},{"$f":"IFERROR(AW38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BQ38,IF(D38=24,\".\",IFERROR((CI39-CI38)/CI38,\".\")))","v":"."},{"$f":"IFERROR(AW38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BR38,IF(D38=24,\".\",IFERROR((CJ39-CJ38)/CJ38,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2026,{"$f":"C39-'Initial Conditions and Settings'!$B$9","v":10},"AFG2026",13902.783203125,{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Employment\n(thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,G38*F39/F38,\"\")),\".\")","v":12231.903871208227},43254,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B39,Table1[Country Code],0)),MAX(IF(D39>0,K38*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B39,Table1[Country Code],0))*EXP(D39*INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B39,Table1[Country Code],0))*EXP(D39*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W2],MATCH($B39,Table1[Country Code],0)),IF($D39=1,Q38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))+growthdif),IF($D39>1,Q38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(T38-LN(Z38)+LN(Z37))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W2],MATCH($B39,Table1[Country Code],0)),IF($D39=1,R38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))),IF($D39>1,R38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(U38-LN(AA38)+LN(AA37))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W2],MATCH($B39,Table1[Country Code],0)),IF($D39=1,S38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))-growthdif),IF($D39>1,S38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(V38-LN(AB38)+LN(AB37))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC38/$G38=mininf,AF38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(W38/Z38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AC38/$G38>mininf,AF38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(W38/Z38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AC38/$G38=mininf,AF38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(Q39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD38/$G38=mininf,AG38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(X38/AA38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AD38/$G38>mininf,AG38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(X38/AA38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AD38/$G38=mininf,AG38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(R39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE38/$G38=mininf,AH38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(Y38/AB38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AE38/$G38>mininf,AH38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(Y38/AB38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AE38/$G38=mininf,AH38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(S39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,W38*EXP(T38),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,X38*EXP(U38),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,Y38*EXP(V38),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BJ39)+$I39*BA39,IF(D39=24,\".\",IFERROR((CB40-CB39)/CB39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BK39)+$I39*BB39,IF(D39=24,\".\",IFERROR((CC40-CC39)/CC39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BL39)+$I39*BC39,IF(D39=24,\".\",IFERROR((CD40-CD39)/CD39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BM39)+$I39*BG39,IF($D39=24,\".\",IFERROR((CE40-CE39)/CE39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BN39)+$I39*BH39,IF($D39=24,\".\",IFERROR((CF40-CF39)/CF39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BO39)+$I39*BI39,IF($D39=24,\".\",IFERROR((CG40-CG39)/CG39,\".\")))","v":"."},{"$f":"IFERROR(AV39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BP39,IF($D39=24,\".\",IFERROR((CH40-CH39)/CH39,\".\")))","v":"."},{"$f":"IFERROR(AW39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BQ39,IF(D39=24,\".\",IFERROR((CI40-CI39)/CI39,\".\")))","v":"."},{"$f":"IFERROR(AW39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BR39,IF(D39=24,\".\",IFERROR((CJ40-CJ39)/CJ39,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2027,{"$f":"C40-'Initial Conditions and Settings'!$B$9","v":11},"AFG2027",14315.548828125,{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Employment\n(thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,G39*F40/F39,\"\")),\".\")","v":12595.062051305888},44119,0.5,0.72979594672615,{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B40,Table1[Country Code],0)),MAX(IF(D40>0,K39*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B40,Table1[Country Code],0))*EXP(D40*INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B40,Table1[Country Code],0))*EXP(D40*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W2],MATCH($B40,Table1[Country Code],0)),IF($D40=1,Q39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))+growthdif),IF($D40>1,Q39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(T39-LN(Z39)+LN(Z38))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W2],MATCH($B40,Table1[Country Code],0)),IF($D40=1,R39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))),IF($D40>1,R39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(U39-LN(AA39)+LN(AA38))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W2],MATCH($B40,Table1[Country Code],0)),IF($D40=1,S39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))-growthdif),IF($D40>1,S39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(V39-LN(AB39)+LN(AB38))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC39/$G39=mininf,AF39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(W39/Z39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AC39/$G39>mininf,AF39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(W39/Z39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AC39/$G39=mininf,AF39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(Q40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD39/$G39=mininf,AG39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(X39/AA39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AD39/$G39>mininf,AG39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(X39/AA39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AD39/$G39=mininf,AG39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(R40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE39/$G39=mininf,AH39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(Y39/AB39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AE39/$G39>mininf,AH39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(Y39/AB39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AE39/$G39=mininf,AH39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(S40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,W39*EXP(T39),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,X39*EXP(U39),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,Y39*EXP(V39),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BJ40)+$I40*BA40,IF(D40=24,\".\",IFERROR((CB41-CB40)/CB40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BK40)+$I40*BB40,IF(D40=24,\".\",IFERROR((CC41-CC40)/CC40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BL40)+$I40*BC40,IF(D40=24,\".\",IFERROR((CD41-CD40)/CD40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BM40)+$I40*BG40,IF($D40=24,\".\",IFERROR((CE41-CE40)/CE40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BN40)+$I40*BH40,IF($D40=24,\".\",IFERROR((CF41-CF40)/CF40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BO40)+$I40*BI40,IF($D40=24,\".\",IFERROR((CG41-CG40)/CG40,\".\")))","v":"."},{"$f":"IFERROR(AV40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BP40,IF($D40=24,\".\",IFERROR((CH41-CH40)/CH40,\".\")))","v":"."},{"$f":"IFERROR(AW40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BQ40,IF(D40=24,\".\",IFERROR((CI41-CI40)/CI40,\".\")))","v":"."},{"$f":"IFERROR(AW40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BR40,IF(D40=24,\".\",IFERROR((CJ41-CJ40)/CJ40,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2028,{"$f":"C41-'Initial Conditions and Settings'!$B$9","v":12},"AFG2028",14725.099609375,{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Employment\n(thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,G40*F41/F40,\"\")),\".\")","v":12955.391757483152},44982,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B41,Table1[Country Code],0)),MAX(IF(D41>0,K40*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B41,Table1[Country Code],0))*EXP(D41*INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B41,Table1[Country Code],0))*EXP(D41*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W2],MATCH($B41,Table1[Country Code],0)),IF($D41=1,Q40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))+growthdif),IF($D41>1,Q40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(T40-LN(Z40)+LN(Z39))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W2],MATCH($B41,Table1[Country Code],0)),IF($D41=1,R40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))),IF($D41>1,R40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(U40-LN(AA40)+LN(AA39))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W2],MATCH($B41,Table1[Country Code],0)),IF($D41=1,S40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))-growthdif),IF($D41>1,S40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(V40-LN(AB40)+LN(AB39))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC40/$G40=mininf,AF40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(W40/Z40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AC40/$G40>mininf,AF40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(W40/Z40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AC40/$G40=mininf,AF40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(Q41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD40/$G40=mininf,AG40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(X40/AA40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AD40/$G40>mininf,AG40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(X40/AA40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AD40/$G40=mininf,AG40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(R41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE40/$G40=mininf,AH40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(Y40/AB40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AE40/$G40>mininf,AH40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(Y40/AB40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AE40/$G40=mininf,AH40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(S41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,W40*EXP(T40),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,X40*EXP(U40),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,Y40*EXP(V40),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BJ41)+$I41*BA41,IF(D41=24,\".\",IFERROR((CB42-CB41)/CB41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BK41)+$I41*BB41,IF(D41=24,\".\",IFERROR((CC42-CC41)/CC41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BL41)+$I41*BC41,IF(D41=24,\".\",IFERROR((CD42-CD41)/CD41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BM41)+$I41*BG41,IF($D41=24,\".\",IFERROR((CE42-CE41)/CE41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BN41)+$I41*BH41,IF($D41=24,\".\",IFERROR((CF42-CF41)/CF41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BO41)+$I41*BI41,IF($D41=24,\".\",IFERROR((CG42-CG41)/CG41,\".\")))","v":"."},{"$f":"IFERROR(AV41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BP41,IF($D41=24,\".\",IFERROR((CH42-CH41)/CH41,\".\")))","v":"."},{"$f":"IFERROR(AW41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BQ41,IF(D41=24,\".\",IFERROR((CI42-CI41)/CI41,\".\")))","v":"."},{"$f":"IFERROR(AW41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BR41,IF(D41=24,\".\",IFERROR((CJ42-CJ41)/CJ41,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2029,{"$f":"C42-'Initial Conditions and Settings'!$B$9","v":13},"AFG2029",15135.8330078125,{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Employment\n(thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,G41*F42/F41,\"\")),\".\")","v":13316.761950269651},45843,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B42,Table1[Country Code],0)),MAX(IF(D42>0,K41*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B42,Table1[Country Code],0))*EXP(D42*INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B42,Table1[Country Code],0))*EXP(D42*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W2],MATCH($B42,Table1[Country Code],0)),IF($D42=1,Q41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))+growthdif),IF($D42>1,Q41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(T41-LN(Z41)+LN(Z40))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W2],MATCH($B42,Table1[Country Code],0)),IF($D42=1,R41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))),IF($D42>1,R41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(U41-LN(AA41)+LN(AA40))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W2],MATCH($B42,Table1[Country Code],0)),IF($D42=1,S41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))-growthdif),IF($D42>1,S41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(V41-LN(AB41)+LN(AB40))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC41/$G41=mininf,AF41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(W41/Z41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AC41/$G41>mininf,AF41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(W41/Z41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AC41/$G41=mininf,AF41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(Q42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD41/$G41=mininf,AG41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(X41/AA41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AD41/$G41>mininf,AG41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(X41/AA41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AD41/$G41=mininf,AG41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(R42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE41/$G41=mininf,AH41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(Y41/AB41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AE41/$G41>mininf,AH41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(Y41/AB41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AE41/$G41=mininf,AH41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(S42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,W41*EXP(T41),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,X41*EXP(U41),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,Y41*EXP(V41),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BJ42)+$I42*BA42,IF(D42=24,\".\",IFERROR((CB43-CB42)/CB42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BK42)+$I42*BB42,IF(D42=24,\".\",IFERROR((CC43-CC42)/CC42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BL42)+$I42*BC42,IF(D42=24,\".\",IFERROR((CD43-CD42)/CD42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BM42)+$I42*BG42,IF($D42=24,\".\",IFERROR((CE43-CE42)/CE42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BN42)+$I42*BH42,IF($D42=24,\".\",IFERROR((CF43-CF42)/CF42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BO42)+$I42*BI42,IF($D42=24,\".\",IFERROR((CG43-CG42)/CG42,\".\")))","v":"."},{"$f":"IFERROR(AV42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BP42,IF($D42=24,\".\",IFERROR((CH43-CH42)/CH42,\".\")))","v":"."},{"$f":"IFERROR(AW42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BQ42,IF(D42=24,\".\",IFERROR((CI43-CI42)/CI42,\".\")))","v":"."},{"$f":"IFERROR(AW42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BR42,IF(D42=24,\".\",IFERROR((CJ43-CJ42)/CJ42,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2030,{"$f":"C43-'Initial Conditions and Settings'!$B$9","v":14},"AFG2030",15549.56640625,{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Employment\n(thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,G42*F43/F42,\"\")),\".\")","v":13680.771593810539},46700,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B43,Table1[Country Code],0)),MAX(IF(D43>0,K42*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B43,Table1[Country Code],0))*EXP(D43*INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B43,Table1[Country Code],0))*EXP(D43*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W2],MATCH($B43,Table1[Country Code],0)),IF($D43=1,Q42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))+growthdif),IF($D43>1,Q42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(T42-LN(Z42)+LN(Z41))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W2],MATCH($B43,Table1[Country Code],0)),IF($D43=1,R42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))),IF($D43>1,R42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(U42-LN(AA42)+LN(AA41))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W2],MATCH($B43,Table1[Country Code],0)),IF($D43=1,S42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))-growthdif),IF($D43>1,S42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(V42-LN(AB42)+LN(AB41))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC42/$G42=mininf,AF42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(W42/Z42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AC42/$G42>mininf,AF42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(W42/Z42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AC42/$G42=mininf,AF42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(Q43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD42/$G42=mininf,AG42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(X42/AA42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AD42/$G42>mininf,AG42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(X42/AA42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AD42/$G42=mininf,AG42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(R43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE42/$G42=mininf,AH42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(Y42/AB42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AE42/$G42>mininf,AH42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(Y42/AB42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AE42/$G42=mininf,AH42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(S43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,W42*EXP(T42),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,X42*EXP(U42),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,Y42*EXP(V42),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BJ43)+$I43*BA43,IF(D43=24,\".\",IFERROR((CB44-CB43)/CB43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BK43)+$I43*BB43,IF(D43=24,\".\",IFERROR((CC44-CC43)/CC43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BL43)+$I43*BC43,IF(D43=24,\".\",IFERROR((CD44-CD43)/CD43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BM43)+$I43*BG43,IF($D43=24,\".\",IFERROR((CE44-CE43)/CE43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BN43)+$I43*BH43,IF($D43=24,\".\",IFERROR((CF44-CF43)/CF43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BO43)+$I43*BI43,IF($D43=24,\".\",IFERROR((CG44-CG43)/CG43,\".\")))","v":"."},{"$f":"IFERROR(AV43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BP43,IF($D43=24,\".\",IFERROR((CH44-CH43)/CH43,\".\")))","v":"."},{"$f":"IFERROR(AW43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BQ43,IF(D43=24,\".\",IFERROR((CI44-CI43)/CI43,\".\")))","v":"."},{"$f":"IFERROR(AW43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BR43,IF(D43=24,\".\",IFERROR((CJ44-CJ43)/CJ43,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2031,{"$f":"C44-'Initial Conditions and Settings'!$B$9","v":15},"AFG2031",15955.5771484375,{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Employment\n(thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,G43*F44/F43,\"\")),\".\")","v":14037.986713729773},47552,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B44,Table1[Country Code],0)),MAX(IF(D44>0,K43*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B44,Table1[Country Code],0))*EXP(D44*INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B44,Table1[Country Code],0))*EXP(D44*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W2],MATCH($B44,Table1[Country Code],0)),IF($D44=1,Q43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))+growthdif),IF($D44>1,Q43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(T43-LN(Z43)+LN(Z42))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W2],MATCH($B44,Table1[Country Code],0)),IF($D44=1,R43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))),IF($D44>1,R43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(U43-LN(AA43)+LN(AA42))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W2],MATCH($B44,Table1[Country Code],0)),IF($D44=1,S43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))-growthdif),IF($D44>1,S43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(V43-LN(AB43)+LN(AB42))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC43/$G43=mininf,AF43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(W43/Z43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AC43/$G43>mininf,AF43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(W43/Z43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AC43/$G43=mininf,AF43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(Q44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD43/$G43=mininf,AG43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(X43/AA43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AD43/$G43>mininf,AG43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(X43/AA43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AD43/$G43=mininf,AG43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(R44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE43/$G43=mininf,AH43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(Y43/AB43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AE43/$G43>mininf,AH43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(Y43/AB43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AE43/$G43=mininf,AH43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(S44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,W43*EXP(T43),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,X43*EXP(U43),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,Y43*EXP(V43),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BJ44)+$I44*BA44,IF(D44=24,\".\",IFERROR((CB45-CB44)/CB44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BK44)+$I44*BB44,IF(D44=24,\".\",IFERROR((CC45-CC44)/CC44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BL44)+$I44*BC44,IF(D44=24,\".\",IFERROR((CD45-CD44)/CD44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BM44)+$I44*BG44,IF($D44=24,\".\",IFERROR((CE45-CE44)/CE44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BN44)+$I44*BH44,IF($D44=24,\".\",IFERROR((CF45-CF44)/CF44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BO44)+$I44*BI44,IF($D44=24,\".\",IFERROR((CG45-CG44)/CG44,\".\")))","v":"."},{"$f":"IFERROR(AV44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BP44,IF($D44=24,\".\",IFERROR((CH45-CH44)/CH44,\".\")))","v":"."},{"$f":"IFERROR(AW44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BQ44,IF(D44=24,\".\",IFERROR((CI45-CI44)/CI44,\".\")))","v":"."},{"$f":"IFERROR(AW44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BR44,IF(D44=24,\".\",IFERROR((CJ45-CJ44)/CJ44,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2032,{"$f":"C45-'Initial Conditions and Settings'!$B$9","v":16},"AFG2032",16363.4296875,{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Employment\n(thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,G44*F45/F44,\"\")),\".\")","v":14396.822277699392},48400,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B45,Table1[Country Code],0)),MAX(IF(D45>0,K44*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B45,Table1[Country Code],0))*EXP(D45*INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B45,Table1[Country Code],0))*EXP(D45*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W2],MATCH($B45,Table1[Country Code],0)),IF($D45=1,Q44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))+growthdif),IF($D45>1,Q44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(T44-LN(Z44)+LN(Z43))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W2],MATCH($B45,Table1[Country Code],0)),IF($D45=1,R44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))),IF($D45>1,R44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(U44-LN(AA44)+LN(AA43))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W2],MATCH($B45,Table1[Country Code],0)),IF($D45=1,S44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))-growthdif),IF($D45>1,S44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(V44-LN(AB44)+LN(AB43))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC44/$G44=mininf,AF44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(W44/Z44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AC44/$G44>mininf,AF44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(W44/Z44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AC44/$G44=mininf,AF44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(Q45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD44/$G44=mininf,AG44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(X44/AA44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AD44/$G44>mininf,AG44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(X44/AA44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AD44/$G44=mininf,AG44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(R45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE44/$G44=mininf,AH44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(Y44/AB44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AE44/$G44>mininf,AH44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(Y44/AB44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AE44/$G44=mininf,AH44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(S45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,W44*EXP(T44),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,X44*EXP(U44),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,Y44*EXP(V44),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BJ45)+$I45*BA45,IF(D45=24,\".\",IFERROR((CB46-CB45)/CB45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BK45)+$I45*BB45,IF(D45=24,\".\",IFERROR((CC46-CC45)/CC45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BL45)+$I45*BC45,IF(D45=24,\".\",IFERROR((CD46-CD45)/CD45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BM45)+$I45*BG45,IF($D45=24,\".\",IFERROR((CE46-CE45)/CE45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BN45)+$I45*BH45,IF($D45=24,\".\",IFERROR((CF46-CF45)/CF45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BO45)+$I45*BI45,IF($D45=24,\".\",IFERROR((CG46-CG45)/CG45,\".\")))","v":"."},{"$f":"IFERROR(AV45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BP45,IF($D45=24,\".\",IFERROR((CH46-CH45)/CH45,\".\")))","v":"."},{"$f":"IFERROR(AW45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BQ45,IF(D45=24,\".\",IFERROR((CI46-CI45)/CI45,\".\")))","v":"."},{"$f":"IFERROR(AW45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BR45,IF(D45=24,\".\",IFERROR((CJ46-CJ45)/CJ45,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2033,{"$f":"C46-'Initial Conditions and Settings'!$B$9","v":17},"AFG2033",16771.767578125,{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Employment\n(thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,G45*F46/F45,\"\")),\".\")","v":14756.084862184938},49243,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B46,Table1[Country Code],0)),MAX(IF(D46>0,K45*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B46,Table1[Country Code],0))*EXP(D46*INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B46,Table1[Country Code],0))*EXP(D46*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W2],MATCH($B46,Table1[Country Code],0)),IF($D46=1,Q45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))+growthdif),IF($D46>1,Q45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(T45-LN(Z45)+LN(Z44))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W2],MATCH($B46,Table1[Country Code],0)),IF($D46=1,R45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))),IF($D46>1,R45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(U45-LN(AA45)+LN(AA44))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W2],MATCH($B46,Table1[Country Code],0)),IF($D46=1,S45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))-growthdif),IF($D46>1,S45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(V45-LN(AB45)+LN(AB44))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC45/$G45=mininf,AF45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(W45/Z45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AC45/$G45>mininf,AF45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(W45/Z45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AC45/$G45=mininf,AF45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(Q46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD45/$G45=mininf,AG45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(X45/AA45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AD45/$G45>mininf,AG45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(X45/AA45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AD45/$G45=mininf,AG45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(R46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE45/$G45=mininf,AH45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(Y45/AB45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AE45/$G45>mininf,AH45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(Y45/AB45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AE45/$G45=mininf,AH45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(S46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,W45*EXP(T45),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,X45*EXP(U45),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,Y45*EXP(V45),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BJ46)+$I46*BA46,IF(D46=24,\".\",IFERROR((CB47-CB46)/CB46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BK46)+$I46*BB46,IF(D46=24,\".\",IFERROR((CC47-CC46)/CC46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BL46)+$I46*BC46,IF(D46=24,\".\",IFERROR((CD47-CD46)/CD46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BM46)+$I46*BG46,IF($D46=24,\".\",IFERROR((CE47-CE46)/CE46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BN46)+$I46*BH46,IF($D46=24,\".\",IFERROR((CF47-CF46)/CF46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BO46)+$I46*BI46,IF($D46=24,\".\",IFERROR((CG47-CG46)/CG46,\".\")))","v":"."},{"$f":"IFERROR(AV46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BP46,IF($D46=24,\".\",IFERROR((CH47-CH46)/CH46,\".\")))","v":"."},{"$f":"IFERROR(AW46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BQ46,IF(D46=24,\".\",IFERROR((CI47-CI46)/CI46,\".\")))","v":"."},{"$f":"IFERROR(AW46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BR46,IF(D46=24,\".\",IFERROR((CJ47-CJ46)/CJ46,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2034,{"$f":"C47-'Initial Conditions and Settings'!$B$9","v":18},"AFG2034",17178.328125,{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Employment\n(thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,G46*F47/F46,\"\")),\".\")","v":15113.783709569901},50079,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B47,Table1[Country Code],0)),MAX(IF(D47>0,K46*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B47,Table1[Country Code],0))*EXP(D47*INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B47,Table1[Country Code],0))*EXP(D47*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W2],MATCH($B47,Table1[Country Code],0)),IF($D47=1,Q46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))+growthdif),IF($D47>1,Q46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(T46-LN(Z46)+LN(Z45))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W2],MATCH($B47,Table1[Country Code],0)),IF($D47=1,R46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))),IF($D47>1,R46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(U46-LN(AA46)+LN(AA45))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W2],MATCH($B47,Table1[Country Code],0)),IF($D47=1,S46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))-growthdif),IF($D47>1,S46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(V46-LN(AB46)+LN(AB45))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC46/$G46=mininf,AF46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(W46/Z46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AC46/$G46>mininf,AF46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(W46/Z46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AC46/$G46=mininf,AF46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(Q47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD46/$G46=mininf,AG46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(X46/AA46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AD46/$G46>mininf,AG46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(X46/AA46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AD46/$G46=mininf,AG46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(R47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE46/$G46=mininf,AH46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(Y46/AB46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AE46/$G46>mininf,AH46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(Y46/AB46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AE46/$G46=mininf,AH46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(S47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,W46*EXP(T46),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,X46*EXP(U46),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,Y46*EXP(V46),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BJ47)+$I47*BA47,IF(D47=24,\".\",IFERROR((CB48-CB47)/CB47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BK47)+$I47*BB47,IF(D47=24,\".\",IFERROR((CC48-CC47)/CC47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BL47)+$I47*BC47,IF(D47=24,\".\",IFERROR((CD48-CD47)/CD47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BM47)+$I47*BG47,IF($D47=24,\".\",IFERROR((CE48-CE47)/CE47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BN47)+$I47*BH47,IF($D47=24,\".\",IFERROR((CF48-CF47)/CF47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BO47)+$I47*BI47,IF($D47=24,\".\",IFERROR((CG48-CG47)/CG47,\".\")))","v":"."},{"$f":"IFERROR(AV47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BP47,IF($D47=24,\".\",IFERROR((CH48-CH47)/CH47,\".\")))","v":"."},{"$f":"IFERROR(AW47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BQ47,IF(D47=24,\".\",IFERROR((CI48-CI47)/CI47,\".\")))","v":"."},{"$f":"IFERROR(AW47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BR47,IF(D47=24,\".\",IFERROR((CJ48-CJ47)/CJ47,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2035,{"$f":"C48-'Initial Conditions and Settings'!$B$9","v":19},"AFG2035",17581.984375,{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Employment\n(thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,G47*F48/F47,\"\")),\".\")","v":15468.927307428967},50908,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B48,Table1[Country Code],0)),MAX(IF(D48>0,K47*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B48,Table1[Country Code],0))*EXP(D48*INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B48,Table1[Country Code],0))*EXP(D48*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W2],MATCH($B48,Table1[Country Code],0)),IF($D48=1,Q47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))+growthdif),IF($D48>1,Q47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(T47-LN(Z47)+LN(Z46))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W2],MATCH($B48,Table1[Country Code],0)),IF($D48=1,R47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))),IF($D48>1,R47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(U47-LN(AA47)+LN(AA46))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W2],MATCH($B48,Table1[Country Code],0)),IF($D48=1,S47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))-growthdif),IF($D48>1,S47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(V47-LN(AB47)+LN(AB46))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC47/$G47=mininf,AF47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(W47/Z47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AC47/$G47>mininf,AF47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(W47/Z47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AC47/$G47=mininf,AF47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(Q48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD47/$G47=mininf,AG47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(X47/AA47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AD47/$G47>mininf,AG47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(X47/AA47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AD47/$G47=mininf,AG47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(R48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE47/$G47=mininf,AH47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(Y47/AB47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AE47/$G47>mininf,AH47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(Y47/AB47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AE47/$G47=mininf,AH47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(S48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,W47*EXP(T47),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,X47*EXP(U47),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,Y47*EXP(V47),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BJ48)+$I48*BA48,IF(D48=24,\".\",IFERROR((CB49-CB48)/CB48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BK48)+$I48*BB48,IF(D48=24,\".\",IFERROR((CC49-CC48)/CC48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BL48)+$I48*BC48,IF(D48=24,\".\",IFERROR((CD49-CD48)/CD48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BM48)+$I48*BG48,IF($D48=24,\".\",IFERROR((CE49-CE48)/CE48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BN48)+$I48*BH48,IF($D48=24,\".\",IFERROR((CF49-CF48)/CF48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BO48)+$I48*BI48,IF($D48=24,\".\",IFERROR((CG49-CG48)/CG48,\".\")))","v":"."},{"$f":"IFERROR(AV48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BP48,IF($D48=24,\".\",IFERROR((CH49-CH48)/CH48,\".\")))","v":"."},{"$f":"IFERROR(AW48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BQ48,IF(D48=24,\".\",IFERROR((CI49-CI48)/CI48,\".\")))","v":"."},{"$f":"IFERROR(AW48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BR48,IF(D48=24,\".\",IFERROR((CJ49-CJ48)/CJ48,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2036,{"$f":"C49-'Initial Conditions and Settings'!$B$9","v":20},"AFG2036",17975.716796875,{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Employment\n(thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,G48*F49/F48,\"\")),\".\")","v":15815.339753411039},51728,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B49,Table1[Country Code],0)),MAX(IF(D49>0,K48*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B49,Table1[Country Code],0))*EXP(D49*INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B49,Table1[Country Code],0))*EXP(D49*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W2],MATCH($B49,Table1[Country Code],0)),IF($D49=1,Q48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))+growthdif),IF($D49>1,Q48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(T48-LN(Z48)+LN(Z47))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W2],MATCH($B49,Table1[Country Code],0)),IF($D49=1,R48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))),IF($D49>1,R48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(U48-LN(AA48)+LN(AA47))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W2],MATCH($B49,Table1[Country Code],0)),IF($D49=1,S48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))-growthdif),IF($D49>1,S48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(V48-LN(AB48)+LN(AB47))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC48/$G48=mininf,AF48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(W48/Z48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AC48/$G48>mininf,AF48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(W48/Z48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AC48/$G48=mininf,AF48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(Q49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD48/$G48=mininf,AG48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(X48/AA48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AD48/$G48>mininf,AG48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(X48/AA48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AD48/$G48=mininf,AG48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(R49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE48/$G48=mininf,AH48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(Y48/AB48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AE48/$G48>mininf,AH48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(Y48/AB48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AE48/$G48=mininf,AH48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(S49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,W48*EXP(T48),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,X48*EXP(U48),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,Y48*EXP(V48),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BJ49)+$I49*BA49,IF(D49=24,\".\",IFERROR((CB50-CB49)/CB49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BK49)+$I49*BB49,IF(D49=24,\".\",IFERROR((CC50-CC49)/CC49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BL49)+$I49*BC49,IF(D49=24,\".\",IFERROR((CD50-CD49)/CD49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BM49)+$I49*BG49,IF($D49=24,\".\",IFERROR((CE50-CE49)/CE49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BN49)+$I49*BH49,IF($D49=24,\".\",IFERROR((CF50-CF49)/CF49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BO49)+$I49*BI49,IF($D49=24,\".\",IFERROR((CG50-CG49)/CG49,\".\")))","v":"."},{"$f":"IFERROR(AV49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BP49,IF($D49=24,\".\",IFERROR((CH50-CH49)/CH49,\".\")))","v":"."},{"$f":"IFERROR(AW49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BQ49,IF(D49=24,\".\",IFERROR((CI50-CI49)/CI49,\".\")))","v":"."},{"$f":"IFERROR(AW49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BR49,IF(D49=24,\".\",IFERROR((CJ50-CJ49)/CJ49,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2037,{"$f":"C50-'Initial Conditions and Settings'!$B$9","v":21},"AFG2037",18368.22265625,{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Employment\n(thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,G49*F50/F49,\"\")),\".\")","v":16160.673048954468},52540,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B50,Table1[Country Code],0)),MAX(IF(D50>0,K49*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B50,Table1[Country Code],0))*EXP(D50*INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B50,Table1[Country Code],0))*EXP(D50*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W2],MATCH($B50,Table1[Country Code],0)),IF($D50=1,Q49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))+growthdif),IF($D50>1,Q49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(T49-LN(Z49)+LN(Z48))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W2],MATCH($B50,Table1[Country Code],0)),IF($D50=1,R49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))),IF($D50>1,R49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(U49-LN(AA49)+LN(AA48))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W2],MATCH($B50,Table1[Country Code],0)),IF($D50=1,S49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))-growthdif),IF($D50>1,S49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(V49-LN(AB49)+LN(AB48))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC49/$G49=mininf,AF49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(W49/Z49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AC49/$G49>mininf,AF49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(W49/Z49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AC49/$G49=mininf,AF49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(Q50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD49/$G49=mininf,AG49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(X49/AA49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AD49/$G49>mininf,AG49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(X49/AA49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AD49/$G49=mininf,AG49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(R50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE49/$G49=mininf,AH49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(Y49/AB49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AE49/$G49>mininf,AH49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(Y49/AB49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AE49/$G49=mininf,AH49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(S50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,W49*EXP(T49),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,X49*EXP(U49),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,Y49*EXP(V49),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BJ50)+$I50*BA50,IF(D50=24,\".\",IFERROR((CB51-CB50)/CB50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BK50)+$I50*BB50,IF(D50=24,\".\",IFERROR((CC51-CC50)/CC50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BL50)+$I50*BC50,IF(D50=24,\".\",IFERROR((CD51-CD50)/CD50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BM50)+$I50*BG50,IF($D50=24,\".\",IFERROR((CE51-CE50)/CE50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BN50)+$I50*BH50,IF($D50=24,\".\",IFERROR((CF51-CF50)/CF50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BO50)+$I50*BI50,IF($D50=24,\".\",IFERROR((CG51-CG50)/CG50,\".\")))","v":"."},{"$f":"IFERROR(AV50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BP50,IF($D50=24,\".\",IFERROR((CH51-CH50)/CH50,\".\")))","v":"."},{"$f":"IFERROR(AW50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BQ50,IF(D50=24,\".\",IFERROR((CI51-CI50)/CI50,\".\")))","v":"."},{"$f":"IFERROR(AW50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BR50,IF(D50=24,\".\",IFERROR((CJ51-CJ50)/CJ50,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2038,{"$f":"C51-'Initial Conditions and Settings'!$B$9","v":22},"AFG2038",18758.064453125,{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Employment\n(thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,G50*F51/F50,\"\")),\".\")","v":16503.662457239439},53343,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B51,Table1[Country Code],0)),MAX(IF(D51>0,K50*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B51,Table1[Country Code],0))*EXP(D51*INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B51,Table1[Country Code],0))*EXP(D51*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W2],MATCH($B51,Table1[Country Code],0)),IF($D51=1,Q50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))+growthdif),IF($D51>1,Q50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(T50-LN(Z50)+LN(Z49))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W2],MATCH($B51,Table1[Country Code],0)),IF($D51=1,R50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))),IF($D51>1,R50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(U50-LN(AA50)+LN(AA49))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W2],MATCH($B51,Table1[Country Code],0)),IF($D51=1,S50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))-growthdif),IF($D51>1,S50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(V50-LN(AB50)+LN(AB49))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC50/$G50=mininf,AF50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(W50/Z50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AC50/$G50>mininf,AF50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(W50/Z50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AC50/$G50=mininf,AF50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(Q51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD50/$G50=mininf,AG50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(X50/AA50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AD50/$G50>mininf,AG50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(X50/AA50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AD50/$G50=mininf,AG50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(R51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE50/$G50=mininf,AH50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(Y50/AB50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AE50/$G50>mininf,AH50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(Y50/AB50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AE50/$G50=mininf,AH50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(S51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,W50*EXP(T50),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,X50*EXP(U50),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,Y50*EXP(V50),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BJ51)+$I51*BA51,IF(D51=24,\".\",IFERROR((CB52-CB51)/CB51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BK51)+$I51*BB51,IF(D51=24,\".\",IFERROR((CC52-CC51)/CC51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BL51)+$I51*BC51,IF(D51=24,\".\",IFERROR((CD52-CD51)/CD51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BM51)+$I51*BG51,IF($D51=24,\".\",IFERROR((CE52-CE51)/CE51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BN51)+$I51*BH51,IF($D51=24,\".\",IFERROR((CF52-CF51)/CF51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BO51)+$I51*BI51,IF($D51=24,\".\",IFERROR((CG52-CG51)/CG51,\".\")))","v":"."},{"$f":"IFERROR(AV51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BP51,IF($D51=24,\".\",IFERROR((CH52-CH51)/CH51,\".\")))","v":"."},{"$f":"IFERROR(AW51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BQ51,IF(D51=24,\".\",IFERROR((CI52-CI51)/CI51,\".\")))","v":"."},{"$f":"IFERROR(AW51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BR51,IF(D51=24,\".\",IFERROR((CJ52-CJ51)/CJ51,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2039,{"$f":"C52-'Initial Conditions and Settings'!$B$9","v":23},"AFG2039",19144.025390625,{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Employment\n(thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,G51*F52/F51,\"\")),\".\")","v":16843.237419789399},54134,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B52,Table1[Country Code],0)),MAX(IF(D52>0,K51*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B52,Table1[Country Code],0))*EXP(D52*INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B52,Table1[Country Code],0))*EXP(D52*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W2],MATCH($B52,Table1[Country Code],0)),IF($D52=1,Q51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))+growthdif),IF($D52>1,Q51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(T51-LN(Z51)+LN(Z50))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W2],MATCH($B52,Table1[Country Code],0)),IF($D52=1,R51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))),IF($D52>1,R51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(U51-LN(AA51)+LN(AA50))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W2],MATCH($B52,Table1[Country Code],0)),IF($D52=1,S51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))-growthdif),IF($D52>1,S51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(V51-LN(AB51)+LN(AB50))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC51/$G51=mininf,AF51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(W51/Z51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AC51/$G51>mininf,AF51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(W51/Z51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AC51/$G51=mininf,AF51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(Q52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD51/$G51=mininf,AG51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(X51/AA51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AD51/$G51>mininf,AG51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(X51/AA51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AD51/$G51=mininf,AG51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(R52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE51/$G51=mininf,AH51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(Y51/AB51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AE51/$G51>mininf,AH51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(Y51/AB51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AE51/$G51=mininf,AH51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(S52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,W51*EXP(T51),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,X51*EXP(U51),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,Y51*EXP(V51),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BJ52)+$I52*BA52,IF(D52=24,\".\",IFERROR((CB53-CB52)/CB52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BK52)+$I52*BB52,IF(D52=24,\".\",IFERROR((CC53-CC52)/CC52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BL52)+$I52*BC52,IF(D52=24,\".\",IFERROR((CD53-CD52)/CD52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BM52)+$I52*BG52,IF($D52=24,\".\",IFERROR((CE53-CE52)/CE52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BN52)+$I52*BH52,IF($D52=24,\".\",IFERROR((CF53-CF52)/CF52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BO52)+$I52*BI52,IF($D52=24,\".\",IFERROR((CG53-CG52)/CG52,\".\")))","v":"."},{"$f":"IFERROR(AV52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BP52,IF($D52=24,\".\",IFERROR((CH53-CH52)/CH52,\".\")))","v":"."},{"$f":"IFERROR(AW52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BQ52,IF(D52=24,\".\",IFERROR((CI53-CI52)/CI52,\".\")))","v":"."},{"$f":"IFERROR(AW52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BR52,IF(D52=24,\".\",IFERROR((CJ53-CJ52)/CJ52,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2040,{"$f":"C53-'Initial Conditions and Settings'!$B$9","v":24},"AFG2040",19525.515625,{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Employment\n(thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,G52*F53/F52,\"\")),\".\")","v":17178.878982094047},54914,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B53,Table1[Country Code],0)),MAX(IF(D53>0,K52*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B53,Table1[Country Code],0))*EXP(D53*INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B53,Table1[Country Code],0))*EXP(D53*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W2],MATCH($B53,Table1[Country Code],0)),IF($D53=1,Q52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))+growthdif),IF($D53>1,Q52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(T52-LN(Z52)+LN(Z51))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W2],MATCH($B53,Table1[Country Code],0)),IF($D53=1,R52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))),IF($D53>1,R52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(U52-LN(AA52)+LN(AA51))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W2],MATCH($B53,Table1[Country Code],0)),IF($D53=1,S52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))-growthdif),IF($D53>1,S52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(V52-LN(AB52)+LN(AB51))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC52/$G52=mininf,AF52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(W52/Z52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AC52/$G52>mininf,AF52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(W52/Z52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AC52/$G52=mininf,AF52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(Q53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD52/$G52=mininf,AG52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(X52/AA52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AD52/$G52>mininf,AG52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(X52/AA52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AD52/$G52=mininf,AG52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(R53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE52/$G52=mininf,AH52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(Y52/AB52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AE52/$G52>mininf,AH52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(Y52/AB52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AE52/$G52=mininf,AH52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(S53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,W52*EXP(T52),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,X52*EXP(U52),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,Y52*EXP(V52),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BJ53)+$I53*BA53,IF(D53=24,\".\",IFERROR((CB54-CB53)/CB53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BK53)+$I53*BB53,IF(D53=24,\".\",IFERROR((CC54-CC53)/CC53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BL53)+$I53*BC53,IF(D53=24,\".\",IFERROR((CD54-CD53)/CD53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BM53)+$I53*BG53,IF($D53=24,\".\",IFERROR((CE54-CE53)/CE53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BN53)+$I53*BH53,IF($D53=24,\".\",IFERROR((CF54-CF53)/CF53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BO53)+$I53*BI53,IF($D53=24,\".\",IFERROR((CG54-CG53)/CG53,\".\")))","v":"."},{"$f":"IFERROR(AV53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BP53,IF($D53=24,\".\",IFERROR((CH54-CH53)/CH53,\".\")))","v":"."},{"$f":"IFERROR(AW53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BQ53,IF(D53=24,\".\",IFERROR((CI54-CI53)/CI53,\".\")))","v":"."},{"$f":"IFERROR(AW53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BR53,IF(D53=24,\".\",IFERROR((CJ54-CJ53)/CJ53,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2015,{"$f":"C54-'Initial Conditions and Settings'!$B$9","v":-1},"AGO2015",8953.7216796875,{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Employment\n(thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,G53*F54/F53,\"\")),\".\")","v":""},27859.305,0.5,".",{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B54,Table1[Country Code],0)),MAX(IF(D54>0,K53*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B54,Table1[Country Code],0))*EXP(D54*INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B54,Table1[Country Code],0))*EXP(D54*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W2],MATCH($B54,Table1[Country Code],0)),IF($D54=1,Q53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))+growthdif),IF($D54>1,Q53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(T53-LN(Z53)+LN(Z52))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W2],MATCH($B54,Table1[Country Code],0)),IF($D54=1,R53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))),IF($D54>1,R53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(U53-LN(AA53)+LN(AA52))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W2],MATCH($B54,Table1[Country Code],0)),IF($D54=1,S53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))-growthdif),IF($D54>1,S53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(V53-LN(AB53)+LN(AB52))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC53/$G53=mininf,AF53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(W53/Z53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AC53/$G53>mininf,AF53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(W53/Z53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AC53/$G53=mininf,AF53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(Q54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD53/$G53=mininf,AG53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(X53/AA53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AD53/$G53>mininf,AG53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(X53/AA53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AD53/$G53=mininf,AG53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(R54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE53/$G53=mininf,AH53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(Y53/AB53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AE53/$G53>mininf,AH53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(Y53/AB53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AE53/$G53=mininf,AH53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(S54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,W53*EXP(T53),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,X53*EXP(U53),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,Y53*EXP(V53),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BJ54)+$I54*BA54,IF(D54=24,\".\",IFERROR((CB55-CB54)/CB54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BK54)+$I54*BB54,IF(D54=24,\".\",IFERROR((CC55-CC54)/CC54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BL54)+$I54*BC54,IF(D54=24,\".\",IFERROR((CD55-CD54)/CD54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BM54)+$I54*BG54,IF($D54=24,\".\",IFERROR((CE55-CE54)/CE54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BN54)+$I54*BH54,IF($D54=24,\".\",IFERROR((CF55-CF54)/CF54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BO54)+$I54*BI54,IF($D54=24,\".\",IFERROR((CG55-CG54)/CG54,\".\")))","v":"."},{"$f":"IFERROR(AV54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BP54,IF($D54=24,\".\",IFERROR((CH55-CH54)/CH54,\".\")))","v":"."},{"$f":"IFERROR(AW54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BQ54,IF(D54=24,\".\",IFERROR((CI55-CI54)/CI54,\".\")))","v":"."},{"$f":"IFERROR(AW54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BR54,IF(D54=24,\".\",IFERROR((CJ55-CJ54)/CJ54,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2016,{"$f":"C55-'Initial Conditions and Settings'!$B$9","v":0},"AGO2016",9257.86328125,{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Employment\n(thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,G54*F55/F54,\"\")),\".\")","v":10252.4},28813.463,0.5,0.71,{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B55,Table1[Country Code],0)),MAX(IF(D55>0,K54*EXP(growthb),\".\"),0.001)),\".\")","v":43.407716949902778},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B55,Table1[Country Code],0))*EXP(D55*INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B55,Table1[Country Code],0))*EXP(D55*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W2],MATCH($B55,Table1[Country Code],0)),IF($D55=1,Q54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))+growthdif),IF($D55>1,Q54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(T54-LN(Z54)+LN(Z53))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W2],MATCH($B55,Table1[Country Code],0)),IF($D55=1,R54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))),IF($D55>1,R54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(U54-LN(AA54)+LN(AA53))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W2],MATCH($B55,Table1[Country Code],0)),IF($D55=1,S54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))-growthdif),IF($D55>1,S54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(V54-LN(AB54)+LN(AB53))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC54/$G54=mininf,AF54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(W54/Z54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AC54/$G54>mininf,AF54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(W54/Z54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AC54/$G54=mininf,AF54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(Q55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD54/$G54=mininf,AG54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(X54/AA54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AD54/$G54>mininf,AG54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(X54/AA54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AD54/$G54=mininf,AG54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(R55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE54/$G54=mininf,AH54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(Y54/AB54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AE54/$G54>mininf,AH54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(Y54/AB54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AE54/$G54=mininf,AH54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(S55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,W54*EXP(T54),\"\")),\".\")","v":162275372.80000001},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,X54*EXP(U54),\"\")),\".\")","v":162275372.80000001},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,Y54*EXP(V54),\"\")),\".\")","v":162275372.80000001},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BJ55)+$I55*BA55,IF(D55=24,\".\",IFERROR((CB56-CB55)/CB55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BK55)+$I55*BB55,IF(D55=24,\".\",IFERROR((CC56-CC55)/CC55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BL55)+$I55*BC55,IF(D55=24,\".\",IFERROR((CD56-CD55)/CD55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BM55)+$I55*BG55,IF($D55=24,\".\",IFERROR((CE56-CE55)/CE55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BN55)+$I55*BH55,IF($D55=24,\".\",IFERROR((CF56-CF55)/CF55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BO55)+$I55*BI55,IF($D55=24,\".\",IFERROR((CG56-CG55)/CG55,\".\")))","v":"."},{"$f":"IFERROR(AV55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BP55,IF($D55=24,\".\",IFERROR((CH56-CH55)/CH55,\".\")))","v":"."},{"$f":"IFERROR(AW55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BQ55,IF(D55=24,\".\",IFERROR((CI56-CI55)/CI55,\".\")))","v":"."},{"$f":"IFERROR(AW55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BR55,IF(D55=24,\".\",IFERROR((CJ56-CJ55)/CJ55,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2017,{"$f":"C56-'Initial Conditions and Settings'!$B$9","v":1},"AGO2017",9576.2666015625,{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Employment\n(thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,G55*F56/F55,\"\")),\".\")","v":10605.008166917229},29784.192999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B56,Table1[Country Code],0)),MAX(IF(D56>0,K55*EXP(growthb),\".\"),0.001)),\".\")","v":43.516372004504625},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B56,Table1[Country Code],0))*EXP(D56*INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B56,Table1[Country Code],0))*EXP(D56*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W2],MATCH($B56,Table1[Country Code],0)),IF($D56=1,Q55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))+growthdif),IF($D56>1,Q55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(T55-LN(Z55)+LN(Z54))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W2],MATCH($B56,Table1[Country Code],0)),IF($D56=1,R55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))),IF($D56>1,R55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(U55-LN(AA55)+LN(AA54))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W2],MATCH($B56,Table1[Country Code],0)),IF($D56=1,S55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))-growthdif),IF($D56>1,S55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(V55-LN(AB55)+LN(AB54))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC55/$G55=mininf,AF55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(W55/Z55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AC55/$G55>mininf,AF55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(W55/Z55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AC55/$G55=mininf,AF55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(Q56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD55/$G55=mininf,AG55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(X55/AA55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AD55/$G55>mininf,AG55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(X55/AA55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AD55/$G55=mininf,AG55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(R56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE55/$G55=mininf,AH55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(Y55/AB55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AE55/$G55>mininf,AH55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(Y55/AB55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AE55/$G55=mininf,AH55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(S56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,W55*EXP(T55),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,X55*EXP(U55),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,Y55*EXP(V55),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BJ56)+$I56*BA56,IF(D56=24,\".\",IFERROR((CB57-CB56)/CB56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BK56)+$I56*BB56,IF(D56=24,\".\",IFERROR((CC57-CC56)/CC56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BL56)+$I56*BC56,IF(D56=24,\".\",IFERROR((CD57-CD56)/CD56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BM56)+$I56*BG56,IF($D56=24,\".\",IFERROR((CE57-CE56)/CE56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BN56)+$I56*BH56,IF($D56=24,\".\",IFERROR((CF57-CF56)/CF56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BO56)+$I56*BI56,IF($D56=24,\".\",IFERROR((CG57-CG56)/CG56,\".\")))","v":"."},{"$f":"IFERROR(AV56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BP56,IF($D56=24,\".\",IFERROR((CH57-CH56)/CH56,\".\")))","v":"."},{"$f":"IFERROR(AW56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BQ56,IF(D56=24,\".\",IFERROR((CI57-CI56)/CI56,\".\")))","v":"."},{"$f":"IFERROR(AW56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BR56,IF(D56=24,\".\",IFERROR((CJ57-CJ56)/CJ56,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2018,{"$f":"C57-'Initial Conditions and Settings'!$B$9","v":2},"AGO2018",9910.59765625,{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Employment\n(thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,G56*F57/F56,\"\")),\".\")","v":10975.255123579493},30774,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B57,Table1[Country Code],0)),MAX(IF(D57>0,K56*EXP(growthb),\".\"),0.001)),\".\")","v":43.625299036573153},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B57,Table1[Country Code],0))*EXP(D57*INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B57,Table1[Country Code],0))*EXP(D57*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W2],MATCH($B57,Table1[Country Code],0)),IF($D57=1,Q56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))+growthdif),IF($D57>1,Q56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(T56-LN(Z56)+LN(Z55))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W2],MATCH($B57,Table1[Country Code],0)),IF($D57=1,R56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))),IF($D57>1,R56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(U56-LN(AA56)+LN(AA55))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W2],MATCH($B57,Table1[Country Code],0)),IF($D57=1,S56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))-growthdif),IF($D57>1,S56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(V56-LN(AB56)+LN(AB55))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC56/$G56=mininf,AF56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(W56/Z56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AC56/$G56>mininf,AF56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(W56/Z56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AC56/$G56=mininf,AF56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(Q57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD56/$G56=mininf,AG56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(X56/AA56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AD56/$G56>mininf,AG56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(X56/AA56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AD56/$G56=mininf,AG56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(R57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE56/$G56=mininf,AH56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(Y56/AB56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AE56/$G56>mininf,AH56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(Y56/AB56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AE56/$G56=mininf,AH56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(S57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,W56*EXP(T56),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,X56*EXP(U56),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,Y56*EXP(V56),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BJ57)+$I57*BA57,IF(D57=24,\".\",IFERROR((CB58-CB57)/CB57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BK57)+$I57*BB57,IF(D57=24,\".\",IFERROR((CC58-CC57)/CC57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BL57)+$I57*BC57,IF(D57=24,\".\",IFERROR((CD58-CD57)/CD57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BM57)+$I57*BG57,IF($D57=24,\".\",IFERROR((CE58-CE57)/CE57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BN57)+$I57*BH57,IF($D57=24,\".\",IFERROR((CF58-CF57)/CF57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BO57)+$I57*BI57,IF($D57=24,\".\",IFERROR((CG58-CG57)/CG57,\".\")))","v":"."},{"$f":"IFERROR(AV57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BP57,IF($D57=24,\".\",IFERROR((CH58-CH57)/CH57,\".\")))","v":"."},{"$f":"IFERROR(AW57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BQ57,IF(D57=24,\".\",IFERROR((CI58-CI57)/CI57,\".\")))","v":"."},{"$f":"IFERROR(AW57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BR57,IF(D57=24,\".\",IFERROR((CJ58-CJ57)/CJ57,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2019,{"$f":"C58-'Initial Conditions and Settings'!$B$9","v":3},"AGO2019",10263.32421875,{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Employment\n(thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,G57*F58/F57,\"\")),\".\")","v":11365.873746852867},31788,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B58,Table1[Country Code],0)),MAX(IF(D58>0,K57*EXP(growthb),\".\"),0.001)),\".\")","v":43.734498726902672},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B58,Table1[Country Code],0))*EXP(D58*INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B58,Table1[Country Code],0))*EXP(D58*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W2],MATCH($B58,Table1[Country Code],0)),IF($D58=1,Q57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))+growthdif),IF($D58>1,Q57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(T57-LN(Z57)+LN(Z56))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W2],MATCH($B58,Table1[Country Code],0)),IF($D58=1,R57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))),IF($D58>1,R57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(U57-LN(AA57)+LN(AA56))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W2],MATCH($B58,Table1[Country Code],0)),IF($D58=1,S57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))-growthdif),IF($D58>1,S57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(V57-LN(AB57)+LN(AB56))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC57/$G57=mininf,AF57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(W57/Z57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AC57/$G57>mininf,AF57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(W57/Z57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AC57/$G57=mininf,AF57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(Q58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD57/$G57=mininf,AG57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(X57/AA57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AD57/$G57>mininf,AG57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(X57/AA57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AD57/$G57=mininf,AG57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(R58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE57/$G57=mininf,AH57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(Y57/AB57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AE57/$G57>mininf,AH57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(Y57/AB57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AE57/$G57=mininf,AH57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(S58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,W57*EXP(T57),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,X57*EXP(U57),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,Y57*EXP(V57),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BJ58)+$I58*BA58,IF(D58=24,\".\",IFERROR((CB59-CB58)/CB58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BK58)+$I58*BB58,IF(D58=24,\".\",IFERROR((CC59-CC58)/CC58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BL58)+$I58*BC58,IF(D58=24,\".\",IFERROR((CD59-CD58)/CD58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BM58)+$I58*BG58,IF($D58=24,\".\",IFERROR((CE59-CE58)/CE58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BN58)+$I58*BH58,IF($D58=24,\".\",IFERROR((CF59-CF58)/CF58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BO58)+$I58*BI58,IF($D58=24,\".\",IFERROR((CG59-CG58)/CG58,\".\")))","v":"."},{"$f":"IFERROR(AV58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BP58,IF($D58=24,\".\",IFERROR((CH59-CH58)/CH58,\".\")))","v":"."},{"$f":"IFERROR(AW58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BQ58,IF(D58=24,\".\",IFERROR((CI59-CI58)/CI58,\".\")))","v":"."},{"$f":"IFERROR(AW58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BR58,IF(D58=24,\".\",IFERROR((CJ59-CJ58)/CJ58,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2020,{"$f":"C59-'Initial Conditions and Settings'!$B$9","v":4},"AGO2020",10635.5048828125,{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Employment\n(thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,G58*F59/F58,\"\")),\".\")","v":11778.036351150817},32827,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B59,Table1[Country Code],0)),MAX(IF(D59>0,K58*EXP(growthb),\".\"),0.001)),\".\")","v":43.843971757991596},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B59,Table1[Country Code],0))*EXP(D59*INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B59,Table1[Country Code],0))*EXP(D59*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W2],MATCH($B59,Table1[Country Code],0)),IF($D59=1,Q58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))+growthdif),IF($D59>1,Q58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(T58-LN(Z58)+LN(Z57))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W2],MATCH($B59,Table1[Country Code],0)),IF($D59=1,R58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))),IF($D59>1,R58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(U58-LN(AA58)+LN(AA57))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W2],MATCH($B59,Table1[Country Code],0)),IF($D59=1,S58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))-growthdif),IF($D59>1,S58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(V58-LN(AB58)+LN(AB57))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC58/$G58=mininf,AF58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(W58/Z58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AC58/$G58>mininf,AF58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(W58/Z58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AC58/$G58=mininf,AF58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(Q59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD58/$G58=mininf,AG58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(X58/AA58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AD58/$G58>mininf,AG58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(X58/AA58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AD58/$G58=mininf,AG58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(R59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE58/$G58=mininf,AH58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(Y58/AB58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AE58/$G58>mininf,AH58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(Y58/AB58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AE58/$G58=mininf,AH58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(S59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,W58*EXP(T58),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,X58*EXP(U58),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,Y58*EXP(V58),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BJ59)+$I59*BA59,IF(D59=24,\".\",IFERROR((CB60-CB59)/CB59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BK59)+$I59*BB59,IF(D59=24,\".\",IFERROR((CC60-CC59)/CC59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BL59)+$I59*BC59,IF(D59=24,\".\",IFERROR((CD60-CD59)/CD59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BM59)+$I59*BG59,IF($D59=24,\".\",IFERROR((CE60-CE59)/CE59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BN59)+$I59*BH59,IF($D59=24,\".\",IFERROR((CF60-CF59)/CF59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BO59)+$I59*BI59,IF($D59=24,\".\",IFERROR((CG60-CG59)/CG59,\".\")))","v":"."},{"$f":"IFERROR(AV59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BP59,IF($D59=24,\".\",IFERROR((CH60-CH59)/CH59,\".\")))","v":"."},{"$f":"IFERROR(AW59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BQ59,IF(D59=24,\".\",IFERROR((CI60-CI59)/CI59,\".\")))","v":"."},{"$f":"IFERROR(AW59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BR59,IF(D59=24,\".\",IFERROR((CJ60-CJ59)/CJ59,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2021,{"$f":"C60-'Initial Conditions and Settings'!$B$9","v":5},"AGO2021",10999.6162109375,{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Employment\n(thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,G59*F60/F59,\"\")),\".\")","v":12181.262761723248},33894,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B60,Table1[Country Code],0)),MAX(IF(D60>0,K59*EXP(growthb),\".\"),0.001)),\".\")","v":43.953718814046731},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B60,Table1[Country Code],0))*EXP(D60*INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B60,Table1[Country Code],0))*EXP(D60*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W2],MATCH($B60,Table1[Country Code],0)),IF($D60=1,Q59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))+growthdif),IF($D60>1,Q59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(T59-LN(Z59)+LN(Z58))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W2],MATCH($B60,Table1[Country Code],0)),IF($D60=1,R59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))),IF($D60>1,R59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(U59-LN(AA59)+LN(AA58))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W2],MATCH($B60,Table1[Country Code],0)),IF($D60=1,S59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))-growthdif),IF($D60>1,S59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(V59-LN(AB59)+LN(AB58))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC59/$G59=mininf,AF59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(W59/Z59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AC59/$G59>mininf,AF59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(W59/Z59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AC59/$G59=mininf,AF59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(Q60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD59/$G59=mininf,AG59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(X59/AA59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AD59/$G59>mininf,AG59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(X59/AA59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AD59/$G59=mininf,AG59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(R60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE59/$G59=mininf,AH59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(Y59/AB59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AE59/$G59>mininf,AH59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(Y59/AB59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AE59/$G59=mininf,AH59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(S60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,W59*EXP(T59),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,X59*EXP(U59),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,Y59*EXP(V59),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BJ60)+$I60*BA60,IF(D60=24,\".\",IFERROR((CB61-CB60)/CB60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BK60)+$I60*BB60,IF(D60=24,\".\",IFERROR((CC61-CC60)/CC60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BL60)+$I60*BC60,IF(D60=24,\".\",IFERROR((CD61-CD60)/CD60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BM60)+$I60*BG60,IF($D60=24,\".\",IFERROR((CE61-CE60)/CE60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BN60)+$I60*BH60,IF($D60=24,\".\",IFERROR((CF61-CF60)/CF60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BO60)+$I60*BI60,IF($D60=24,\".\",IFERROR((CG61-CG60)/CG60,\".\")))","v":"."},{"$f":"IFERROR(AV60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BP60,IF($D60=24,\".\",IFERROR((CH61-CH60)/CH60,\".\")))","v":"."},{"$f":"IFERROR(AW60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BQ60,IF(D60=24,\".\",IFERROR((CI61-CI60)/CI60,\".\")))","v":"."},{"$f":"IFERROR(AW60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BR60,IF(D60=24,\".\",IFERROR((CJ61-CJ60)/CJ60,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2022,{"$f":"C61-'Initial Conditions and Settings'!$B$9","v":6},"AGO2022",11386.5087890625,{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Employment\n(thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,G60*F61/F60,\"\")),\".\")","v":12609.717724544127},34988,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B61,Table1[Country Code],0)),MAX(IF(D61>0,K60*EXP(growthb),\".\"),0.001)),\".\")","v":44.063740580987528},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B61,Table1[Country Code],0))*EXP(D61*INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B61,Table1[Country Code],0))*EXP(D61*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W2],MATCH($B61,Table1[Country Code],0)),IF($D61=1,Q60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))+growthdif),IF($D61>1,Q60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(T60-LN(Z60)+LN(Z59))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W2],MATCH($B61,Table1[Country Code],0)),IF($D61=1,R60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))),IF($D61>1,R60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(U60-LN(AA60)+LN(AA59))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W2],MATCH($B61,Table1[Country Code],0)),IF($D61=1,S60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))-growthdif),IF($D61>1,S60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(V60-LN(AB60)+LN(AB59))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC60/$G60=mininf,AF60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(W60/Z60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AC60/$G60>mininf,AF60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(W60/Z60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AC60/$G60=mininf,AF60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(Q61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD60/$G60=mininf,AG60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(X60/AA60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AD60/$G60>mininf,AG60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(X60/AA60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AD60/$G60=mininf,AG60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(R61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE60/$G60=mininf,AH60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(Y60/AB60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AE60/$G60>mininf,AH60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(Y60/AB60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AE60/$G60=mininf,AH60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(S61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,W60*EXP(T60),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,X60*EXP(U60),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,Y60*EXP(V60),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BJ61)+$I61*BA61,IF(D61=24,\".\",IFERROR((CB62-CB61)/CB61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BK61)+$I61*BB61,IF(D61=24,\".\",IFERROR((CC62-CC61)/CC61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BL61)+$I61*BC61,IF(D61=24,\".\",IFERROR((CD62-CD61)/CD61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BM61)+$I61*BG61,IF($D61=24,\".\",IFERROR((CE62-CE61)/CE61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BN61)+$I61*BH61,IF($D61=24,\".\",IFERROR((CF62-CF61)/CF61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BO61)+$I61*BI61,IF($D61=24,\".\",IFERROR((CG62-CG61)/CG61,\".\")))","v":"."},{"$f":"IFERROR(AV61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BP61,IF($D61=24,\".\",IFERROR((CH62-CH61)/CH61,\".\")))","v":"."},{"$f":"IFERROR(AW61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BQ61,IF(D61=24,\".\",IFERROR((CI62-CI61)/CI61,\".\")))","v":"."},{"$f":"IFERROR(AW61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BR61,IF(D61=24,\".\",IFERROR((CJ62-CJ61)/CJ61,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2023,{"$f":"C62-'Initial Conditions and Settings'!$B$9","v":7},"AGO2023",11794.34765625,{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Employment\n(thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,G61*F62/F61,\"\")),\".\")","v":13061.36915586539},36109,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B62,Table1[Country Code],0)),MAX(IF(D62>0,K61*EXP(growthb),\".\"),0.001)),\".\")","v":44.174037746450395},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B62,Table1[Country Code],0))*EXP(D62*INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B62,Table1[Country Code],0))*EXP(D62*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W2],MATCH($B62,Table1[Country Code],0)),IF($D62=1,Q61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))+growthdif),IF($D62>1,Q61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(T61-LN(Z61)+LN(Z60))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W2],MATCH($B62,Table1[Country Code],0)),IF($D62=1,R61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))),IF($D62>1,R61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(U61-LN(AA61)+LN(AA60))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W2],MATCH($B62,Table1[Country Code],0)),IF($D62=1,S61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))-growthdif),IF($D62>1,S61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(V61-LN(AB61)+LN(AB60))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC61/$G61=mininf,AF61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(W61/Z61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AC61/$G61>mininf,AF61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(W61/Z61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AC61/$G61=mininf,AF61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(Q62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD61/$G61=mininf,AG61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(X61/AA61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AD61/$G61>mininf,AG61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(X61/AA61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AD61/$G61=mininf,AG61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(R62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE61/$G61=mininf,AH61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(Y61/AB61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AE61/$G61>mininf,AH61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(Y61/AB61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AE61/$G61=mininf,AH61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(S62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,W61*EXP(T61),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,X61*EXP(U61),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,Y61*EXP(V61),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BJ62)+$I62*BA62,IF(D62=24,\".\",IFERROR((CB63-CB62)/CB62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BK62)+$I62*BB62,IF(D62=24,\".\",IFERROR((CC63-CC62)/CC62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BL62)+$I62*BC62,IF(D62=24,\".\",IFERROR((CD63-CD62)/CD62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BM62)+$I62*BG62,IF($D62=24,\".\",IFERROR((CE63-CE62)/CE62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BN62)+$I62*BH62,IF($D62=24,\".\",IFERROR((CF63-CF62)/CF62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BO62)+$I62*BI62,IF($D62=24,\".\",IFERROR((CG63-CG62)/CG62,\".\")))","v":"."},{"$f":"IFERROR(AV62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BP62,IF($D62=24,\".\",IFERROR((CH63-CH62)/CH62,\".\")))","v":"."},{"$f":"IFERROR(AW62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BQ62,IF(D62=24,\".\",IFERROR((CI63-CI62)/CI62,\".\")))","v":"."},{"$f":"IFERROR(AW62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BR62,IF(D62=24,\".\",IFERROR((CJ63-CJ62)/CJ62,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2024,{"$f":"C63-'Initial Conditions and Settings'!$B$9","v":8},"AGO2024",12220.564453125,{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Employment\n(thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,G62*F63/F62,\"\")),\".\")","v":13533.372787322263},37257,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B63,Table1[Country Code],0)),MAX(IF(D63>0,K62*EXP(growthb),\".\"),0.001)),\".\")","v":44.284610999792974},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B63,Table1[Country Code],0))*EXP(D63*INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B63,Table1[Country Code],0))*EXP(D63*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W2],MATCH($B63,Table1[Country Code],0)),IF($D63=1,Q62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))+growthdif),IF($D63>1,Q62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(T62-LN(Z62)+LN(Z61))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W2],MATCH($B63,Table1[Country Code],0)),IF($D63=1,R62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))),IF($D63>1,R62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(U62-LN(AA62)+LN(AA61))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W2],MATCH($B63,Table1[Country Code],0)),IF($D63=1,S62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))-growthdif),IF($D63>1,S62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(V62-LN(AB62)+LN(AB61))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC62/$G62=mininf,AF62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(W62/Z62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AC62/$G62>mininf,AF62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(W62/Z62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AC62/$G62=mininf,AF62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(Q63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD62/$G62=mininf,AG62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(X62/AA62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AD62/$G62>mininf,AG62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(X62/AA62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AD62/$G62=mininf,AG62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(R63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE62/$G62=mininf,AH62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(Y62/AB62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AE62/$G62>mininf,AH62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(Y62/AB62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AE62/$G62=mininf,AH62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(S63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,W62*EXP(T62),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,X62*EXP(U62),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,Y62*EXP(V62),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BJ63)+$I63*BA63,IF(D63=24,\".\",IFERROR((CB64-CB63)/CB63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BK63)+$I63*BB63,IF(D63=24,\".\",IFERROR((CC64-CC63)/CC63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BL63)+$I63*BC63,IF(D63=24,\".\",IFERROR((CD64-CD63)/CD63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BM63)+$I63*BG63,IF($D63=24,\".\",IFERROR((CE64-CE63)/CE63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BN63)+$I63*BH63,IF($D63=24,\".\",IFERROR((CF64-CF63)/CF63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BO63)+$I63*BI63,IF($D63=24,\".\",IFERROR((CG64-CG63)/CG63,\".\")))","v":"."},{"$f":"IFERROR(AV63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BP63,IF($D63=24,\".\",IFERROR((CH64-CH63)/CH63,\".\")))","v":"."},{"$f":"IFERROR(AW63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BQ63,IF(D63=24,\".\",IFERROR((CI64-CI63)/CI63,\".\")))","v":"."},{"$f":"IFERROR(AW63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BR63,IF(D63=24,\".\",IFERROR((CJ64-CJ63)/CJ63,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2025,{"$f":"C64-'Initial Conditions and Settings'!$B$9","v":9},"AGO2025",12663.6669921875,{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Employment\n(thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,G63*F64/F63,\"\")),\".\")","v":14024.07613143894},38431,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B64,Table1[Country Code],0)),MAX(IF(D64>0,K63*EXP(growthb),\".\"),0.001)),\".\")","v":44.39546103209846},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B64,Table1[Country Code],0))*EXP(D64*INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B64,Table1[Country Code],0))*EXP(D64*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W2],MATCH($B64,Table1[Country Code],0)),IF($D64=1,Q63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))+growthdif),IF($D64>1,Q63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(T63-LN(Z63)+LN(Z62))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W2],MATCH($B64,Table1[Country Code],0)),IF($D64=1,R63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))),IF($D64>1,R63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(U63-LN(AA63)+LN(AA62))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W2],MATCH($B64,Table1[Country Code],0)),IF($D64=1,S63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))-growthdif),IF($D64>1,S63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(V63-LN(AB63)+LN(AB62))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC63/$G63=mininf,AF63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(W63/Z63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AC63/$G63>mininf,AF63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(W63/Z63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AC63/$G63=mininf,AF63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(Q64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD63/$G63=mininf,AG63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(X63/AA63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AD63/$G63>mininf,AG63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(X63/AA63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AD63/$G63=mininf,AG63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(R64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE63/$G63=mininf,AH63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(Y63/AB63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AE63/$G63>mininf,AH63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(Y63/AB63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AE63/$G63=mininf,AH63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(S64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,W63*EXP(T63),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,X63*EXP(U63),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,Y63*EXP(V63),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BJ64)+$I64*BA64,IF(D64=24,\".\",IFERROR((CB65-CB64)/CB64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BK64)+$I64*BB64,IF(D64=24,\".\",IFERROR((CC65-CC64)/CC64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BL64)+$I64*BC64,IF(D64=24,\".\",IFERROR((CD65-CD64)/CD64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BM64)+$I64*BG64,IF($D64=24,\".\",IFERROR((CE65-CE64)/CE64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BN64)+$I64*BH64,IF($D64=24,\".\",IFERROR((CF65-CF64)/CF64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BO64)+$I64*BI64,IF($D64=24,\".\",IFERROR((CG65-CG64)/CG64,\".\")))","v":"."},{"$f":"IFERROR(AV64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BP64,IF($D64=24,\".\",IFERROR((CH65-CH64)/CH64,\".\")))","v":"."},{"$f":"IFERROR(AW64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BQ64,IF(D64=24,\".\",IFERROR((CI65-CI64)/CI64,\".\")))","v":"."},{"$f":"IFERROR(AW64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BR64,IF(D64=24,\".\",IFERROR((CJ65-CJ64)/CJ64,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2026,{"$f":"C65-'Initial Conditions and Settings'!$B$9","v":10},"AGO2026",13099.453125,{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Employment\n(thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,G64*F65/F64,\"\")),\".\")","v":14506.67709586403},39633,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B65,Table1[Country Code],0)),MAX(IF(D65>0,K64*EXP(growthb),\".\"),0.001)),\".\")","v":44.506588536179912},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B65,Table1[Country Code],0))*EXP(D65*INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B65,Table1[Country Code],0))*EXP(D65*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W2],MATCH($B65,Table1[Country Code],0)),IF($D65=1,Q64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))+growthdif),IF($D65>1,Q64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(T64-LN(Z64)+LN(Z63))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W2],MATCH($B65,Table1[Country Code],0)),IF($D65=1,R64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))),IF($D65>1,R64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(U64-LN(AA64)+LN(AA63))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W2],MATCH($B65,Table1[Country Code],0)),IF($D65=1,S64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))-growthdif),IF($D65>1,S64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(V64-LN(AB64)+LN(AB63))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC64/$G64=mininf,AF64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(W64/Z64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AC64/$G64>mininf,AF64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(W64/Z64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AC64/$G64=mininf,AF64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(Q65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD64/$G64=mininf,AG64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(X64/AA64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AD64/$G64>mininf,AG64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(X64/AA64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AD64/$G64=mininf,AG64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(R65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE64/$G64=mininf,AH64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(Y64/AB64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AE64/$G64>mininf,AH64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(Y64/AB64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AE64/$G64=mininf,AH64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(S65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,W64*EXP(T64),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,X64*EXP(U64),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,Y64*EXP(V64),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BJ65)+$I65*BA65,IF(D65=24,\".\",IFERROR((CB66-CB65)/CB65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BK65)+$I65*BB65,IF(D65=24,\".\",IFERROR((CC66-CC65)/CC65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BL65)+$I65*BC65,IF(D65=24,\".\",IFERROR((CD66-CD65)/CD65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BM65)+$I65*BG65,IF($D65=24,\".\",IFERROR((CE66-CE65)/CE65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BN65)+$I65*BH65,IF($D65=24,\".\",IFERROR((CF66-CF65)/CF65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BO65)+$I65*BI65,IF($D65=24,\".\",IFERROR((CG66-CG65)/CG65,\".\")))","v":"."},{"$f":"IFERROR(AV65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BP65,IF($D65=24,\".\",IFERROR((CH66-CH65)/CH65,\".\")))","v":"."},{"$f":"IFERROR(AW65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BQ65,IF(D65=24,\".\",IFERROR((CI66-CI65)/CI65,\".\")))","v":"."},{"$f":"IFERROR(AW65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BR65,IF(D65=24,\".\",IFERROR((CJ66-CJ65)/CJ65,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2027,{"$f":"C66-'Initial Conditions and Settings'!$B$9","v":11},"AGO2027",13555.5380859375,{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Employment\n(thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,G65*F66/F65,\"\")),\".\")","v":15011.757513608574},40862,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D66=0,a,IF(D66>0,MAX(MIN(J65*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B66,Table1[Country Code],0)),MAX(IF(D66>0,K65*EXP(growthb),\".\"),0.001)),\".\")","v":44.617994206584591},{"$f":"IFERROR(IF($D66=0,miu,IF(D66>0,MAX(L65*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D66=0,psi,IF(D66>0,MAX(M65*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B66,Table1[Country Code],0))*EXP(D66*INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B66,Table1[Country Code],0))*EXP(D66*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W2],MATCH($B66,Table1[Country Code],0)),IF($D66=1,Q65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))+growthdif),IF($D66>1,Q65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(T65-LN(Z65)+LN(Z64))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W2],MATCH($B66,Table1[Country Code],0)),IF($D66=1,R65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))),IF($D66>1,R65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(U65-LN(AA65)+LN(AA64))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W2],MATCH($B66,Table1[Country Code],0)),IF($D66=1,S65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))-growthdif),IF($D66>1,S65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(V65-LN(AB65)+LN(AB64))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC65/$G65=mininf,AF65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(W65/Z65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AC65/$G65>mininf,AF65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(W65/Z65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AC65/$G65=mininf,AF65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(Q66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD65/$G65=mininf,AG65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(X65/AA65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AD65/$G65>mininf,AG65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(X65/AA65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AD65/$G65=mininf,AG65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(R66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE65/$G65=mininf,AH65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(Y65/AB65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AE65/$G65>mininf,AH65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(Y65/AB65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AE65/$G65=mininf,AH65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(S66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,W65*EXP(T65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,X65*EXP(U65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,Y65*EXP(V65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66>minrud,W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66>minrud,X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66>minrud,Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((Q66/($P66*(1-$I66)))^(-1/$I66))*W66)),Z66*(1-($L66*$K66*$P66/Q66))/(1-$N66))),mininf*$G66),Z66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((R66/($P66*(1-$I66)))^(-1/$I66))*X66)),AA66*(1-($L66*$K66*$P66/R66))/(1-$N66))),mininf*$G66),AA66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((S66/($P66*(1-$I66)))^(-1/$I66))*Y66)),AB66*(1-($L66*$K66*$P66/S66))/(1-$N66))),mininf*$G66),AB66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((Q66/($P66*(1-$I66)))^(-1/$I66)))*W66),MIN((W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66))))-mininf*$G66,Z66*(($L66*$K66*$P66/Q66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((R66/($P66*(1-$I66)))^(-1/$I66)))*X66),MIN((X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66))))-mininf*$G66,AA66*(($L66*$K66*$P66/R66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((S66/($P66*(1-$I66)))^(-1/$I66)))*Y66),MIN((Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66))))-mininf*$G66,AB66*(($L66*$K66*$P66/S66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G66-Z66,$G66*(1-mininf)),minrud*$G66),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI66/(AC66+AI66+AF66),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D66=24,growtha,IF(AND(J66=0,J67=0),0,LN(J67)-LN(J66))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D66=24,growthb,IF(AND(K66=0,K67=0),0,LN(K67)-LN(K66))),\".\")","v":2.5000000000003908E-3},{"$f":"IF(IFERROR(AND(AC66/$G66>mininf,AF66/$G66>minfor),FALSE),AF66*(Q66/(P66*(1-I66)))^(1/I66),IF(IFERROR(AF66/$G66=minfor,FALSE),0,IF(IFERROR(AC66/$G66=mininf,FALSE), W66,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD66/$G66>mininf,AG66/$G66>minfor),FALSE),AG66*(R66/($P66*(1-$I66)))^(1/$I66),IF(IFERROR(AG66/$G66=minfor,FALSE),0,IF(IFERROR(AD66/$G66=mininf,FALSE), X66,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE66/$G66>mininf,AH66/$G66>minfor),FALSE),AH66*(S66/($P66*(1-$I66)))^(1/$I66),IF(IFERROR(AH66/$G66=minfor,FALSE),0,IF(IFERROR(AE66/$G66=mininf,FALSE), Y66,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BJ66)+$I66*BA66,IF(D66=24,\".\",IFERROR((CB67-CB66)/CB66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BK66)+$I66*BB66,IF(D66=24,\".\",IFERROR((CC67-CC66)/CC66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BL66)+$I66*BC66,IF(D66=24,\".\",IFERROR((CD67-CD66)/CD66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BM66)+$I66*BG66,IF($D66=24,\".\",IFERROR((CE67-CE66)/CE66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BN66)+$I66*BH66,IF($D66=24,\".\",IFERROR((CF67-CF66)/CF66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BO66)+$I66*BI66,IF($D66=24,\".\",IFERROR((CG67-CG66)/CG66,\".\")))","v":"."},{"$f":"IFERROR(AV66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BP66,IF($D66=24,\".\",IFERROR((CH67-CH66)/CH66,\".\")))","v":"."},{"$f":"IFERROR(AW66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BQ66,IF(D66=24,\".\",IFERROR((CI67-CI66)/CI66,\".\")))","v":"."},{"$f":"IFERROR(AW66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BR66,IF(D66=24,\".\",IFERROR((CJ67-CJ66)/CJ66,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2028,{"$f":"C67-'Initial Conditions and Settings'!$B$9","v":12},{"$f":"B67&C67","v":"AGO2028"},14030.90234375,{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Employment\n(thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,G66*F67/F66,\"\")),\".\")","v":15538.188329093553},42118,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B67,Table1[Country Code],0)),MAX(IF(D67>0,K66*EXP(growthb),\".\"),0.001)),\".\")","v":44.729678739598299},2.0384216649918057,1.2615791473386071,{"$f":"IFERROR(($J67^(1/(1-$I67)))*($M67^((-$I67)/(1-$I67))),\".\")","v":0.42428713588260514},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B67,Table1[Country Code],0))*EXP(D67*INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B67,Table1[Country Code],0))*EXP(D67*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W2],MATCH($B67,Table1[Country Code],0)),IF($D67=1,Q66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))+growthdif),IF($D67>1,Q66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(T66-LN(Z66)+LN(Z65))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W2],MATCH($B67,Table1[Country Code],0)),IF($D67=1,R66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))),IF($D67>1,R66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(U66-LN(AA66)+LN(AA65))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W2],MATCH($B67,Table1[Country Code],0)),IF($D67=1,S66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))-growthdif),IF($D67>1,S66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(V66-LN(AB66)+LN(AB65))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC66/$G66=mininf,AF66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(W66/Z66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AC66/$G66>mininf,AF66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(W66/Z66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AC66/$G66=mininf,AF66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(Q67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD66/$G66=mininf,AG66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(X66/AA66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AD66/$G66>mininf,AG66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(X66/AA66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AD66/$G66=mininf,AG66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(R67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE66/$G66=mininf,AH66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(Y66/AB66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AE66/$G66>mininf,AH66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(Y66/AB66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AE66/$G66=mininf,AH66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(S67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,W66*EXP(T66),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,X66*EXP(U66),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,Y66*EXP(V66),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF67/(AC67+AI67+AF67),\".\")","v":"."},".",".",{"$f":"IFERROR(AC67/(AC67+AI67+AF67),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",{"$f":"IFERROR(IF($D67=24,\".\",IF(AX67=0,0,LN(AX68)-LN(AX67))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AY67=0,0,LN(AY68)-LN(AY67))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AZ67=0,0,LN(AZ68)-LN(AZ67))),\".\")","v":"."},{"$f":"IFERROR(MAX(W67-AX67,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X67-AY67,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y67-AZ67,0),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BD67=0,0,IF(BD68=0,-LN(BD67),LN(BD68)-LN(BD67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BE67=0,0,IF(BE68=0,-LN(BE67),LN(BE68)-LN(BE67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BF67=0,0,IF(BF68=0,-LN(BF67),LN(BF68)-LN(BF67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AF67=0,0,IF(AF68=0,-LN(AF67),LN(AF68)-LN(AF67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AG67=0,0,IF(AG68=0,-LN(AG67),LN(AG68)-LN(AG67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AH67=0,0,IF(AH68=0,-LN(AH67),LN(AH68)-LN(AH67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AC67=0,0,IF(AC68=0,-LN(AC67),LN(AC68)-LN(AC67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AD67=0,0,IF(AD68=0,-LN(AD67),LN(AD68)-LN(AD67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AE67=0,0,IF(AE68=0,-LN(AE67),LN(AE68)-LN(AE67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AI67=0,0,IF(AI68=0,-LN(AI67),LN(AI68)-LN(AI67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AJ67=0,0,IF(AJ68=0,-LN(AJ67),LN(AJ68)-LN(AJ67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AK67=0,0,IF(AK68=0,-LN(AK67),LN(AK68)-LN(AK67)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BJ67)+$I67*BA67,IF(D67=24,\".\",IFERROR((CB68-CB67)/CB67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BK67)+$I67*BB67,IF(D67=24,\".\",IFERROR((CC68-CC67)/CC67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BL67)+$I67*BC67,IF(D67=24,\".\",IFERROR((CD68-CD67)/CD67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BM67)+$I67*BG67,IF($D67=24,\".\",IFERROR((CE68-CE67)/CE67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BN67)+$I67*BH67,IF($D67=24,\".\",IFERROR((CF68-CF67)/CF67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BO67)+$I67*BI67,IF($D67=24,\".\",IFERROR((CG68-CG67)/CG67,\".\")))","v":"."},{"$f":"IFERROR(AV67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BP67,IF($D67=24,\".\",IFERROR((CH68-CH67)/CH67,\".\")))","v":"."},{"$f":"IFERROR(AW67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BQ67,IF(D67=24,\".\",IFERROR((CI68-CI67)/CI67,\".\")))","v":"."},{"$f":"IFERROR(AW67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BR67,IF(D67=24,\".\",IFERROR((CJ68-CJ67)/CJ67,\".\")))","v":"."},{"$f":"IFERROR(P67*AX67^I67*AF67^(1-I67),\".\")","v":"."},{"$f":"IFERROR(P67*AY67^$I67*AG67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR(P67*AZ67^$I67*AH67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BD67^$I67*AC67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BE67^$I67*AD67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BF67^$I67*AE67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AI67,\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AJ67,\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AK67,\".\")","v":"."},{"$f":"IFERROR(CB67+CE67+CH67,\".\")","v":"."},{"$f":"IFERROR(CC67+CF67+CI67,\".\")","v":"."},{"$f":"IFERROR(CD67+CG67+CJ67,\".\")","v":"."},{"$f":"IFERROR((BS67*CB67/CK67)+(BV67*CE67/CK67)+(BY67*CH67/CK67),\".\")","v":"."},{"$f":"IFERROR((BT67*CC67/CL67)+(BW67*CF67/CL67)+(BZ67*CI67/CL67),\".\")","v":"."},{"$f":"IFERROR((BU67*CD67/CM67)+(BX67*CG67/CM67)+(CA67*CJ67/CM67),\".\")","v":"."},{"$f":"IFERROR(CB67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CC67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CD67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CE67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CF67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CG67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CH67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CI67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CJ67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CK67/$H67,\".\")","v":"."},{"$f":"IFERROR(CL67/$H67,\".\")","v":"."},{"$f":"IFERROR(CM67/$H67,\".\")","v":"."},{"$f":"IFERROR(LN(CZ68)-LN(CZ67),\".\")","v":"."},{"$f":"IFERROR(LN(DA68)-LN(DA67),\".\")","v":"."},{"$f":"IFERROR(LN(DB68)-LN(DB67),\".\")","v":"."}]
["Angola","AGO",2029,{"$f":"C68-'Initial Conditions and Settings'!$B$9","v":13},"AGO2029",14524.953125,{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Employment\n(thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,G67*F68/F67,\"\")),\".\")","v":16085.313089506259},43402,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B68,Table1[Country Code],0)),MAX(IF(D68>0,K67*EXP(growthb),\".\"),0.001)),\".\")","v":44.841642833249736},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B68,Table1[Country Code],0))*EXP(D68*INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B68,Table1[Country Code],0))*EXP(D68*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W2],MATCH($B68,Table1[Country Code],0)),IF($D68=1,Q67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))+growthdif),IF($D68>1,Q67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(T67-LN(Z67)+LN(Z66))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W2],MATCH($B68,Table1[Country Code],0)),IF($D68=1,R67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))),IF($D68>1,R67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(U67-LN(AA67)+LN(AA66))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W2],MATCH($B68,Table1[Country Code],0)),IF($D68=1,S67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))-growthdif),IF($D68>1,S67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(V67-LN(AB67)+LN(AB66))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC67/$G67=mininf,AF67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(W67/Z67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AC67/$G67>mininf,AF67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(W67/Z67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AC67/$G67=mininf,AF67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(Q68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD67/$G67=mininf,AG67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(X67/AA67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AD67/$G67>mininf,AG67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(X67/AA67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AD67/$G67=mininf,AG67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(R68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE67/$G67=mininf,AH67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(Y67/AB67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AE67/$G67>mininf,AH67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(Y67/AB67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AE67/$G67=mininf,AH67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(S68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,W67*EXP(T67),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,X67*EXP(U67),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,Y67*EXP(V67),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BJ68)+$I68*BA68,IF(D68=24,\".\",IFERROR((CB69-CB68)/CB68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BK68)+$I68*BB68,IF(D68=24,\".\",IFERROR((CC69-CC68)/CC68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BL68)+$I68*BC68,IF(D68=24,\".\",IFERROR((CD69-CD68)/CD68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BM68)+$I68*BG68,IF($D68=24,\".\",IFERROR((CE69-CE68)/CE68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BN68)+$I68*BH68,IF($D68=24,\".\",IFERROR((CF69-CF68)/CF68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BO68)+$I68*BI68,IF($D68=24,\".\",IFERROR((CG69-CG68)/CG68,\".\")))","v":"."},{"$f":"IFERROR(AV68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BP68,IF($D68=24,\".\",IFERROR((CH69-CH68)/CH68,\".\")))","v":"."},{"$f":"IFERROR(AW68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BQ68,IF(D68=24,\".\",IFERROR((CI69-CI68)/CI68,\".\")))","v":"."},{"$f":"IFERROR(AW68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BR68,IF(D68=24,\".\",IFERROR((CJ69-CJ68)/CJ68,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2030,{"$f":"C69-'Initial Conditions and Settings'!$B$9","v":14},"AGO2030",15037.16796875,{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Employment\n(thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,G68*F69/F68,\"\")),\".\")","v":16652.553207935987},44712,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B69,Table1[Country Code],0)),MAX(IF(D69>0,K68*EXP(growthb),\".\"),0.001)),\".\")","v":44.953887187314848},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B69,Table1[Country Code],0))*EXP(D69*INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B69,Table1[Country Code],0))*EXP(D69*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W2],MATCH($B69,Table1[Country Code],0)),IF($D69=1,Q68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))+growthdif),IF($D69>1,Q68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(T68-LN(Z68)+LN(Z67))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W2],MATCH($B69,Table1[Country Code],0)),IF($D69=1,R68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))),IF($D69>1,R68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(U68-LN(AA68)+LN(AA67))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W2],MATCH($B69,Table1[Country Code],0)),IF($D69=1,S68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))-growthdif),IF($D69>1,S68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(V68-LN(AB68)+LN(AB67))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC68/$G68=mininf,AF68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(W68/Z68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AC68/$G68>mininf,AF68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(W68/Z68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AC68/$G68=mininf,AF68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(Q69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD68/$G68=mininf,AG68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(X68/AA68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AD68/$G68>mininf,AG68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(X68/AA68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AD68/$G68=mininf,AG68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(R69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE68/$G68=mininf,AH68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(Y68/AB68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AE68/$G68>mininf,AH68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(Y68/AB68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AE68/$G68=mininf,AH68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(S69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,W68*EXP(T68),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,X68*EXP(U68),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,Y68*EXP(V68),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G69-(W69*(((1-$N69)*(($P69*(1-$I69)/Q69)^(1/$I69))/(($N69/$M69)*(1-($L69*$K69*$P69/Q69))+($L69*$K69*$P69/Q69)-$N69)))))/$G69>minrud,W69*(((1-$N69)*(($P69*(1-$I69)/Q69)^(1/$I69))/(($N69/$M69)*(1-($L69*$K69*$P69/Q69))+($L69*$K69*$P69/Q69)-$N69))),(1-minrud)*$G69),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BJ69)+$I69*BA69,IF(D69=24,\".\",IFERROR((CB70-CB69)/CB69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BK69)+$I69*BB69,IF(D69=24,\".\",IFERROR((CC70-CC69)/CC69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BL69)+$I69*BC69,IF(D69=24,\".\",IFERROR((CD70-CD69)/CD69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BM69)+$I69*BG69,IF($D69=24,\".\",IFERROR((CE70-CE69)/CE69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BN69)+$I69*BH69,IF($D69=24,\".\",IFERROR((CF70-CF69)/CF69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BO69)+$I69*BI69,IF($D69=24,\".\",IFERROR((CG70-CG69)/CG69,\".\")))","v":"."},{"$f":"IFERROR(AV69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BP69,IF($D69=24,\".\",IFERROR((CH70-CH69)/CH69,\".\")))","v":"."},{"$f":"IFERROR(AW69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BQ69,IF(D69=24,\".\",IFERROR((CI70-CI69)/CI69,\".\")))","v":"."},{"$f":"IFERROR(AW69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BR69,IF(D69=24,\".\",IFERROR((CJ70-CJ69)/CJ69,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2031,{"$f":"C70-'Initial Conditions and Settings'!$B$9","v":15},"AGO2031",15542.21875,{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Employment\n(thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,G69*F70/F69,\"\")),\".\")","v":17211.859656128465},46050,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B70,Table1[Country Code],0)),MAX(IF(D70>0,K69*EXP(growthb),\".\"),0.001)),\".\")","v":45.066412503321217},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B70,Table1[Country Code],0))*EXP(D70*INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B70,Table1[Country Code],0))*EXP(D70*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W2],MATCH($B70,Table1[Country Code],0)),IF($D70=1,Q69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))+growthdif),IF($D70>1,Q69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(T69-LN(Z69)+LN(Z68))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W2],MATCH($B70,Table1[Country Code],0)),IF($D70=1,R69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))),IF($D70>1,R69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(U69-LN(AA69)+LN(AA68))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W2],MATCH($B70,Table1[Country Code],0)),IF($D70=1,S69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))-growthdif),IF($D70>1,S69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(V69-LN(AB69)+LN(AB68))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC69/$G69=mininf,AF69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(W69/Z69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AC69/$G69>mininf,AF69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(W69/Z69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AC69/$G69=mininf,AF69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(Q70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD69/$G69=mininf,AG69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(X69/AA69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AD69/$G69>mininf,AG69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(X69/AA69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AD69/$G69=mininf,AG69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(R70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE69/$G69=mininf,AH69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(Y69/AB69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AE69/$G69>mininf,AH69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(Y69/AB69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AE69/$G69=mininf,AH69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(S70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,W69*EXP(T69),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,X69*EXP(U69),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,Y69*EXP(V69),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BJ70)+$I70*BA70,IF(D70=24,\".\",IFERROR((CB71-CB70)/CB70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BK70)+$I70*BB70,IF(D70=24,\".\",IFERROR((CC71-CC70)/CC70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BL70)+$I70*BC70,IF(D70=24,\".\",IFERROR((CD71-CD70)/CD70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BM70)+$I70*BG70,IF($D70=24,\".\",IFERROR((CE71-CE70)/CE70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BN70)+$I70*BH70,IF($D70=24,\".\",IFERROR((CF71-CF70)/CF70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BO70)+$I70*BI70,IF($D70=24,\".\",IFERROR((CG71-CG70)/CG70,\".\")))","v":"."},{"$f":"IFERROR(AV70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BP70,IF($D70=24,\".\",IFERROR((CH71-CH70)/CH70,\".\")))","v":"."},{"$f":"IFERROR(AW70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BQ70,IF(D70=24,\".\",IFERROR((CI71-CI70)/CI70,\".\")))","v":"."},{"$f":"IFERROR(AW70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BR70,IF(D70=24,\".\",IFERROR((CJ71-CJ70)/CJ70,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2032,{"$f":"C71-'Initial Conditions and Settings'!$B$9","v":16},"AGO2032",16068.3720703125,{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Employment\n(thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,G70*F71/F70,\"\")),\".\")","v":17794.535608159105},47414,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B71,Table1[Country Code],0)),MAX(IF(D71>0,K70*EXP(growthb),\".\"),0.001)),\".\")","v":45.179219484552434},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B71,Table1[Country Code],0))*EXP(D71*INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B71,Table1[Country Code],0))*EXP(D71*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W2],MATCH($B71,Table1[Country Code],0)),IF($D71=1,Q70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))+growthdif),IF($D71>1,Q70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(T70-LN(Z70)+LN(Z69))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W2],MATCH($B71,Table1[Country Code],0)),IF($D71=1,R70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))),IF($D71>1,R70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(U70-LN(AA70)+LN(AA69))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W2],MATCH($B71,Table1[Country Code],0)),IF($D71=1,S70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))-growthdif),IF($D71>1,S70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(V70-LN(AB70)+LN(AB69))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC70/$G70=mininf,AF70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(W70/Z70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AC70/$G70>mininf,AF70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(W70/Z70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AC70/$G70=mininf,AF70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(Q71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD70/$G70=mininf,AG70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(X70/AA70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AD70/$G70>mininf,AG70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(X70/AA70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AD70/$G70=mininf,AG70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(R71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE70/$G70=mininf,AH70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(Y70/AB70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AE70/$G70>mininf,AH70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(Y70/AB70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AE70/$G70=mininf,AH70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(S71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,W70*EXP(T70),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,X70*EXP(U70),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,Y70*EXP(V70),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BJ71)+$I71*BA71,IF(D71=24,\".\",IFERROR((CB72-CB71)/CB71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BK71)+$I71*BB71,IF(D71=24,\".\",IFERROR((CC72-CC71)/CC71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BL71)+$I71*BC71,IF(D71=24,\".\",IFERROR((CD72-CD71)/CD71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BM71)+$I71*BG71,IF($D71=24,\".\",IFERROR((CE72-CE71)/CE71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BN71)+$I71*BH71,IF($D71=24,\".\",IFERROR((CF72-CF71)/CF71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BO71)+$I71*BI71,IF($D71=24,\".\",IFERROR((CG72-CG71)/CG71,\".\")))","v":"."},{"$f":"IFERROR(AV71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BP71,IF($D71=24,\".\",IFERROR((CH72-CH71)/CH71,\".\")))","v":"."},{"$f":"IFERROR(AW71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BQ71,IF(D71=24,\".\",IFERROR((CI72-CI71)/CI71,\".\")))","v":"."},{"$f":"IFERROR(AW71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BR71,IF(D71=24,\".\",IFERROR((CJ72-CJ71)/CJ71,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2033,{"$f":"C72-'Initial Conditions and Settings'!$B$9","v":17},"AGO2033",16614.451171875,{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Employment\n(thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,G71*F72/F71,\"\")),\".\")","v":18399.277891640249},48805,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B72,Table1[Country Code],0)),MAX(IF(D72>0,K71*EXP(growthb),\".\"),0.001)),\".\")","v":45.292308836052499},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B72,Table1[Country Code],0))*EXP(D72*INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B72,Table1[Country Code],0))*EXP(D72*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W2],MATCH($B72,Table1[Country Code],0)),IF($D72=1,Q71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))+growthdif),IF($D72>1,Q71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(T71-LN(Z71)+LN(Z70))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W2],MATCH($B72,Table1[Country Code],0)),IF($D72=1,R71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))),IF($D72>1,R71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(U71-LN(AA71)+LN(AA70))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W2],MATCH($B72,Table1[Country Code],0)),IF($D72=1,S71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))-growthdif),IF($D72>1,S71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(V71-LN(AB71)+LN(AB70))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC71/$G71=mininf,AF71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(W71/Z71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AC71/$G71>mininf,AF71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(W71/Z71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AC71/$G71=mininf,AF71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(Q72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD71/$G71=mininf,AG71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(X71/AA71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AD71/$G71>mininf,AG71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(X71/AA71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AD71/$G71=mininf,AG71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(R72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE71/$G71=mininf,AH71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(Y71/AB71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AE71/$G71>mininf,AH71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(Y71/AB71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AE71/$G71=mininf,AH71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(S72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,W71*EXP(T71),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,X71*EXP(U71),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,Y71*EXP(V71),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BJ72)+$I72*BA72,IF(D72=24,\".\",IFERROR((CB73-CB72)/CB72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BK72)+$I72*BB72,IF(D72=24,\".\",IFERROR((CC73-CC72)/CC72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BL72)+$I72*BC72,IF(D72=24,\".\",IFERROR((CD73-CD72)/CD72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BM72)+$I72*BG72,IF($D72=24,\".\",IFERROR((CE73-CE72)/CE72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BN72)+$I72*BH72,IF($D72=24,\".\",IFERROR((CF73-CF72)/CF72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BO72)+$I72*BI72,IF($D72=24,\".\",IFERROR((CG73-CG72)/CG72,\".\")))","v":"."},{"$f":"IFERROR(AV72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BP72,IF($D72=24,\".\",IFERROR((CH73-CH72)/CH72,\".\")))","v":"."},{"$f":"IFERROR(AW72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BQ72,IF(D72=24,\".\",IFERROR((CI73-CI72)/CI72,\".\")))","v":"."},{"$f":"IFERROR(AW72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BR72,IF(D72=24,\".\",IFERROR((CJ73-CJ72)/CJ72,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2034,{"$f":"C73-'Initial Conditions and Settings'!$B$9","v":18},"AGO2034",17179.388671875,{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Employment\n(thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,G72*F73/F72,\"\")),\".\")","v":19024.904458920682},50222,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B73,Table1[Country Code],0)),MAX(IF(D73>0,K72*EXP(growthb),\".\"),0.001)),\".\")","v":45.405681264630225},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B73,Table1[Country Code],0))*EXP(D73*INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B73,Table1[Country Code],0))*EXP(D73*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W2],MATCH($B73,Table1[Country Code],0)),IF($D73=1,Q72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))+growthdif),IF($D73>1,Q72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(T72-LN(Z72)+LN(Z71))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W2],MATCH($B73,Table1[Country Code],0)),IF($D73=1,R72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))),IF($D73>1,R72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(U72-LN(AA72)+LN(AA71))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W2],MATCH($B73,Table1[Country Code],0)),IF($D73=1,S72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))-growthdif),IF($D73>1,S72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(V72-LN(AB72)+LN(AB71))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC72/$G72=mininf,AF72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(W72/Z72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AC72/$G72>mininf,AF72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(W72/Z72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AC72/$G72=mininf,AF72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(Q73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD72/$G72=mininf,AG72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(X72/AA72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AD72/$G72>mininf,AG72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(X72/AA72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AD72/$G72=mininf,AG72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(R73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE72/$G72=mininf,AH72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(Y72/AB72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AE72/$G72>mininf,AH72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(Y72/AB72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AE72/$G72=mininf,AH72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(S73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,W72*EXP(T72),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,X72*EXP(U72),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,Y72*EXP(V72),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BJ73)+$I73*BA73,IF(D73=24,\".\",IFERROR((CB74-CB73)/CB73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BK73)+$I73*BB73,IF(D73=24,\".\",IFERROR((CC74-CC73)/CC73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BL73)+$I73*BC73,IF(D73=24,\".\",IFERROR((CD74-CD73)/CD73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BM73)+$I73*BG73,IF($D73=24,\".\",IFERROR((CE74-CE73)/CE73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BN73)+$I73*BH73,IF($D73=24,\".\",IFERROR((CF74-CF73)/CF73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BO73)+$I73*BI73,IF($D73=24,\".\",IFERROR((CG74-CG73)/CG73,\".\")))","v":"."},{"$f":"IFERROR(AV73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BP73,IF($D73=24,\".\",IFERROR((CH74-CH73)/CH73,\".\")))","v":"."},{"$f":"IFERROR(AW73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BQ73,IF(D73=24,\".\",IFERROR((CI74-CI73)/CI73,\".\")))","v":"."},{"$f":"IFERROR(AW73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BR73,IF(D73=24,\".\",IFERROR((CJ74-CJ73)/CJ73,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2035,{"$f":"C74-'Initial Conditions and Settings'!$B$9","v":19},"AGO2035",17762.515625,{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Employment\n(thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,G73*F74/F73,\"\")),\".\")","v":19670.67450246053},51665,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B74,Table1[Country Code],0)),MAX(IF(D74>0,K73*EXP(growthb),\".\"),0.001)),\".\")","v":45.519337478863655},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B74,Table1[Country Code],0))*EXP(D74*INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B74,Table1[Country Code],0))*EXP(D74*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W2],MATCH($B74,Table1[Country Code],0)),IF($D74=1,Q73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))+growthdif),IF($D74>1,Q73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(T73-LN(Z73)+LN(Z72))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W2],MATCH($B74,Table1[Country Code],0)),IF($D74=1,R73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))),IF($D74>1,R73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(U73-LN(AA73)+LN(AA72))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W2],MATCH($B74,Table1[Country Code],0)),IF($D74=1,S73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))-growthdif),IF($D74>1,S73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(V73-LN(AB73)+LN(AB72))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC73/$G73=mininf,AF73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(W73/Z73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AC73/$G73>mininf,AF73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(W73/Z73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AC73/$G73=mininf,AF73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(Q74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD73/$G73=mininf,AG73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(X73/AA73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AD73/$G73>mininf,AG73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(X73/AA73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AD73/$G73=mininf,AG73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(R74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE73/$G73=mininf,AH73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(Y73/AB73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AE73/$G73>mininf,AH73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(Y73/AB73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AE73/$G73=mininf,AH73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(S74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,W73*EXP(T73),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,X73*EXP(U73),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,Y73*EXP(V73),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BJ74)+$I74*BA74,IF(D74=24,\".\",IFERROR((CB75-CB74)/CB74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BK74)+$I74*BB74,IF(D74=24,\".\",IFERROR((CC75-CC74)/CC74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BL74)+$I74*BC74,IF(D74=24,\".\",IFERROR((CD75-CD74)/CD74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BM74)+$I74*BG74,IF($D74=24,\".\",IFERROR((CE75-CE74)/CE74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BN74)+$I74*BH74,IF($D74=24,\".\",IFERROR((CF75-CF74)/CF74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BO74)+$I74*BI74,IF($D74=24,\".\",IFERROR((CG75-CG74)/CG74,\".\")))","v":"."},{"$f":"IFERROR(AV74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BP74,IF($D74=24,\".\",IFERROR((CH75-CH74)/CH74,\".\")))","v":"."},{"$f":"IFERROR(AW74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BQ74,IF(D74=24,\".\",IFERROR((CI75-CI74)/CI74,\".\")))","v":"."},{"$f":"IFERROR(AW74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BR74,IF(D74=24,\".\",IFERROR((CJ75-CJ74)/CJ74,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2036,{"$f":"C75-'Initial Conditions and Settings'!$B$9","v":20},"AGO2036",18339.38671875,{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Employment\n(thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,G74*F75/F74,\"\")),\".\")","v":20309.516643663977},53133,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B75,Table1[Country Code],0)),MAX(IF(D75>0,K74*EXP(growthb),\".\"),0.001)),\".\")","v":45.633278189104509},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B75,Table1[Country Code],0))*EXP(D75*INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B75,Table1[Country Code],0))*EXP(D75*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W2],MATCH($B75,Table1[Country Code],0)),IF($D75=1,Q74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))+growthdif),IF($D75>1,Q74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(T74-LN(Z74)+LN(Z73))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W2],MATCH($B75,Table1[Country Code],0)),IF($D75=1,R74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))),IF($D75>1,R74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(U74-LN(AA74)+LN(AA73))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W2],MATCH($B75,Table1[Country Code],0)),IF($D75=1,S74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))-growthdif),IF($D75>1,S74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(V74-LN(AB74)+LN(AB73))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC74/$G74=mininf,AF74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(W74/Z74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AC74/$G74>mininf,AF74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(W74/Z74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AC74/$G74=mininf,AF74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(Q75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD74/$G74=mininf,AG74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(X74/AA74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AD74/$G74>mininf,AG74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(X74/AA74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AD74/$G74=mininf,AG74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(R75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE74/$G74=mininf,AH74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(Y74/AB74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AE74/$G74>mininf,AH74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(Y74/AB74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AE74/$G74=mininf,AH74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(S75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,W74*EXP(T74),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,X74*EXP(U74),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,Y74*EXP(V74),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BJ75)+$I75*BA75,IF(D75=24,\".\",IFERROR((CB76-CB75)/CB75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BK75)+$I75*BB75,IF(D75=24,\".\",IFERROR((CC76-CC75)/CC75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BL75)+$I75*BC75,IF(D75=24,\".\",IFERROR((CD76-CD75)/CD75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BM75)+$I75*BG75,IF($D75=24,\".\",IFERROR((CE76-CE75)/CE75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BN75)+$I75*BH75,IF($D75=24,\".\",IFERROR((CF76-CF75)/CF75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BO75)+$I75*BI75,IF($D75=24,\".\",IFERROR((CG76-CG75)/CG75,\".\")))","v":"."},{"$f":"IFERROR(AV75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BP75,IF($D75=24,\".\",IFERROR((CH76-CH75)/CH75,\".\")))","v":"."},{"$f":"IFERROR(AW75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BQ75,IF(D75=24,\".\",IFERROR((CI76-CI75)/CI75,\".\")))","v":"."},{"$f":"IFERROR(AW75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BR75,IF(D75=24,\".\",IFERROR((CJ76-CJ75)/CJ75,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2037,{"$f":"C76-'Initial Conditions and Settings'!$B$9","v":21},"AGO2037",18937.39453125,{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Employment\n(thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,G75*F76/F75,\"\")),\".\")","v":20971.766140185726},54626,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B76,Table1[Country Code],0)),MAX(IF(D76>0,K75*EXP(growthb),\".\"),0.001)),\".\")","v":45.747504107482591},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B76,Table1[Country Code],0))*EXP(D76*INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B76,Table1[Country Code],0))*EXP(D76*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W2],MATCH($B76,Table1[Country Code],0)),IF($D76=1,Q75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))+growthdif),IF($D76>1,Q75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(T75-LN(Z75)+LN(Z74))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W2],MATCH($B76,Table1[Country Code],0)),IF($D76=1,R75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))),IF($D76>1,R75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(U75-LN(AA75)+LN(AA74))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W2],MATCH($B76,Table1[Country Code],0)),IF($D76=1,S75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))-growthdif),IF($D76>1,S75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(V75-LN(AB75)+LN(AB74))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC75/$G75=mininf,AF75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(W75/Z75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AC75/$G75>mininf,AF75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(W75/Z75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AC75/$G75=mininf,AF75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(Q76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD75/$G75=mininf,AG75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(X75/AA75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AD75/$G75>mininf,AG75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(X75/AA75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AD75/$G75=mininf,AG75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(R76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE75/$G75=mininf,AH75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(Y75/AB75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AE75/$G75>mininf,AH75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(Y75/AB75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AE75/$G75=mininf,AH75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(S76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,W75*EXP(T75),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,X75*EXP(U75),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,Y75*EXP(V75),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BJ76)+$I76*BA76,IF(D76=24,\".\",IFERROR((CB77-CB76)/CB76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BK76)+$I76*BB76,IF(D76=24,\".\",IFERROR((CC77-CC76)/CC76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BL76)+$I76*BC76,IF(D76=24,\".\",IFERROR((CD77-CD76)/CD76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BM76)+$I76*BG76,IF($D76=24,\".\",IFERROR((CE77-CE76)/CE76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BN76)+$I76*BH76,IF($D76=24,\".\",IFERROR((CF77-CF76)/CF76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BO76)+$I76*BI76,IF($D76=24,\".\",IFERROR((CG77-CG76)/CG76,\".\")))","v":"."},{"$f":"IFERROR(AV76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BP76,IF($D76=24,\".\",IFERROR((CH77-CH76)/CH76,\".\")))","v":"."},{"$f":"IFERROR(AW76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BQ76,IF(D76=24,\".\",IFERROR((CI77-CI76)/CI76,\".\")))","v":"."},{"$f":"IFERROR(AW76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BR76,IF(D76=24,\".\",IFERROR((CJ77-CJ76)/CJ76,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2038,{"$f":"C77-'Initial Conditions and Settings'!$B$9","v":22},"AGO2038",19555.517578125,{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Employment\n(thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,G76*F77/F76,\"\")),\".\")","v":21656.29177350504},56143,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B77,Table1[Country Code],0)),MAX(IF(D77>0,K76*EXP(growthb),\".\"),0.001)),\".\")","v":45.862015947910258},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B77,Table1[Country Code],0))*EXP(D77*INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B77,Table1[Country Code],0))*EXP(D77*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W2],MATCH($B77,Table1[Country Code],0)),IF($D77=1,Q76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))+growthdif),IF($D77>1,Q76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(T76-LN(Z76)+LN(Z75))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W2],MATCH($B77,Table1[Country Code],0)),IF($D77=1,R76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))),IF($D77>1,R76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(U76-LN(AA76)+LN(AA75))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W2],MATCH($B77,Table1[Country Code],0)),IF($D77=1,S76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))-growthdif),IF($D77>1,S76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(V76-LN(AB76)+LN(AB75))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC76/$G76=mininf,AF76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(W76/Z76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AC76/$G76>mininf,AF76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(W76/Z76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AC76/$G76=mininf,AF76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(Q77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD76/$G76=mininf,AG76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(X76/AA76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AD76/$G76>mininf,AG76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(X76/AA76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AD76/$G76=mininf,AG76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(R77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE76/$G76=mininf,AH76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(Y76/AB76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AE76/$G76>mininf,AH76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(Y76/AB76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AE76/$G76=mininf,AH76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(S77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,W76*EXP(T76),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,X76*EXP(U76),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,Y76*EXP(V76),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BJ77)+$I77*BA77,IF(D77=24,\".\",IFERROR((CB78-CB77)/CB77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BK77)+$I77*BB77,IF(D77=24,\".\",IFERROR((CC78-CC77)/CC77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BL77)+$I77*BC77,IF(D77=24,\".\",IFERROR((CD78-CD77)/CD77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BM77)+$I77*BG77,IF($D77=24,\".\",IFERROR((CE78-CE77)/CE77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BN77)+$I77*BH77,IF($D77=24,\".\",IFERROR((CF78-CF77)/CF77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BO77)+$I77*BI77,IF($D77=24,\".\",IFERROR((CG78-CG77)/CG77,\".\")))","v":"."},{"$f":"IFERROR(AV77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BP77,IF($D77=24,\".\",IFERROR((CH78-CH77)/CH77,\".\")))","v":"."},{"$f":"IFERROR(AW77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BQ77,IF(D77=24,\".\",IFERROR((CI78-CI77)/CI77,\".\")))","v":"."},{"$f":"IFERROR(AW77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BR77,IF(D77=24,\".\",IFERROR((CJ78-CJ77)/CJ77,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2039,{"$f":"C78-'Initial Conditions and Settings'!$B$9","v":23},"AGO2039",20192.80078125,{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Employment\n(thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,G77*F78/F77,\"\")),\".\")","v":22362.035865119728},57685,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B78,Table1[Country Code],0)),MAX(IF(D78>0,K77*EXP(growthb),\".\"),0.001)),\".\")","v":45.976814426086889},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B78,Table1[Country Code],0))*EXP(D78*INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B78,Table1[Country Code],0))*EXP(D78*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W2],MATCH($B78,Table1[Country Code],0)),IF($D78=1,Q77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))+growthdif),IF($D78>1,Q77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(T77-LN(Z77)+LN(Z76))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W2],MATCH($B78,Table1[Country Code],0)),IF($D78=1,R77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))),IF($D78>1,R77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(U77-LN(AA77)+LN(AA76))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W2],MATCH($B78,Table1[Country Code],0)),IF($D78=1,S77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))-growthdif),IF($D78>1,S77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(V77-LN(AB77)+LN(AB76))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC77/$G77=mininf,AF77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(W77/Z77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AC77/$G77>mininf,AF77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(W77/Z77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AC77/$G77=mininf,AF77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(Q78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD77/$G77=mininf,AG77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(X77/AA77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AD77/$G77>mininf,AG77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(X77/AA77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AD77/$G77=mininf,AG77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(R78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE77/$G77=mininf,AH77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(Y77/AB77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AE77/$G77>mininf,AH77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(Y77/AB77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AE77/$G77=mininf,AH77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(S78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,W77*EXP(T77),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,X77*EXP(U77),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,Y77*EXP(V77),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BJ78)+$I78*BA78,IF(D78=24,\".\",IFERROR((CB79-CB78)/CB78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BK78)+$I78*BB78,IF(D78=24,\".\",IFERROR((CC79-CC78)/CC78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BL78)+$I78*BC78,IF(D78=24,\".\",IFERROR((CD79-CD78)/CD78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BM78)+$I78*BG78,IF($D78=24,\".\",IFERROR((CE79-CE78)/CE78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BN78)+$I78*BH78,IF($D78=24,\".\",IFERROR((CF79-CF78)/CF78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BO78)+$I78*BI78,IF($D78=24,\".\",IFERROR((CG79-CG78)/CG78,\".\")))","v":"."},{"$f":"IFERROR(AV78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BP78,IF($D78=24,\".\",IFERROR((CH79-CH78)/CH78,\".\")))","v":"."},{"$f":"IFERROR(AW78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BQ78,IF(D78=24,\".\",IFERROR((CI79-CI78)/CI78,\".\")))","v":"."},{"$f":"IFERROR(AW78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BR78,IF(D78=24,\".\",IFERROR((CJ79-CJ78)/CJ78,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2040,{"$f":"C79-'Initial Conditions and Settings'!$B$9","v":24},"AGO2040",20848.548828125,{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Employment\n(thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,G78*F79/F78,\"\")),\".\")","v":23088.228407776667},59249,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B79,Table1[Country Code],0)),MAX(IF(D79>0,K78*EXP(growthb),\".\"),0.001)),\".\")","v":46.091900259503348},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B79,Table1[Country Code],0))*EXP(D79*INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B79,Table1[Country Code],0))*EXP(D79*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W2],MATCH($B79,Table1[Country Code],0)),IF($D79=1,Q78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))+growthdif),IF($D79>1,Q78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(T78-LN(Z78)+LN(Z77))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W2],MATCH($B79,Table1[Country Code],0)),IF($D79=1,R78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))),IF($D79>1,R78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(U78-LN(AA78)+LN(AA77))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W2],MATCH($B79,Table1[Country Code],0)),IF($D79=1,S78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))-growthdif),IF($D79>1,S78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(V78-LN(AB78)+LN(AB77))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC78/$G78=mininf,AF78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(W78/Z78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AC78/$G78>mininf,AF78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(W78/Z78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AC78/$G78=mininf,AF78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(Q79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD78/$G78=mininf,AG78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(X78/AA78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AD78/$G78>mininf,AG78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(X78/AA78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AD78/$G78=mininf,AG78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(R79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE78/$G78=mininf,AH78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(Y78/AB78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AE78/$G78>mininf,AH78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(Y78/AB78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AE78/$G78=mininf,AH78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(S79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,W78*EXP(T78),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,X78*EXP(U78),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,Y78*EXP(V78),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BJ79)+$I79*BA79,IF(D79=24,\".\",IFERROR((CB80-CB79)/CB79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BK79)+$I79*BB79,IF(D79=24,\".\",IFERROR((CC80-CC79)/CC79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BL79)+$I79*BC79,IF(D79=24,\".\",IFERROR((CD80-CD79)/CD79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BM79)+$I79*BG79,IF($D79=24,\".\",IFERROR((CE80-CE79)/CE79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BN79)+$I79*BH79,IF($D79=24,\".\",IFERROR((CF80-CF79)/CF79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BO79)+$I79*BI79,IF($D79=24,\".\",IFERROR((CG80-CG79)/CG79,\".\")))","v":"."},{"$f":"IFERROR(AV79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BP79,IF($D79=24,\".\",IFERROR((CH80-CH79)/CH79,\".\")))","v":"."},{"$f":"IFERROR(AW79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BQ79,IF(D79=24,\".\",IFERROR((CI80-CI79)/CI79,\".\")))","v":"."},{"$f":"IFERROR(AW79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BR79,IF(D79=24,\".\",IFERROR((CJ80-CJ79)/CJ79,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Albania","ALB",2015,{"$f":"C80-'Initial Conditions and Settings'!$B$9","v":-1},"ALB2015",1186.946044921875,{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Employment\n(thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,G79*F80/F79,\"\")),\".\")","v":""},2880.703,0.5,".",{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B80,Table1[Country Code],0)),MAX(IF(D80>0,K79*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B80,Table1[Country Code],0))*EXP(D80*INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0))),\".\")","v":64.176288349890243},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B80,Table1[Country Code],0))*EXP(D80*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))),\".\")","v":64.176288349890243},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W2],MATCH($B80,Table1[Country Code],0)),IF($D80=1,Q79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))+growthdif),IF($D80>1,Q79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(T79-LN(Z79)+LN(Z78))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W2],MATCH($B80,Table1[Country Code],0)),IF($D80=1,R79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))),IF($D80>1,R79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(U79-LN(AA79)+LN(AA78))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W2],MATCH($B80,Table1[Country Code],0)),IF($D80=1,S79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))-growthdif),IF($D80>1,S79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(V79-LN(AB79)+LN(AB78))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC79/$G79=mininf,AF79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(W79/Z79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AC79/$G79>mininf,AF79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(W79/Z79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AC79/$G79=mininf,AF79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(Q80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD79/$G79=mininf,AG79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(X79/AA79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AD79/$G79>mininf,AG79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(X79/AA79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AD79/$G79=mininf,AG79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(R80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE79/$G79=mininf,AH79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(Y79/AB79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AE79/$G79>mininf,AH79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(Y79/AB79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AE79/$G79=mininf,AH79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(S80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,W79*EXP(T79),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,X79*EXP(U79),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,Y79*EXP(V79),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BJ80)+$I80*BA80,IF(D80=24,\".\",IFERROR((CB81-CB80)/CB80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BK80)+$I80*BB80,IF(D80=24,\".\",IFERROR((CC81-CC80)/CC80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BL80)+$I80*BC80,IF(D80=24,\".\",IFERROR((CD81-CD80)/CD80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BM80)+$I80*BG80,IF($D80=24,\".\",IFERROR((CE81-CE80)/CE80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BN80)+$I80*BH80,IF($D80=24,\".\",IFERROR((CF81-CF80)/CF80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BO80)+$I80*BI80,IF($D80=24,\".\",IFERROR((CG81-CG80)/CG80,\".\")))","v":"."},{"$f":"IFERROR(AV80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BP80,IF($D80=24,\".\",IFERROR((CH81-CH80)/CH80,\".\")))","v":"."},{"$f":"IFERROR(AW80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BQ80,IF(D80=24,\".\",IFERROR((CI81-CI80)/CI80,\".\")))","v":"."},{"$f":"IFERROR(AW80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BR80,IF(D80=24,\".\",IFERROR((CJ81-CJ80)/CJ80,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Albania","ALB",2016,{"$f":"C81-'Initial Conditions and Settings'!$B$9","v":0},"ALB2016",1192.1700439453125,{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Employment\n(thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,G80*F81/F80,\"\")),\".\")","v":1110.4000000000001},2876.1010000000001,0.5,0.71,{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B81,Table1[Country Code],0)),MAX(IF(D81>0,K80*EXP(growthb),\".\"),0.001)),\".\")","v":78.032495990009949},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B81,Table1[Country Code],0))*EXP(D81*INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0))),\".\")","v":64.737431420154195},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B81,Table1[Country Code],0))*EXP(D81*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))),\".\")","v":64.737431420154195},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W2],MATCH($B81,Table1[Country Code],0)),IF($D81=1,Q80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))+growthdif),IF($D81>1,Q80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(T80-LN(Z80)+LN(Z79))+growthdif),\".\"))),\".\")","v":10463.077006787429},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W2],MATCH($B81,Table1[Country Code],0)),IF($D81=1,R80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))),IF($D81>1,R80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(U80-LN(AA80)+LN(AA79))),\".\"))),\".\")","v":10463.077006787429},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W2],MATCH($B81,Table1[Country Code],0)),IF($D81=1,S80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))-growthdif),IF($D81>1,S80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(V80-LN(AB80)+LN(AB79))-growthdif),\".\"))),\".\")","v":10463.077006787429},{"$f":"IFERROR(IF(IFERROR(AND(AC80/$G80=mininf,AF80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(W80/Z80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AC80/$G80>mininf,AF80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(W80/Z80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AC80/$G80=mininf,AF80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(Q81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD80/$G80=mininf,AG80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(X80/AA80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AD80/$G80>mininf,AG80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(X80/AA80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AD80/$G80=mininf,AG80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(R81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE80/$G80=mininf,AH80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(Y80/AB80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AE80/$G80>mininf,AH80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(Y80/AB80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AE80/$G80=mininf,AH80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(S81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,W80*EXP(T80),\"\")),\".\")","v":46706708.799999997},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,X80*EXP(U80),\"\")),\".\")","v":46706708.799999997},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,Y80*EXP(V80),\"\")),\".\")","v":46706708.799999997},523.2462154754943,523.2462154754943,523.2462154754943,108.65118138908785,108.65118138908785,108.65118138908785,414.59503408640649,414.59503408640649,414.59503408640649,587.1537845245058,587.1537845245058,587.1537845245058,0.37337449035159082,0.37337449035159082,0.37337449035159082,9.7848686409481134E-2,9.7848686409481134E-2,9.7848686409481134E-2,0.52877682323892805,0.52877682323892805,0.52877682323892805,null,2.5000000000000577E-3,2.5000000000003908E-3,43320354.579769664,43320354.579769664,43320354.579769664,4.583516257726572E-2,4.916699239217337E-2,5.246543451774599E-2,3386354.2202303335,3386354.2202303335,3386354.2202303335,0.25564277208461483,0.22041584051695828,0.18415289269946555,-2.6913502171671766E-2,-1.3581672356766106E-2,-2.8323023119192214E-4,0.17289410733566957,0.14766717576801192,0.12140422795051364,-5.1783225501811359E-3,-8.9501509979710292E-3,-1.2756700780014896E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BJ81)+$I81*BA81,IF(D81=24,\".\",IFERROR((CB82-CB81)/CB81,\".\")))","v":1.816660047095673E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BK81)+$I81*BB81,IF(D81=24,\".\",IFERROR((CC82-CC81)/CC81,\".\")))","v":2.6498430285863385E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BL81)+$I81*BC81,IF(D81=24,\".\",IFERROR((CD82-CD81)/CD81,\".\")))","v":3.4796872411436787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BM81)+$I81*BG81,IF($D81=24,\".\",IFERROR((CE82-CE81)/CE81,\".\")))","v":0.22547420997830203},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BN81)+$I81*BH81,IF($D81=24,\".\",IFERROR((CF82-CF81)/CF81,\".\")))","v":0.19524727841064493},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BO81)+$I81*BI81,IF($D81=24,\".\",IFERROR((CG82-CG81)/CG81,\".\")))","v":0.16398433059314943},{"$f":"IFERROR(AV81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BP81,IF($D81=24,\".\",IFERROR((CH82-CH81)/CH81,\".\")))","v":6.0274477179786765E-3},{"$f":"IFERROR(AW81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BQ81,IF(D81=24,\".\",IFERROR((CI82-CI81)/CI81,\".\")))","v":2.2556192701891162E-3},{"$f":"IFERROR(AW81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BR81,IF(D81=24,\".\",IFERROR((CJ82-CJ81)/CJ81,\".\")))","v":-1.5509305118547503E-3},8675879.5365554616,8675879.5365554616,8675879.5365554616,881652.0695003625,881652.0695003625,881652.0695003625,2966079.7724640239,2966079.7724640239,2966079.7724640239,12523611.378519848,12523611.378519848,12523611.378519848,2.9885862836570885E-2,3.2636568676647749E-2,3.5282986731908002E-2,0.69276179804142524,0.69276179804142524,0.69276179804142524,7.0399187810358574E-2,7.0399187810358574E-2,7.0399187810358574E-2,0.23683901414821623,0.23683901414821623,0.23683901414821623,4354.3712055035085,4354.3712055035085,4354.3712055035085,3.2357452140827192E-2,3.4660234815941493E-2,3.6970092876636329E-2]
["Albania","ALB",2017,{"$f":"C82-'Initial Conditions and Settings'!$B$9","v":1},"ALB2017",1199.1109619140625,{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Employment\n(thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,G81*F82/F81,\"\")),\".\")","v":1116.8648456414778},2873.4569999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B82,Table1[Country Code],0)),MAX(IF(D82>0,K81*EXP(growthb),\".\"),0.001)),\".\")","v":78.227821284871638},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B82,Table1[Country Code],0))*EXP(D82*INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0))),\".\")","v":65.303480999557294},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B82,Table1[Country Code],0))*EXP(D82*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))),\".\")","v":65.303480999557294},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W2],MATCH($B82,Table1[Country Code],0)),IF($D82=1,Q81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))+growthdif),IF($D82>1,Q81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(T81-LN(Z81)+LN(Z80))+growthdif),\".\"))),\".\")","v":10945.546781577426},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W2],MATCH($B82,Table1[Country Code],0)),IF($D82=1,R81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))),IF($D82>1,R81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(U81-LN(AA81)+LN(AA80))),\".\"))),\".\")","v":10890.955639256839},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W2],MATCH($B82,Table1[Country Code],0)),IF($D82=1,S81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))-growthdif),IF($D82>1,S81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(V81-LN(AB81)+LN(AB80))-growthdif),\".\"))),\".\")","v":10836.636771394473},{"$f":"IFERROR(IF(IFERROR(AND(AC81/$G81=mininf,AF81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(W81/Z81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AC81/$G81>mininf,AF81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(W81/Z81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AC81/$G81=mininf,AF81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(Q82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0))))),\".\")","v":5.9885923399511168E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD81/$G81=mininf,AG81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(X81/AA81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AD81/$G81>mininf,AG81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(X81/AA81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AD81/$G81=mininf,AG81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(R82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0))))),\".\")","v":6.0374161203971669E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE81/$G81=mininf,AH81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(Y81/AB81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AE81/$G81>mininf,AH81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(Y81/AB81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AE81/$G81=mininf,AH81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(S82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B82,Table1[Country Code],0))))),\".\")","v":6.0864846310611356E-2},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,W81*EXP(T81),\"\")),\".\")","v":49724928.352195159},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,X81*EXP(U81),\"\")),\".\")","v":49724928.352195159},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,Y81*EXP(V81),\"\")),\".\")","v":49724928.352195159},532.74367409907438,534.94272911461576,537.15363399107571,129.15802921882329,125.94052299176545,122.67600912431912,403.58564488025104,409.00220612285028,414.47762486675651,584.12117154240343,581.92211652686206,579.71121165040211,0.36135584932700543,0.36620564047562754,0.3711081304817137,0.11564338310302946,0.11276254551590867,0.1098396190040877,0.52300076756996505,0.52103181400846377,0.51905225051419868,null,2.5000000000000577E-3,2.5000000000003908E-3,45352158.404976912,45503516.087521084,45653854.606995381,4.9149605687414777E-2,5.4476064637444921E-2,5.9644817340981149E-2,4372769.9472182468,4221412.2646740749,4071073.7451997772,0.16492682184757967,0.12183583096574679,7.444552212815303E-2,-2.7480494281020285E-3,1.6209467642744002E-2,3.5011992866234465E-2,0.10302916673206397,7.3569233971046089E-2,3.9812697653412776E-2,-1.0914719009844198E-2,-1.6861999161769781E-2,-2.3003188779776806E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BJ82)+$I82*BA82,IF(D82=24,\".\",IFERROR((CB83-CB82)/CB82,\".\")))","v":3.1906548397816127E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BK82)+$I82*BB82,IF(D82=24,\".\",IFERROR((CC83-CC82)/CC82,\".\")))","v":4.4048536408254214E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BL82)+$I82*BC82,IF(D82=24,\".\",IFERROR((CD83-CD82)/CD82,\".\")))","v":5.603417537176756E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BM82)+$I82*BG82,IF($D82=24,\".\",IFERROR((CE83-CE82)/CE82,\".\")))","v":0.14518376455798165},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BN82)+$I82*BH82,IF($D82=24,\".\",IFERROR((CF83-CF82)/CF82,\".\")))","v":0.10890830273655625},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BO82)+$I82*BI82,IF($D82=24,\".\",IFERROR((CG83-CG82)/CG82,\".\")))","v":6.8334880158942707E-2},{"$f":"IFERROR(AV82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BP82,IF($D82=24,\".\",IFERROR((CH83-CH82)/CH82,\".\")))","v":2.9105125831561419E-4},{"$f":"IFERROR(AW82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BQ82,IF(D82=24,\".\",IFERROR((CI83-CI82)/CI82,\".\")))","v":-5.6562288936096352E-3},{"$f":"IFERROR(AW82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BR82,IF(D82=24,\".\",IFERROR((CJ83-CJ82)/CJ82,\".\")))","v":-1.1797418511616661E-2},8834931.1128197648,8908849.7664842885,8983086.9411026761,1104636.6199374376,1071746.4333157123,1038758.812354476,2984011.6506601442,2972777.6702695847,2961483.1542833946,12923579.383417347,12953373.870069586,12983328.907740546,3.4288949469218392E-2,3.8007794131207383E-2,4.1546006855460511E-2,0.68362880365451573,0.68776288369698924,0.69189396686600446,8.5474510363191772E-2,8.273878636299678E-2,8.0007124500649215E-2,0.23089668598229246,0.22949832994001393,0.22809890863334628,4497.5718736759754,4507.9407383056669,4518.3654767551934,3.4083540881988839E-2,3.7564252406792065E-2,4.1082083824823812E-2]
["Albania","ALB",2018,{"$f":"C83-'Initial Conditions and Settings'!$B$9","v":2},"ALB2018",1206.1629638671875,{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Employment\n(thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,G82*F83/F82,\"\")),\".\")","v":1123.4331561006436},2876,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B83,Table1[Country Code],0)),MAX(IF(D83>0,K82*EXP(growthb),\".\"),0.001)),\".\")","v":78.423635503871012},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B83,Table1[Country Code],0))*EXP(D83*INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0))),\".\")","v":65.874479989514882},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B83,Table1[Country Code],0))*EXP(D83*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))),\".\")","v":65.874479989514882},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W2],MATCH($B83,Table1[Country Code],0)),IF($D83=1,Q82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))+growthdif),IF($D83>1,Q82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(T82-LN(Z82)+LN(Z81))+growthdif),\".\"))),\".\")","v":11331.509366601571},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W2],MATCH($B83,Table1[Country Code],0)),IF($D83=1,R82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))),IF($D83>1,R82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(U82-LN(AA82)+LN(AA81))),\".\"))),\".\")","v":11198.409459757439},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W2],MATCH($B83,Table1[Country Code],0)),IF($D83=1,S82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))-growthdif),IF($D83>1,S82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(V82-LN(AB82)+LN(AB81))-growthdif),\".\"))),\".\")","v":11066.857924448515},{"$f":"IFERROR(IF(IFERROR(AND(AC82/$G82=mininf,AF82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(W82/Z82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AC82/$G82>mininf,AF82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(W82/Z82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AC82/$G82=mininf,AF82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(Q83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0))))),\".\")","v":5.8220784064571679E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD82/$G82=mininf,AG82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(X82/AA82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AD82/$G82>mininf,AG82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(X82/AA82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AD82/$G82=mininf,AG82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(R83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0))))),\".\")","v":5.9358694433665038E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE82/$G82=mininf,AH82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(Y82/AB82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AE82/$G82>mininf,AH82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(Y82/AB82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AE82/$G82=mininf,AH82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(S83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B83,Table1[Country Code],0))))),\".\")","v":6.0510262602974041E-2},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,W82*EXP(T82),\"\")),\".\")","v":52793723.326698236},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,X82*EXP(U82),\"\")),\".\")","v":52819505.511671104},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,Y82*EXP(V82),\"\")),\".\")","v":52845429.616131581},545.65283575950241,551.24114475891326,556.90494406854179,143.17474168068378,135.55520708844898,127.65859903694327,402.47809407881869,415.68593767046434,429.24634503159854,577.78032034114119,572.19201134173034,566.52821203210181,0.35825726870639235,0.37001394823816713,0.38208445487000048,0.12744393460633929,0.12066156882795895,0.11363257203484822,0.51429879668726841,0.50932448293387378,0.50428297309515135,null,2.5000000000000577E-3,2.4999999999995026E-3,47636885.922882482,48051130.574119158,48459716.204446256,4.9652876823166991E-2,5.6345035425646728E-2,6.2716639451128486E-2,5156837.4038157538,4768374.9375519454,4385713.4116853252,0.13407838767812663,8.9231101775840926E-2,3.5801332887345438E-2,5.3746374775887062E-3,2.6999010912577504E-2,4.8316794834753374E-2,7.9800148332549448E-2,4.9885077262768363E-2,1.1401488270970539E-2,-1.599333165236505E-2,-2.3722697879675181E-2,-3.1955268260615455E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BJ83)+$I83*BA83,IF(D83=24,\".\",IFERROR((CB84-CB83)/CB83,\".\")))","v":3.6219527418537602E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BK83)+$I83*BB83,IF(D83=24,\".\",IFERROR((CC84-CC83)/CC83,\".\")))","v":5.0377793437271869E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BL83)+$I83*BC83,IF(D83=24,\".\",IFERROR((CD84-CD83)/CD83,\".\")))","v":6.4222487411100676E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BM83)+$I83*BG83,IF($D83=24,\".\",IFERROR((CE84-CE83)/CE83,\".\")))","v":0.11814503827349784},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BN83)+$I83*BH83,IF($D83=24,\".\",IFERROR((CF84-CF83)/CF83,\".\")))","v":8.0763859787464448E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BO83)+$I83*BI83,IF($D83=24,\".\",IFERROR((CG84-CG83)/CG83,\".\")))","v":3.4807180847317799E-2},{"$f":"IFERROR(AV83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BP83,IF($D83=24,\".\",IFERROR((CH84-CH83)/CH83,\".\")))","v":-4.787561384205238E-3},{"$f":"IFERROR(AW83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BQ83,IF(D83=24,\".\",IFERROR((CI84-CI83)/CI83,\".\")))","v":-1.2516927611515924E-2},{"$f":"IFERROR(AW83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BR83,IF(D83=24,\".\",IFERROR((CJ84-CJ83)/CJ83,\".\")))","v":-2.0749497992456199E-2},9121368.5858121645,9310042.673394138,9500816.6301070172,1277238.3329880207,1195061.6826360438,1112223.7959443568,2984880.2774072178,2956010.423711699,2926750.57830104,13383487.196207402,13461114.77974188,13539791.004352415,3.489230623715181E-2,3.9263986751613897E-2,4.3438694570131005E-2,0.68153900789003385,0.69162493788442836,0.70169595875246116,9.5433896581898561E-2,8.8778804890255858E-2,8.2144827463498396E-2,0.2230270955280676,0.21959625722531587,0.21615921378404035,4653.5073700303901,4680.4988802996795,4707.8550084674598,3.5058506983483895E-2,3.9326029568625742E-2,4.3682460668049927E-2]
["Albania","ALB",2019,{"$f":"C84-'Initial Conditions and Settings'!$B$9","v":3},"ALB2019",1211.4189453125,{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Employment\n(thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,G83*F84/F83,\"\")),\".\")","v":1128.3286337437162},2877,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B84,Table1[Country Code],0)),MAX(IF(D84>0,K83*EXP(growthb),\".\"),0.001)),\".\")","v":78.619939870847574},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B84,Table1[Country Code],0))*EXP(D84*INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0))),\".\")","v":66.450471666562706},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B84,Table1[Country Code],0))*EXP(D84*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))),\".\")","v":66.450471666562706},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W2],MATCH($B84,Table1[Country Code],0)),IF($D84=1,Q83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))+growthdif),IF($D84>1,Q83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(T83-LN(Z83)+LN(Z82))+growthdif),\".\"))),\".\")","v":11686.474818414195},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W2],MATCH($B84,Table1[Country Code],0)),IF($D84=1,R83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))),IF($D84>1,R83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(U83-LN(AA83)+LN(AA82))),\".\"))),\".\")","v":11463.298971393051},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W2],MATCH($B84,Table1[Country Code],0)),IF($D84=1,S83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))-growthdif),IF($D84>1,S83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(V83-LN(AB83)+LN(AB82))-growthdif),\".\"))),\".\")","v":11244.291324195983},{"$f":"IFERROR(IF(IFERROR(AND(AC83/$G83=mininf,AF83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(W83/Z83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AC83/$G83>mininf,AF83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(W83/Z83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AC83/$G83=mininf,AF83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(Q84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0))))),\".\")","v":5.6943294950344309E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD83/$G83=mininf,AG83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(X83/AA83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AD83/$G83>mininf,AG83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(X83/AA83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AD83/$G83=mininf,AG83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(R84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0))))),\".\")","v":5.8782330774677677E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE83/$G83=mininf,AH83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(Y83/AB83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AE83/$G83>mininf,AH83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(Y83/AB83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AE83/$G83=mininf,AH83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(S84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B84,Table1[Country Code],0))))),\".\")","v":6.0657989042506591E-2},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,W83*EXP(T83),\"\")),\".\")","v":55958653.703926049},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,X83*EXP(U83),\"\")),\".\")","v":56049724.793915831},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,Y83*EXP(V83),\"\")),\".\")","v":56141848.262403905},559.71544380792636,569.55082104293103,579.61778721543919,155.0683523146341,142.4888950205337,129.1224261027601,404.64709149329229,427.06192602239736,450.49536111267912,568.61318993578982,558.77781270078515,548.71084652827699,0.35862520846493218,0.37849072801195827,0.39925899923142671,0.1374319038595414,0.12628315081198058,0.11443689563592908,0.50394288767552653,0.49522612117606118,0.48630410513264422,null,2.5000000000001132E-3,2.5000000000003908E-3,50061900.629662402,50836301.695438869,51596275.958581299,4.9006504592163935E-2,5.6831871094377817E-2,6.4167357568180705E-2,5896753.0742636472,5213423.0984769613,4545572.3038226068,0.12190166288057291,7.7604552335099442E-2,1.9935548899443489E-2,7.5087865931182662E-3,3.0725194526232791E-2,5.3483698883591835E-2,7.0403944881525682E-2,4.1497875766957293E-2,-7.4810978514427973E-4,-2.1153486864187165E-2,-3.0718163231011175E-2,-4.12894667159458E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BJ84)+$I84*BA84,IF(D84=24,\".\",IFERROR((CB85-CB84)/CB84,\".\")))","v":3.6963415860800854E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BK84)+$I84*BB84,IF(D84=24,\".\",IFERROR((CC85-CC84)/CC84,\".\")))","v":5.2484303078465057E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BL84)+$I84*BC84,IF(D84=24,\".\",IFERROR((CD85-CD84)/CD84,\".\")))","v":6.7531298494046016E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BM84)+$I84*BG84,IF($D84=24,\".\",IFERROR((CE85-CE84)/CE84,\".\")))","v":0.10735857414920916},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BN84)+$I84*BH84,IF($D84=24,\".\",IFERROR((CF85-CF84)/CF84,\".\")))","v":7.0756984319188226E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BO84)+$I84*BI84,IF($D84=24,\".\",IFERROR((CG85-CG84)/CG84,\".\")))","v":2.0799489825309471E-2},{"$f":"IFERROR(AV84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BP84,IF($D84=24,\".\",IFERROR((CH85-CH84)/CH84,\".\")))","v":-9.9477165960272975E-3},{"$f":"IFERROR(AW84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BQ84,IF(D84=24,\".\",IFERROR((CI85-CI84)/CI84,\".\")))","v":-1.9512392962851031E-2},{"$f":"IFERROR(AW84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BR84,IF(D84=24,\".\",IFERROR((CJ85-CJ84)/CJ84,\".\")))","v":-3.0083696447785656E-2},9457796.0901618097,9791077.0745873656,10131002.161099669,1437413.3778439814,1295584.1326150403,1151618.8081035919,2970624.133167563,2919240.8562928019,2866647.6819008901,13865833.601173354,14005902.063495208,14149268.65110415,3.4210721646437778E-2,3.9168352425619439E-2,4.3950925755674969E-2,0.68209358068176096,0.69906793794501076,0.71600889140719559,0.10366584651083253,9.2502726831985571E-2,8.1390694918618597E-2,0.21424057280740647,0.20842933522300369,0.20260041367418583,4819.5459162924417,4868.2315132065369,4918.0634866542059,3.4355728532835528E-2,3.9281555570569893E-2,4.4367178289290266E-2]
["Albania","ALB",2020,{"$f":"C85-'Initial Conditions and Settings'!$B$9","v":4},"ALB2020",1214.0589599609375,{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Employment\n(thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,G84*F85/F84,\"\")),\".\")","v":1130.787571779035},2878,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B85,Table1[Country Code],0)),MAX(IF(D85>0,K84*EXP(growthb),\".\"),0.001)),\".\")","v":78.81673561270425},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B85,Table1[Country Code],0))*EXP(D85*INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0))),\".\")","v":67.03149968563676},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B85,Table1[Country Code],0))*EXP(D85*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))),\".\")","v":67.03149968563676},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W2],MATCH($B85,Table1[Country Code],0)),IF($D85=1,Q84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))+growthdif),IF($D85>1,Q84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(T84-LN(Z84)+LN(Z83))+growthdif),\".\"))),\".\")","v":12035.81519099668},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W2],MATCH($B85,Table1[Country Code],0)),IF($D85=1,R84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))),IF($D85>1,R84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(U84-LN(AA84)+LN(AA83))),\".\"))),\".\")","v":11715.463628094471},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W2],MATCH($B85,Table1[Country Code],0)),IF($D85=1,S84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))-growthdif),IF($D85>1,S84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(V84-LN(AB84)+LN(AB83))-growthdif),\".\"))),\".\")","v":11403.361286359484},{"$f":"IFERROR(IF(IFERROR(AND(AC84/$G84=mininf,AF84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(W84/Z84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AC84/$G84>mininf,AF84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(W84/Z84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AC84/$G84=mininf,AF84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(Q85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0))))),\".\")","v":5.5812515248372496E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD84/$G84=mininf,AG84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(X84/AA84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AD84/$G84>mininf,AG84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(X84/AA84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AD84/$G84=mininf,AG84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(R85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0))))),\".\")","v":5.836456852811811E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE84/$G84=mininf,AH84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(Y84/AB84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AE84/$G84>mininf,AH84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(Y84/AB84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AE84/$G84=mininf,AH84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(S85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B85,Table1[Country Code],0))))),\".\")","v":6.0988802441290499E-2},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,W84*EXP(T84),\"\")),\".\")","v":59237594.719580993},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,X84*EXP(U84),\"\")),\".\")","v":59443219.943741068},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,Y84*EXP(V84),\"\")),\".\")","v":59652704.190863229},574.07620712909034,588.91343305135752,604.27134834575202,166.37927099361875,148.52628452649989,129.02586447616338,407.69693613547156,440.38714852485765,475.24548386958861,556.7113646499447,541.87413872767752,526.51622343328302,0.36054246289075664,0.38945170562142756,0.42027830490027296,0.14713574427764456,0.13134764498059334,0.11410265526103258,0.49232179283159877,0.47920064939797913,0.4656190398386944,null,2.5000000000001688E-3,2.5000000000003908E-3,52576368.824721009,53809098.543481931,55015604.111149758,4.7910243697550925E-2,5.6791617838690911E-2,6.5014742386640734E-2,6661225.8948599845,5634121.4002591372,4637100.0797134712,0.11608509630086417,7.3263796439624329E-2,1.1944618967389076E-2,7.4313624624613439E-3,3.1858232503335415E-2,5.5680390471525065E-2,6.5606215065775686E-2,3.833041110426727E-2,-7.3897329477317086E-3,-2.0913240051287474E-2,-3.2368064376814942E-2,-4.5583472687477311E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BJ85)+$I85*BA85,IF(D85=24,\".\",IFERROR((CB86-CB85)/CB85,\".\")))","v":3.6376573348165887E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BK85)+$I85*BB85,IF(D85=24,\".\",IFERROR((CC86-CC85)/CC85,\".\")))","v":5.3030695439172916E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BL85)+$I85*BC85,IF(D85=24,\".\",IFERROR((CD86-CD85)/CD85,\".\")))","v":6.9053336697242645E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BM85)+$I85*BG85,IF($D85=24,\".\",IFERROR((CE86-CE85)/CE85,\".\")))","v":0.10205142595147984},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BN85)+$I85*BH85,IF($D85=24,\".\",IFERROR((CF86-CF85)/CF85,\".\")))","v":6.7002874040105714E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BO85)+$I85*BI85,IF($D85=24,\".\",IFERROR((CG86-CG85)/CG85,\".\")))","v":1.3483213277988607E-2},{"$f":"IFERROR(AV85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BP85,IF($D85=24,\".\",IFERROR((CH86-CH85)/CH85,\".\")))","v":-9.7074697831275505E-3},{"$f":"IFERROR(AW85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BQ85,IF(D85=24,\".\",IFERROR((CI86-CI85)/CI85,\".\")))","v":-2.1162294108654799E-2},{"$f":"IFERROR(AW85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BR85,IF(D85=24,\".\",IFERROR((CJ86-CJ85)/CJ85,\".\")))","v":-3.4377702419317167E-2},9813929.9545242246,10318679.241646416,10838791.904551296,1600320.3166767806,1390576.8282690933,1175822.7338559821,2941219.7021317482,2862831.6109617534,2781692.6116241938,14355469.973332753,14572087.680877265,14796307.250031471,3.4255953490204827E-2,3.978807350246738E-2,4.5192385055951335E-2,0.68363696714596878,0.70811262377919038,0.73253357891228177,0.11147808602919962,9.5427426647585079E-2,7.9467309916363166E-2,0.20488494682483163,0.19645994957322449,0.18799911117135509,4988.0020755152027,5063.2688258781318,5141.1769458066265,3.4714593827425588E-2,4.0243613038869697E-2,4.6021446518196285E-2]
["Albania","ALB",2021,{"$f":"C86-'Initial Conditions and Settings'!$B$9","v":5},"ALB2021",1217.0660400390625,{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Employment\n(thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,G85*F86/F85,\"\")),\".\")","v":1133.5883985031321},2878,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B86,Table1[Country Code],0)),MAX(IF(D86>0,K85*EXP(growthb),\".\"),0.001)),\".\")","v":79.01402395941507},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B86,Table1[Country Code],0))*EXP(D86*INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0))),\".\")","v":67.617608083382066},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B86,Table1[Country Code],0))*EXP(D86*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))),\".\")","v":67.617608083382066},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W2],MATCH($B86,Table1[Country Code],0)),IF($D86=1,Q85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))+growthdif),IF($D86>1,Q85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(T85-LN(Z85)+LN(Z84))+growthdif),\".\"))),\".\")","v":12389.285355602269},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W2],MATCH($B86,Table1[Country Code],0)),IF($D86=1,R85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))),IF($D86>1,R85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(U85-LN(AA85)+LN(AA84))),\".\"))),\".\")","v":11966.153342156364},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W2],MATCH($B86,Table1[Country Code],0)),IF($D86=1,S85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))-growthdif),IF($D86>1,S85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(V85-LN(AB85)+LN(AB84))-growthdif),\".\"))),\".\")","v":11556.882048171376},{"$f":"IFERROR(IF(IFERROR(AND(AC85/$G85=mininf,AF85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(W85/Z85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AC85/$G85>mininf,AF85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(W85/Z85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AC85/$G85=mininf,AF85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(Q86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0))))),\".\")","v":5.4742258914192432E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD85/$G85=mininf,AG85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(X85/AA85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AD85/$G85>mininf,AG85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(X85/AA85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AD85/$G85=mininf,AG85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(R86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0))))),\".\")","v":5.8004639929883903E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE85/$G85=mininf,AH85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(Y85/AB85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AE85/$G85>mininf,AH85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(Y85/AB85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AE85/$G85=mininf,AH85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(S86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B86,Table1[Country Code],0))))),\".\")","v":6.1387434745810779E-2},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,W85*EXP(T85),\"\")),\".\")","v":62637798.23256807},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,X85*EXP(U85),\"\")),\".\")","v":63015840.972863317},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,Y85*EXP(V85),\"\")),\".\")","v":63404084.537864462},588.39877387453157,608.9728563190389,630.53381901078603,177.66080853174788,154.32987452205211,128.07591206457667,410.73796534278375,454.64298179698682,502.45790694620939,545.18962462860054,{"$f":"IFERROR(MAX(MIN($G86-AA86,$G86*(1-mininf)),minrud*$G86),\".\")","v":524.61554218409321},{"$f":"IFERROR(MAX(MIN($G86-AB86,$G86*(1-mininf)),minrud*$G86),\".\")","v":503.05457949234608},0.36233430571903374,{"$f":"IFERROR(AG86/(AD86+AJ86+AG86),\".\")","v":0.40106530941682944},{"$f":"IFERROR(AH86/(AE86+AK86+AH86),\".\")","v":0.44324545629585593},0.15672426496808137,{"$f":"IFERROR(AD86/(AD86+AJ86+AG86),\".\")","v":0.13614277874212533},{"$f":"IFERROR(AE86/(AE86+AK86+AH86),\".\")","v":0.1129827300929481},0.48094142931288492,{"$f":"IFERROR(AJ86/(AD86+AJ86+AG86),\".\")","v":0.46279191184104529},{"$f":"IFERROR(AK86/(AE86+AK86+AH86),\".\")","v":0.44377181361119594},null,2.5000000000000022E-3,2.4999999999995026E-3,55156632.456845708,56953445.506498456,58711263.94693467,4.6639190899952609E-2,5.6554160157489264E-2,6.5643231518020428E-2,7481165.7757223621,6062395.4663648605,4692820.5909297913,0.11253969542439712,7.1529484843040336E-2,6.5540138288326943E-3,6.5396843407201644E-3,3.2044015937575665E-2,5.6799239858729145E-2,6.2440188865161339E-2,3.7019340623126062E-2,-1.2289977830453935E-2,-2.6218289039790399E-2,-4.0041196387316624E-2,-5.6779332387693948E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BJ86)+$I86*BA86,IF(D86=24,\".\",IFERROR((CB87-CB86)/CB86,\".\")))","v":3.529520788849614E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BK86)+$I86*BB86,IF(D86=24,\".\",IFERROR((CC87-CC86)/CC86,\".\")))","v":5.3004858315692217E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BL86)+$I86*BC86,IF(D86=24,\".\",IFERROR((CD87-CD86)/CD86,\".\")))","v":6.9927005956534533E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BM86)+$I86*BG86,IF($D86=24,\".\",IFERROR((CE87-CE86)/CE86,\".\")))","v":9.869571241293898E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BN86)+$I86*BH86,IF($D86=24,\".\",IFERROR((CF87-CF86)/CF86,\".\")))","v":6.5480183001242948E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BO86)+$I86*BI86,IF($D86=24,\".\",IFERROR((CG87-CG86)/CG86,\".\")))","v":8.3377882673491364E-3},{"$f":"IFERROR(AV86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BP86,IF($D86=24,\".\",IFERROR((CH87-CH86)/CH86,\".\")))","v":-1.5012518771630642E-2},{"$f":"IFERROR(AW86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BQ86,IF(D86=24,\".\",IFERROR((CI87-CI86)/CI86,\".\")))","v":-2.8835426119157369E-2},{"$f":"IFERROR(AW86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BR86,IF(D86=24,\".\",IFERROR((CJ87-CJ86)/CJ86,\".\")))","v":-4.5573562119534693E-2},10177499.718022449,10880655.272235898,11613693.529496821,1772259.4059410552,1486941.7880467121,1191783.9650881274,2912806.0362788392,2802884.0773345833,2687689.4745038943,14862565.160242345,15170481.137617193,15493166.969088841,3.2995839708523517E-2,3.910689775531323E-2,4.5152813311004798E-2,0.68477410247104997,0.7172254573558573,0.74960100492480697,0.11924317147364871,9.8015466652514094E-2,7.6923198947375482E-2,0.1959827260553012,0.18475907599162861,0.17347579612781766,5164.199152273226,5271.1887205063213,5383.3102741795838,3.3135493840426022E-2,3.9280279954647668E-2,4.5781230790852945E-2]
["Albania","ALB",2022,{"$f":"C87-'Initial Conditions and Settings'!$B$9","v":6},"ALB2022",1217.10205078125,{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Employment\n(thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,G86*F87/F86,\"\")),\".\")","v":1133.6219392956793},2879,0.5,{"$f":"IFERROR(IF($D87=0,a,IF(D87>0,MAX(MIN(J86*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72073027587716076},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B87,Table1[Country Code],0)),MAX(IF(D87>0,K86*EXP(growthb),\".\"),0.001)),\".\")","v":79.211806144032849},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B87,Table1[Country Code],0))*EXP(D87*INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0))),\".\")","v":68.208841281490166},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B87,Table1[Country Code],0))*EXP(D87*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))),\".\")","v":68.208841281490166},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W2],MATCH($B87,Table1[Country Code],0)),IF($D87=1,Q86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))+growthdif),IF($D87>1,Q86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(T86-LN(Z86)+LN(Z85))+growthdif),\".\"))),\".\")","v":12750.717421790776},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W2],MATCH($B87,Table1[Country Code],0)),IF($D87=1,R86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))),IF($D87>1,R86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(U86-LN(AA86)+LN(AA85))),\".\"))),\".\")","v":12219.621165612607},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W2],MATCH($B87,Table1[Country Code],0)),IF($D87=1,S86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))-growthdif),IF($D87>1,S86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(V86-LN(AB86)+LN(AB85))-growthdif),\".\"))),\".\")","v":11709.59831097703},{"$f":"IFERROR(IF(IFERROR(AND(AC86/$G86=mininf,AF86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(W86/Z86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AC86/$G86>mininf,AF86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(W86/Z86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AC86/$G86=mininf,AF86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(Q87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0))))),\".\")","v":5.3701577155969391E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD86/$G86=mininf,AG86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(X86/AA86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AD86/$G86>mininf,AG86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(X86/AA86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AD86/$G86=mininf,AG86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(R87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0))))),\".\")","v":5.7666203197021745E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE86/$G86=mininf,AH86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(Y86/AB86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AE86/$G86>mininf,AH86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(Y86/AB86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AE86/$G86=mininf,AH86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(S87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B87,Table1[Country Code],0))))),\".\")","v":6.1812030916019417E-2},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,W86*EXP(T86),\"\")),\".\")","v":66162322.899827465},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,X86*EXP(U86),\"\")),\".\")","v":66779141.49605342},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,Y86*EXP(V86),\"\")),\".\")","v":67418247.7227211},602.54049944093174,629.59763115835392,658.33469800985847,189.10763516838534,160.15013107173789,126.51149496165452,413.4328642725464,469.44750008661606,531.82320304820394,531.0814398547476,504.02430813732542,475.28724128582087,0.36470083185705876,0.41411292761172597,0.46913630074822504,0.1668171977033879,0.14127296369302747,0.11159937063343733,0.46848197043955336,0.44461410869524659,0.41926432861833762,null,2.5000000000001132E-3,2.5000000000003908E-3,57790025.49554868,60267220.48876334,62694569.309904754,4.5298376456820222E-2,5.6243505180017195E-2,6.619415949896279E-2,8372297.404278785,6511921.0072900802,4723678.4128163457,0.10985533554322302,7.0737969546820878E-2,1.7551815793446224E-3,5.3467765003771817E-3,3.1884540812257889E-2,5.7528797808443777E-2,5.9903735586782858E-2,3.6379005179061785E-2,-1.691018011117329E-2,-3.0508202432022458E-2,-4.7142250064866609E-2,-6.8433867481230592E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BJ87)+$I87*BA87,IF(D87=24,\".\",IFERROR((CB88-CB87)/CB87,\".\")))","v":3.4028346746758455E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BK87)+$I87*BB87,IF(D87=24,\".\",IFERROR((CC88-CC87)/CC87,\".\")))","v":5.2769793264297295E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BL87)+$I87*BC87,IF(D87=24,\".\",IFERROR((CD88-CD87)/CD87,\".\")))","v":7.0567248921863029E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BM87)+$I87*BG87,IF($D87=24,\".\",IFERROR((CE88-CE87)/CE87,\".\")))","v":9.6085305833162798E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BN87)+$I87*BH87,IF($D87=24,\".\",IFERROR((CF88-CF87)/CF87,\".\")))","v":6.4764257631101191E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BO87)+$I87*BI87,IF($D87=24,\".\",IFERROR((CG88-CG87)/CG87,\".\")))","v":3.6282710022455342E-3},{"$f":"IFERROR(AV87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BP87,IF($D87=24,\".\",IFERROR((CH88-CH87)/CH87,\".\")))","v":-1.9302432163862591E-2},{"$f":"IFERROR(AW87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BQ87,IF(D87=24,\".\",IFERROR((CI88-CI87)/CI87,\".\")))","v":-3.5936479796706465E-2},{"$f":"IFERROR(AW87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BR87,IF(D87=24,\".\",IFERROR((CJ88-CJ87)/CJ87,\".\")))","v":-5.7228097213070449E-2},10543131.250441635,11472941.216404678,12454872.160303287,1956096.5777004848,1587565.4868104104,1201762.3484664191,2869404.0824468853,2723215.874042335,2567951.0676431344,15368631.910589006,15783722.577257425,16224585.57641284,3.1969728281636973E-2,3.867145035589007E-2,4.5382202627078705E-2,0.6860162512694058,0.72688436838948889,0.76765425542887644,0.12727851048034614,0.1005824499917348,7.4070449615275882E-2,0.18670523825024807,0.17253318161877629,0.15827529495584769,5338.1840606422393,5482.3628264180006,5635.4934270277317,3.2827014214040773E-2,3.9594274273140329E-2,4.6843623002294166E-2]
["Albania","ALB",2023,{"$f":"C88-'Initial Conditions and Settings'!$B$9","v":7},"ALB2023",1214.883056640625,{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Employment\n(thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,G87*F88/F87,\"\")),\".\")","v":1131.5551442891583},2878,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B88,Table1[Country Code],0)),MAX(IF(D88>0,K87*EXP(growthb),\".\"),0.001)),\".\")","v":79.41008340269687},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B88,Table1[Country Code],0))*EXP(D88*INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0))),\".\")","v":68.805244090065926},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B88,Table1[Country Code],0))*EXP(D88*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))),\".\")","v":68.805244090065926},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W2],MATCH($B88,Table1[Country Code],0)),IF($D88=1,Q87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))+growthdif),IF($D88>1,Q87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(T87-LN(Z87)+LN(Z86))+growthdif),\".\"))),\".\")","v":13121.723098814919},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W2],MATCH($B88,Table1[Country Code],0)),IF($D88=1,R87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))),IF($D88>1,R87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(U87-LN(AA87)+LN(AA86))),\".\"))),\".\")","v":12477.514750609138},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W2],MATCH($B88,Table1[Country Code],0)),IF($D88=1,S87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))-growthdif),IF($D88>1,S87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(V87-LN(AB87)+LN(AB86))-growthdif),\".\"))),\".\")","v":11863.272998998675},{"$f":"IFERROR(IF(IFERROR(AND(AC87/$G87=mininf,AF87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(W87/Z87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AC87/$G87>mininf,AF87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(W87/Z87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AC87/$G87=mininf,AF87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(Q88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0))))),\".\")","v":5.2679304287084561E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD87/$G87=mininf,AG87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(X87/AA87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AD87/$G87>mininf,AG87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(X87/AA87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AD87/$G87=mininf,AG87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(R88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0))))),\".\")","v":5.733613527414122E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE87/$G87=mininf,AH87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(Y87/AB87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AE87/$G87>mininf,AH87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(Y87/AB87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AE87/$G87=mininf,AH87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(S88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B88,Table1[Country Code],0))))),\".\")","v":6.22473599806731E-2},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,W87*EXP(T87),\"\")),\".\")","v":69812476.316923052},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,X87*EXP(U87),\"\")),\".\")","v":70743239.835182369},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,Y87*EXP(V87),\"\")),\".\")","v":71716995.079605475},616.43138670970416,650.74030462315545,687.7056747930103,200.78206915414918,166.08350427306164,124.39014951292155,415.64931755555494,484.65680035009382,563.31552528008876,515.12375757945415,480.81483966600285,443.849469496148,0.36732572836003091,0.42831036807716044,0.49782419188590493,0.17743904940689414,0.14677455633626685,0.1099284910158429,0.45523522223307494,0.42491507558657265,0.39224731709825222,null,2.5000000000001132E-3,2.5000000000003908E-3,60468016.234192885,63753995.332284018,66985018.473164238,4.3926951465671493E-2,5.5905813366649681E-2,6.6719031749894242E-2,9344460.0827301666,6989244.5028983504,4731976.606441237,0.10753613320444444,7.0289559035261462E-2,-3.2963910995515988E-3,4.039786619666863E-3,3.1599388441562404E-2,5.8119158313473918E-2,5.7648968358438246E-2,3.5983134110170845E-2,-2.1896264535974375E-2,-3.2570007080228613E-2,-5.2417966297945817E-2,-7.9513020113148869E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BJ88)+$I88*BA88,IF(D88=24,\".\",IFERROR((CB89-CB88)/CB88,\".\")))","v":3.2689139310828931E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BK88)+$I88*BB88,IF(D88=24,\".\",IFERROR((CC89-CC88)/CC88,\".\")))","v":5.2458371172265796E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BL88)+$I88*BC88,IF(D88=24,\".\",IFERROR((CD89-CD88)/CD88,\".\")))","v":7.1124865299843826E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BM88)+$I88*BG88,IF($D88=24,\".\",IFERROR((CE89-CE88)/CE88,\".\")))","v":9.3798321049601202E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BN88)+$I88*BH88,IF($D88=24,\".\",IFERROR((CF89-CF88)/CF88,\".\")))","v":6.4342116840876012E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BO88)+$I88*BI88,IF($D88=24,\".\",IFERROR((CG89-CG88)/CG88,\".\")))","v":-1.3905575496031188E-3},{"$f":"IFERROR(AV88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BP88,IF($D88=24,\".\",IFERROR((CH89-CH88)/CH88,\".\")))","v":-2.1364236812068747E-2},{"$f":"IFERROR(AW88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BQ88,IF(D88=24,\".\",IFERROR((CI89-CI88)/CI88,\".\")))","v":-4.1212196029785673E-2},{"$f":"IFERROR(AW88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BR88,IF(D88=24,\".\",IFERROR((CJ89-CJ88)/CJ88,\".\")))","v":-6.8307249844988718E-2},10908070.502350764,12094624.750702646,13365531.721944066,2153374.7255415632,1693785.4919770206,1206130.5877327963,2814548.7288401541,2627090.6279850574,2425118.1231416496,15875993.956732482,16415500.870664723,16996780.43281851,3.139505380932181E-2,3.869378640625936E-2,4.6084686623120971E-2,0.68707953228496998,0.73678073218687545,0.78635667353430139,0.13563715956369388,0.10318207804453262,7.0962297389211393E-2,0.17728330815133608,0.16003718976859199,0.14268102907648739,5516.328685452565,5703.7876548522318,5905.7610954894053,3.2255154320353085E-2,3.9643052868651552E-2,4.7657703652216554E-2]
["Albania","ALB",2024,{"$f":"C89-'Initial Conditions and Settings'!$B$9","v":8},"ALB2024",1211.759033203125,{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Employment\n(thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,G88*F89/F88,\"\")),\".\")","v":1128.645395262484},2877,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B89,Table1[Country Code],0)),MAX(IF(D89>0,K88*EXP(growthb),\".\"),0.001)),\".\")","v":79.608856974640659},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B89,Table1[Country Code],0))*EXP(D89*INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0))),\".\")","v":69.40686171102368},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B89,Table1[Country Code],0))*EXP(D89*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))),\".\")","v":69.40686171102368},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W2],MATCH($B89,Table1[Country Code],0)),IF($D89=1,Q88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))+growthdif),IF($D89>1,Q88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(T88-LN(Z88)+LN(Z87))+growthdif),\".\"))),\".\")","v":13503.088827830725},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W2],MATCH($B89,Table1[Country Code],0)),IF($D89=1,R88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))),IF($D89>1,R88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(U88-LN(AA88)+LN(AA87))),\".\"))),\".\")","v":12740.516453430822},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W2],MATCH($B89,Table1[Country Code],0)),IF($D89=1,S88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))-growthdif),IF($D89>1,S88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(V88-LN(AB88)+LN(AB87))-growthdif),\".\"))),\".\")","v":12018.5709422686},{"$f":"IFERROR(IF(IFERROR(AND(AC88/$G88=mininf,AF88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(W88/Z88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AC88/$G88>mininf,AF88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(W88/Z88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AC88/$G88=mininf,AF88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(Q89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0))))),\".\")","v":5.1671361193669468E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD88/$G88=mininf,AG88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(X88/AA88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AD88/$G88>mininf,AG88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(X88/AA88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AD88/$G88=mininf,AG88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(R89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0))))),\".\")","v":5.7009695099320135E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE88/$G88=mininf,AH88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(Y88/AB88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AE88/$G88>mininf,AH88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(Y88/AB88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AE88/$G88=mininf,AH88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(S89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B89,Table1[Country Code],0))))),\".\")","v":6.2687878038107436E-2},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,W88*EXP(T88),\"\")),\".\")","v":73588741.249370262},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,X88*EXP(U88),\"\")),\".\")","v":74917920.221471503},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,Y88*EXP(V88),\"\")),\".\")","v":76323059.177393451},630.02894138808892,672.38472980132315,718.72111835632904,212.69709303652471,172.16853191039093,121.69607264137511,417.33184835156425,500.21619789093228,597.0250457149541,498.61645387439512,456.2606654611609,409.924276906155,0.36976347939160042,0.44320049502758058,0.52897486510907754,0.18845342738235218,0.15254439758765015,0.10782489624482344,0.44178309322604742,0.40425510738476933,0.36320023864609896,null,2.5000000000000577E-3,2.5000000000003908E-3,63183394.376906127,67419727.45617418,71606655.335458428,4.2538834265375414E-2,5.5558189709984163E-2,6.7236586732704495E-2,10405346.872464135,7498192.7652973235,4716403.8419350237,0.10540369295456031,6.9967075065813233E-2,-9.042238843617767E-3,2.6862085774936872E-3,3.1268540904961561E-2,5.8661168706796829E-2,5.5551067266677912E-2,3.5677426260795286E-2,-2.7617656869529661E-2,-3.3423175657733672E-2,-5.6952395985781834E-2,-9.1577669921903748E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BJ89)+$I89*BA89,IF(D89=24,\".\",IFERROR((CB90-CB89)/CB89,\".\")))","v":3.1318291689594303E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BK89)+$I89*BB89,IF(D89=24,\".\",IFERROR((CC90-CC89)/CC89,\".\")))","v":5.2119135575632615E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BL89)+$I89*BC89,IF(D89=24,\".\",IFERROR((CD90-CD89)/CD89,\".\")))","v":7.1654647987910408E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BM89)+$I89*BG89,IF($D89=24,\".\",IFERROR((CE90-CE89)/CE89,\".\")))","v":9.1683150378778916E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BN89)+$I89*BH89,IF($D89=24,\".\",IFERROR((CF90-CF89)/CF89,\".\")))","v":6.4028020931464064E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BO89)+$I89*BI89,IF($D89=24,\".\",IFERROR((CG90-CG89)/CG89,\".\")))","v":-7.1241775884139016E-3},{"$f":"IFERROR(AV89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BP89,IF($D89=24,\".\",IFERROR((CH90-CH89)/CH89,\".\")))","v":-2.2217405389573862E-2},{"$f":"IFERROR(AW89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BQ89,IF(D89=24,\".\",IFERROR((CI90-CI89)/CI89,\".\")))","v":-4.574662571762169E-2},{"$f":"IFERROR(AW89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BR89,IF(D89=24,\".\",IFERROR((CJ90-CJ89)/CJ89,\".\")))","v":-8.0371899653743598E-2},11270538.037947906,12746025.399004063,14350775.732472658,2365133.7455606139,1806349.7150881768,1204454.5593152728,2755055.8164607934,2521023.1038980042,2264995.9796218071,16390727.599969314,17073398.217990246,17820226.271409739,3.1030148941467255E-2,3.8928426218544386E-2,4.7007091432934668E-2,0.68761670091869542,0.74654296914211082,0.80530827801533766,0.14429705643848548,0.10579907362465343,6.7589184389182835E-2,0.16808624264281904,0.14765795723323558,0.12710253759547946,5697.159402144357,5934.444983660148,6194.03068175521,3.1882676211536065E-2,3.9889437364141855E-2,4.8686468817320971E-2]
["Albania","ALB",2025,{"$f":"C90-'Initial Conditions and Settings'!$B$9","v":9},"ALB2025",1208.4119873046875,{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Employment\n(thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,G89*F90/F89,\"\")),\".\")","v":1125.5279207172207},2876,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B90,Table1[Country Code],0)),MAX(IF(D90>0,K89*EXP(growthb),\".\"),0.001)),\".\")","v":79.808128102199689},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B90,Table1[Country Code],0))*EXP(D90*INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0))),\".\")","v":70.013739741513206},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B90,Table1[Country Code],0))*EXP(D90*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))),\".\")","v":70.013739741513206},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W2],MATCH($B90,Table1[Country Code],0)),IF($D90=1,Q89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))+growthdif),IF($D90>1,Q89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(T89-LN(Z89)+LN(Z88))+growthdif),\".\"))),\".\")","v":13895.29848520736},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W2],MATCH($B90,Table1[Country Code],0)),IF($D90=1,R89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))),IF($D90>1,R89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(U89-LN(AA89)+LN(AA88))),\".\"))),\".\")","v":13008.952599447128},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W2],MATCH($B90,Table1[Country Code],0)),IF($D90=1,S89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))-growthdif),IF($D90>1,S89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(V89-LN(AB89)+LN(AB88))-growthdif),\".\"))),\".\")","v":12175.752953981555},{"$f":"IFERROR(IF(IFERROR(AND(AC89/$G89=mininf,AF89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(W89/Z89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AC89/$G89>mininf,AF89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(W89/Z89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AC89/$G89=mininf,AF89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(Q90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0))))),\".\")","v":5.0676204826215404E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD89/$G89=mininf,AG89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(X89/AA89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AD89/$G89>mininf,AG89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(X89/AA89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AD89/$G89=mininf,AG89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(R90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0))))),\".\")","v":5.6685168546698833E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE89/$G89=mininf,AH89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(Y89/AB89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AE89/$G89>mininf,AH89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(Y89/AB89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AE89/$G89=mininf,AH89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(S90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B90,Table1[Country Code],0))))),\".\")","v":6.313157192897019E-2},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,W89*EXP(T89),\"\")),\".\")","v":77491124.17851463},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,X89*EXP(U89),\"\")),\".\")","v":79313060.489478663},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,Y89*EXP(V89),\"\")),\".\")","v":81260739.256174445},643.30138486376939,694.52628511774344,751.47593677774421,224.84698909825457,178.42195166681972,118.3810988700603,418.4543957655149,516.10433345092383,633.094837907684,482.22653585345131,431.00163559947725,374.05198393947649,0.37178499801130033,0.45854422973536402,0.56248701276486923,0.19977024555283818,0.15852290146043096,0.1051782871762295,0.42844475643586155,0.38293286880420513,0.33233470005890137,null,2.5000000000000577E-3,2.4999999999995026E-3,65929128.448611252,71271452.177859321,76586790.03259711,4.113828387018259E-2,5.5206947493548597E-2,6.7753660456737919E-2,11561995.729903378,8041608.3116193414,4673949.2235773355,0.10339089150667036,6.9691766473338745E-2,-1.5816735414116323E-2,1.3096531664480437E-3,3.0921096682292593E-2,5.9187868804523092E-2,5.3562260802936024E-2,3.5405915662083842E-2,-3.4382527066317614E-2,-3.3599023648598347E-2,-6.1360065657768637E-2,-0.10598304787316426,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BJ90)+$I90*BA90,IF(D90=24,\".\",IFERROR((CB91-CB90)/CB90,\".\")))","v":2.992973878647507E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BK90)+$I90*BB90,IF(D90=24,\".\",IFERROR((CC91-CC90)/CC90,\".\")))","v":5.1769792356080348E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BL90)+$I90*BC90,IF(D90=24,\".\",IFERROR((CD91-CD90)/CD90,\".\")))","v":7.2176534898790251E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BM90)+$I90*BG90,IF($D90=24,\".\",IFERROR((CE91-CE90)/CE90,\".\")))","v":8.9682346422962994E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BN90)+$I90*BH90,IF($D90=24,\".\",IFERROR((CF91-CF90)/CF90,\".\")))","v":6.3754611335871098E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BO90)+$I90*BI90,IF($D90=24,\".\",IFERROR((CG91-CG90)/CG90,\".\")))","v":-1.3893860972057156E-2},{"$f":"IFERROR(AV90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BP90,IF($D90=24,\".\",IFERROR((CH91-CH90)/CH90,\".\")))","v":-2.2393253380438537E-2},{"$f":"IFERROR(AW90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BQ90,IF(D90=24,\".\",IFERROR((CI91-CI90)/CI90,\".\")))","v":-5.0154295389609381E-2},{"$f":"IFERROR(AW90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BR90,IF(D90=24,\".\",IFERROR((CJ91-CJ90)/CJ90,\".\")))","v":-9.4777277605004998E-2},11629097.463217841,13427953.620464645,15416812.685609916,2592227.9615657586,1925789.6624246303,1195904.3040691433,2694520.5824938468,2408292.9740810371,2090077.3696822757,16915846.007277448,17762036.256970312,18702794.359361336,3.0751867396204412E-2,3.9249672438918082E-2,4.8015528073354977E-2,0.68746768315429396,0.75599179205566291,0.82430530910977573,0.15324258452403408,0.10842167162387686,6.3942546824322835E-2,0.15928973232167187,0.13558653632046025,0.11175214406590138,5881.7267062856217,6175.9514106294546,6503.0578440060281,3.2288050281540137E-2,4.0911544334779393E-2,5.0507687129794476E-2]
["Albania","ALB",2026,{"$f":"C91-'Initial Conditions and Settings'!$B$9","v":10},"ALB2026",1205.177001953125,{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Employment\n(thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,G90*F91/F90,\"\")),\".\")","v":1122.5148205704602},2873,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B91,Table1[Country Code],0)),MAX(IF(D91>0,K90*EXP(growthb),\".\"),0.001)),\".\")","v":80.007898030819149},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B91,Table1[Country Code],0))*EXP(D91*INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0))),\".\")","v":70.625924177375509},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B91,Table1[Country Code],0))*EXP(D91*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))),\".\")","v":70.625924177375509},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W2],MATCH($B91,Table1[Country Code],0)),IF($D91=1,Q90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))+growthdif),IF($D91>1,Q90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(T90-LN(Z90)+LN(Z89))+growthdif),\".\"))),\".\")","v":14298.728683569527},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W2],MATCH($B91,Table1[Country Code],0)),IF($D91=1,R90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))),IF($D91>1,R90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(U90-LN(AA90)+LN(AA89))),\".\"))),\".\")","v":13283.019332920774},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W2],MATCH($B91,Table1[Country Code],0)),IF($D91=1,S90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))-growthdif),IF($D91>1,S90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(V90-LN(AB90)+LN(AB89))-growthdif),\".\"))),\".\")","v":12334.931262649785},{"$f":"IFERROR(IF(IFERROR(AND(AC90/$G90=mininf,AF90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(W90/Z90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AC90/$G90>mininf,AF90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(W90/Z90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AC90/$G90=mininf,AF90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(Q91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0))))),\".\")","v":4.96931985474732E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD90/$G90=mininf,AG90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(X90/AA90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AD90/$G90>mininf,AG90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(X90/AA90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AD90/$G90=mininf,AG90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(R91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0))))),\".\")","v":5.6361934418560924E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE90/$G90=mininf,AH90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(Y90/AB90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AE90/$G90>mininf,AH90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(Y90/AB90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AE90/$G90=mininf,AH90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(S91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B91,Table1[Country Code],0))))),\".\")","v":6.3577717013361457E-2},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,W90*EXP(T90),\"\")),\".\")","v":81519284.17467916},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,X90*EXP(U90),\"\")),\".\")","v":83938801.592147648},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,Y90*EXP(V90),\"\")),\".\")","v":86556255.907994702},656.22145710367954,717.16444444624722,786.07754327453972,237.2186721923284,184.85230884921825,114.38003502672314,419.00278491135117,532.31213559702906,671.6975082478167,466.29336346678065,405.35037612421297,336.43727729592047,0.37327149471257282,0.47421390421064447,0.59838631609911486,0.21132787545003126,0.16467694275544315,0.10189623596113891,0.41540062983739595,0.36110915303391228,0.29971744793974614,null,2.5000000000001132E-3,2.5000000000003908E-3,68697900.44570592,75316768.896661445,81955651.733955309,3.9725815990017566E-2,5.4854399368934992E-2,6.827277047126401E-2,12821383.72897324,8622032.6954862028,4600604.1740393937,0.10147002130882044,6.9435083874635595E-2,-2.3980898945215046E-2,-8.2394698922350074E-5,3.0567620925316064E-2,5.9711308162000876E-2,5.1661810619878068E-2,3.5148305431015991E-2,-4.2542361254494843E-2,-3.4843525494970606E-2,-6.7769755720819447E-2,-0.12654381598644804,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BJ91)+$I91*BA91,IF(D91=24,\".\",IFERROR((CB92-CB91)/CB91,\".\")))","v":2.8527480913707361E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BK91)+$I91*BB91,IF(D91=24,\".\",IFERROR((CC92-CC91)/CC91,\".\")))","v":5.1416780415285281E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BL91)+$I91*BC91,IF(D91=24,\".\",IFERROR((CD92-CD91)/CD91,\".\")))","v":7.2697809584792189E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BM91)+$I91*BG91,IF($D91=24,\".\",IFERROR((CE92-CE91)/CE91,\".\")))","v":8.7771686232509111E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BN91)+$I91*BH91,IF($D91=24,\".\",IFERROR((CF92-CF91)/CF91,\".\")))","v":6.3497464920985652E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BO91)+$I91*BI91,IF($D91=24,\".\",IFERROR((CG92-CG91)/CG91,\".\")))","v":-2.2055859831695078E-2},{"$f":"IFERROR(AV91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BP91,IF($D91=24,\".\",IFERROR((CH92-CH91)/CH91,\".\")))","v":-2.363775522681074E-2},{"$f":"IFERROR(AW91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BQ91,IF(D91=24,\".\",IFERROR((CI92-CI91)/CI91,\".\")))","v":-5.6563985452659303E-2},{"$f":"IFERROR(AW91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BR91,IF(D91=24,\".\",IFERROR((CJ92-CJ91)/CJ91,\".\")))","v":-0.11533804571828789},11982414.2782149,14141424.776567364,16570685.187059911,2835448.3396703331,2052565.9824966043,1179403.4715109409,2634852.0797174964,2290485.7011142955,1901083.1575791896,17452714.697602727,18484476.460178263,19651171.816150043,3.0277134374591629E-2,3.9377921828533766E-2,4.8820118799947354E-2,0.68656449645972739,0.76504329495253576,0.84324158081206757,0.16246460157053991,0.111042689627619,6.0016953825708479E-2,0.15097090196973281,0.12391401541984523,9.6741465362223888E-2,6074.7353628968767,6433.8588444755533,6839.9484219109099,3.1812090617208355E-2,4.1063186823883768E-2,5.1488103078215275E-2]
["Albania","ALB",2027,{"$f":"C92-'Initial Conditions and Settings'!$B$9","v":11},"ALB2027",1201.5,{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Employment\n(thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,G91*F92/F91,\"\")),\".\")","v":1119.0900214073827},2870,0.5,0.72979594672615,{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B92,Table1[Country Code],0)),MAX(IF(D92>0,K91*EXP(growthb),\".\"),0.001)),\".\")","v":80.208168009061737},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B92,Table1[Country Code],0))*EXP(D92*INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0))),\".\")","v":71.243461416628904},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B92,Table1[Country Code],0))*EXP(D92*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))),\".\")","v":71.243461416628904},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W2],MATCH($B92,Table1[Country Code],0)),IF($D92=1,Q91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))+growthdif),IF($D92>1,Q91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(T91-LN(Z91)+LN(Z90))+growthdif),\".\"))),\".\")","v":14713.721675101007},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W2],MATCH($B92,Table1[Country Code],0)),IF($D92=1,R91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))),IF($D92>1,R91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(U91-LN(AA91)+LN(AA90))),\".\"))),\".\")","v":13562.866271135739},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W2],MATCH($B92,Table1[Country Code],0)),IF($D92=1,S91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))-growthdif),IF($D92>1,S91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(V91-LN(AB91)+LN(AB90))-growthdif),\".\"))),\".\")","v":12496.163520547352},{"$f":"IFERROR(IF(IFERROR(AND(AC91/$G91=mininf,AF91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(W91/Z91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AC91/$G91>mininf,AF91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(W91/Z91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AC91/$G91=mininf,AF91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(Q92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0))))),\".\")","v":4.8722029324717447E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD91/$G91=mininf,AG91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(X91/AA91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AD91/$G91>mininf,AG91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(X91/AA91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AD91/$G91=mininf,AG91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(R92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0))))),\".\")","v":5.6039765995616164E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE91/$G91=mininf,AH91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(Y91/AB91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AE91/$G91>mininf,AH91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(Y91/AB91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AE91/$G91=mininf,AH91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(S92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B92,Table1[Country Code],0))))),\".\")","v":6.4026059520278358E-2},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,W91*EXP(T91),\"\")),\".\")","v":85672578.746033207},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,X91*EXP(U91),\"\")),\".\")","v":88805618.133334428},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,Y91*EXP(V91),\"\")),\".\")","v":92238007.722153053},668.76416507609224,740.29998284500334,822.64317910680836,249.79590235080946,191.46508746820135,109.61609144206398,418.96826272528273,548.83489537680191,713.02708766474427,450.32585633129042,378.79003856237932,296.4468423005743,0.37438298502419187,0.49042962127977852,0.63714899965601679,0.22321341230141858,0.17108997829094416,9.7951093607473422E-2,0.40240360267438946,0.33848040042927724,0.2648999067365097,null,2.5000000000000577E-3,2.5000000000003908E-3,71481913.063582987,79563639.945867524,87746417.817500338,3.8300434465206479E-2,5.4501375693639886E-2,6.8794868077947768E-2,14190665.68245022,9241978.1874669045,4491589.9046527147,9.9627636894737748E-2,6.9186693753614747E-2,-3.4010863518807E-2,-1.4884344741199484E-3,3.0211930979156421E-2,6.0235910860160224E-2,4.983876795541331E-2,3.4897249039127942E-2,-5.2569820736588113E-2,-3.5524071752770503E-2,-7.4540989558289361E-2,-0.15368377235736297,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BJ92)+$I92*BA92,IF(D92=24,\".\",IFERROR((CB93-CB92)/CB92,\".\")))","v":2.7111770263703018E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BK92)+$I92*BB92,IF(D92=24,\".\",IFERROR((CC93-CC92)/CC92,\".\")))","v":5.1062423604557906E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BL92)+$I92*BC92,IF(D92=24,\".\",IFERROR((CD93-CD92)/CD92,\".\")))","v":7.3221159737213742E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BM92)+$I92*BG92,IF($D92=24,\".\",IFERROR((CE93-CE92)/CE92,\".\")))","v":8.5938972693235333E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BN92)+$I92*BH92,IF($D92=24,\".\",IFERROR((CF93-CF92)/CF92,\".\")))","v":6.3247741664531149E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BO92)+$I92*BI92,IF($D92=24,\".\",IFERROR((CG93-CG92)/CG92,\".\")))","v":-3.2084571859537746E-2},{"$f":"IFERROR(AV92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BP92,IF($D92=24,\".\",IFERROR((CH93-CH92)/CH92,\".\")))","v":-2.4318301484610692E-2},{"$f":"IFERROR(AW92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BQ92,IF(D92=24,\".\",IFERROR((CI93-CI92)/CI92,\".\")))","v":-6.333521929012921E-2},{"$f":"IFERROR(AW92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BR92,IF(D92=24,\".\",IFERROR((CJ93-CJ92)/CJ92,\".\")))","v":-0.14247800208920283},12329164.816880811,14887548.581856677,17820206.164076593,3095569.0658208542,2187125.6083394056,1153675.4832727974,2573300.4285686971,2164522.7669384331,1693988.4210839155,17998034.311270364,19239196.957134515,20667870.068433307,2.9876441201530282E-2,3.9577251856109552E-2,4.9663796460271081E-2,0.68502840941692678,0.77381340889781236,0.86221783401347962,0.17199484189684036,0.11368071199709553,5.5819756919937416E-2,0.14297674868623275,0.11250587910509217,8.1962409066582906E-2,6271.0920945192902,6703.5529467367651,7201.3484559001072,3.1755277287553341E-2,4.1630918765136471E-2,5.2900012955825915E-2]
["Albania","ALB",2028,{"$f":"C93-'Initial Conditions and Settings'!$B$9","v":12},"ALB2028",1197.6619873046875,{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Employment\n(thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,G92*F93/F92,\"\")),\".\")","v":1115.5152551074584},2866,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B93,Table1[Country Code],0)),MAX(IF(D93>0,K92*EXP(growthb),\".\"),0.001)),\".\")","v":80.408939288615471},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B93,Table1[Country Code],0))*EXP(D93*INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0))),\".\")","v":71.866398262985598},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B93,Table1[Country Code],0))*EXP(D93*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))),\".\")","v":71.866398262985598},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W2],MATCH($B93,Table1[Country Code],0)),IF($D93=1,Q92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))+growthdif),IF($D93>1,Q92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(T92-LN(Z92)+LN(Z91))+growthdif),\".\"))),\".\")","v":15140.612613250898},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W2],MATCH($B93,Table1[Country Code],0)),IF($D93=1,R92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))),IF($D93>1,R92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(U92-LN(AA92)+LN(AA91))),\".\"))),\".\")","v":13848.627492773321},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W2],MATCH($B93,Table1[Country Code],0)),IF($D93=1,S92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))-growthdif),IF($D93>1,S92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(V92-LN(AB92)+LN(AB91))-growthdif),\".\"))),\".\")","v":12659.487419687504},{"$f":"IFERROR(IF(IFERROR(AND(AC92/$G92=mininf,AF92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(W92/Z92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AC92/$G92>mininf,AF92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(W92/Z92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AC92/$G92=mininf,AF92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(Q93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0))))),\".\")","v":4.7762499643735357E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD92/$G92=mininf,AG92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(X92/AA92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AD92/$G92>mininf,AG92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(X92/AA92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AD92/$G92=mininf,AG92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(R93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0))))),\".\")","v":5.5718578866860338E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE92/$G92=mininf,AH92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(Y92/AB92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AE92/$G92>mininf,AH92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(Y92/AB92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AE92/$G92=mininf,AH92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(S93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B93,Table1[Country Code],0))))),\".\")","v":6.4476518108667974E-2},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,W92*EXP(T92),\"\")),\".\")","v":89950078.739892915},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,X92*EXP(U92),\"\")),\".\")","v":93924350.961679161},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,Y92*EXP(V92),\"\")),\".\")","v":98336801.485974923},680.90599528310929,763.93392167368552,861.29929408135274,262.56087549486949,198.26464519966081,104.00244024155715,418.3451197882398,565.66927647402463,757.29685383979563,434.60925982434912,351.5813334337729,254.21596102610567,0.37502411363073679,0.50709237178431354,0.67887628642679987,0.23537183762635036,0.17773369238286377,9.3232647214258418E-2,0.38960404874291288,0.31517393583282266,0.22789106635894177,null,2.5000000000000577E-3,2.4999999999995026E-3,74272806.444304213,84020312.037854984,93995405.836709574,3.6860462416878903E-2,5.4148157199062297E-2,6.932033704223528E-2,15677272.295588702,9904038.9238241762,4341395.6492653489,9.785570122798859E-2,6.8942872350135076E-2,-4.659780051515483E-2,-2.9092592455741695E-3,2.9855387526321664E-2,6.0763329700519009E-2,4.8085979565534842E-2,3.4650102677397321E-2,-6.5154807856866448E-2,-3.5909484567365091E-2,-8.2200483436786875E-2,-0.19239901682952087,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BJ93)+$I93*BA93,IF(D93=24,\".\",IFERROR((CB94-CB93)/CB93,\".\")))","v":2.568137185381212E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BK93)+$I93*BB93,IF(D93=24,\".\",IFERROR((CC94-CC93)/CC93,\".\")))","v":5.0707542630851733E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BL93)+$I93*BC93,IF(D93=24,\".\",IFERROR((CD94-CD93)/CD93,\".\")))","v":7.3747603639536891E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BM93)+$I93*BG93,IF($D93=24,\".\",IFERROR((CE94-CE93)/CE93,\".\")))","v":8.417661066492152E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BN93)+$I93*BH93,IF($D93=24,\".\",IFERROR((CF94-CF93)/CF93,\".\")))","v":6.3002257781926002E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BO93)+$I93*BI93,IF($D93=24,\".\",IFERROR((CG94-CG93)/CG93,\".\")))","v":-4.4670533917850828E-2},{"$f":"IFERROR(AV93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BP93,IF($D93=24,\".\",IFERROR((CH94-CH93)/CH93,\".\")))","v":-2.470371429920528E-2},{"$f":"IFERROR(AW93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BQ93,IF(D93=24,\".\",IFERROR((CI94-CI93)/CI93,\".\")))","v":-7.0994713168627613E-2},{"$f":"IFERROR(AW93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BR93,IF(D93=24,\".\",IFERROR((CJ94-CJ93)/CJ93,\".\")))","v":-0.18119324656136163},12668002.794715563,15667486.187990742,19173979.98830764,3373364.883981667,2329924.621560798,1117247.8074128523,2511476.9012595969,2031683.352052453,1469037.9912904114,18552844.579956826,20029094.161603995,21760265.787010904,2.9496679212162487E-2,3.9792686187241133E-2,5.045651868765029E-2,0.68280649579747854,0.7822363838113805,0.88114640583815551,0.18182467219210205,0.11632700923775627,5.1343481662790978E-2,0.13536883201041947,0.10143660695086318,6.7510112499053518E-2,6473.4279762584874,6988.518549059314,7592.5561015390458,3.1719776432314717E-2,4.2217055429951245E-2,5.4345538988544106E-2]
["Albania","ALB",2029,{"$f":"C94-'Initial Conditions and Settings'!$B$9","v":13},"ALB2029",1193.7850341796875,{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Employment\n(thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,G93*F94/F93,\"\")),\".\")","v":1111.9042192725424},2861,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B94,Table1[Country Code],0)),MAX(IF(D94>0,K93*EXP(growthb),\".\"),0.001)),\".\")","v":80.610213124301509},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B94,Table1[Country Code],0))*EXP(D94*INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0))),\".\")","v":72.494781929398926},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B94,Table1[Country Code],0))*EXP(D94*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))),\".\")","v":72.494781929398926},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W2],MATCH($B94,Table1[Country Code],0)),IF($D94=1,Q93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))+growthdif),IF($D94>1,Q93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(T93-LN(Z93)+LN(Z92))+growthdif),\".\"))),\".\")","v":15579.739832906493},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W2],MATCH($B94,Table1[Country Code],0)),IF($D94=1,R93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))),IF($D94>1,R93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(U93-LN(AA93)+LN(AA92))),\".\"))),\".\")","v":14140.433035140661},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W2],MATCH($B94,Table1[Country Code],0)),IF($D94=1,S93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))-growthdif),IF($D94>1,S93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(V93-LN(AB93)+LN(AB92))-growthdif),\".\"))),\".\")","v":12824.933446145948},{"$f":"IFERROR(IF(IFERROR(AND(AC93/$G93=mininf,AF93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(W93/Z93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AC93/$G93>mininf,AF93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(W93/Z93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AC93/$G93=mininf,AF93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(Q94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0))))),\".\")","v":4.6814453343467108E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD93/$G93=mininf,AG93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(X93/AA93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AD93/$G93>mininf,AG93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(X93/AA93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AD93/$G93=mininf,AG93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(R94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0))))),\".\")","v":5.5398339917042835E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE93/$G93=mininf,AH93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(Y93/AB93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AE93/$G93>mininf,AH93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(Y93/AB93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AE93/$G93=mininf,AH93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(S94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B94,Table1[Country Code],0))))),\".\")","v":6.4929074856603708E-2},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,W93*EXP(T93),\"\")),\".\")","v":94350572.102333456},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,X93*EXP(U93),\"\")),\".\")","v":99306225.220318213},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,Y93*EXP(V93),\"\")),\".\")","v":104886084.79514456},692.6246657724555,788.06712606086796,902.18174005386402,275.49485171490971,205.25494340582895,97.442216873768771,417.12981405754579,582.81218265503901,804.73952318009526,419.27955350008688,323.83709321167441,209.72247921867836,0.37514905225420481,0.52415682264101926,0.72374896077522932,0.24776851003870712,0.1845976837286542,8.7635441241080858E-2,0.3770824377070881,0.29124549363032654,0.18861559798368982,null,2.5000000000000577E-3,2.5000000000003908E-3,77061619.142973036,88695285.495882794,100742347.64438915,3.5403841488449217E-2,5.3794820107814445E-2,6.9849356207004831E-2,17288952.959360421,10610939.724435419,4143737.1507554054,9.6148434550439532E-2,6.8702294225939653E-2,-6.2809328408039988E-2,-4.3466246089396421E-3,2.9498456306876975E-2,6.1294210566736673E-2,4.639796845304911E-2,3.4405930424997955E-2,-8.1364474048303492E-2,-3.582581630668269E-2,-9.081625605646515E-2,-0.25211363282653121,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BJ94)+$I94*BA94,IF(D94=24,\".\",IFERROR((CB95-CB94)/CB94,\".\")))","v":2.423437870791454E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BK94)+$I94*BB94,IF(D94=24,\".\",IFERROR((CC95-CC94)/CC94,\".\")))","v":5.0352408475505463E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BL94)+$I94*BC94,IF(D94=24,\".\",IFERROR((CD95-CD94)/CD94,\".\")))","v":7.4277553655030498E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BM94)+$I94*BG94,IF($D94=24,\".\",IFERROR((CE95-CE94)/CE94,\".\")))","v":8.2478971769904125E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BN94)+$I94*BH94,IF($D94=24,\".\",IFERROR((CF95-CF94)/CF94,\".\")))","v":6.2759882593628608E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BO94)+$I94*BI94,IF($D94=24,\".\",IFERROR((CG95-CG94)/CG94,\".\")))","v":-6.088113096001193E-2},{"$f":"IFERROR(AV94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BP94,IF($D94=24,\".\",IFERROR((CH95-CH94)/CH94,\".\")))","v":-2.4620046038522879E-2},{"$f":"IFERROR(AW94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BQ94,IF(D94=24,\".\",IFERROR((CI95-CI94)/CI94,\".\")))","v":-7.9610485788304999E-2},{"$f":"IFERROR(AW94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BR94,IF(D94=24,\".\",IFERROR((CJ95-CJ94)/CJ94,\".\")))","v":-0.24090786255837107},12997547.959130451,16482433.281795492,20641461.652535889,3669617.1534772539,2481437.8578873114,1068438.0465854821,2450194.1655893284,1892445.624321358,1225580.3811201788,19117359.278197031,20856316.76400416,22935480.08024155,2.9153077465011064E-2,4.0036141369917469E-2,5.1139004052457152E-2,0.67988197375951898,0.79028495147534694,0.89997948943384398,0.19195209443295755,0.11897776035747673,4.6584507620833271E-2,0.12816593180752356,9.0737288167176425E-2,5.3436002945322754E-2,6682.0549731552019,7289.8695435177069,8016.5956239921534,3.1720410700364354E-2,4.283274045341301E-2,5.5831737433498674E-2]
["Albania","ALB",2030,{"$f":"C95-'Initial Conditions and Settings'!$B$9","v":14},"ALB2030",1190.0479736328125,{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Employment\n(thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,G94*F95/F94,\"\")),\".\")","v":1108.423480889352},2855,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B95,Table1[Country Code],0)),MAX(IF(D95>0,K94*EXP(growthb),\".\"),0.001)),\".\")","v":80.811990774081977},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B95,Table1[Country Code],0))*EXP(D95*INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0))),\".\")","v":73.128660041641723},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B95,Table1[Country Code],0))*EXP(D95*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))),\".\")","v":73.128660041641723},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W2],MATCH($B95,Table1[Country Code],0)),IF($D95=1,Q94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))+growthdif),IF($D95>1,Q94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(T94-LN(Z94)+LN(Z93))+growthdif),\".\"))),\".\")","v":16031.448828209899},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W2],MATCH($B95,Table1[Country Code],0)),IF($D95=1,R94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))),IF($D95>1,R94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(U94-LN(AA94)+LN(AA93))),\".\"))),\".\")","v":14438.413182262773},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W2],MATCH($B95,Table1[Country Code],0)),IF($D95=1,S94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))-growthdif),IF($D95>1,S94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(V94-LN(AB94)+LN(AB93))-growthdif),\".\"))),\".\")","v":12992.529581966648},{"$f":"IFERROR(IF(IFERROR(AND(AC94/$G94=mininf,AF94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(W94/Z94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AC94/$G94>mininf,AF94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(W94/Z94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AC94/$G94=mininf,AF94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(Q95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0))))),\".\")","v":4.5877749228724354E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD94/$G94=mininf,AG94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(X94/AA94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AD94/$G94>mininf,AG94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(X94/AA94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AD94/$G94=mininf,AG94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(R95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0))))),\".\")","v":5.5079034490270087E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE94/$G94=mininf,AH94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(Y94/AB94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AE94/$G94>mininf,AH94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(Y94/AB94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AE94/$G94=mininf,AH94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(S95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B95,Table1[Country Code],0))))),\".\")","v":6.5383735421529157E-2},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,W94*EXP(T94),\"\")),\".\")","v":98872564.013961107},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,X94*EXP(U94),\"\")),\".\")","v":104962862.80707201},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,Y94*EXP(V94),\"\")),\".\")","v":111922193.54232593},703.8990739305849,812.70014696116141,945.43630920718613,288.57843184382756,212.4398231897388,89.827851793422653,415.32064208675723,600.26032377142246,855.6084574137634,404.52440695876714,295.72333392819064,162.98717168216592,0.37469491511811132,0.54154421493290539,0.77191477099281536,0.26035034156104708,0.1916594396027104,8.1041094258801336E-2,0.36495474332084149,0.26679634546438402,0.14704413474838329,null,2.5000000000000577E-3,2.4999999999995026E-3,79838767.273590937,93597301.870045319,108030716.66458368,3.3928227969020952E-2,5.3441363720263979E-2,7.0382031278612089E-2,19033796.740370169,11365560.937026694,3891476.8777422458,9.4501164290122119E-2,6.8464504490574285E-2,-8.4398194014756456E-2,-5.8027809083194271E-3,2.9141276233655589E-2,6.1828834249187281E-2,4.4770155412785506E-2,3.4164417003963443E-2,-0.10295139104420592,-3.2388227081071364E-2,-9.6541255242922119E-2,-0.34767603270004699,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BJ95)+$I95*BA95,IF(D95=24,\".\",IFERROR((CB96-CB95)/CB95,\".\")))","v":2.2768493798510515E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BK95)+$I95*BB95,IF(D95=24,\".\",IFERROR((CC96-CC95)/CC95,\".\")))","v":4.9997090245119537E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BL95)+$I95*BC95,IF(D95=24,\".\",IFERROR((CD96-CD95)/CD95,\".\")))","v":7.4811203032059431E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BM95)+$I95*BG95,IF($D95=24,\".\",IFERROR((CE96-CE95)/CE95,\".\")))","v":8.0841430119613616E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BN95)+$I95*BH95,IF($D95=24,\".\",IFERROR((CF96-CF95)/CF95,\".\")))","v":6.2520231015428668E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BO95)+$I95*BI95,IF($D95=24,\".\",IFERROR((CG96-CG95)/CG95,\".\")))","v":-8.2469022261321384E-2},{"$f":"IFERROR(AV95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BP95,IF($D95=24,\".\",IFERROR((CH96-CH95)/CH95,\".\")))","v":-2.1182456812911553E-2},{"$f":"IFERROR(AW95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BQ95,IF(D95=24,\".\",IFERROR((CI96-CI95)/CI95,\".\")))","v":-8.5335484974762857E-2},{"$f":"IFERROR(AW95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BR95,IF(D95=24,\".\",IFERROR((CJ96-CJ95)/CJ95,\".\")))","v":-0.33647026243188771},13316383.241826253,17333613.143061254,22233036.387058347,3985115.5598974694,2642163.4129338302,1005330.8400980323,2390606.8040806693,1747628.0838753248,963200.82274038298,19692105.605804391,21723404.639870409,24201568.049896762,2.9185172801462794E-2,4.0632866352436063E-2,5.1909161900054721E-2,0.6762295261051795,0.7979234116574766,0.91866098680962072,0.20237122630110349,0.1216275006950104,4.1539905101410188E-2,0.12139924759371698,8.044908764751299E-2,3.9799108088969123E-2,6897.410019546197,7608.8982976779016,8476.9064973368695,3.243114847848183E-2,4.4115419205498441E-2,5.7959511849405843E-2]
["Albania","ALB",2031,{"$f":"C96-'Initial Conditions and Settings'!$B$9","v":15},"ALB2031",1187.81298828125,{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Employment\n(thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,G95*F96/F95,\"\")),\".\")","v":1106.3417914969882},2847,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B96,Table1[Country Code],0)),MAX(IF(D96>0,K95*EXP(growthb),\".\"),0.001)),\".\")","v":81.014273499067841},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B96,Table1[Country Code],0))*EXP(D96*INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0))),\".\")","v":73.768080641915915},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B96,Table1[Country Code],0))*EXP(D96*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))),\".\")","v":73.768080641915915},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W2],MATCH($B96,Table1[Country Code],0)),IF($D96=1,Q95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))+growthdif),IF($D96>1,Q95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(T95-LN(Z95)+LN(Z94))+growthdif),\".\"))),\".\")","v":16496.093899883337},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W2],MATCH($B96,Table1[Country Code],0)),IF($D96=1,R95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))),IF($D96>1,R95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(U95-LN(AA95)+LN(AA94))),\".\"))),\".\")","v":14742.700088340021},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W2],MATCH($B96,Table1[Country Code],0)),IF($D96=1,S95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))-growthdif),IF($D96>1,S95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(V95-LN(AB95)+LN(AB94))-growthdif),\".\"))),\".\")","v":13162.303038746488},{"$f":"IFERROR(IF(IFERROR(AND(AC95/$G95=mininf,AF95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(W95/Z95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AC95/$G95>mininf,AF95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(W95/Z95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AC95/$G95=mininf,AF95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(Q96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0))))),\".\")","v":4.4952251696826151E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD95/$G95=mininf,AG95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(X95/AA95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AD95/$G95>mininf,AG95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(X95/AA95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AD95/$G95=mininf,AG95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(R96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0))))),\".\")","v":5.4760654546471429E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE95/$G95=mininf,AH95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(Y95/AB95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AE95/$G95>mininf,AH95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(Y95/AB95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AE95/$G95=mininf,AH95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(S96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B96,Table1[Country Code],0))))),\".\")","v":6.5840514479940396E-2},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,W95*EXP(T95),\"\")),\".\")","v":103514276.2510557},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,X95*EXP(U95),\"\")),\".\")","v":110906292.66421568},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,Y95*EXP(V95),\"\")),\".\")","v":119484620.55269964},714.70931259716986,837.83315495652562,991.21944289908026,301.79170631503206,219.82311061432503,81.040067250052687,412.91760628213791,618.01004434220067,910.17937564902752,391.63247889981835,268.50863654046259,115.12234859790794,0.37322788441664134,0.55860679682539416,0.8226927543046767,0.27278342790131649,0.1986936698078475,7.3250479980872446E-2,0.35398868768204206,0.24269953336675842,0.10405676571445086,null,2.5000000000000022E-3,2.5000000000003908E-3,82594031.487283856,98735338.375725403,115908099.5117856,3.2431009700299995E-2,5.3087757506347089E-2,7.0918442800547155E-2,20920244.763771847,12170954.288490281,3576521.0409140438,9.2909881582915688E-2,6.8229364795211467E-2,-0.1144642706415091,-7.280322763723035E-3,2.878386593197213E-2,6.236735015225392E-2,4.3198549118891094E-2,3.3925473220839386E-2,-0.13301536328977992,-3.1876730756717819E-2,-0.10843396119121973,-0.5764962585413711,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BJ96)+$I96*BA96,IF(D96=24,\".\",IFERROR((CB97-CB96)/CB96,\".\")))","v":2.1281113736448233E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BK96)+$I96*BB96,IF(D96=24,\".\",IFERROR((CC97-CC96)/CC96,\".\")))","v":4.9641581987319362E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BL96)+$I96*BC96,IF(D96=24,\".\",IFERROR((CD97-CD96)/CD96,\".\")))","v":7.5348666744560283E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BM96)+$I96*BG96,IF($D96=24,\".\",IFERROR((CE97-CE96)/CE96,\".\")))","v":7.9259985619063139E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BN96)+$I96*BH96,IF($D96=24,\".\",IFERROR((CF97-CF96)/CF96,\".\")))","v":6.2283189276185182E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BO96)+$I96*BI96,IF($D96=24,\".\",IFERROR((CG97-CG96)/CG96,\".\")))","v":-0.11253404669748476},{"$f":"IFERROR(AV96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BP96,IF($D96=24,\".\",IFERROR((CH97-CH96)/CH96,\".\")))","v":-2.0670960488558064E-2},{"$f":"IFERROR(AW96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BQ96,IF(D96=24,\".\",IFERROR((CI97-CI96)/CI96,\".\")))","v":-9.7228190923059579E-2},{"$f":"IFERROR(AW96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BR96,IF(D96=24,\".\",IFERROR((CJ97-CJ96)/CJ96,\".\")))","v":-0.56529048827321093},13623055.212290408,18222273.470637564,23960113.523819149,4320658.1520387419,2812625.2143120766,925748.81355310755,2340500.4401730746,1604679.4274536769,688001.9459164592,20284213.804502226,22639578.112403318,25573864.283288714,2.8790304811037531E-2,4.0802070990233072E-2,5.1312675252250431E-2,0.67160873690192879,0.80488573506828331,0.93689843890647084,0.21300594608600215,0.12423487753825023,3.6199019565378694E-2,0.11538531701206894,7.0879387393466373E-2,2.6902541528150491E-2,7124.7677571135318,7952.0822312621422,8982.7412305193939,3.2037776618569325E-2,4.4321347433772473E-2,5.9054637330538284E-2]
["Albania","ALB",2032,{"$f":"C97-'Initial Conditions and Settings'!$B$9","v":16},"ALB2032",1185.708984375,{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Employment\n(thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,G96*F97/F96,\"\")),\".\")","v":1104.3820996314148},2839,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B97,Table1[Country Code],0)),MAX(IF(D97>0,K96*EXP(growthb),\".\"),0.001)),\".\")","v":81.217062563526795},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B97,Table1[Country Code],0))*EXP(D97*INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0))),\".\")","v":74.413092192493593},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B97,Table1[Country Code],0))*EXP(D97*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))),\".\")","v":74.413092192493593},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W2],MATCH($B97,Table1[Country Code],0)),IF($D97=1,Q96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))+growthdif),IF($D97>1,Q96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(T96-LN(Z96)+LN(Z95))+growthdif),\".\"))),\".\")","v":16974.03894676983},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W2],MATCH($B97,Table1[Country Code],0)),IF($D97=1,R96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))),IF($D97>1,R96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(U96-LN(AA96)+LN(AA95))),\".\"))),\".\")","v":15053.428417332158},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W2],MATCH($B97,Table1[Country Code],0)),IF($D97=1,S96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))-growthdif),IF($D97>1,S96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(V96-LN(AB96)+LN(AB95))-growthdif),\".\"))),\".\")","v":13334.28089602448},{"$f":"IFERROR(IF(IFERROR(AND(AC96/$G96=mininf,AF96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(W96/Z96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AC96/$G96>mininf,AF96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(W96/Z96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AC96/$G96=mininf,AF96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(Q97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0))))),\".\")","v":4.4037827410968705E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD96/$G96=mininf,AG96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(X96/AA96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AD96/$G96>mininf,AG96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(X96/AA96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AD96/$G96=mininf,AG96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(R97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0))))),\".\")","v":5.4443194390095692E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE96/$G96=mininf,AH96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(Y96/AB96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AE96/$G96>mininf,AH96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(Y96/AB96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AE96/$G96=mininf,AH96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(S97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B97,Table1[Country Code],0))))),\".\")","v":6.6299430413693933E-2},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,W96*EXP(T96),\"\")),\".\")","v":108273646.85054743},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,X96*EXP(U96),\"\")),\".\")","v":117148960.19604237},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,Y96*EXP(V96),\"\")),\".\")","v":127616309.38827686},725.03670732351236,863.46590855827765,1039.6990485765011,315.11435804125875,227.4086577782985,70.946659957099698,409.92234928225366,636.05725077997909,968.75238861940147,379.34539230790244,240.91619107313716,64.683051054913676,0.371178009331249,0.57593947872956452,0.87718950618877334,0.28533091775611674,0.20591483495992524,6.4241044816624598E-2,0.34349107291263431,0.21814568631051012,5.8569448994602057E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,85316547.6805273,104118604.59244248,124426611.26215421,3.0909290005123324E-2,5.273395842133155E-2,9.1611535352623008E-2,22957099.170020133,13030355.603599891,3189698.1261226535,9.1371050941042142E-2,6.7996852545160635E-2,-14.975436838973689,-8.7821572614492638E-3,2.8426198741878572E-2,7.8128505703103812E-2,4.1679603674470656E-2,3.3689092865714088E-2,-4.2619283264880714,-3.1067824817768042E-2,-0.12312281910599232,-0.15980063225900398,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BJ97)+$I97*BA97,IF(D97=24,\".\",IFERROR((CB98-CB97)/CB97,\".\")))","v":1.9769336639996783E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BK97)+$I97*BB97,IF(D97=24,\".\",IFERROR((CC98-CC97)/CC97,\".\")))","v":4.9285848849764814E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BL97)+$I97*BC97,IF(D97=24,\".\",IFERROR((CD98-CD97)/CD97,\".\")))","v":9.3575790796023156E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BM97)+$I97*BG97,IF($D97=24,\".\",IFERROR((CE98-CE97)/CE97,\".\")))","v":7.7731097575916258E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BN97)+$I97*BH97,IF($D97=24,\".\",IFERROR((CF98-CF97)/CF97,\".\")))","v":6.2048742973597228E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BO97)+$I97*BI97,IF($D97=24,\".\",IFERROR((CG98-CG97)/CG97,\".\")))","v":-9.6074768124627212},{"$f":"IFERROR(AV97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BP97,IF($D97=24,\".\",IFERROR((CH98-CH97)/CH97,\".\")))","v":-1.9862054549608175E-2},{"$f":"IFERROR(AW97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BQ97,IF(D97=24,\".\",IFERROR((CI98-CI97)/CI97,\".\")))","v":-0.11191704883783217},{"$f":"IFERROR(AW97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BR97,IF(D97=24,\".\",IFERROR((CJ98-CJ97)/CJ97,\".\")))","v":-0.14859486199084385},13916075.843736719,19149684.587883007,25835232.937091537,4677050.7342020562,2993374.8895117114,827218.51934177906,2292616.654970964,1456004.1674583834,390919.3129792051,20885743.232909739,23599063.6448531,27053370.769412521,2.8398692417771477E-2,4.0958909823326367E-2,-0.20655536938146696,0.66629545755446762,0.81145950856654037,0.95497278905820293,0.22393508730071962,0.12684295167637125,3.0577280975170051E-2,0.10976945514481284,6.1697539757088388E-2,1.4449929966627006E-2,7356.7253374109687,8312.456373671399,9529.1901265982815,3.2354753866803421E-2,4.5229429544761501E-2,6.2838820245996629E-2]
["Albania","ALB",2033,{"$f":"C98-'Initial Conditions and Settings'!$B$9","v":17},"ALB2033",1183.801025390625,{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Employment\n(thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,G97*F98/F97,\"\")),\".\")","v":1102.6050061144203},2829,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B98,Table1[Country Code],0)),MAX(IF(D98>0,K97*EXP(growthb),\".\"),0.001)),\".\")","v":81.420359234891151},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B98,Table1[Country Code],0))*EXP(D98*INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0))),\".\")","v":75.063743579390149},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B98,Table1[Country Code],0))*EXP(D98*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))),\".\")","v":75.063743579390149},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W2],MATCH($B98,Table1[Country Code],0)),IF($D98=1,Q97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))+growthdif),IF($D98>1,Q97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(T97-LN(Z97)+LN(Z96))+growthdif),\".\"))),\".\")","v":17465.657948339889},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W2],MATCH($B98,Table1[Country Code],0)),IF($D98=1,R97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))),IF($D98>1,R97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(U97-LN(AA97)+LN(AA96))),\".\"))),\".\")","v":15370.73562004646},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W2],MATCH($B98,Table1[Country Code],0)),IF($D98=1,S97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))-growthdif),IF($D98>1,S97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(V97-LN(AB97)+LN(AB96))-growthdif),\".\"))),\".\")","v":13508.490335097687},{"$f":"IFERROR(IF(IFERROR(AND(AC97/$G97=mininf,AF97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(W97/Z97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AC97/$G97>mininf,AF97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(W97/Z97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AC97/$G97=mininf,AF97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(Q98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0))))),\".\")","v":4.3134344117881432E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD97/$G97=mininf,AG97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(X97/AA97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AD97/$G97>mininf,AG97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(X97/AA97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AD97/$G97=mininf,AG97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(R98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0))))),\".\")","v":5.4126649129004334E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE97/$G97=mininf,AH97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(Y97/AB97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AE97/$G97>mininf,AH97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(Y97/AB97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AE97/$G97=mininf,AH97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(S98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B98,Table1[Country Code],0))))),\".\")","v":6.6760503381830746E-2},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,W97*EXP(T97),\"\")),\".\")","v":113148330.48569082},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,X97*EXP(U97),\"\")),\".\")","v":123703736.30013543},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,Y97*EXP(V97),\"\")),\".\")","v":136363976.64412856},734.86385733523014,889.59773559504401,1047.4747558086992,328.52574886953039,235.20035993544633,0,406.3381084656998,654.39737565959763,1047.4747558086992,367.74114877919021,213.00727051937633,55.13025030572112,0.36852554288469552,0.59350118313510447,0.95,0.29795416041802225,0.21331334306588387,0,0.33352029669728228,0.19318547379901155,5.0000000000000093E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,87994799.804232851,109756539.60314092,136363976.64412856,2.9359855418835679E-2,5.2379917207279192E-2,6.6760503381832592E-2,25153530.681457967,13947196.696994513,0,8.988151361702279E-2,6.776698819090754E-2,0,-1.0311519122418566E-2,2.8068229879467665E-2,-1.3982158569962877E-3,4.021013907576787E-2,3.3455300863090898E-2,0,-2.9952436516575531E-2,-0.14185257141807739,-1.3982158569989522E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BJ98)+$I98*BA98,IF(D98=24,\".\",IFERROR((CB99-CB98)/CB98,\".\")))","v":1.8229938416368309E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BK98)+$I98*BB98,IF(D98=24,\".\",IFERROR((CC99-CC98)/CC98,\".\")))","v":4.8929843811533182E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BL98)+$I98*BC98,IF(D98=24,\".\",IFERROR((CD99-CD98)/CD98,\".\")))","v":4.1386914030577905E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BM98)+$I98*BG98,IF($D98=24,\".\",IFERROR((CE99-CE98)/CE98,\".\")))","v":7.6251596614555189E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BN98)+$I98*BH98,IF($D98=24,\".\",IFERROR((CF99-CF98)/CF98,\".\")))","v":6.1816914795159085E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BO98)+$I98*BI98,IF($D98=24,\".\",IFERROR((CG99-CG98)/CG98,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BP98,IF($D98=24,\".\",IFERROR((CH99-CH98)/CH98,\".\")))","v":-1.8746666248415665E-2},{"$f":"IFERROR(AW98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BQ98,IF(D98=24,\".\",IFERROR((CI99-CI98)/CI98,\".\")))","v":-0.13064680114991814},{"$f":"IFERROR(AW98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BR98,IF(D98=24,\".\",IFERROR((CJ99-CJ98)/CJ98,\".\")))","v":9.807554411160305E-3},14193924.827674692,20117138.10343181,28369509.770968605,5055106.0114549287,3184993.4083609963,0,2247529.8187335436,1301840.1494873229,336940.48622976389,21496560.657863162,24603971.661280129,28706450.257198367,2.8008228763281344E-2,4.1096358517432041E-2,4.1016252918191741E-2,0.66028817602888201,0.81763783426440217,0.98826255133564378,0.23515882805214408,0.12945037704515397,0,0.10455299591897398,5.2911788690443849E-2,1.1737448664356312E-2,7598.6428624472119,8697.0560838742058,10147.207584729009,3.1971312348341385E-2,4.5427777677380377E-2,4.4563058020804291E-2]
["Albania","ALB",2034,{"$f":"C99-'Initial Conditions and Settings'!$B$9","v":18},"ALB2034",1182.14697265625,{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Employment\n(thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,G98*F99/F98,\"\")),\".\")","v":1101.0644036092845},2819,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B99,Table1[Country Code],0)),MAX(IF(D99>0,K98*EXP(growthb),\".\"),0.001)),\".\")","v":81.624164783765764},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B99,Table1[Country Code],0))*EXP(D99*INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0))),\".\")","v":75.72008411606933},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B99,Table1[Country Code],0))*EXP(D99*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))),\".\")","v":75.72008411606933},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W2],MATCH($B99,Table1[Country Code],0)),IF($D99=1,Q98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))+growthdif),IF($D99>1,Q98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(T98-LN(Z98)+LN(Z97))+growthdif),\".\"))),\".\")","v":17971.335340746726},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W2],MATCH($B99,Table1[Country Code],0)),IF($D99=1,R98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))),IF($D99>1,R98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(U98-LN(AA98)+LN(AA97))),\".\"))),\".\")","v":15694.762078380896},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W2],MATCH($B99,Table1[Country Code],0)),IF($D99=1,S98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))-growthdif),IF($D99>1,S98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(V98-LN(AB98)+LN(AB97))-growthdif),\".\"))),\".\")","v":13966.742032345006},{"$f":"IFERROR(IF(IFERROR(AND(AC98/$G98=mininf,AF98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(W98/Z98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AC98/$G98>mininf,AF98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(W98/Z98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AC98/$G98=mininf,AF98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(Q99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0))))),\".\")","v":4.2241670223818056E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD98/$G98=mininf,AG98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(X98/AA98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AD98/$G98>mininf,AG98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(X98/AA98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AD98/$G98=mininf,AG98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(R99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0))))),\".\")","v":5.381101411728606E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE98/$G98=mininf,AH98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(Y98/AB98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AE98/$G98>mininf,AH98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(Y98/AB98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AE98/$G98=mininf,AH98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(S99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B99,Table1[Country Code],0))))),\".\")","v":6.650355423051342E-2},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,W98*EXP(T98),\"\")),\".\")","v":118135699.7034314},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,X98*EXP(U98),\"\")),\".\")","v":130583926.18711995},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,Y98*EXP(V98),\"\")),\".\")","v":145778465.98070884},744.17467375945853,916.22751968957834,1046.0111834288202,342.0050000869831,243.20216379216762,0,402.16967367247548,673.0253558974108,1046.0111834288202,356.88972984982593,184.83688391970611,55.053220180464223,0.36525535868216702,0.61124976313032786,0.95,0.31061307491722751,0.22087914475752005,0,0.32413156640060553,0.1678710921121522,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,90616614.117482185,115658808.82593191,145778465.98070884,2.7779132751668101E-2,5.2025580617282685E-2,6.6503554230511241E-2,27519085.585949212,14925117.361188039,0,8.843842810266267E-2,6.7539808944783175E-2,0,-1.1872007577006904E-2,2.7709906198693623E-2,-1.1925554633709368E-3,3.8787287773982548E-2,3.3224134526193438E-2,0,-2.8685261058924993E-2,-0.16706702076826296,-1.1925554633691604E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BJ99)+$I99*BA99,IF(D99=24,\".\",IFERROR((CB100-CB99)/CB99,\".\")))","v":1.6659332855490351E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BK99)+$I99*BB99,IF(D99=24,\".\",IFERROR((CC100-CC99)/CC99,\".\")))","v":4.8573513676147907E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BL99)+$I99*BC99,IF(D99=24,\".\",IFERROR((CD100-CD99)/CD99,\".\")))","v":4.1361269651729905E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BM99)+$I99*BG99,IF($D99=24,\".\",IFERROR((CE100-CE99)/CE99,\".\")))","v":7.4818628206482413E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BN99)+$I99*BH99,IF($D99=24,\".\",IFERROR((CF100-CF99)/CF99,\".\")))","v":6.1587742003648117E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BO99)+$I99*BI99,IF($D99=24,\".\",IFERROR((CG100-CG99)/CG99,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BP99,IF($D99=24,\".\",IFERROR((CH100-CH99)/CH99,\".\")))","v":-1.7479490790765183E-2},{"$f":"IFERROR(AW99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BQ99,IF(D99=24,\".\",IFERROR((CI100-CI99)/CI99,\".\")))","v":-0.15586125050010283},{"$f":"IFERROR(AW99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BR99,IF(D99=24,\".\",IFERROR((CJ100-CJ99)/CJ99,\".\")))","v":1.0013214804790985E-2},14455052.138893476,21125945.667054977,29568271.654403504,5455642.643317706,3388092.6882710215,0,2205788.6040933821,1142400.741926023,340261.30632509437,22116483.386304565,25656439.097252019,29908532.960728597,2.7601095134748975E-2,4.1189284956316762E-2,4.1004631293473558E-2,0.65358727634993896,0.82341690469889528,0.98862326992862293,0.24667767239596797,0.13205623256712617,0,9.9735051254093002E-2,4.4526862733978621E-2,1.1376730071377105E-2,7845.5066996468831,9101.2554442185246,10609.625030410996,3.2285105436093531E-2,4.6315370277023149E-2,4.5276016396309515E-2]
["Albania","ALB",2035,{"$f":"C100-'Initial Conditions and Settings'!$B$9","v":19},"ALB2035",1180.738037109375,{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Employment\n(thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,G99*F100/F99,\"\")),\".\")","v":1099.7521058886737},2807,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B100,Table1[Country Code],0)),MAX(IF(D100>0,K99*EXP(growthb),\".\"),0.001)),\".\")","v":81.828480483935977},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B100,Table1[Country Code],0))*EXP(D100*INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0))),\".\")","v":76.382163547180724},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B100,Table1[Country Code],0))*EXP(D100*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))),\".\")","v":76.382163547180724},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W2],MATCH($B100,Table1[Country Code],0)),IF($D100=1,Q99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))+growthdif),IF($D100>1,Q99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(T99-LN(Z99)+LN(Z98))+growthdif),\".\"))),\".\")","v":18491.466361630595},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W2],MATCH($B100,Table1[Country Code],0)),IF($D100=1,R99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))),IF($D100>1,R99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(U99-LN(AA99)+LN(AA98))),\".\"))),\".\")","v":16025.651201585473},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W2],MATCH($B100,Table1[Country Code],0)),IF($D100=1,S99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))-growthdif),IF($D100>1,S99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(V99-LN(AB99)+LN(AB98))-growthdif),\".\"))),\".\")","v":14502.710886879764},{"$f":"IFERROR(IF(IFERROR(AND(AC99/$G99=mininf,AF99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(W99/Z99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AC99/$G99>mininf,AF99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(W99/Z99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AC99/$G99=mininf,AF99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(Q100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0))))),\".\")","v":4.1359674637617139E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD99/$G99=mininf,AG99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(X99/AA99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AD99/$G99>mininf,AG99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(X99/AA99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AD99/$G99=mininf,AG99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(R100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0))))),\".\")","v":5.3496284752445791E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE99/$G99=mininf,AH99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(Y99/AB99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AE99/$G99>mininf,AH99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(Y99/AB99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AE99/$G99=mininf,AH99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(S100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B100,Table1[Country Code],0))))),\".\")","v":6.3897365094210665E-2},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,W99*EXP(T99),\"\")),\".\")","v":123232847.07541488},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,X99*EXP(U99),\"\")),\".\")","v":137803278.04429576},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,Y99*EXP(V99),\"\")),\".\")","v":155802887.60133535},752.95441275000019,943.35368884836828,1044.76450059424,355.5310705019528,251.41807268796205,0,397.42334224804733,691.93561616040608,1044.76450059424,346.79769313867348,156.39841704030539,54.987605294433706,0.36137538643483891,0.62917416793785141,0.95,0.32328291857614566,0.2286134041860273,0,0.31534169498901538,0.14221242787612118,5.0000000000000024E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,93169154.607820705,121835300.20755127,155802887.60133535,2.6163136588280622E-2,5.1670892125656565E-2,6.3897365094213399E-2,30063692.467594177,15967977.836744487,0,8.7039227291853649E-2,6.7315359321597157E-2,0,-1.3467636754564971E-2,2.7351169621532279E-2,-2.3636548168948224E-4,3.7408453949010045E-2,3.2995636817472196E-2,0,-2.480115544437389E-2,-0.19633782703897129,-2.3636548168859406E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BJ100)+$I100*BA100,IF(D100=24,\".\",IFERROR((CB101-CB100)/CB100,\".\")))","v":1.505352018501758E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BK100)+$I100*BB100,IF(D100=24,\".\",IFERROR((CC101-CC100)/CC100,\".\")))","v":4.8216801141754174E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BL100)+$I100*BC100,IF(D100=24,\".\",IFERROR((CD101-CD100)/CD100,\".\")))","v":4.0536270074421711E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BM100)+$I100*BG100,IF($D100=24,\".\",IFERROR((CE101-CE100)/CE100,\".\")))","v":7.3429610888591706E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BN100)+$I100*BH100,IF($D100=24,\".\",IFERROR((CF101-CF100)/CF100,\".\")))","v":6.1361268337694543E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BO100)+$I100*BI100,IF($D100=24,\".\",IFERROR((CG101-CG100)/CG100,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BP100,IF($D100=24,\".\",IFERROR((CH101-CH100)/CH100,\".\")))","v":-1.3595385176214022E-2},{"$f":"IFERROR(AW100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BQ100,IF(D100=24,\".\",IFERROR((CI101-CI100)/CI100,\".\")))","v":-0.18513205677081115},{"$f":"IFERROR(AW100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BR100,IF(D100=24,\".\",IFERROR((CJ101-CJ100)/CJ100,\".\")))","v":1.0969404786471551E-2},14697880.729013141,22177437.677081592,30816897.279425349,5879484.2688048892,3603317.2381779552,0,2167567.5578576126,977527.07582542673,343685.53101313137,22744932.555675644,26758281.991084974,31160582.81043848,2.7413322459599525E-2,4.1462214223621917E-2,4.0210162444834024E-2,0.64620463010981821,0.82880648632339038,0.98897050375777951,0.25849644769941316,0.13466175591461621,0,9.529892219076859E-2,3.6531757761993397E-2,1.1029496242220483E-2,8102.9328662898624,9532.6975386836384,11101.027007637505,3.2461410646405398E-2,4.7020479936934478E-2,4.485692117650153E-2]
["Albania","ALB",2036,{"$f":"C101-'Initial Conditions and Settings'!$B$9","v":20},"ALB2036",1180.458984375,{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Employment\n(thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,G100*F101/F100,\"\")),\".\")","v":1099.4921931708332},2794,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B101,Table1[Country Code],0)),MAX(IF(D101>0,K100*EXP(growthb),\".\"),0.001)),\".\")","v":82.033307612375594},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B101,Table1[Country Code],0))*EXP(D101*INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0))),\".\")","v":77.050032052329968},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B101,Table1[Country Code],0))*EXP(D101*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))),\".\")","v":77.050032052329968},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W2],MATCH($B101,Table1[Country Code],0)),IF($D101=1,Q100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))+growthdif),IF($D101>1,Q100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(T100-LN(Z100)+LN(Z99))+growthdif),\".\"))),\".\")","v":19026.457391842843},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W2],MATCH($B101,Table1[Country Code],0)),IF($D101=1,R100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))),IF($D101>1,R100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(U100-LN(AA100)+LN(AA99))),\".\"))),\".\")","v":16363.549505912015},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W2],MATCH($B101,Table1[Country Code],0)),IF($D101=1,S100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))-growthdif),IF($D101>1,S100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(V100-LN(AB100)+LN(AB99))-growthdif),\".\"))),\".\")","v":15038.090066747673},{"$f":"IFERROR(IF(IFERROR(AND(AC100/$G100=mininf,AF100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(W100/Z100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AC100/$G100>mininf,AF100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(W100/Z100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AC100/$G100=mininf,AF100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(Q101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0))))),\".\")","v":4.0488226707028424E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD100/$G100=mininf,AG100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(X100/AA100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AD100/$G100>mininf,AG100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(X100/AA100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AD100/$G100=mininf,AG100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(R101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0))))),\".\")","v":5.3182456400093198E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE100/$G100=mininf,AH100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(Y100/AB100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AE100/$G100>mininf,AH100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(Y100/AB100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AE100/$G100=mininf,AH100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(S101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B101,Table1[Country Code],0))))),\".\")","v":6.1379345142967459E-2},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,W100*EXP(T100),\"\")),\".\")","v":128436588.27457157},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,X100*EXP(U100),\"\")),\".\")","v":145375991.55252284},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,Y100*EXP(V100),\"\")),\".\")","v":166083227.36569893},761.18970266338704,970.97420506529602,1044.5175835122914,369.08283310798271,259.85215081681525,0,392.10686955540433,711.12205424848082,1044.5175835122914,338.30249050744612,128.51798810553714,54.974609658541794,0.35662542398287034,0.64677317280231972,0.94999999999999984,0.33568481468120492,0.2363383318506572,0,0.30768976133592474,0.11688849534702309,5.0000000000000121E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,95638919.443108097,128296119.60849068,166083227.36569893,2.450740643057614E-2,5.1315792070610655E-2,6.1379345142967168E-2,32797668.831463471,17079871.944032162,0,8.5681584564579083E-2,6.7093687775720667E-2,0,-1.5102897844019303E-2,2.6991958258867577E-2,-1.6515812117834372E-4,3.6071280289982077E-2,3.2769853963976914E-2,0,-2.3509124740143328E-2,-0.24866056469950415,-1.651581211792319E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BJ101)+$I101*BA101,IF(D101=24,\".\",IFERROR((CB102-CB101)/CB101,\".\")))","v":1.3408024561438173E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BK101)+$I101*BB101,IF(D101=24,\".\",IFERROR((CC102-CC101)/CC101,\".\")))","v":4.7859645432898869E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BL101)+$I101*BC101,IF(D101=24,\".\",IFERROR((CD102-CD101)/CD101,\".\")))","v":3.9312863779054165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BM101)+$I101*BG101,IF($D101=24,\".\",IFERROR((CE102-CE101)/CE101,\".\")))","v":7.2082202695440384E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BN101)+$I101*BH101,IF($D101=24,\".\",IFERROR((CF102-CF101)/CF101,\".\")))","v":6.1137541138008601E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BO101)+$I101*BI101,IF($D101=24,\".\",IFERROR((CG102-CG101)/CG101,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BP101,IF($D101=24,\".\",IFERROR((CH102-CH101)/CH101,\".\")))","v":-1.2303354471983515E-2},{"$f":"IFERROR(AW101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BQ101,IF(D101=24,\".\",IFERROR((CI102-CI101)/CI101,\".\")))","v":-0.2374547944313449},{"$f":"IFERROR(AW101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BR101,IF(D101=24,\".\",IFERROR((CJ102-CJ101)/CJ101,\".\")))","v":1.1040612146980025E-2},14920809.293289559,23272961.878881726,32091763.954510443,6327458.5305131534,3831345.8738927585,0,2138298.0579089872,812319.66090533929,347476.31000540097,23386565.881711699,27916627.413679823,32439240.264515843,2.693202114568418E-2,4.1379839851887819E-2,3.9010022602980039E-2,0.63800770787632555,0.83365950814951995,0.98928839556130133,0.27055954099961416,0.13724243323229318,0,9.1432751124060366E-2,2.9098058618186914E-2,1.0711604438698685E-2,8370.2812747715452,9991.6347221473952,11610.32221349887,3.2722567146217685E-2,4.7839845266075542E-2,4.4397329027464849E-2]
["Albania","ALB",2037,{"$f":"C102-'Initial Conditions and Settings'!$B$9","v":21},"ALB2037",1180.2640380859375,{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Employment\n(thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,G101*F102/F101,\"\")),\".\")","v":1099.3106181006708},2779,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B102,Table1[Country Code],0)),MAX(IF(D102>0,K101*EXP(growthb),\".\"),0.001)),\".\")","v":82.238647449254813},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B102,Table1[Country Code],0))*EXP(D102*INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0))),\".\")","v":77.723740249881942},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B102,Table1[Country Code],0))*EXP(D102*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))),\".\")","v":77.723740249881942},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W2],MATCH($B102,Table1[Country Code],0)),IF($D102=1,Q101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))+growthdif),IF($D102>1,Q101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(T101-LN(Z101)+LN(Z100))+growthdif),\".\"))),\".\")","v":19576.726304958116},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W2],MATCH($B102,Table1[Country Code],0)),IF($D102=1,R101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))),IF($D102>1,R101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(U101-LN(AA101)+LN(AA100))),\".\"))),\".\")","v":16708.606689268061},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W2],MATCH($B102,Table1[Country Code],0)),IF($D102=1,S101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))-growthdif),IF($D102>1,S101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(V101-LN(AB101)+LN(AB100))-growthdif),\".\"))),\".\")","v":15566.169627645393},{"$f":"IFERROR(IF(IFERROR(AND(AC101/$G101=mininf,AF101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(W101/Z101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AC101/$G101>mininf,AF101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(W101/Z101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AC101/$G101=mininf,AF101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(Q102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0))))),\".\")","v":3.9627196186912947E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD101/$G101=mininf,AG101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(X101/AA101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AD101/$G101>mininf,AG101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(X101/AA101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AD101/$G101=mininf,AG101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(R102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0))))),\".\")","v":5.2869524364395487E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE101/$G101=mininf,AH101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(Y101/AB101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AE101/$G101>mininf,AH101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(Y101/AB101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AE101/$G101=mininf,AH101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(S102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B102,Table1[Country Code],0))))),\".\")","v":5.9095778520165745E-2},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,W101*EXP(T101),\"\")),\".\")","v":133743466.07140437},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,X101*EXP(U101),\"\")),\".\")","v":153316726.24771875},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,Y101*EXP(V101),\"\")),\".\")","v":176596660.41233328},768.86856501896727,999.08655454184077,1044.3450871956372,382.63915043837721,268.50852731491477,0,386.22941458059,730.57802722692588,1044.3450871956372,330.44205308170353,100.22406355883004,54.965530905033575,0.35133783684168923,0.66457834136922922,0.95,0.3480719135593181,0.24425173640079023,0,0.30059024959899266,9.1169922229980604E-2,5.0000000000000031E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,98011738.370437384,135051585.26989025,176596660.41233328,2.2806931669006048E-2,5.0960217578037259E-2,5.9095778520166675E-2,35731727.700966984,18265140.977828503,0,8.4363385597210794E-2,6.6874845549076412E-2,0,-1.6782833933569385E-2,2.6632206682881687E-2,-9.6604806567590629E-5,3.4773619994636462E-2,3.25468346539175E-2,0,-2.2085745984048444E-2,-0.33747751985693419,-9.6604806567590629E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BJ102)+$I102*BA102,IF(D102=24,\".\",IFERROR((CB103-CB102)/CB102,\".\")))","v":1.1717819135878086E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BK102)+$I102*BB102,IF(D102=24,\".\",IFERROR((CC103-CC102)/CC102,\".\")))","v":4.7501982398619226E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BL102)+$I102*BC102,IF(D102=24,\".\",IFERROR((CD103-CD102)/CD102,\".\")))","v":3.8205357124959295E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BM102)+$I102*BG102,IF($D102=24,\".\",IFERROR((CE103-CE102)/CE102,\".\")))","v":7.0774273064083432E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BN102)+$I102*BH102,IF($D102=24,\".\",IFERROR((CF103-CF102)/CF102,\".\")))","v":6.0916610369656767E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BO102)+$I102*BI102,IF($D102=24,\".\",IFERROR((CG103-CG102)/CG102,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BP102,IF($D102=24,\".\",IFERROR((CH103-CH102)/CH102,\".\")))","v":-1.0879975715888631E-2},{"$f":"IFERROR(AW102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BQ102,IF(D102=24,\".\",IFERROR((CI103-CI102)/CI102,\".\")))","v":-0.32627174958877403},{"$f":"IFERROR(AW102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BR102,IF(D102=24,\".\",IFERROR((CJ103-CJ102)/CJ102,\".\")))","v":1.1109165461592555E-2},15122215.08033682,24413881.825512156,33378510.221578743,6800396.1120731207,4072893.521123237,0,2112150.9970429623,640621.71808725281,351333.9171614371,24034762.189452901,29127397.064722646,33729844.138740182,2.6441381697872249E-2,4.1157055023218321E-2,3.792312009124843E-2,0.62918097383850358,0.83817588544775201,0.98958388554313192,0.28294002072786545,0.139830329228288,0,8.7879005433631086E-2,2.199378532396001E-2,1.0416114456868034E-2,8648.7089562622896,10481.251192775331,12137.403432436193,3.2264055788987278E-2,4.7931097021718827E-2,4.3339115642964998E-2]
["Albania","ALB",2038,{"$f":"C103-'Initial Conditions and Settings'!$B$9","v":22},"ALB2038",1180.1500244140625,{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Employment\n(thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,G102*F103/F102,\"\")),\".\")","v":1099.2044245405382},2764,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B103,Table1[Country Code],0)),MAX(IF(D103>0,K102*EXP(growthb),\".\"),0.001)),\".\")","v":82.444501277948305},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B103,Table1[Country Code],0))*EXP(D103*INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0))),\".\")","v":78.40333920079712},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B103,Table1[Country Code],0))*EXP(D103*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))),\".\")","v":78.40333920079712},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W2],MATCH($B103,Table1[Country Code],0)),IF($D103=1,Q102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))+growthdif),IF($D103>1,Q102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(T102-LN(Z102)+LN(Z101))+growthdif),\".\"))),\".\")","v":20142.702829118451},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W2],MATCH($B103,Table1[Country Code],0)),IF($D103=1,R102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))),IF($D103>1,R102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(U102-LN(AA102)+LN(AA101))),\".\"))),\".\")","v":17060.975705199453},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W2],MATCH($B103,Table1[Country Code],0)),IF($D103=1,S102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))-growthdif),IF($D103>1,S102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(V102-LN(AB102)+LN(AB101))-growthdif),\".\"))),\".\")","v":16093.833470776248},{"$f":"IFERROR(IF(IFERROR(AND(AC102/$G102=mininf,AF102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(W102/Z102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AC102/$G102>mininf,AF102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(W102/Z102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AC102/$G102=mininf,AF102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(Q103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0))))),\".\")","v":3.8776453217647694E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD102/$G102=mininf,AG102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(X102/AA102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AD102/$G102>mininf,AG102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(X102/AA102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AD102/$G102=mininf,AG102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(R103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0))))),\".\")","v":5.2557483874852429E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE102/$G102=mininf,AH102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(Y102/AB102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AE102/$G102>mininf,AH102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(Y102/AB102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AE102/$G102=mininf,AH102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(S103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B103,Table1[Country Code],0))))),\".\")","v":5.698720843195057E-2},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,W102*EXP(T102),\"\")),\".\")","v":139149755.23470527},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,X102*EXP(U102),\"\")),\".\")","v":161640609.71101606},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,Y102*EXP(V102),\"\")),\".\")","v":187347307.95142341},775.98042921090132,1027.6877383877593,1044.2442033135112,396.17894840742485,277.39140054050307,0,379.80148080347641,750.29633784725627,1044.2442033135112,323.22399532963686,71.516686152778902,54.960221227026977,0.34552397381609112,0.68258125704040562,0.95,0.36042335671367554,0.25235651744801813,0,0.29405266947023329,6.5062225511576255E-2,5.0000000000000065E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,100272770.99181186,142112221.27288401,187347307.95142341,2.1056061785003521E-2,6.0382306177473311E-2,5.6987208431948488E-2,38876984.242893413,19528388.438132048,0,8.3082704377964944E-2,-6.3078338631576969E-3,0,-1.8513129803843675E-2,3.6050049663812977E-2,-5.9374179613769229E-5,3.3513512789116184E-2,-4.0640090376813376E-2,0,-2.0633708639167025E-2,-0.26338049627550664,-5.9374179612881051E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BJ103)+$I103*BA103,IF(D103=24,\".\",IFERROR((CB104-CB103)/CB103,\".\")))","v":9.9772362587396777E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BK103)+$I103*BB103,IF(D103=24,\".\",IFERROR((CC104-CC103)/CC103,\".\")))","v":5.6921948188802897E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BL103)+$I103*BC103,IF(D103=24,\".\",IFERROR((CD104-CD103)/CD103,\".\")))","v":3.7169687394327112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BM103)+$I103*BG103,IF($D103=24,\".\",IFERROR((CE104-CE103)/CE103,\".\")))","v":6.9503878851700424E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BN103)+$I103*BH103,IF($D103=24,\".\",IFERROR((CF104-CF103)/CF103,\".\")))","v":-1.2268191851825669E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BO103)+$I103*BI103,IF($D103=24,\".\",IFERROR((CG104-CG103)/CG103,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BP103,IF($D103=24,\".\",IFERROR((CH104-CH103)/CH103,\".\")))","v":-9.4279383710071576E-3},{"$f":"IFERROR(AW103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BQ103,IF(D103=24,\".\",IFERROR((CI104-CI103)/CI103,\".\")))","v":-0.25217472600734736},{"$f":"IFERROR(AW103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BR103,IF(D103=24,\".\",IFERROR((CJ104-CJ103)/CJ103,\".\")))","v":1.1146396088546376E-2},15300456.723767122,25601575.18342432,34678421.803936444,7299129.7982166652,4328713.1163643273,0,2089295.4050878652,462278.43825062527,355258.70396822999,24688881.927071653,30392566.73803927,35033680.507904671,2.5933793129678619E-2,4.2365987899370877E-2,3.6905798456360883E-2,0.61973064511236486,0.84236304896820202,0.98985950951148083,0.2956444046262412,0.14242670432130761,0,8.4624950261393883E-2,1.5210246710490516E-2,1.0140490488519262E-2,8932.3017102285285,10995.863508697275,12674.992947867102,3.215474622300718E-2,4.9069036582672254E-2,4.2714700106943226E-2]
["Albania","ALB",2039,{"$f":"C104-'Initial Conditions and Settings'!$B$9","v":23},"ALB2039",1180.0799560546875,{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Employment\n(thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,G103*F104/F103,\"\")),\".\")","v":1099.1391621170735},2748,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B104,Table1[Country Code],0)),MAX(IF(D104>0,K103*EXP(growthb),\".\"),0.001)),\".\")","v":82.650870385043149},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B104,Table1[Country Code],0))*EXP(D104*INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0))),\".\")","v":79.088880412501624},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B104,Table1[Country Code],0))*EXP(D104*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))),\".\")","v":79.088880412501624},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W2],MATCH($B104,Table1[Country Code],0)),IF($D104=1,Q103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))+growthdif),IF($D104>1,Q103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(T103-LN(Z103)+LN(Z102))+growthdif),\".\"))),\".\")","v":20724.828923478297},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W2],MATCH($B104,Table1[Country Code],0)),IF($D104=1,R103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))),IF($D104>1,R103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(U103-LN(AA103)+LN(AA102))),\".\"))),\".\")","v":17420.812837837631},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W2],MATCH($B104,Table1[Country Code],0)),IF($D104=1,S103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))-growthdif),IF($D104>1,S103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(V103-LN(AB103)+LN(AB102))-growthdif),\".\"))),\".\")","v":16621.280983416269},{"$f":"IFERROR(IF(IFERROR(AND(AC103/$G103=mininf,AF103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(W103/Z103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AC103/$G103>mininf,AF103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(W103/Z103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AC103/$G103=mininf,AF103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(Q104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0))))),\".\")","v":3.7935868306068779E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD103/$G103=mininf,AG103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(X103/AA103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AD103/$G103>mininf,AG103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(X103/AA103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AD103/$G103=mininf,AG103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(R104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0))))),\".\")","v":5.2246330078787359E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE103/$G103=mininf,AH103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(Y103/AB103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AE103/$G103>mininf,AH103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(Y103/AB103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AE103/$G103=mininf,AH103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(S104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B104,Table1[Country Code],0))))),\".\")","v":5.5033439195297754E-2},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,W103*EXP(T103),\"\")),\".\")","v":144651468.31527108},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,X103*EXP(U103),\"\")),\".\")","v":170363245.568396},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,Y103*EXP(V103),\"\")),\".\")","v":198333779.1084713},782.51614104708494,1044.1822040112197,1044.1822040112197,409.68128833728252,266.34418922420463,0,372.83485270980248,777.83801478701503,1044.1822040112197,316.62302106998857,54.956958105853801,54.956958105853801,0.33920623116701426,0.70767928356661036,0.94999999999999984,0.37272922524950097,0.24232071643338943,0,0.28806454358348466,5.0000000000000114E-2,5.0000000000000114E-2,null,2.5000000000001688E-3,2.5000000000003908E-3,102406505.8462272,150957651.27047694,198333779.1084713,1.9248398371111364E-2,6.3134138964723974E-2,5.5033439195298683E-2,42244962.469043881,19405594.297919065,0,8.1837782559741612E-2,-3.6759638330607913E-2,0,-2.0300219973326428E-2,2.681044357614315E-2,-9.4033570054108395E-5,3.2289164215304034E-2,-8.3083333719192076E-2,0,-1.9309475898527495E-2,-9.4033570054996574E-5,-9.4033570054996574E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BJ104)+$I104*BA104,IF(D104=24,\".\",IFERROR((CB105-CB104)/CB104,\".\")))","v":8.1798594670522227E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BK104)+$I104*BB104,IF(D104=24,\".\",IFERROR((CC105-CC104)/CC104,\".\")))","v":5.3678061538593315E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BL104)+$I104*BC104,IF(D104=24,\".\",IFERROR((CD105-CD104)/CD104,\".\")))","v":3.617547308078204E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BM104)+$I104*BG104,IF($D104=24,\".\",IFERROR((CE105-CE104)/CE104,\".\")))","v":6.8269243655682738E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BN104)+$I104*BH104,IF($D104=24,\".\",IFERROR((CF105-CF104)/CF104,\".\")))","v":-4.8715715756740073E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BO104)+$I104*BI104,IF($D104=24,\".\",IFERROR((CG105-CG104)/CG104,\".\")))","v":1.1205770268159923E-2},{"$f":"IFERROR(AV104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BP104,IF($D104=24,\".\",IFERROR((CH105-CH104)/CH104,\".\")))","v":-8.1037056303675716E-3},{"$f":"IFERROR(AW104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BQ104,IF(D104=24,\".\",IFERROR((CI105-CI104)/CI104,\".\")))","v":1.1111736698105149E-2},{"$f":"IFERROR(AW104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BR104,IF(D104=24,\".\",IFERROR((CJ105-CJ104)/CJ104,\".\")))","v":1.1111736698105149E-2},15453877.078241771,27101140.947519541,35991663.093015142,7824493.5647867965,4275932.0594457556,0,2069690.2202258764,359240.70947420486,359240.70947420486,25348060.863254447,31736313.7164395,36350903.802489348,2.5398812302064536E-2,3.9400398549474518E-2,3.5927778704622659E-2,0.60966703376684417,0.85394734844334086,0.99011742014927273,0.3086821357656393,0.13473310409175879,0,8.1650830467516408E-2,1.1319547464900347E-2,9.8825798507272238E-3,9224.1851758567864,11548.87689826765,13228.130932492484,3.2027191538499977E-2,4.6205725636729866E-2,4.213635895149892E-2]
["Albania","ALB",2040,{"$f":"C105-'Initial Conditions and Settings'!$B$9","v":24},"ALB2040",1179.968994140625,{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Employment\n(thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,G104*F105/F104,\"\")),\".\")","v":1099.0358109969873},2731,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B105,Table1[Country Code],0)),MAX(IF(D105>0,K104*EXP(growthb),\".\"),0.001)),\".\")","v":82.857756060346944},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B105,Table1[Country Code],0))*EXP(D105*INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0))),\".\")","v":79.780415842790887},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B105,Table1[Country Code],0))*EXP(D105*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))),\".\")","v":79.780415842790887},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W2],MATCH($B105,Table1[Country Code],0)),IF($D105=1,Q104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))+growthdif),IF($D105>1,Q104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(T104-LN(Z104)+LN(Z103))+growthdif),\".\"))),\".\")","v":21323.559170736971},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W2],MATCH($B105,Table1[Country Code],0)),IF($D105=1,R104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))),IF($D105>1,R104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(U104-LN(AA104)+LN(AA103))),\".\"))),\".\")","v":17895.213045984085},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W2],MATCH($B105,Table1[Country Code],0)),IF($D105=1,S104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))-growthdif),IF($D105>1,S104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(V104-LN(AB104)+LN(AB103))-growthdif),\".\"))),\".\")","v":17148.934411258368},{"$f":"IFERROR(IF(IFERROR(AND(AC104/$G104=mininf,AF104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(W104/Z104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AC104/$G104>mininf,AF104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(W104/Z104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AC104/$G104=mininf,AF104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(Q105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0))))),\".\")","v":3.710531230620627E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD104/$G104=mininf,AG104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(X104/AA104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AD104/$G104>mininf,AG104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(X104/AA104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AD104/$G104=mininf,AG104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(R105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0))))),\".\")","v":5.1401514866152118E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE104/$G104=mininf,AH104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(Y104/AB104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AE104/$G104>mininf,AH104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(Y104/AB104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AE104/$G104=mininf,AH104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(S105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B105,Table1[Country Code],0))))),\".\")","v":5.3217359149062268E-2},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,W104*EXP(T104),\"\")),\".\")","v":150244362.28637478},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,X104*EXP(U104),\"\")),\".\")","v":179500721.27894005},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,Y104*EXP(V104),\"\")),\".\")","v":209554700.11356202},788.46796524916567,1044.0840204471378,1044.0840204471378,423.12543685080874,245.10975334944678,0,365.34252839835688,798.97426709769115,1044.0840204471378,310.56784574782159,54.95179054984942,54.95179054984942,0.33242095002067085,0.72697746434022359,0.95,0.38499695152514801,0.22302253565977628,0,0.28258209845418131,5.0000000000000044E-2,5.0000000000000051E-2,null,2.5000000000000001E-3,2.5000000000000001E-3,104396760.22222964,160795517.6880998,209554700.11356202,".",".",".",45847602.064145133,18705203.59084025,0,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BJ105)+$I105*BA105,IF(D105=24,\".\",IFERROR((CB106-CB105)/CB105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BK105)+$I105*BB105,IF(D105=24,\".\",IFERROR((CC106-CC105)/CC105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BL105)+$I105*BC105,IF(D105=24,\".\",IFERROR((CD106-CD105)/CD105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BM105)+$I105*BG105,IF($D105=24,\".\",IFERROR((CE106-CE105)/CE105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BN105)+$I105*BH105,IF($D105=24,\".\",IFERROR((CF106-CF105)/CF105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BO105)+$I105*BI105,IF($D105=24,\".\",IFERROR((CG106-CG105)/CG105,\".\")))","v":"."},{"$f":"IFERROR(AV105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BP105,IF($D105=24,\".\",IFERROR((CH106-CH105)/CH105,\".\")))","v":"."},{"$f":"IFERROR(AW105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BQ105,IF(D105=24,\".\",IFERROR((CI106-CI105)/CI105,\".\")))","v":"."},{"$f":"IFERROR(AW105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BR105,IF(D105=24,\".\",IFERROR((CJ106-CJ105)/CJ105,\".\")))","v":"."},15580806.043778028,28595629.455944352,37317515.615253352,8377321.7052661916,4072619.4358575903,0,2052985.8350598845,363254.75787220901,363254.75787220901,26011113.584104106,33031503.649674151,37680770.373125561,".",".",".",0.59900572858594414,0.86570777277426314,0.99035967804598579,0.3220670148618987,0.12329500585413906,0,7.8927256552157141E-2,1.0997221371597851E-2,9.6403219540141683E-3,9524.3916455891995,12095.02147553063,13797.42598796249,".",".","."]
["Andorra","AND",2015,{"$f":"C106-'Initial Conditions and Settings'!$B$9","v":-1},"AND2015",".",{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Employment\n(thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,G105*F106/F105,\"\")),\".\")","v":""},78.013999999999996,0.5,".",{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B106,Table1[Country Code],0)),MAX(IF(D106>0,K105*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B106,Table1[Country Code],0))*EXP(D106*INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B106,Table1[Country Code],0))*EXP(D106*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W2],MATCH($B106,Table1[Country Code],0)),IF($D106=1,Q105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))+growthdif),IF($D106>1,Q105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(T105-LN(Z105)+LN(Z104))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W2],MATCH($B106,Table1[Country Code],0)),IF($D106=1,R105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))),IF($D106>1,R105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(U105-LN(AA105)+LN(AA104))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W2],MATCH($B106,Table1[Country Code],0)),IF($D106=1,S105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))-growthdif),IF($D106>1,S105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(V105-LN(AB105)+LN(AB104))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC105/$G105=mininf,AF105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(W105/Z105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AC105/$G105>mininf,AF105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(W105/Z105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AC105/$G105=mininf,AF105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(Q106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD105/$G105=mininf,AG105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(X105/AA105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AD105/$G105>mininf,AG105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(X105/AA105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AD105/$G105=mininf,AG105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(R106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE105/$G105=mininf,AH105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(Y105/AB105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AE105/$G105>mininf,AH105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(Y105/AB105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AE105/$G105=mininf,AH105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(S106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,W105*EXP(T105),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,X105*EXP(U105),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,Y105*EXP(V105),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BJ106)+$I106*BA106,IF(D106=24,\".\",IFERROR((CB107-CB106)/CB106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BK106)+$I106*BB106,IF(D106=24,\".\",IFERROR((CC107-CC106)/CC106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BL106)+$I106*BC106,IF(D106=24,\".\",IFERROR((CD107-CD106)/CD106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BM106)+$I106*BG106,IF($D106=24,\".\",IFERROR((CE107-CE106)/CE106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BN106)+$I106*BH106,IF($D106=24,\".\",IFERROR((CF107-CF106)/CF106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BO106)+$I106*BI106,IF($D106=24,\".\",IFERROR((CG107-CG106)/CG106,\".\")))","v":"."},{"$f":"IFERROR(AV106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BP106,IF($D106=24,\".\",IFERROR((CH107-CH106)/CH106,\".\")))","v":"."},{"$f":"IFERROR(AW106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BQ106,IF(D106=24,\".\",IFERROR((CI107-CI106)/CI106,\".\")))","v":"."},{"$f":"IFERROR(AW106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BR106,IF(D106=24,\".\",IFERROR((CJ107-CJ106)/CJ106,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2016,{"$f":"C107-'Initial Conditions and Settings'!$B$9","v":0},"AND2016",".",{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Employment\n(thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,G106*F107/F106,\"\")),\".\")","v":"."},77.281000000000006,0.5,0.71,{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B107,Table1[Country Code],0)),MAX(IF(D107>0,K106*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B107,Table1[Country Code],0))*EXP(D107*INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B107,Table1[Country Code],0))*EXP(D107*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W2],MATCH($B107,Table1[Country Code],0)),IF($D107=1,Q106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))+growthdif),IF($D107>1,Q106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(T106-LN(Z106)+LN(Z105))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W2],MATCH($B107,Table1[Country Code],0)),IF($D107=1,R106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))),IF($D107>1,R106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(U106-LN(AA106)+LN(AA105))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W2],MATCH($B107,Table1[Country Code],0)),IF($D107=1,S106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))-growthdif),IF($D107>1,S106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(V106-LN(AB106)+LN(AB105))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC106/$G106=mininf,AF106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(W106/Z106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AC106/$G106>mininf,AF106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(W106/Z106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AC106/$G106=mininf,AF106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(Q107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD106/$G106=mininf,AG106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(X106/AA106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AD106/$G106>mininf,AG106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(X106/AA106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AD106/$G106=mininf,AG106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(R107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE106/$G106=mininf,AH106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(Y106/AB106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AE106/$G106>mininf,AH106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(Y106/AB106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AE106/$G106=mininf,AH106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(S107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,W106*EXP(T106),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,X106*EXP(U106),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,Y106*EXP(V106),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BJ107)+$I107*BA107,IF(D107=24,\".\",IFERROR((CB108-CB107)/CB107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BK107)+$I107*BB107,IF(D107=24,\".\",IFERROR((CC108-CC107)/CC107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BL107)+$I107*BC107,IF(D107=24,\".\",IFERROR((CD108-CD107)/CD107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BM107)+$I107*BG107,IF($D107=24,\".\",IFERROR((CE108-CE107)/CE107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BN107)+$I107*BH107,IF($D107=24,\".\",IFERROR((CF108-CF107)/CF107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BO107)+$I107*BI107,IF($D107=24,\".\",IFERROR((CG108-CG107)/CG107,\".\")))","v":"."},{"$f":"IFERROR(AV107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BP107,IF($D107=24,\".\",IFERROR((CH108-CH107)/CH107,\".\")))","v":"."},{"$f":"IFERROR(AW107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BQ107,IF(D107=24,\".\",IFERROR((CI108-CI107)/CI107,\".\")))","v":"."},{"$f":"IFERROR(AW107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BR107,IF(D107=24,\".\",IFERROR((CJ108-CJ107)/CJ107,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2017,{"$f":"C108-'Initial Conditions and Settings'!$B$9","v":1},"AND2017",".",{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Employment\n(thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,G107*F108/F107,\"\")),\".\")","v":"."},76.965000000000003,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B108,Table1[Country Code],0)),MAX(IF(D108>0,K107*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B108,Table1[Country Code],0))*EXP(D108*INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B108,Table1[Country Code],0))*EXP(D108*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W2],MATCH($B108,Table1[Country Code],0)),IF($D108=1,Q107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))+growthdif),IF($D108>1,Q107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(T107-LN(Z107)+LN(Z106))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W2],MATCH($B108,Table1[Country Code],0)),IF($D108=1,R107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))),IF($D108>1,R107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(U107-LN(AA107)+LN(AA106))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W2],MATCH($B108,Table1[Country Code],0)),IF($D108=1,S107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))-growthdif),IF($D108>1,S107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(V107-LN(AB107)+LN(AB106))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC107/$G107=mininf,AF107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(W107/Z107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AC107/$G107>mininf,AF107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(W107/Z107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AC107/$G107=mininf,AF107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(Q108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD107/$G107=mininf,AG107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(X107/AA107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AD107/$G107>mininf,AG107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(X107/AA107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AD107/$G107=mininf,AG107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(R108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE107/$G107=mininf,AH107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(Y107/AB107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AE107/$G107>mininf,AH107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(Y107/AB107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AE107/$G107=mininf,AH107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(S108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,W107*EXP(T107),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,X107*EXP(U107),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,Y107*EXP(V107),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BJ108)+$I108*BA108,IF(D108=24,\".\",IFERROR((CB109-CB108)/CB108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BK108)+$I108*BB108,IF(D108=24,\".\",IFERROR((CC109-CC108)/CC108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BL108)+$I108*BC108,IF(D108=24,\".\",IFERROR((CD109-CD108)/CD108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BM108)+$I108*BG108,IF($D108=24,\".\",IFERROR((CE109-CE108)/CE108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BN108)+$I108*BH108,IF($D108=24,\".\",IFERROR((CF109-CF108)/CF108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BO108)+$I108*BI108,IF($D108=24,\".\",IFERROR((CG109-CG108)/CG108,\".\")))","v":"."},{"$f":"IFERROR(AV108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BP108,IF($D108=24,\".\",IFERROR((CH109-CH108)/CH108,\".\")))","v":"."},{"$f":"IFERROR(AW108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BQ108,IF(D108=24,\".\",IFERROR((CI109-CI108)/CI108,\".\")))","v":"."},{"$f":"IFERROR(AW108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BR108,IF(D108=24,\".\",IFERROR((CJ109-CJ108)/CJ108,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2018,{"$f":"C109-'Initial Conditions and Settings'!$B$9","v":2},"AND2018",".",{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Employment\n(thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,G108*F109/F108,\"\")),\".\")","v":"."},77,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B109,Table1[Country Code],0)),MAX(IF(D109>0,K108*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B109,Table1[Country Code],0))*EXP(D109*INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B109,Table1[Country Code],0))*EXP(D109*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W2],MATCH($B109,Table1[Country Code],0)),IF($D109=1,Q108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))+growthdif),IF($D109>1,Q108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(T108-LN(Z108)+LN(Z107))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W2],MATCH($B109,Table1[Country Code],0)),IF($D109=1,R108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))),IF($D109>1,R108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(U108-LN(AA108)+LN(AA107))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W2],MATCH($B109,Table1[Country Code],0)),IF($D109=1,S108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))-growthdif),IF($D109>1,S108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(V108-LN(AB108)+LN(AB107))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC108/$G108=mininf,AF108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(W108/Z108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AC108/$G108>mininf,AF108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(W108/Z108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AC108/$G108=mininf,AF108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(Q109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD108/$G108=mininf,AG108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(X108/AA108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AD108/$G108>mininf,AG108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(X108/AA108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AD108/$G108=mininf,AG108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(R109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE108/$G108=mininf,AH108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(Y108/AB108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AE108/$G108>mininf,AH108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(Y108/AB108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AE108/$G108=mininf,AH108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(S109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,W108*EXP(T108),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,X108*EXP(U108),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,Y108*EXP(V108),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BJ109)+$I109*BA109,IF(D109=24,\".\",IFERROR((CB110-CB109)/CB109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BK109)+$I109*BB109,IF(D109=24,\".\",IFERROR((CC110-CC109)/CC109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BL109)+$I109*BC109,IF(D109=24,\".\",IFERROR((CD110-CD109)/CD109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BM109)+$I109*BG109,IF($D109=24,\".\",IFERROR((CE110-CE109)/CE109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BN109)+$I109*BH109,IF($D109=24,\".\",IFERROR((CF110-CF109)/CF109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BO109)+$I109*BI109,IF($D109=24,\".\",IFERROR((CG110-CG109)/CG109,\".\")))","v":"."},{"$f":"IFERROR(AV109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BP109,IF($D109=24,\".\",IFERROR((CH110-CH109)/CH109,\".\")))","v":"."},{"$f":"IFERROR(AW109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BQ109,IF(D109=24,\".\",IFERROR((CI110-CI109)/CI109,\".\")))","v":"."},{"$f":"IFERROR(AW109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BR109,IF(D109=24,\".\",IFERROR((CJ110-CJ109)/CJ109,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2019,{"$f":"C110-'Initial Conditions and Settings'!$B$9","v":3},"AND2019",".",{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Employment\n(thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,G109*F110/F109,\"\")),\".\")","v":"."},77,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B110,Table1[Country Code],0)),MAX(IF(D110>0,K109*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B110,Table1[Country Code],0))*EXP(D110*INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B110,Table1[Country Code],0))*EXP(D110*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W2],MATCH($B110,Table1[Country Code],0)),IF($D110=1,Q109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))+growthdif),IF($D110>1,Q109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(T109-LN(Z109)+LN(Z108))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W2],MATCH($B110,Table1[Country Code],0)),IF($D110=1,R109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))),IF($D110>1,R109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(U109-LN(AA109)+LN(AA108))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W2],MATCH($B110,Table1[Country Code],0)),IF($D110=1,S109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))-growthdif),IF($D110>1,S109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(V109-LN(AB109)+LN(AB108))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC109/$G109=mininf,AF109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(W109/Z109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AC109/$G109>mininf,AF109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(W109/Z109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AC109/$G109=mininf,AF109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(Q110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD109/$G109=mininf,AG109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(X109/AA109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AD109/$G109>mininf,AG109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(X109/AA109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AD109/$G109=mininf,AG109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(R110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE109/$G109=mininf,AH109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(Y109/AB109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AE109/$G109>mininf,AH109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(Y109/AB109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AE109/$G109=mininf,AH109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(S110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,W109*EXP(T109),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,X109*EXP(U109),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,Y109*EXP(V109),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BJ110)+$I110*BA110,IF(D110=24,\".\",IFERROR((CB111-CB110)/CB110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BK110)+$I110*BB110,IF(D110=24,\".\",IFERROR((CC111-CC110)/CC110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BL110)+$I110*BC110,IF(D110=24,\".\",IFERROR((CD111-CD110)/CD110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BM110)+$I110*BG110,IF($D110=24,\".\",IFERROR((CE111-CE110)/CE110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BN110)+$I110*BH110,IF($D110=24,\".\",IFERROR((CF111-CF110)/CF110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BO110)+$I110*BI110,IF($D110=24,\".\",IFERROR((CG111-CG110)/CG110,\".\")))","v":"."},{"$f":"IFERROR(AV110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BP110,IF($D110=24,\".\",IFERROR((CH111-CH110)/CH110,\".\")))","v":"."},{"$f":"IFERROR(AW110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BQ110,IF(D110=24,\".\",IFERROR((CI111-CI110)/CI110,\".\")))","v":"."},{"$f":"IFERROR(AW110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BR110,IF(D110=24,\".\",IFERROR((CJ111-CJ110)/CJ110,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2020,{"$f":"C111-'Initial Conditions and Settings'!$B$9","v":4},"AND2020",".",{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Employment\n(thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,G110*F111/F110,\"\")),\".\")","v":"."},77,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B111,Table1[Country Code],0)),MAX(IF(D111>0,K110*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B111,Table1[Country Code],0))*EXP(D111*INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B111,Table1[Country Code],0))*EXP(D111*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W2],MATCH($B111,Table1[Country Code],0)),IF($D111=1,Q110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))+growthdif),IF($D111>1,Q110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(T110-LN(Z110)+LN(Z109))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W2],MATCH($B111,Table1[Country Code],0)),IF($D111=1,R110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))),IF($D111>1,R110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(U110-LN(AA110)+LN(AA109))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W2],MATCH($B111,Table1[Country Code],0)),IF($D111=1,S110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))-growthdif),IF($D111>1,S110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(V110-LN(AB110)+LN(AB109))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC110/$G110=mininf,AF110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(W110/Z110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AC110/$G110>mininf,AF110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(W110/Z110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AC110/$G110=mininf,AF110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(Q111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD110/$G110=mininf,AG110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(X110/AA110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AD110/$G110>mininf,AG110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(X110/AA110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AD110/$G110=mininf,AG110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(R111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE110/$G110=mininf,AH110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(Y110/AB110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AE110/$G110>mininf,AH110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(Y110/AB110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AE110/$G110=mininf,AH110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(S111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,W110*EXP(T110),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,X110*EXP(U110),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,Y110*EXP(V110),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BJ111)+$I111*BA111,IF(D111=24,\".\",IFERROR((CB112-CB111)/CB111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BK111)+$I111*BB111,IF(D111=24,\".\",IFERROR((CC112-CC111)/CC111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BL111)+$I111*BC111,IF(D111=24,\".\",IFERROR((CD112-CD111)/CD111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BM111)+$I111*BG111,IF($D111=24,\".\",IFERROR((CE112-CE111)/CE111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BN111)+$I111*BH111,IF($D111=24,\".\",IFERROR((CF112-CF111)/CF111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BO111)+$I111*BI111,IF($D111=24,\".\",IFERROR((CG112-CG111)/CG111,\".\")))","v":"."},{"$f":"IFERROR(AV111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BP111,IF($D111=24,\".\",IFERROR((CH112-CH111)/CH111,\".\")))","v":"."},{"$f":"IFERROR(AW111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BQ111,IF(D111=24,\".\",IFERROR((CI112-CI111)/CI111,\".\")))","v":"."},{"$f":"IFERROR(AW111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BR111,IF(D111=24,\".\",IFERROR((CJ112-CJ111)/CJ111,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2021,{"$f":"C112-'Initial Conditions and Settings'!$B$9","v":5},"AND2021",".",{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Employment\n(thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,G111*F112/F111,\"\")),\".\")","v":"."},77,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B112,Table1[Country Code],0)),MAX(IF(D112>0,K111*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B112,Table1[Country Code],0))*EXP(D112*INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B112,Table1[Country Code],0))*EXP(D112*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W2],MATCH($B112,Table1[Country Code],0)),IF($D112=1,Q111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))+growthdif),IF($D112>1,Q111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(T111-LN(Z111)+LN(Z110))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W2],MATCH($B112,Table1[Country Code],0)),IF($D112=1,R111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))),IF($D112>1,R111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(U111-LN(AA111)+LN(AA110))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W2],MATCH($B112,Table1[Country Code],0)),IF($D112=1,S111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))-growthdif),IF($D112>1,S111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(V111-LN(AB111)+LN(AB110))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC111/$G111=mininf,AF111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(W111/Z111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AC111/$G111>mininf,AF111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(W111/Z111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AC111/$G111=mininf,AF111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(Q112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD111/$G111=mininf,AG111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(X111/AA111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AD111/$G111>mininf,AG111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(X111/AA111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AD111/$G111=mininf,AG111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(R112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE111/$G111=mininf,AH111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(Y111/AB111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AE111/$G111>mininf,AH111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(Y111/AB111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AE111/$G111=mininf,AH111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(S112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,W111*EXP(T111),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,X111*EXP(U111),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,Y111*EXP(V111),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BJ112)+$I112*BA112,IF(D112=24,\".\",IFERROR((CB113-CB112)/CB112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BK112)+$I112*BB112,IF(D112=24,\".\",IFERROR((CC113-CC112)/CC112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BL112)+$I112*BC112,IF(D112=24,\".\",IFERROR((CD113-CD112)/CD112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BM112)+$I112*BG112,IF($D112=24,\".\",IFERROR((CE113-CE112)/CE112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BN112)+$I112*BH112,IF($D112=24,\".\",IFERROR((CF113-CF112)/CF112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BO112)+$I112*BI112,IF($D112=24,\".\",IFERROR((CG113-CG112)/CG112,\".\")))","v":"."},{"$f":"IFERROR(AV112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BP112,IF($D112=24,\".\",IFERROR((CH113-CH112)/CH112,\".\")))","v":"."},{"$f":"IFERROR(AW112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BQ112,IF(D112=24,\".\",IFERROR((CI113-CI112)/CI112,\".\")))","v":"."},{"$f":"IFERROR(AW112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BR112,IF(D112=24,\".\",IFERROR((CJ113-CJ112)/CJ112,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2022,{"$f":"C113-'Initial Conditions and Settings'!$B$9","v":6},"AND2022",".",{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Employment\n(thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,G112*F113/F112,\"\")),\".\")","v":"."},77,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B113,Table1[Country Code],0)),MAX(IF(D113>0,K112*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B113,Table1[Country Code],0))*EXP(D113*INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B113,Table1[Country Code],0))*EXP(D113*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W2],MATCH($B113,Table1[Country Code],0)),IF($D113=1,Q112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))+growthdif),IF($D113>1,Q112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(T112-LN(Z112)+LN(Z111))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W2],MATCH($B113,Table1[Country Code],0)),IF($D113=1,R112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))),IF($D113>1,R112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(U112-LN(AA112)+LN(AA111))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W2],MATCH($B113,Table1[Country Code],0)),IF($D113=1,S112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))-growthdif),IF($D113>1,S112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(V112-LN(AB112)+LN(AB111))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC112/$G112=mininf,AF112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(W112/Z112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AC112/$G112>mininf,AF112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(W112/Z112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AC112/$G112=mininf,AF112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(Q113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD112/$G112=mininf,AG112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(X112/AA112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AD112/$G112>mininf,AG112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(X112/AA112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AD112/$G112=mininf,AG112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(R113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE112/$G112=mininf,AH112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(Y112/AB112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AE112/$G112>mininf,AH112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(Y112/AB112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AE112/$G112=mininf,AH112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(S113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,W112*EXP(T112),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,X112*EXP(U112),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,Y112*EXP(V112),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BJ113)+$I113*BA113,IF(D113=24,\".\",IFERROR((CB114-CB113)/CB113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BK113)+$I113*BB113,IF(D113=24,\".\",IFERROR((CC114-CC113)/CC113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BL113)+$I113*BC113,IF(D113=24,\".\",IFERROR((CD114-CD113)/CD113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BM113)+$I113*BG113,IF($D113=24,\".\",IFERROR((CE114-CE113)/CE113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BN113)+$I113*BH113,IF($D113=24,\".\",IFERROR((CF114-CF113)/CF113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BO113)+$I113*BI113,IF($D113=24,\".\",IFERROR((CG114-CG113)/CG113,\".\")))","v":"."},{"$f":"IFERROR(AV113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BP113,IF($D113=24,\".\",IFERROR((CH114-CH113)/CH113,\".\")))","v":"."},{"$f":"IFERROR(AW113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BQ113,IF(D113=24,\".\",IFERROR((CI114-CI113)/CI113,\".\")))","v":"."},{"$f":"IFERROR(AW113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BR113,IF(D113=24,\".\",IFERROR((CJ114-CJ113)/CJ113,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2023,{"$f":"C114-'Initial Conditions and Settings'!$B$9","v":7},"AND2023",".",{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Employment\n(thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,G113*F114/F113,\"\")),\".\")","v":"."},78,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B114,Table1[Country Code],0)),MAX(IF(D114>0,K113*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B114,Table1[Country Code],0))*EXP(D114*INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B114,Table1[Country Code],0))*EXP(D114*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W2],MATCH($B114,Table1[Country Code],0)),IF($D114=1,Q113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))+growthdif),IF($D114>1,Q113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(T113-LN(Z113)+LN(Z112))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W2],MATCH($B114,Table1[Country Code],0)),IF($D114=1,R113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))),IF($D114>1,R113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(U113-LN(AA113)+LN(AA112))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W2],MATCH($B114,Table1[Country Code],0)),IF($D114=1,S113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))-growthdif),IF($D114>1,S113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(V113-LN(AB113)+LN(AB112))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC113/$G113=mininf,AF113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(W113/Z113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AC113/$G113>mininf,AF113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(W113/Z113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AC113/$G113=mininf,AF113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(Q114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD113/$G113=mininf,AG113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(X113/AA113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AD113/$G113>mininf,AG113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(X113/AA113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AD113/$G113=mininf,AG113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(R114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE113/$G113=mininf,AH113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(Y113/AB113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AE113/$G113>mininf,AH113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(Y113/AB113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AE113/$G113=mininf,AH113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(S114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,W113*EXP(T113),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,X113*EXP(U113),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,Y113*EXP(V113),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BJ114)+$I114*BA114,IF(D114=24,\".\",IFERROR((CB115-CB114)/CB114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BK114)+$I114*BB114,IF(D114=24,\".\",IFERROR((CC115-CC114)/CC114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BL114)+$I114*BC114,IF(D114=24,\".\",IFERROR((CD115-CD114)/CD114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BM114)+$I114*BG114,IF($D114=24,\".\",IFERROR((CE115-CE114)/CE114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BN114)+$I114*BH114,IF($D114=24,\".\",IFERROR((CF115-CF114)/CF114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BO114)+$I114*BI114,IF($D114=24,\".\",IFERROR((CG115-CG114)/CG114,\".\")))","v":"."},{"$f":"IFERROR(AV114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BP114,IF($D114=24,\".\",IFERROR((CH115-CH114)/CH114,\".\")))","v":"."},{"$f":"IFERROR(AW114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BQ114,IF(D114=24,\".\",IFERROR((CI115-CI114)/CI114,\".\")))","v":"."},{"$f":"IFERROR(AW114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BR114,IF(D114=24,\".\",IFERROR((CJ115-CJ114)/CJ114,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2024,{"$f":"C115-'Initial Conditions and Settings'!$B$9","v":8},"AND2024",".",{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Employment\n(thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,G114*F115/F114,\"\")),\".\")","v":"."},78,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B115,Table1[Country Code],0)),MAX(IF(D115>0,K114*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B115,Table1[Country Code],0))*EXP(D115*INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B115,Table1[Country Code],0))*EXP(D115*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W2],MATCH($B115,Table1[Country Code],0)),IF($D115=1,Q114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))+growthdif),IF($D115>1,Q114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(T114-LN(Z114)+LN(Z113))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W2],MATCH($B115,Table1[Country Code],0)),IF($D115=1,R114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))),IF($D115>1,R114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(U114-LN(AA114)+LN(AA113))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W2],MATCH($B115,Table1[Country Code],0)),IF($D115=1,S114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))-growthdif),IF($D115>1,S114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(V114-LN(AB114)+LN(AB113))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC114/$G114=mininf,AF114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(W114/Z114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AC114/$G114>mininf,AF114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(W114/Z114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AC114/$G114=mininf,AF114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(Q115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD114/$G114=mininf,AG114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(X114/AA114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AD114/$G114>mininf,AG114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(X114/AA114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AD114/$G114=mininf,AG114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(R115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE114/$G114=mininf,AH114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(Y114/AB114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AE114/$G114>mininf,AH114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(Y114/AB114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AE114/$G114=mininf,AH114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(S115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,W114*EXP(T114),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,X114*EXP(U114),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,Y114*EXP(V114),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BJ115)+$I115*BA115,IF(D115=24,\".\",IFERROR((CB116-CB115)/CB115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BK115)+$I115*BB115,IF(D115=24,\".\",IFERROR((CC116-CC115)/CC115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BL115)+$I115*BC115,IF(D115=24,\".\",IFERROR((CD116-CD115)/CD115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BM115)+$I115*BG115,IF($D115=24,\".\",IFERROR((CE116-CE115)/CE115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BN115)+$I115*BH115,IF($D115=24,\".\",IFERROR((CF116-CF115)/CF115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BO115)+$I115*BI115,IF($D115=24,\".\",IFERROR((CG116-CG115)/CG115,\".\")))","v":"."},{"$f":"IFERROR(AV115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BP115,IF($D115=24,\".\",IFERROR((CH116-CH115)/CH115,\".\")))","v":"."},{"$f":"IFERROR(AW115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BQ115,IF(D115=24,\".\",IFERROR((CI116-CI115)/CI115,\".\")))","v":"."},{"$f":"IFERROR(AW115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BR115,IF(D115=24,\".\",IFERROR((CJ116-CJ115)/CJ115,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2025,{"$f":"C116-'Initial Conditions and Settings'!$B$9","v":9},"AND2025",".",{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Employment\n(thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,G115*F116/F115,\"\")),\".\")","v":"."},78,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B116,Table1[Country Code],0)),MAX(IF(D116>0,K115*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B116,Table1[Country Code],0))*EXP(D116*INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B116,Table1[Country Code],0))*EXP(D116*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W2],MATCH($B116,Table1[Country Code],0)),IF($D116=1,Q115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))+growthdif),IF($D116>1,Q115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(T115-LN(Z115)+LN(Z114))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W2],MATCH($B116,Table1[Country Code],0)),IF($D116=1,R115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))),IF($D116>1,R115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(U115-LN(AA115)+LN(AA114))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W2],MATCH($B116,Table1[Country Code],0)),IF($D116=1,S115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))-growthdif),IF($D116>1,S115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(V115-LN(AB115)+LN(AB114))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC115/$G115=mininf,AF115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(W115/Z115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AC115/$G115>mininf,AF115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(W115/Z115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AC115/$G115=mininf,AF115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(Q116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD115/$G115=mininf,AG115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(X115/AA115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AD115/$G115>mininf,AG115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(X115/AA115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AD115/$G115=mininf,AG115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(R116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE115/$G115=mininf,AH115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(Y115/AB115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AE115/$G115>mininf,AH115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(Y115/AB115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AE115/$G115=mininf,AH115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(S116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,W115*EXP(T115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,X115*EXP(U115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,Y115*EXP(V115),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BJ116)+$I116*BA116,IF(D116=24,\".\",IFERROR((CB117-CB116)/CB116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BK116)+$I116*BB116,IF(D116=24,\".\",IFERROR((CC117-CC116)/CC116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BL116)+$I116*BC116,IF(D116=24,\".\",IFERROR((CD117-CD116)/CD116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BM116)+$I116*BG116,IF($D116=24,\".\",IFERROR((CE117-CE116)/CE116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BN116)+$I116*BH116,IF($D116=24,\".\",IFERROR((CF117-CF116)/CF116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BO116)+$I116*BI116,IF($D116=24,\".\",IFERROR((CG117-CG116)/CG116,\".\")))","v":"."},{"$f":"IFERROR(AV116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BP116,IF($D116=24,\".\",IFERROR((CH117-CH116)/CH116,\".\")))","v":"."},{"$f":"IFERROR(AW116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BQ116,IF(D116=24,\".\",IFERROR((CI117-CI116)/CI116,\".\")))","v":"."},{"$f":"IFERROR(AW116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BR116,IF(D116=24,\".\",IFERROR((CJ117-CJ116)/CJ116,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2026,{"$f":"C117-'Initial Conditions and Settings'!$B$9","v":10},"AND2026",".",{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Employment\n(thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,G116*F117/F116,\"\")),\".\")","v":"."},78,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B117,Table1[Country Code],0)),MAX(IF(D117>0,K116*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B117,Table1[Country Code],0))*EXP(D117*INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B117,Table1[Country Code],0))*EXP(D117*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W2],MATCH($B117,Table1[Country Code],0)),IF($D117=1,Q116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))+growthdif),IF($D117>1,Q116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(T116-LN(Z116)+LN(Z115))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W2],MATCH($B117,Table1[Country Code],0)),IF($D117=1,R116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))),IF($D117>1,R116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(U116-LN(AA116)+LN(AA115))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W2],MATCH($B117,Table1[Country Code],0)),IF($D117=1,S116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))-growthdif),IF($D117>1,S116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(V116-LN(AB116)+LN(AB115))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC116/$G116=mininf,AF116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(W116/Z116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AC116/$G116>mininf,AF116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(W116/Z116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AC116/$G116=mininf,AF116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(Q117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD116/$G116=mininf,AG116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(X116/AA116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AD116/$G116>mininf,AG116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(X116/AA116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AD116/$G116=mininf,AG116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(R117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE116/$G116=mininf,AH116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(Y116/AB116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AE116/$G116>mininf,AH116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(Y116/AB116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AE116/$G116=mininf,AH116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(S117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,W116*EXP(T116),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,X116*EXP(U116),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,Y116*EXP(V116),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BJ117)+$I117*BA117,IF(D117=24,\".\",IFERROR((CB118-CB117)/CB117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BK117)+$I117*BB117,IF(D117=24,\".\",IFERROR((CC118-CC117)/CC117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BL117)+$I117*BC117,IF(D117=24,\".\",IFERROR((CD118-CD117)/CD117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BM117)+$I117*BG117,IF($D117=24,\".\",IFERROR((CE118-CE117)/CE117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BN117)+$I117*BH117,IF($D117=24,\".\",IFERROR((CF118-CF117)/CF117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BO117)+$I117*BI117,IF($D117=24,\".\",IFERROR((CG118-CG117)/CG117,\".\")))","v":"."},{"$f":"IFERROR(AV117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BP117,IF($D117=24,\".\",IFERROR((CH118-CH117)/CH117,\".\")))","v":"."},{"$f":"IFERROR(AW117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BQ117,IF(D117=24,\".\",IFERROR((CI118-CI117)/CI117,\".\")))","v":"."},{"$f":"IFERROR(AW117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BR117,IF(D117=24,\".\",IFERROR((CJ118-CJ117)/CJ117,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2027,{"$f":"C118-'Initial Conditions and Settings'!$B$9","v":11},"AND2027",".",{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Employment\n(thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,G117*F118/F117,\"\")),\".\")","v":"."},78,0.5,0.72979594672615,{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B118,Table1[Country Code],0)),MAX(IF(D118>0,K117*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B118,Table1[Country Code],0))*EXP(D118*INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B118,Table1[Country Code],0))*EXP(D118*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W2],MATCH($B118,Table1[Country Code],0)),IF($D118=1,Q117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))+growthdif),IF($D118>1,Q117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(T117-LN(Z117)+LN(Z116))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W2],MATCH($B118,Table1[Country Code],0)),IF($D118=1,R117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))),IF($D118>1,R117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(U117-LN(AA117)+LN(AA116))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W2],MATCH($B118,Table1[Country Code],0)),IF($D118=1,S117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))-growthdif),IF($D118>1,S117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(V117-LN(AB117)+LN(AB116))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC117/$G117=mininf,AF117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(W117/Z117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AC117/$G117>mininf,AF117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(W117/Z117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AC117/$G117=mininf,AF117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(Q118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD117/$G117=mininf,AG117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(X117/AA117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AD117/$G117>mininf,AG117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(X117/AA117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AD117/$G117=mininf,AG117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(R118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE117/$G117=mininf,AH117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(Y117/AB117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AE117/$G117>mininf,AH117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(Y117/AB117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AE117/$G117=mininf,AH117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(S118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,W117*EXP(T117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,X117*EXP(U117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,Y117*EXP(V117),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BJ118)+$I118*BA118,IF(D118=24,\".\",IFERROR((CB119-CB118)/CB118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BK118)+$I118*BB118,IF(D118=24,\".\",IFERROR((CC119-CC118)/CC118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BL118)+$I118*BC118,IF(D118=24,\".\",IFERROR((CD119-CD118)/CD118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BM118)+$I118*BG118,IF($D118=24,\".\",IFERROR((CE119-CE118)/CE118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BN118)+$I118*BH118,IF($D118=24,\".\",IFERROR((CF119-CF118)/CF118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BO118)+$I118*BI118,IF($D118=24,\".\",IFERROR((CG119-CG118)/CG118,\".\")))","v":"."},{"$f":"IFERROR(AV118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BP118,IF($D118=24,\".\",IFERROR((CH119-CH118)/CH118,\".\")))","v":"."},{"$f":"IFERROR(AW118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BQ118,IF(D118=24,\".\",IFERROR((CI119-CI118)/CI118,\".\")))","v":"."},{"$f":"IFERROR(AW118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BR118,IF(D118=24,\".\",IFERROR((CJ119-CJ118)/CJ118,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2028,{"$f":"C119-'Initial Conditions and Settings'!$B$9","v":12},"AND2028",".",{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Employment\n(thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,G118*F119/F118,\"\")),\".\")","v":"."},78,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B119,Table1[Country Code],0)),MAX(IF(D119>0,K118*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B119,Table1[Country Code],0))*EXP(D119*INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B119,Table1[Country Code],0))*EXP(D119*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W2],MATCH($B119,Table1[Country Code],0)),IF($D119=1,Q118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))+growthdif),IF($D119>1,Q118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(T118-LN(Z118)+LN(Z117))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W2],MATCH($B119,Table1[Country Code],0)),IF($D119=1,R118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))),IF($D119>1,R118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(U118-LN(AA118)+LN(AA117))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W2],MATCH($B119,Table1[Country Code],0)),IF($D119=1,S118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))-growthdif),IF($D119>1,S118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(V118-LN(AB118)+LN(AB117))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC118/$G118=mininf,AF118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(W118/Z118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AC118/$G118>mininf,AF118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(W118/Z118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AC118/$G118=mininf,AF118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(Q119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD118/$G118=mininf,AG118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(X118/AA118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AD118/$G118>mininf,AG118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(X118/AA118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AD118/$G118=mininf,AG118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(R119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE118/$G118=mininf,AH118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(Y118/AB118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AE118/$G118>mininf,AH118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(Y118/AB118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AE118/$G118=mininf,AH118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(S119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,W118*EXP(T118),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,X118*EXP(U118),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,Y118*EXP(V118),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BJ119)+$I119*BA119,IF(D119=24,\".\",IFERROR((CB120-CB119)/CB119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BK119)+$I119*BB119,IF(D119=24,\".\",IFERROR((CC120-CC119)/CC119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BL119)+$I119*BC119,IF(D119=24,\".\",IFERROR((CD120-CD119)/CD119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BM119)+$I119*BG119,IF($D119=24,\".\",IFERROR((CE120-CE119)/CE119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BN119)+$I119*BH119,IF($D119=24,\".\",IFERROR((CF120-CF119)/CF119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BO119)+$I119*BI119,IF($D119=24,\".\",IFERROR((CG120-CG119)/CG119,\".\")))","v":"."},{"$f":"IFERROR(AV119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BP119,IF($D119=24,\".\",IFERROR((CH120-CH119)/CH119,\".\")))","v":"."},{"$f":"IFERROR(AW119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BQ119,IF(D119=24,\".\",IFERROR((CI120-CI119)/CI119,\".\")))","v":"."},{"$f":"IFERROR(AW119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BR119,IF(D119=24,\".\",IFERROR((CJ120-CJ119)/CJ119,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2029,{"$f":"C120-'Initial Conditions and Settings'!$B$9","v":13},"AND2029",".",{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Employment\n(thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,G119*F120/F119,\"\")),\".\")","v":"."},78,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B120,Table1[Country Code],0)),MAX(IF(D120>0,K119*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B120,Table1[Country Code],0))*EXP(D120*INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B120,Table1[Country Code],0))*EXP(D120*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W2],MATCH($B120,Table1[Country Code],0)),IF($D120=1,Q119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))+growthdif),IF($D120>1,Q119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(T119-LN(Z119)+LN(Z118))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W2],MATCH($B120,Table1[Country Code],0)),IF($D120=1,R119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))),IF($D120>1,R119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(U119-LN(AA119)+LN(AA118))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W2],MATCH($B120,Table1[Country Code],0)),IF($D120=1,S119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))-growthdif),IF($D120>1,S119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(V119-LN(AB119)+LN(AB118))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC119/$G119=mininf,AF119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(W119/Z119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AC119/$G119>mininf,AF119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(W119/Z119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AC119/$G119=mininf,AF119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(Q120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD119/$G119=mininf,AG119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(X119/AA119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AD119/$G119>mininf,AG119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(X119/AA119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AD119/$G119=mininf,AG119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(R120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE119/$G119=mininf,AH119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(Y119/AB119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AE119/$G119>mininf,AH119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(Y119/AB119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AE119/$G119=mininf,AH119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(S120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,W119*EXP(T119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,X119*EXP(U119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,Y119*EXP(V119),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BJ120)+$I120*BA120,IF(D120=24,\".\",IFERROR((CB121-CB120)/CB120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BK120)+$I120*BB120,IF(D120=24,\".\",IFERROR((CC121-CC120)/CC120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BL120)+$I120*BC120,IF(D120=24,\".\",IFERROR((CD121-CD120)/CD120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BM120)+$I120*BG120,IF($D120=24,\".\",IFERROR((CE121-CE120)/CE120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BN120)+$I120*BH120,IF($D120=24,\".\",IFERROR((CF121-CF120)/CF120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BO120)+$I120*BI120,IF($D120=24,\".\",IFERROR((CG121-CG120)/CG120,\".\")))","v":"."},{"$f":"IFERROR(AV120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BP120,IF($D120=24,\".\",IFERROR((CH121-CH120)/CH120,\".\")))","v":"."},{"$f":"IFERROR(AW120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BQ120,IF(D120=24,\".\",IFERROR((CI121-CI120)/CI120,\".\")))","v":"."},{"$f":"IFERROR(AW120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BR120,IF(D120=24,\".\",IFERROR((CJ121-CJ120)/CJ120,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2030,{"$f":"C121-'Initial Conditions and Settings'!$B$9","v":14},"AND2030",".",{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Employment\n(thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,G120*F121/F120,\"\")),\".\")","v":"."},78,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B121,Table1[Country Code],0)),MAX(IF(D121>0,K120*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B121,Table1[Country Code],0))*EXP(D121*INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B121,Table1[Country Code],0))*EXP(D121*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W2],MATCH($B121,Table1[Country Code],0)),IF($D121=1,Q120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))+growthdif),IF($D121>1,Q120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(T120-LN(Z120)+LN(Z119))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W2],MATCH($B121,Table1[Country Code],0)),IF($D121=1,R120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))),IF($D121>1,R120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(U120-LN(AA120)+LN(AA119))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W2],MATCH($B121,Table1[Country Code],0)),IF($D121=1,S120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))-growthdif),IF($D121>1,S120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(V120-LN(AB120)+LN(AB119))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC120/$G120=mininf,AF120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(W120/Z120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AC120/$G120>mininf,AF120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(W120/Z120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AC120/$G120=mininf,AF120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(Q121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD120/$G120=mininf,AG120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(X120/AA120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AD120/$G120>mininf,AG120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(X120/AA120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AD120/$G120=mininf,AG120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(R121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE120/$G120=mininf,AH120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(Y120/AB120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AE120/$G120>mininf,AH120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(Y120/AB120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AE120/$G120=mininf,AH120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(S121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,W120*EXP(T120),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,X120*EXP(U120),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,Y120*EXP(V120),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BJ121)+$I121*BA121,IF(D121=24,\".\",IFERROR((CB122-CB121)/CB121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BK121)+$I121*BB121,IF(D121=24,\".\",IFERROR((CC122-CC121)/CC121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BL121)+$I121*BC121,IF(D121=24,\".\",IFERROR((CD122-CD121)/CD121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BM121)+$I121*BG121,IF($D121=24,\".\",IFERROR((CE122-CE121)/CE121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BN121)+$I121*BH121,IF($D121=24,\".\",IFERROR((CF122-CF121)/CF121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BO121)+$I121*BI121,IF($D121=24,\".\",IFERROR((CG122-CG121)/CG121,\".\")))","v":"."},{"$f":"IFERROR(AV121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BP121,IF($D121=24,\".\",IFERROR((CH122-CH121)/CH121,\".\")))","v":"."},{"$f":"IFERROR(AW121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BQ121,IF(D121=24,\".\",IFERROR((CI122-CI121)/CI121,\".\")))","v":"."},{"$f":"IFERROR(AW121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BR121,IF(D121=24,\".\",IFERROR((CJ122-CJ121)/CJ121,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2031,{"$f":"C122-'Initial Conditions and Settings'!$B$9","v":15},"AND2031",".",{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Employment\n(thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,G121*F122/F121,\"\")),\".\")","v":"."},78,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B122,Table1[Country Code],0)),MAX(IF(D122>0,K121*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B122,Table1[Country Code],0))*EXP(D122*INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B122,Table1[Country Code],0))*EXP(D122*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W2],MATCH($B122,Table1[Country Code],0)),IF($D122=1,Q121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))+growthdif),IF($D122>1,Q121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(T121-LN(Z121)+LN(Z120))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W2],MATCH($B122,Table1[Country Code],0)),IF($D122=1,R121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))),IF($D122>1,R121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(U121-LN(AA121)+LN(AA120))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W2],MATCH($B122,Table1[Country Code],0)),IF($D122=1,S121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))-growthdif),IF($D122>1,S121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(V121-LN(AB121)+LN(AB120))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC121/$G121=mininf,AF121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(W121/Z121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AC121/$G121>mininf,AF121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(W121/Z121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AC121/$G121=mininf,AF121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(Q122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD121/$G121=mininf,AG121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(X121/AA121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AD121/$G121>mininf,AG121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(X121/AA121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AD121/$G121=mininf,AG121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(R122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE121/$G121=mininf,AH121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(Y121/AB121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AE121/$G121>mininf,AH121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(Y121/AB121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AE121/$G121=mininf,AH121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(S122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,W121*EXP(T121),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,X121*EXP(U121),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,Y121*EXP(V121),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BJ122)+$I122*BA122,IF(D122=24,\".\",IFERROR((CB123-CB122)/CB122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BK122)+$I122*BB122,IF(D122=24,\".\",IFERROR((CC123-CC122)/CC122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BL122)+$I122*BC122,IF(D122=24,\".\",IFERROR((CD123-CD122)/CD122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BM122)+$I122*BG122,IF($D122=24,\".\",IFERROR((CE123-CE122)/CE122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BN122)+$I122*BH122,IF($D122=24,\".\",IFERROR((CF123-CF122)/CF122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BO122)+$I122*BI122,IF($D122=24,\".\",IFERROR((CG123-CG122)/CG122,\".\")))","v":"."},{"$f":"IFERROR(AV122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BP122,IF($D122=24,\".\",IFERROR((CH123-CH122)/CH122,\".\")))","v":"."},{"$f":"IFERROR(AW122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BQ122,IF(D122=24,\".\",IFERROR((CI123-CI122)/CI122,\".\")))","v":"."},{"$f":"IFERROR(AW122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BR122,IF(D122=24,\".\",IFERROR((CJ123-CJ122)/CJ122,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2032,{"$f":"C123-'Initial Conditions and Settings'!$B$9","v":16},"AND2032",".",{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Employment\n(thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,G122*F123/F122,\"\")),\".\")","v":"."},78,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B123,Table1[Country Code],0)),MAX(IF(D123>0,K122*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B123,Table1[Country Code],0))*EXP(D123*INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B123,Table1[Country Code],0))*EXP(D123*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W2],MATCH($B123,Table1[Country Code],0)),IF($D123=1,Q122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))+growthdif),IF($D123>1,Q122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(T122-LN(Z122)+LN(Z121))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W2],MATCH($B123,Table1[Country Code],0)),IF($D123=1,R122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))),IF($D123>1,R122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(U122-LN(AA122)+LN(AA121))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W2],MATCH($B123,Table1[Country Code],0)),IF($D123=1,S122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))-growthdif),IF($D123>1,S122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(V122-LN(AB122)+LN(AB121))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC122/$G122=mininf,AF122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(W122/Z122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AC122/$G122>mininf,AF122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(W122/Z122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AC122/$G122=mininf,AF122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(Q123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD122/$G122=mininf,AG122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(X122/AA122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AD122/$G122>mininf,AG122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(X122/AA122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AD122/$G122=mininf,AG122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(R123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE122/$G122=mininf,AH122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(Y122/AB122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AE122/$G122>mininf,AH122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(Y122/AB122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AE122/$G122=mininf,AH122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(S123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,W122*EXP(T122),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,X122*EXP(U122),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,Y122*EXP(V122),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BJ123)+$I123*BA123,IF(D123=24,\".\",IFERROR((CB124-CB123)/CB123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BK123)+$I123*BB123,IF(D123=24,\".\",IFERROR((CC124-CC123)/CC123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BL123)+$I123*BC123,IF(D123=24,\".\",IFERROR((CD124-CD123)/CD123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BM123)+$I123*BG123,IF($D123=24,\".\",IFERROR((CE124-CE123)/CE123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BN123)+$I123*BH123,IF($D123=24,\".\",IFERROR((CF124-CF123)/CF123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BO123)+$I123*BI123,IF($D123=24,\".\",IFERROR((CG124-CG123)/CG123,\".\")))","v":"."},{"$f":"IFERROR(AV123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BP123,IF($D123=24,\".\",IFERROR((CH124-CH123)/CH123,\".\")))","v":"."},{"$f":"IFERROR(AW123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BQ123,IF(D123=24,\".\",IFERROR((CI124-CI123)/CI123,\".\")))","v":"."},{"$f":"IFERROR(AW123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BR123,IF(D123=24,\".\",IFERROR((CJ124-CJ123)/CJ123,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2033,{"$f":"C124-'Initial Conditions and Settings'!$B$9","v":17},"AND2033",".",{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Employment\n(thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,G123*F124/F123,\"\")),\".\")","v":"."},78,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B124,Table1[Country Code],0)),MAX(IF(D124>0,K123*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B124,Table1[Country Code],0))*EXP(D124*INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B124,Table1[Country Code],0))*EXP(D124*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W2],MATCH($B124,Table1[Country Code],0)),IF($D124=1,Q123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))+growthdif),IF($D124>1,Q123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(T123-LN(Z123)+LN(Z122))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W2],MATCH($B124,Table1[Country Code],0)),IF($D124=1,R123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))),IF($D124>1,R123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(U123-LN(AA123)+LN(AA122))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W2],MATCH($B124,Table1[Country Code],0)),IF($D124=1,S123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))-growthdif),IF($D124>1,S123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(V123-LN(AB123)+LN(AB122))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC123/$G123=mininf,AF123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(W123/Z123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AC123/$G123>mininf,AF123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(W123/Z123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AC123/$G123=mininf,AF123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(Q124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD123/$G123=mininf,AG123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(X123/AA123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AD123/$G123>mininf,AG123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(X123/AA123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AD123/$G123=mininf,AG123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(R124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE123/$G123=mininf,AH123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(Y123/AB123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AE123/$G123>mininf,AH123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(Y123/AB123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AE123/$G123=mininf,AH123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(S124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,W123*EXP(T123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,X123*EXP(U123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,Y123*EXP(V123),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BJ124)+$I124*BA124,IF(D124=24,\".\",IFERROR((CB125-CB124)/CB124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BK124)+$I124*BB124,IF(D124=24,\".\",IFERROR((CC125-CC124)/CC124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BL124)+$I124*BC124,IF(D124=24,\".\",IFERROR((CD125-CD124)/CD124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BM124)+$I124*BG124,IF($D124=24,\".\",IFERROR((CE125-CE124)/CE124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BN124)+$I124*BH124,IF($D124=24,\".\",IFERROR((CF125-CF124)/CF124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BO124)+$I124*BI124,IF($D124=24,\".\",IFERROR((CG125-CG124)/CG124,\".\")))","v":"."},{"$f":"IFERROR(AV124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BP124,IF($D124=24,\".\",IFERROR((CH125-CH124)/CH124,\".\")))","v":"."},{"$f":"IFERROR(AW124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BQ124,IF(D124=24,\".\",IFERROR((CI125-CI124)/CI124,\".\")))","v":"."},{"$f":"IFERROR(AW124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BR124,IF(D124=24,\".\",IFERROR((CJ125-CJ124)/CJ124,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2034,{"$f":"C125-'Initial Conditions and Settings'!$B$9","v":18},"AND2034",".",{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Employment\n(thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,G124*F125/F124,\"\")),\".\")","v":"."},78,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B125,Table1[Country Code],0)),MAX(IF(D125>0,K124*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B125,Table1[Country Code],0))*EXP(D125*INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B125,Table1[Country Code],0))*EXP(D125*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W2],MATCH($B125,Table1[Country Code],0)),IF($D125=1,Q124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))+growthdif),IF($D125>1,Q124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(T124-LN(Z124)+LN(Z123))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W2],MATCH($B125,Table1[Country Code],0)),IF($D125=1,R124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))),IF($D125>1,R124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(U124-LN(AA124)+LN(AA123))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W2],MATCH($B125,Table1[Country Code],0)),IF($D125=1,S124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))-growthdif),IF($D125>1,S124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(V124-LN(AB124)+LN(AB123))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC124/$G124=mininf,AF124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(W124/Z124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AC124/$G124>mininf,AF124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(W124/Z124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AC124/$G124=mininf,AF124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(Q125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD124/$G124=mininf,AG124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(X124/AA124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AD124/$G124>mininf,AG124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(X124/AA124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AD124/$G124=mininf,AG124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(R125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE124/$G124=mininf,AH124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(Y124/AB124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AE124/$G124>mininf,AH124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(Y124/AB124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AE124/$G124=mininf,AH124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(S125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,W124*EXP(T124),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,X124*EXP(U124),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,Y124*EXP(V124),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BJ125)+$I125*BA125,IF(D125=24,\".\",IFERROR((CB126-CB125)/CB125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BK125)+$I125*BB125,IF(D125=24,\".\",IFERROR((CC126-CC125)/CC125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BL125)+$I125*BC125,IF(D125=24,\".\",IFERROR((CD126-CD125)/CD125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BM125)+$I125*BG125,IF($D125=24,\".\",IFERROR((CE126-CE125)/CE125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BN125)+$I125*BH125,IF($D125=24,\".\",IFERROR((CF126-CF125)/CF125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BO125)+$I125*BI125,IF($D125=24,\".\",IFERROR((CG126-CG125)/CG125,\".\")))","v":"."},{"$f":"IFERROR(AV125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BP125,IF($D125=24,\".\",IFERROR((CH126-CH125)/CH125,\".\")))","v":"."},{"$f":"IFERROR(AW125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BQ125,IF(D125=24,\".\",IFERROR((CI126-CI125)/CI125,\".\")))","v":"."},{"$f":"IFERROR(AW125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BR125,IF(D125=24,\".\",IFERROR((CJ126-CJ125)/CJ125,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2035,{"$f":"C126-'Initial Conditions and Settings'!$B$9","v":19},"AND2035",".",{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Employment\n(thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,G125*F126/F125,\"\")),\".\")","v":"."},78,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B126,Table1[Country Code],0)),MAX(IF(D126>0,K125*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B126,Table1[Country Code],0))*EXP(D126*INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B126,Table1[Country Code],0))*EXP(D126*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W2],MATCH($B126,Table1[Country Code],0)),IF($D126=1,Q125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))+growthdif),IF($D126>1,Q125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(T125-LN(Z125)+LN(Z124))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W2],MATCH($B126,Table1[Country Code],0)),IF($D126=1,R125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))),IF($D126>1,R125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(U125-LN(AA125)+LN(AA124))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W2],MATCH($B126,Table1[Country Code],0)),IF($D126=1,S125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))-growthdif),IF($D126>1,S125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(V125-LN(AB125)+LN(AB124))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC125/$G125=mininf,AF125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(W125/Z125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AC125/$G125>mininf,AF125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(W125/Z125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AC125/$G125=mininf,AF125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(Q126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD125/$G125=mininf,AG125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(X125/AA125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AD125/$G125>mininf,AG125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(X125/AA125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AD125/$G125=mininf,AG125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(R126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE125/$G125=mininf,AH125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(Y125/AB125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AE125/$G125>mininf,AH125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(Y125/AB125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AE125/$G125=mininf,AH125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(S126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,W125*EXP(T125),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,X125*EXP(U125),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,Y125*EXP(V125),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BJ126)+$I126*BA126,IF(D126=24,\".\",IFERROR((CB127-CB126)/CB126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BK126)+$I126*BB126,IF(D126=24,\".\",IFERROR((CC127-CC126)/CC126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BL126)+$I126*BC126,IF(D126=24,\".\",IFERROR((CD127-CD126)/CD126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BM126)+$I126*BG126,IF($D126=24,\".\",IFERROR((CE127-CE126)/CE126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BN126)+$I126*BH126,IF($D126=24,\".\",IFERROR((CF127-CF126)/CF126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BO126)+$I126*BI126,IF($D126=24,\".\",IFERROR((CG127-CG126)/CG126,\".\")))","v":"."},{"$f":"IFERROR(AV126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BP126,IF($D126=24,\".\",IFERROR((CH127-CH126)/CH126,\".\")))","v":"."},{"$f":"IFERROR(AW126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BQ126,IF(D126=24,\".\",IFERROR((CI127-CI126)/CI126,\".\")))","v":"."},{"$f":"IFERROR(AW126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BR126,IF(D126=24,\".\",IFERROR((CJ127-CJ126)/CJ126,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2036,{"$f":"C127-'Initial Conditions and Settings'!$B$9","v":20},"AND2036",".",{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Employment\n(thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,G126*F127/F126,\"\")),\".\")","v":"."},78,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B127,Table1[Country Code],0)),MAX(IF(D127>0,K126*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B127,Table1[Country Code],0))*EXP(D127*INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B127,Table1[Country Code],0))*EXP(D127*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W2],MATCH($B127,Table1[Country Code],0)),IF($D127=1,Q126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))+growthdif),IF($D127>1,Q126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(T126-LN(Z126)+LN(Z125))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W2],MATCH($B127,Table1[Country Code],0)),IF($D127=1,R126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))),IF($D127>1,R126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(U126-LN(AA126)+LN(AA125))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W2],MATCH($B127,Table1[Country Code],0)),IF($D127=1,S126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))-growthdif),IF($D127>1,S126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(V126-LN(AB126)+LN(AB125))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC126/$G126=mininf,AF126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(W126/Z126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AC126/$G126>mininf,AF126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(W126/Z126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AC126/$G126=mininf,AF126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(Q127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD126/$G126=mininf,AG126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(X126/AA126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AD126/$G126>mininf,AG126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(X126/AA126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AD126/$G126=mininf,AG126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(R127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE126/$G126=mininf,AH126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(Y126/AB126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AE126/$G126>mininf,AH126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(Y126/AB126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AE126/$G126=mininf,AH126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(S127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,W126*EXP(T126),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,X126*EXP(U126),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,Y126*EXP(V126),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BJ127)+$I127*BA127,IF(D127=24,\".\",IFERROR((CB128-CB127)/CB127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BK127)+$I127*BB127,IF(D127=24,\".\",IFERROR((CC128-CC127)/CC127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BL127)+$I127*BC127,IF(D127=24,\".\",IFERROR((CD128-CD127)/CD127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BM127)+$I127*BG127,IF($D127=24,\".\",IFERROR((CE128-CE127)/CE127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BN127)+$I127*BH127,IF($D127=24,\".\",IFERROR((CF128-CF127)/CF127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BO127)+$I127*BI127,IF($D127=24,\".\",IFERROR((CG128-CG127)/CG127,\".\")))","v":"."},{"$f":"IFERROR(AV127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BP127,IF($D127=24,\".\",IFERROR((CH128-CH127)/CH127,\".\")))","v":"."},{"$f":"IFERROR(AW127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BQ127,IF(D127=24,\".\",IFERROR((CI128-CI127)/CI127,\".\")))","v":"."},{"$f":"IFERROR(AW127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BR127,IF(D127=24,\".\",IFERROR((CJ128-CJ127)/CJ127,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2037,{"$f":"C128-'Initial Conditions and Settings'!$B$9","v":21},"AND2037",".",{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Employment\n(thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,G127*F128/F127,\"\")),\".\")","v":"."},79,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B128,Table1[Country Code],0)),MAX(IF(D128>0,K127*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B128,Table1[Country Code],0))*EXP(D128*INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B128,Table1[Country Code],0))*EXP(D128*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W2],MATCH($B128,Table1[Country Code],0)),IF($D128=1,Q127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))+growthdif),IF($D128>1,Q127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(T127-LN(Z127)+LN(Z126))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W2],MATCH($B128,Table1[Country Code],0)),IF($D128=1,R127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))),IF($D128>1,R127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(U127-LN(AA127)+LN(AA126))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W2],MATCH($B128,Table1[Country Code],0)),IF($D128=1,S127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))-growthdif),IF($D128>1,S127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(V127-LN(AB127)+LN(AB126))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC127/$G127=mininf,AF127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(W127/Z127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AC127/$G127>mininf,AF127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(W127/Z127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AC127/$G127=mininf,AF127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(Q128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD127/$G127=mininf,AG127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(X127/AA127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AD127/$G127>mininf,AG127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(X127/AA127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AD127/$G127=mininf,AG127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(R128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE127/$G127=mininf,AH127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(Y127/AB127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AE127/$G127>mininf,AH127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(Y127/AB127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AE127/$G127=mininf,AH127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(S128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,W127*EXP(T127),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,X127*EXP(U127),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,Y127*EXP(V127),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BJ128)+$I128*BA128,IF(D128=24,\".\",IFERROR((CB129-CB128)/CB128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BK128)+$I128*BB128,IF(D128=24,\".\",IFERROR((CC129-CC128)/CC128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BL128)+$I128*BC128,IF(D128=24,\".\",IFERROR((CD129-CD128)/CD128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BM128)+$I128*BG128,IF($D128=24,\".\",IFERROR((CE129-CE128)/CE128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BN128)+$I128*BH128,IF($D128=24,\".\",IFERROR((CF129-CF128)/CF128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BO128)+$I128*BI128,IF($D128=24,\".\",IFERROR((CG129-CG128)/CG128,\".\")))","v":"."},{"$f":"IFERROR(AV128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BP128,IF($D128=24,\".\",IFERROR((CH129-CH128)/CH128,\".\")))","v":"."},{"$f":"IFERROR(AW128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BQ128,IF(D128=24,\".\",IFERROR((CI129-CI128)/CI128,\".\")))","v":"."},{"$f":"IFERROR(AW128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BR128,IF(D128=24,\".\",IFERROR((CJ129-CJ128)/CJ128,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2038,{"$f":"C129-'Initial Conditions and Settings'!$B$9","v":22},"AND2038",".",{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Employment\n(thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,G128*F129/F128,\"\")),\".\")","v":"."},79,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B129,Table1[Country Code],0)),MAX(IF(D129>0,K128*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B129,Table1[Country Code],0))*EXP(D129*INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B129,Table1[Country Code],0))*EXP(D129*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W2],MATCH($B129,Table1[Country Code],0)),IF($D129=1,Q128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))+growthdif),IF($D129>1,Q128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(T128-LN(Z128)+LN(Z127))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W2],MATCH($B129,Table1[Country Code],0)),IF($D129=1,R128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))),IF($D129>1,R128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(U128-LN(AA128)+LN(AA127))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W2],MATCH($B129,Table1[Country Code],0)),IF($D129=1,S128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))-growthdif),IF($D129>1,S128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(V128-LN(AB128)+LN(AB127))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC128/$G128=mininf,AF128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(W128/Z128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AC128/$G128>mininf,AF128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(W128/Z128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AC128/$G128=mininf,AF128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(Q129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD128/$G128=mininf,AG128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(X128/AA128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AD128/$G128>mininf,AG128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(X128/AA128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AD128/$G128=mininf,AG128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(R129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE128/$G128=mininf,AH128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(Y128/AB128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AE128/$G128>mininf,AH128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(Y128/AB128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AE128/$G128=mininf,AH128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(S129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,W128*EXP(T128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,X128*EXP(U128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,Y128*EXP(V128),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BJ129)+$I129*BA129,IF(D129=24,\".\",IFERROR((CB130-CB129)/CB129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BK129)+$I129*BB129,IF(D129=24,\".\",IFERROR((CC130-CC129)/CC129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BL129)+$I129*BC129,IF(D129=24,\".\",IFERROR((CD130-CD129)/CD129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BM129)+$I129*BG129,IF($D129=24,\".\",IFERROR((CE130-CE129)/CE129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BN129)+$I129*BH129,IF($D129=24,\".\",IFERROR((CF130-CF129)/CF129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BO129)+$I129*BI129,IF($D129=24,\".\",IFERROR((CG130-CG129)/CG129,\".\")))","v":"."},{"$f":"IFERROR(AV129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BP129,IF($D129=24,\".\",IFERROR((CH130-CH129)/CH129,\".\")))","v":"."},{"$f":"IFERROR(AW129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BQ129,IF(D129=24,\".\",IFERROR((CI130-CI129)/CI129,\".\")))","v":"."},{"$f":"IFERROR(AW129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BR129,IF(D129=24,\".\",IFERROR((CJ130-CJ129)/CJ129,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2039,{"$f":"C130-'Initial Conditions and Settings'!$B$9","v":23},"AND2039",".",{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Employment\n(thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,G129*F130/F129,\"\")),\".\")","v":"."},79,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D130=0,a,IF(D130>0,MAX(MIN(J129*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.75202154216486117},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B130,Table1[Country Code],0)),MAX(IF(D130>0,K129*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,miu,IF(D130>0,MAX(L129*EXP(growthmiu),1.001),\".\")),\".\")","v":2.2754454029786095},{"$f":"IFERROR(IF($D130=0,psi,IF(D130>0,MAX(M129*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2273584124831036},0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B130,Table1[Country Code],0))*EXP(D130*INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B130,Table1[Country Code],0))*EXP(D130*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W2],MATCH($B130,Table1[Country Code],0)),IF($D130=1,Q129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))+growthdif),IF($D130>1,Q129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(T129-LN(Z129)+LN(Z128))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W2],MATCH($B130,Table1[Country Code],0)),IF($D130=1,R129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))),IF($D130>1,R129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(U129-LN(AA129)+LN(AA128))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W2],MATCH($B130,Table1[Country Code],0)),IF($D130=1,S129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))-growthdif),IF($D130>1,S129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(V129-LN(AB129)+LN(AB128))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC129/$G129=mininf,AF129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(W129/Z129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AC129/$G129>mininf,AF129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(W129/Z129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AC129/$G129=mininf,AF129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(Q130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD129/$G129=mininf,AG129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(X129/AA129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AD129/$G129>mininf,AG129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(X129/AA129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AD129/$G129=mininf,AG129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(R130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE129/$G129=mininf,AH129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(Y129/AB129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AE129/$G129>mininf,AH129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(Y129/AB129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AE129/$G129=mininf,AH129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(S130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,W129*EXP(T129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,X129*EXP(U129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,Y129*EXP(V129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130>minrud,W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130>minrud,X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130>minrud,Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((Q130/($P130*(1-$I130)))^(-1/$I130))*W130)),Z130*(1-($L130*$K130*$P130/Q130))/(1-$N130))),mininf*$G130),Z130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((R130/($P130*(1-$I130)))^(-1/$I130))*X130)),AA130*(1-($L130*$K130*$P130/R130))/(1-$N130))),mininf*$G130),AA130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((S130/($P130*(1-$I130)))^(-1/$I130))*Y130)),AB130*(1-($L130*$K130*$P130/S130))/(1-$N130))),mininf*$G130),AB130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((Q130/($P130*(1-$I130)))^(-1/$I130)))*W130),MIN((W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130))))-mininf*$G130,Z130*(($L130*$K130*$P130/Q130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((R130/($P130*(1-$I130)))^(-1/$I130)))*X130),MIN((X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130))))-mininf*$G130,AA130*(($L130*$K130*$P130/R130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((S130/($P130*(1-$I130)))^(-1/$I130)))*Y130),MIN((Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130))))-mininf*$G130,AB130*(($L130*$K130*$P130/S130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G130-Z130,$G130*(1-mininf)),minrud*$G130),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI130/(AC130+AI130+AF130),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D130=24,growtha,IF(AND(J130=0,J131=0),0,LN(J131)-LN(J130))),\".\")","v":2.5000000000001688E-3},{"$f":"IFERROR(IF(D130=24,growthb,IF(AND(K130=0,K131=0),0,LN(K131)-LN(K130))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC130/$G130>mininf,AF130/$G130>minfor),FALSE),AF130*(Q130/(P130*(1-I130)))^(1/I130),IF(IFERROR(AF130/$G130=minfor,FALSE),0,IF(IFERROR(AC130/$G130=mininf,FALSE), W130,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD130/$G130>mininf,AG130/$G130>minfor),FALSE),AG130*(R130/($P130*(1-$I130)))^(1/$I130),IF(IFERROR(AG130/$G130=minfor,FALSE),0,IF(IFERROR(AD130/$G130=mininf,FALSE), X130,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE130/$G130>mininf,AH130/$G130>minfor),FALSE),AH130*(S130/($P130*(1-$I130)))^(1/$I130),IF(IFERROR(AH130/$G130=minfor,FALSE),0,IF(IFERROR(AE130/$G130=mininf,FALSE), Y130,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BJ130)+$I130*BA130,IF(D130=24,\".\",IFERROR((CB131-CB130)/CB130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BK130)+$I130*BB130,IF(D130=24,\".\",IFERROR((CC131-CC130)/CC130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BL130)+$I130*BC130,IF(D130=24,\".\",IFERROR((CD131-CD130)/CD130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BM130)+$I130*BG130,IF($D130=24,\".\",IFERROR((CE131-CE130)/CE130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BN130)+$I130*BH130,IF($D130=24,\".\",IFERROR((CF131-CF130)/CF130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BO130)+$I130*BI130,IF($D130=24,\".\",IFERROR((CG131-CG130)/CG130,\".\")))","v":"."},{"$f":"IFERROR(AV130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BP130,IF($D130=24,\".\",IFERROR((CH131-CH130)/CH130,\".\")))","v":"."},{"$f":"IFERROR(AW130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BQ130,IF(D130=24,\".\",IFERROR((CI131-CI130)/CI130,\".\")))","v":"."},{"$f":"IFERROR(AW130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BR130,IF(D130=24,\".\",IFERROR((CJ131-CJ130)/CJ130,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2040,{"$f":"C131-'Initial Conditions and Settings'!$B$9","v":24},{"$f":"B131&C131","v":"AND2040"},".",{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Employment\n(thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,G130*F131/F130,\"\")),\".\")","v":"."},79,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B131,Table1[Country Code],0)),MAX(IF(D131>0,K130*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,{"$f":"IFERROR(($J131^(1/(1-$I131)))*($M131^((-$I131)/(1-$I131))),\".\")","v":0.46424407298968601},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B131,Table1[Country Code],0))*EXP(D131*INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B131,Table1[Country Code],0))*EXP(D131*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W2],MATCH($B131,Table1[Country Code],0)),IF($D131=1,Q130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))+growthdif),IF($D131>1,Q130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(T130-LN(Z130)+LN(Z129))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W2],MATCH($B131,Table1[Country Code],0)),IF($D131=1,R130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))),IF($D131>1,R130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(U130-LN(AA130)+LN(AA129))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W2],MATCH($B131,Table1[Country Code],0)),IF($D131=1,S130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))-growthdif),IF($D131>1,S130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(V130-LN(AB130)+LN(AB129))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC130/$G130=mininf,AF130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(W130/Z130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AC130/$G130>mininf,AF130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(W130/Z130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AC130/$G130=mininf,AF130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(Q131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD130/$G130=mininf,AG130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(X130/AA130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AD130/$G130>mininf,AG130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(X130/AA130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AD130/$G130=mininf,AG130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(R131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE130/$G130=mininf,AH130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(Y130/AB130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AE130/$G130>mininf,AH130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(Y130/AB130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AE130/$G130=mininf,AH130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(S131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,W130*EXP(T130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,X130*EXP(U130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,Y130*EXP(V130),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF131/(AC131+AI131+AF131),\".\")","v":"."},".",".",{"$f":"IFERROR(AC131/(AC131+AI131+AF131),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",{"$f":"IFERROR(IF($D131=24,\".\",IF(AX131=0,0,LN(AX132)-LN(AX131))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AY131=0,0,LN(AY132)-LN(AY131))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AZ131=0,0,LN(AZ132)-LN(AZ131))),\".\")","v":"."},{"$f":"IFERROR(MAX(W131-AX131,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X131-AY131,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y131-AZ131,0),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BD131=0,0,IF(BD132=0,-LN(BD131),LN(BD132)-LN(BD131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BE131=0,0,IF(BE132=0,-LN(BE131),LN(BE132)-LN(BE131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BF131=0,0,IF(BF132=0,-LN(BF131),LN(BF132)-LN(BF131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AF131=0,0,IF(AF132=0,-LN(AF131),LN(AF132)-LN(AF131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AG131=0,0,IF(AG132=0,-LN(AG131),LN(AG132)-LN(AG131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AH131=0,0,IF(AH132=0,-LN(AH131),LN(AH132)-LN(AH131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AC131=0,0,IF(AC132=0,-LN(AC131),LN(AC132)-LN(AC131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AD131=0,0,IF(AD132=0,-LN(AD131),LN(AD132)-LN(AD131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AE131=0,0,IF(AE132=0,-LN(AE131),LN(AE132)-LN(AE131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AI131=0,0,IF(AI132=0,-LN(AI131),LN(AI132)-LN(AI131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AJ131=0,0,IF(AJ132=0,-LN(AJ131),LN(AJ132)-LN(AJ131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AK131=0,0,IF(AK132=0,-LN(AK131),LN(AK132)-LN(AK131)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BJ131)+$I131*BA131,IF(D131=24,\".\",IFERROR((CB132-CB131)/CB131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BK131)+$I131*BB131,IF(D131=24,\".\",IFERROR((CC132-CC131)/CC131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BL131)+$I131*BC131,IF(D131=24,\".\",IFERROR((CD132-CD131)/CD131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BM131)+$I131*BG131,IF($D131=24,\".\",IFERROR((CE132-CE131)/CE131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BN131)+$I131*BH131,IF($D131=24,\".\",IFERROR((CF132-CF131)/CF131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BO131)+$I131*BI131,IF($D131=24,\".\",IFERROR((CG132-CG131)/CG131,\".\")))","v":"."},{"$f":"IFERROR(AV131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BP131,IF($D131=24,\".\",IFERROR((CH132-CH131)/CH131,\".\")))","v":"."},{"$f":"IFERROR(AW131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BQ131,IF(D131=24,\".\",IFERROR((CI132-CI131)/CI131,\".\")))","v":"."},{"$f":"IFERROR(AW131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BR131,IF(D131=24,\".\",IFERROR((CJ132-CJ131)/CJ131,\".\")))","v":"."},{"$f":"IFERROR(P131*AX131^I131*AF131^(1-I131),\".\")","v":"."},{"$f":"IFERROR(P131*AY131^$I131*AG131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR(P131*AZ131^$I131*AH131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BD131^$I131*AC131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BE131^$I131*AD131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BF131^$I131*AE131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AI131,\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AJ131,\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AK131,\".\")","v":"."},{"$f":"IFERROR(CB131+CE131+CH131,\".\")","v":"."},{"$f":"IFERROR(CC131+CF131+CI131,\".\")","v":"."},{"$f":"IFERROR(CD131+CG131+CJ131,\".\")","v":"."},{"$f":"IFERROR((BS131*CB131/CK131)+(BV131*CE131/CK131)+(BY131*CH131/CK131),\".\")","v":"."},{"$f":"IFERROR((BT131*CC131/CL131)+(BW131*CF131/CL131)+(BZ131*CI131/CL131),\".\")","v":"."},{"$f":"IFERROR((BU131*CD131/CM131)+(BX131*CG131/CM131)+(CA131*CJ131/CM131),\".\")","v":"."},{"$f":"IFERROR(CB131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CC131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CD131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CE131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CF131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CG131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CH131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CI131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CJ131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CK131/$H131,\".\")","v":"."},{"$f":"IFERROR(CL131/$H131,\".\")","v":"."},{"$f":"IFERROR(CM131/$H131,\".\")","v":"."},{"$f":"IFERROR(LN(CZ132)-LN(CZ131),\".\")","v":"."},{"$f":"IFERROR(LN(DA132)-LN(DA131),\".\")","v":"."},{"$f":"IFERROR(LN(DB132)-LN(DB131),\".\")","v":"."}]
["United Arab Emirates","ARE",2015,{"$f":"C132-'Initial Conditions and Settings'!$B$9","v":-1},"ARE2015",6309.64697265625,{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Employment\n(thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,G131*F132/F131,\"\")),\".\")","v":""},9154.3019999999997,0.5,".",{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B132,Table1[Country Code],0)),MAX(IF(D132>0,K131*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B132,Table1[Country Code],0))*EXP(D132*INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B132,Table1[Country Code],0))*EXP(D132*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W2],MATCH($B132,Table1[Country Code],0)),IF($D132=1,Q131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))+growthdif),IF($D132>1,Q131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(T131-LN(Z131)+LN(Z130))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W2],MATCH($B132,Table1[Country Code],0)),IF($D132=1,R131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))),IF($D132>1,R131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(U131-LN(AA131)+LN(AA130))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W2],MATCH($B132,Table1[Country Code],0)),IF($D132=1,S131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))-growthdif),IF($D132>1,S131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(V131-LN(AB131)+LN(AB130))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC131/$G131=mininf,AF131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(W131/Z131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AC131/$G131>mininf,AF131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(W131/Z131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AC131/$G131=mininf,AF131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(Q132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD131/$G131=mininf,AG131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(X131/AA131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AD131/$G131>mininf,AG131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(X131/AA131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AD131/$G131=mininf,AG131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(R132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE131/$G131=mininf,AH131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(Y131/AB131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AE131/$G131>mininf,AH131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(Y131/AB131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AE131/$G131=mininf,AH131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(S132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,W131*EXP(T131),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,X131*EXP(U131),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,Y131*EXP(V131),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BJ132)+$I132*BA132,IF(D132=24,\".\",IFERROR((CB133-CB132)/CB132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BK132)+$I132*BB132,IF(D132=24,\".\",IFERROR((CC133-CC132)/CC132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BL132)+$I132*BC132,IF(D132=24,\".\",IFERROR((CD133-CD132)/CD132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BM132)+$I132*BG132,IF($D132=24,\".\",IFERROR((CE133-CE132)/CE132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BN132)+$I132*BH132,IF($D132=24,\".\",IFERROR((CF133-CF132)/CF132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BO132)+$I132*BI132,IF($D132=24,\".\",IFERROR((CG133-CG132)/CG132,\".\")))","v":"."},{"$f":"IFERROR(AV132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BP132,IF($D132=24,\".\",IFERROR((CH133-CH132)/CH132,\".\")))","v":"."},{"$f":"IFERROR(AW132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BQ132,IF(D132=24,\".\",IFERROR((CI133-CI132)/CI132,\".\")))","v":"."},{"$f":"IFERROR(AW132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BR132,IF(D132=24,\".\",IFERROR((CJ133-CJ132)/CJ132,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2016,{"$f":"C133-'Initial Conditions and Settings'!$B$9","v":0},"ARE2016",6328.73681640625,{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Employment\n(thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,G132*F133/F132,\"\")),\".\")","v":6221.4},9269.6119999999992,0.5,0.71,{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B133,Table1[Country Code],0)),MAX(IF(D133>0,K132*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B133,Table1[Country Code],0))*EXP(D133*INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B133,Table1[Country Code],0))*EXP(D133*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W2],MATCH($B133,Table1[Country Code],0)),IF($D133=1,Q132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))+growthdif),IF($D133>1,Q132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(T132-LN(Z132)+LN(Z131))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W2],MATCH($B133,Table1[Country Code],0)),IF($D133=1,R132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))),IF($D133>1,R132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(U132-LN(AA132)+LN(AA131))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W2],MATCH($B133,Table1[Country Code],0)),IF($D133=1,S132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))-growthdif),IF($D133>1,S132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(V132-LN(AB132)+LN(AB131))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC132/$G132=mininf,AF132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(W132/Z132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AC132/$G132>mininf,AF132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(W132/Z132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AC132/$G132=mininf,AF132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(Q133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD132/$G132=mininf,AG132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(X132/AA132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AD132/$G132>mininf,AG132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(X132/AA132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AD132/$G132=mininf,AG132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(R133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE132/$G132=mininf,AH132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(Y132/AB132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AE132/$G132>mininf,AH132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(Y132/AB132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AE132/$G132=mininf,AH132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(S133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,W132*EXP(T132),\"\")),\".\")","v":1074069632},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,X132*EXP(U132),\"\")),\".\")","v":1074069632},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,Y132*EXP(V132),\"\")),\".\")","v":1074069632},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BJ133)+$I133*BA133,IF(D133=24,\".\",IFERROR((CB134-CB133)/CB133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BK133)+$I133*BB133,IF(D133=24,\".\",IFERROR((CC134-CC133)/CC133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BL133)+$I133*BC133,IF(D133=24,\".\",IFERROR((CD134-CD133)/CD133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BM133)+$I133*BG133,IF($D133=24,\".\",IFERROR((CE134-CE133)/CE133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BN133)+$I133*BH133,IF($D133=24,\".\",IFERROR((CF134-CF133)/CF133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BO133)+$I133*BI133,IF($D133=24,\".\",IFERROR((CG134-CG133)/CG133,\".\")))","v":"."},{"$f":"IFERROR(AV133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BP133,IF($D133=24,\".\",IFERROR((CH134-CH133)/CH133,\".\")))","v":"."},{"$f":"IFERROR(AW133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BQ133,IF(D133=24,\".\",IFERROR((CI134-CI133)/CI133,\".\")))","v":"."},{"$f":"IFERROR(AW133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BR133,IF(D133=24,\".\",IFERROR((CJ134-CJ133)/CJ133,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2017,{"$f":"C134-'Initial Conditions and Settings'!$B$9","v":1},"ARE2017",6375.22021484375,{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Employment\n(thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,G133*F134/F133,\"\")),\".\")","v":6267.0950294234663},9400.1450000000004,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B134,Table1[Country Code],0)),MAX(IF(D134>0,K133*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B134,Table1[Country Code],0))*EXP(D134*INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B134,Table1[Country Code],0))*EXP(D134*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W2],MATCH($B134,Table1[Country Code],0)),IF($D134=1,Q133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))+growthdif),IF($D134>1,Q133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(T133-LN(Z133)+LN(Z132))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W2],MATCH($B134,Table1[Country Code],0)),IF($D134=1,R133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))),IF($D134>1,R133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(U133-LN(AA133)+LN(AA132))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W2],MATCH($B134,Table1[Country Code],0)),IF($D134=1,S133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))-growthdif),IF($D134>1,S133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(V133-LN(AB133)+LN(AB132))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC133/$G133=mininf,AF133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(W133/Z133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AC133/$G133>mininf,AF133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(W133/Z133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AC133/$G133=mininf,AF133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(Q134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD133/$G133=mininf,AG133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(X133/AA133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AD133/$G133>mininf,AG133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(X133/AA133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AD133/$G133=mininf,AG133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(R134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE133/$G133=mininf,AH133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(Y133/AB133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AE133/$G133>mininf,AH133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(Y133/AB133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AE133/$G133=mininf,AH133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(S134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,W133*EXP(T133),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,X133*EXP(U133),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,Y133*EXP(V133),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BJ134)+$I134*BA134,IF(D134=24,\".\",IFERROR((CB135-CB134)/CB134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BK134)+$I134*BB134,IF(D134=24,\".\",IFERROR((CC135-CC134)/CC134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BL134)+$I134*BC134,IF(D134=24,\".\",IFERROR((CD135-CD134)/CD134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BM134)+$I134*BG134,IF($D134=24,\".\",IFERROR((CE135-CE134)/CE134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BN134)+$I134*BH134,IF($D134=24,\".\",IFERROR((CF135-CF134)/CF134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BO134)+$I134*BI134,IF($D134=24,\".\",IFERROR((CG135-CG134)/CG134,\".\")))","v":"."},{"$f":"IFERROR(AV134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BP134,IF($D134=24,\".\",IFERROR((CH135-CH134)/CH134,\".\")))","v":"."},{"$f":"IFERROR(AW134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BQ134,IF(D134=24,\".\",IFERROR((CI135-CI134)/CI134,\".\")))","v":"."},{"$f":"IFERROR(AW134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BR134,IF(D134=24,\".\",IFERROR((CJ135-CJ134)/CJ134,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2018,{"$f":"C135-'Initial Conditions and Settings'!$B$9","v":2},"ARE2018",6442.4189453125,{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Employment\n(thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,G134*F135/F134,\"\")),\".\")","v":6333.1540541334998},9542,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B135,Table1[Country Code],0)),MAX(IF(D135>0,K134*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B135,Table1[Country Code],0))*EXP(D135*INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B135,Table1[Country Code],0))*EXP(D135*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W2],MATCH($B135,Table1[Country Code],0)),IF($D135=1,Q134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))+growthdif),IF($D135>1,Q134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(T134-LN(Z134)+LN(Z133))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W2],MATCH($B135,Table1[Country Code],0)),IF($D135=1,R134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))),IF($D135>1,R134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(U134-LN(AA134)+LN(AA133))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W2],MATCH($B135,Table1[Country Code],0)),IF($D135=1,S134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))-growthdif),IF($D135>1,S134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(V134-LN(AB134)+LN(AB133))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC134/$G134=mininf,AF134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(W134/Z134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AC134/$G134>mininf,AF134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(W134/Z134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AC134/$G134=mininf,AF134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(Q135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD134/$G134=mininf,AG134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(X134/AA134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AD134/$G134>mininf,AG134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(X134/AA134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AD134/$G134=mininf,AG134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(R135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE134/$G134=mininf,AH134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(Y134/AB134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AE134/$G134>mininf,AH134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(Y134/AB134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AE134/$G134=mininf,AH134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(S135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,W134*EXP(T134),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,X134*EXP(U134),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,Y134*EXP(V134),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BJ135)+$I135*BA135,IF(D135=24,\".\",IFERROR((CB136-CB135)/CB135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BK135)+$I135*BB135,IF(D135=24,\".\",IFERROR((CC136-CC135)/CC135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BL135)+$I135*BC135,IF(D135=24,\".\",IFERROR((CD136-CD135)/CD135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BM135)+$I135*BG135,IF($D135=24,\".\",IFERROR((CE136-CE135)/CE135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BN135)+$I135*BH135,IF($D135=24,\".\",IFERROR((CF136-CF135)/CF135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BO135)+$I135*BI135,IF($D135=24,\".\",IFERROR((CG136-CG135)/CG135,\".\")))","v":"."},{"$f":"IFERROR(AV135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BP135,IF($D135=24,\".\",IFERROR((CH136-CH135)/CH135,\".\")))","v":"."},{"$f":"IFERROR(AW135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BQ135,IF(D135=24,\".\",IFERROR((CI136-CI135)/CI135,\".\")))","v":"."},{"$f":"IFERROR(AW135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BR135,IF(D135=24,\".\",IFERROR((CJ136-CJ135)/CJ135,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2019,{"$f":"C136-'Initial Conditions and Settings'!$B$9","v":3},"ARE2019",6517.044921875,{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Employment\n(thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,G135*F136/F135,\"\")),\".\")","v":6406.5143571535864},9682,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B136,Table1[Country Code],0)),MAX(IF(D136>0,K135*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B136,Table1[Country Code],0))*EXP(D136*INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B136,Table1[Country Code],0))*EXP(D136*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W2],MATCH($B136,Table1[Country Code],0)),IF($D136=1,Q135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))+growthdif),IF($D136>1,Q135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(T135-LN(Z135)+LN(Z134))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W2],MATCH($B136,Table1[Country Code],0)),IF($D136=1,R135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))),IF($D136>1,R135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(U135-LN(AA135)+LN(AA134))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W2],MATCH($B136,Table1[Country Code],0)),IF($D136=1,S135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))-growthdif),IF($D136>1,S135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(V135-LN(AB135)+LN(AB134))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC135/$G135=mininf,AF135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(W135/Z135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AC135/$G135>mininf,AF135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(W135/Z135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AC135/$G135=mininf,AF135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(Q136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD135/$G135=mininf,AG135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(X135/AA135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AD135/$G135>mininf,AG135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(X135/AA135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AD135/$G135=mininf,AG135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(R136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE135/$G135=mininf,AH135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(Y135/AB135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AE135/$G135>mininf,AH135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(Y135/AB135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AE135/$G135=mininf,AH135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(S136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,W135*EXP(T135),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,X135*EXP(U135),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,Y135*EXP(V135),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BJ136)+$I136*BA136,IF(D136=24,\".\",IFERROR((CB137-CB136)/CB136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BK136)+$I136*BB136,IF(D136=24,\".\",IFERROR((CC137-CC136)/CC136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BL136)+$I136*BC136,IF(D136=24,\".\",IFERROR((CD137-CD136)/CD136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BM136)+$I136*BG136,IF($D136=24,\".\",IFERROR((CE137-CE136)/CE136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BN136)+$I136*BH136,IF($D136=24,\".\",IFERROR((CF137-CF136)/CF136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BO136)+$I136*BI136,IF($D136=24,\".\",IFERROR((CG137-CG136)/CG136,\".\")))","v":"."},{"$f":"IFERROR(AV136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BP136,IF($D136=24,\".\",IFERROR((CH137-CH136)/CH136,\".\")))","v":"."},{"$f":"IFERROR(AW136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BQ136,IF(D136=24,\".\",IFERROR((CI137-CI136)/CI136,\".\")))","v":"."},{"$f":"IFERROR(AW136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BR136,IF(D136=24,\".\",IFERROR((CJ137-CJ136)/CJ136,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2020,{"$f":"C137-'Initial Conditions and Settings'!$B$9","v":4},"ARE2020",6588.31884765625,{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Employment\n(thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,G136*F137/F136,\"\")),\".\")","v":6476.5794609363775},9813,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B137,Table1[Country Code],0)),MAX(IF(D137>0,K136*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B137,Table1[Country Code],0))*EXP(D137*INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B137,Table1[Country Code],0))*EXP(D137*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W2],MATCH($B137,Table1[Country Code],0)),IF($D137=1,Q136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))+growthdif),IF($D137>1,Q136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(T136-LN(Z136)+LN(Z135))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W2],MATCH($B137,Table1[Country Code],0)),IF($D137=1,R136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))),IF($D137>1,R136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(U136-LN(AA136)+LN(AA135))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W2],MATCH($B137,Table1[Country Code],0)),IF($D137=1,S136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))-growthdif),IF($D137>1,S136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(V136-LN(AB136)+LN(AB135))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC136/$G136=mininf,AF136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(W136/Z136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AC136/$G136>mininf,AF136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(W136/Z136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AC136/$G136=mininf,AF136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(Q137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD136/$G136=mininf,AG136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(X136/AA136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AD136/$G136>mininf,AG136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(X136/AA136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AD136/$G136=mininf,AG136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(R137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE136/$G136=mininf,AH136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(Y136/AB136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AE136/$G136>mininf,AH136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(Y136/AB136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AE136/$G136=mininf,AH136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(S137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,W136*EXP(T136),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,X136*EXP(U136),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,Y136*EXP(V136),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BJ137)+$I137*BA137,IF(D137=24,\".\",IFERROR((CB138-CB137)/CB137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BK137)+$I137*BB137,IF(D137=24,\".\",IFERROR((CC138-CC137)/CC137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BL137)+$I137*BC137,IF(D137=24,\".\",IFERROR((CD138-CD137)/CD137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BM137)+$I137*BG137,IF($D137=24,\".\",IFERROR((CE138-CE137)/CE137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BN137)+$I137*BH137,IF($D137=24,\".\",IFERROR((CF138-CF137)/CF137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BO137)+$I137*BI137,IF($D137=24,\".\",IFERROR((CG138-CG137)/CG137,\".\")))","v":"."},{"$f":"IFERROR(AV137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BP137,IF($D137=24,\".\",IFERROR((CH138-CH137)/CH137,\".\")))","v":"."},{"$f":"IFERROR(AW137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BQ137,IF(D137=24,\".\",IFERROR((CI138-CI137)/CI137,\".\")))","v":"."},{"$f":"IFERROR(AW137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BR137,IF(D137=24,\".\",IFERROR((CJ138-CJ137)/CJ137,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2021,{"$f":"C138-'Initial Conditions and Settings'!$B$9","v":5},"ARE2021",6602.17578125,{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Employment\n(thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,G137*F138/F137,\"\")),\".\")","v":6490.2013777834609},9937,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B138,Table1[Country Code],0)),MAX(IF(D138>0,K137*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B138,Table1[Country Code],0))*EXP(D138*INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B138,Table1[Country Code],0))*EXP(D138*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W2],MATCH($B138,Table1[Country Code],0)),IF($D138=1,Q137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))+growthdif),IF($D138>1,Q137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(T137-LN(Z137)+LN(Z136))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W2],MATCH($B138,Table1[Country Code],0)),IF($D138=1,R137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))),IF($D138>1,R137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(U137-LN(AA137)+LN(AA136))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W2],MATCH($B138,Table1[Country Code],0)),IF($D138=1,S137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))-growthdif),IF($D138>1,S137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(V137-LN(AB137)+LN(AB136))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC137/$G137=mininf,AF137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(W137/Z137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AC137/$G137>mininf,AF137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(W137/Z137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AC137/$G137=mininf,AF137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(Q138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD137/$G137=mininf,AG137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(X137/AA137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AD137/$G137>mininf,AG137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(X137/AA137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AD137/$G137=mininf,AG137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(R138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE137/$G137=mininf,AH137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(Y137/AB137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AE137/$G137>mininf,AH137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(Y137/AB137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AE137/$G137=mininf,AH137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(S138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,W137*EXP(T137),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,X137*EXP(U137),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,Y137*EXP(V137),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BJ138)+$I138*BA138,IF(D138=24,\".\",IFERROR((CB139-CB138)/CB138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BK138)+$I138*BB138,IF(D138=24,\".\",IFERROR((CC139-CC138)/CC138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BL138)+$I138*BC138,IF(D138=24,\".\",IFERROR((CD139-CD138)/CD138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BM138)+$I138*BG138,IF($D138=24,\".\",IFERROR((CE139-CE138)/CE138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BN138)+$I138*BH138,IF($D138=24,\".\",IFERROR((CF139-CF138)/CF138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BO138)+$I138*BI138,IF($D138=24,\".\",IFERROR((CG139-CG138)/CG138,\".\")))","v":"."},{"$f":"IFERROR(AV138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BP138,IF($D138=24,\".\",IFERROR((CH139-CH138)/CH138,\".\")))","v":"."},{"$f":"IFERROR(AW138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BQ138,IF(D138=24,\".\",IFERROR((CI139-CI138)/CI138,\".\")))","v":"."},{"$f":"IFERROR(AW138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BR138,IF(D138=24,\".\",IFERROR((CJ139-CJ138)/CJ138,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2022,{"$f":"C139-'Initial Conditions and Settings'!$B$9","v":6},"ARE2022",6623.96484375,{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Employment\n(thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,G138*F139/F138,\"\")),\".\")","v":6511.6208928257174},10062,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B139,Table1[Country Code],0)),MAX(IF(D139>0,K138*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B139,Table1[Country Code],0))*EXP(D139*INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B139,Table1[Country Code],0))*EXP(D139*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W2],MATCH($B139,Table1[Country Code],0)),IF($D139=1,Q138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))+growthdif),IF($D139>1,Q138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(T138-LN(Z138)+LN(Z137))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W2],MATCH($B139,Table1[Country Code],0)),IF($D139=1,R138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))),IF($D139>1,R138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(U138-LN(AA138)+LN(AA137))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W2],MATCH($B139,Table1[Country Code],0)),IF($D139=1,S138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))-growthdif),IF($D139>1,S138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(V138-LN(AB138)+LN(AB137))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC138/$G138=mininf,AF138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(W138/Z138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AC138/$G138>mininf,AF138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(W138/Z138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AC138/$G138=mininf,AF138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(Q139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD138/$G138=mininf,AG138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(X138/AA138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AD138/$G138>mininf,AG138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(X138/AA138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AD138/$G138=mininf,AG138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(R139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE138/$G138=mininf,AH138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(Y138/AB138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AE138/$G138>mininf,AH138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(Y138/AB138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AE138/$G138=mininf,AH138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(S139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,W138*EXP(T138),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,X138*EXP(U138),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,Y138*EXP(V138),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BJ139)+$I139*BA139,IF(D139=24,\".\",IFERROR((CB140-CB139)/CB139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BK139)+$I139*BB139,IF(D139=24,\".\",IFERROR((CC140-CC139)/CC139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BL139)+$I139*BC139,IF(D139=24,\".\",IFERROR((CD140-CD139)/CD139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BM139)+$I139*BG139,IF($D139=24,\".\",IFERROR((CE140-CE139)/CE139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BN139)+$I139*BH139,IF($D139=24,\".\",IFERROR((CF140-CF139)/CF139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BO139)+$I139*BI139,IF($D139=24,\".\",IFERROR((CG140-CG139)/CG139,\".\")))","v":"."},{"$f":"IFERROR(AV139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BP139,IF($D139=24,\".\",IFERROR((CH140-CH139)/CH139,\".\")))","v":"."},{"$f":"IFERROR(AW139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BQ139,IF(D139=24,\".\",IFERROR((CI140-CI139)/CI139,\".\")))","v":"."},{"$f":"IFERROR(AW139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BR139,IF(D139=24,\".\",IFERROR((CJ140-CJ139)/CJ139,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2023,{"$f":"C140-'Initial Conditions and Settings'!$B$9","v":7},"ARE2023",6654.0400390625,{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Employment\n(thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,G139*F140/F139,\"\")),\".\")","v":6541.1860059826013},10186,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B140,Table1[Country Code],0)),MAX(IF(D140>0,K139*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B140,Table1[Country Code],0))*EXP(D140*INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B140,Table1[Country Code],0))*EXP(D140*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W2],MATCH($B140,Table1[Country Code],0)),IF($D140=1,Q139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))+growthdif),IF($D140>1,Q139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(T139-LN(Z139)+LN(Z138))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W2],MATCH($B140,Table1[Country Code],0)),IF($D140=1,R139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))),IF($D140>1,R139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(U139-LN(AA139)+LN(AA138))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W2],MATCH($B140,Table1[Country Code],0)),IF($D140=1,S139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))-growthdif),IF($D140>1,S139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(V139-LN(AB139)+LN(AB138))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC139/$G139=mininf,AF139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(W139/Z139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AC139/$G139>mininf,AF139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(W139/Z139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AC139/$G139=mininf,AF139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(Q140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD139/$G139=mininf,AG139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(X139/AA139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AD139/$G139>mininf,AG139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(X139/AA139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AD139/$G139=mininf,AG139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(R140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE139/$G139=mininf,AH139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(Y139/AB139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AE139/$G139>mininf,AH139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(Y139/AB139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AE139/$G139=mininf,AH139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(S140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,W139*EXP(T139),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,X139*EXP(U139),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,Y139*EXP(V139),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BJ140)+$I140*BA140,IF(D140=24,\".\",IFERROR((CB141-CB140)/CB140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BK140)+$I140*BB140,IF(D140=24,\".\",IFERROR((CC141-CC140)/CC140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BL140)+$I140*BC140,IF(D140=24,\".\",IFERROR((CD141-CD140)/CD140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BM140)+$I140*BG140,IF($D140=24,\".\",IFERROR((CE141-CE140)/CE140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BN140)+$I140*BH140,IF($D140=24,\".\",IFERROR((CF141-CF140)/CF140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BO140)+$I140*BI140,IF($D140=24,\".\",IFERROR((CG141-CG140)/CG140,\".\")))","v":"."},{"$f":"IFERROR(AV140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BP140,IF($D140=24,\".\",IFERROR((CH141-CH140)/CH140,\".\")))","v":"."},{"$f":"IFERROR(AW140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BQ140,IF(D140=24,\".\",IFERROR((CI141-CI140)/CI140,\".\")))","v":"."},{"$f":"IFERROR(AW140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BR140,IF(D140=24,\".\",IFERROR((CJ141-CJ140)/CJ140,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2024,{"$f":"C141-'Initial Conditions and Settings'!$B$9","v":8},"ARE2024",6692.83984375,{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Employment\n(thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,G140*F141/F140,\"\")),\".\")","v":6579.327757154344},10311,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B141,Table1[Country Code],0)),MAX(IF(D141>0,K140*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B141,Table1[Country Code],0))*EXP(D141*INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B141,Table1[Country Code],0))*EXP(D141*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W2],MATCH($B141,Table1[Country Code],0)),IF($D141=1,Q140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))+growthdif),IF($D141>1,Q140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(T140-LN(Z140)+LN(Z139))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W2],MATCH($B141,Table1[Country Code],0)),IF($D141=1,R140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))),IF($D141>1,R140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(U140-LN(AA140)+LN(AA139))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W2],MATCH($B141,Table1[Country Code],0)),IF($D141=1,S140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))-growthdif),IF($D141>1,S140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(V140-LN(AB140)+LN(AB139))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC140/$G140=mininf,AF140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(W140/Z140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AC140/$G140>mininf,AF140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(W140/Z140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AC140/$G140=mininf,AF140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(Q141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD140/$G140=mininf,AG140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(X140/AA140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AD140/$G140>mininf,AG140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(X140/AA140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AD140/$G140=mininf,AG140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(R141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE140/$G140=mininf,AH140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(Y140/AB140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AE140/$G140>mininf,AH140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(Y140/AB140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AE140/$G140=mininf,AH140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(S141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,W140*EXP(T140),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,X140*EXP(U140),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,Y140*EXP(V140),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BJ141)+$I141*BA141,IF(D141=24,\".\",IFERROR((CB142-CB141)/CB141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BK141)+$I141*BB141,IF(D141=24,\".\",IFERROR((CC142-CC141)/CC141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BL141)+$I141*BC141,IF(D141=24,\".\",IFERROR((CD142-CD141)/CD141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BM141)+$I141*BG141,IF($D141=24,\".\",IFERROR((CE142-CE141)/CE141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BN141)+$I141*BH141,IF($D141=24,\".\",IFERROR((CF142-CF141)/CF141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BO141)+$I141*BI141,IF($D141=24,\".\",IFERROR((CG142-CG141)/CG141,\".\")))","v":"."},{"$f":"IFERROR(AV141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BP141,IF($D141=24,\".\",IFERROR((CH142-CH141)/CH141,\".\")))","v":"."},{"$f":"IFERROR(AW141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BQ141,IF(D141=24,\".\",IFERROR((CI142-CI141)/CI141,\".\")))","v":"."},{"$f":"IFERROR(AW141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BR141,IF(D141=24,\".\",IFERROR((CJ142-CJ141)/CJ141,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2025,{"$f":"C142-'Initial Conditions and Settings'!$B$9","v":9},"ARE2025",6738.89501953125,{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Employment\n(thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,G141*F142/F141,\"\")),\".\")","v":6624.6018266752462},10435,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B142,Table1[Country Code],0)),MAX(IF(D142>0,K141*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B142,Table1[Country Code],0))*EXP(D142*INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B142,Table1[Country Code],0))*EXP(D142*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W2],MATCH($B142,Table1[Country Code],0)),IF($D142=1,Q141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))+growthdif),IF($D142>1,Q141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(T141-LN(Z141)+LN(Z140))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W2],MATCH($B142,Table1[Country Code],0)),IF($D142=1,R141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))),IF($D142>1,R141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(U141-LN(AA141)+LN(AA140))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W2],MATCH($B142,Table1[Country Code],0)),IF($D142=1,S141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))-growthdif),IF($D142>1,S141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(V141-LN(AB141)+LN(AB140))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC141/$G141=mininf,AF141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(W141/Z141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AC141/$G141>mininf,AF141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(W141/Z141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AC141/$G141=mininf,AF141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(Q142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD141/$G141=mininf,AG141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(X141/AA141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AD141/$G141>mininf,AG141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(X141/AA141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AD141/$G141=mininf,AG141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(R142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE141/$G141=mininf,AH141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(Y141/AB141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AE141/$G141>mininf,AH141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(Y141/AB141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AE141/$G141=mininf,AH141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(S142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,W141*EXP(T141),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,X141*EXP(U141),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,Y141*EXP(V141),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BJ142)+$I142*BA142,IF(D142=24,\".\",IFERROR((CB143-CB142)/CB142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BK142)+$I142*BB142,IF(D142=24,\".\",IFERROR((CC143-CC142)/CC142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BL142)+$I142*BC142,IF(D142=24,\".\",IFERROR((CD143-CD142)/CD142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BM142)+$I142*BG142,IF($D142=24,\".\",IFERROR((CE143-CE142)/CE142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BN142)+$I142*BH142,IF($D142=24,\".\",IFERROR((CF143-CF142)/CF142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BO142)+$I142*BI142,IF($D142=24,\".\",IFERROR((CG143-CG142)/CG142,\".\")))","v":"."},{"$f":"IFERROR(AV142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BP142,IF($D142=24,\".\",IFERROR((CH143-CH142)/CH142,\".\")))","v":"."},{"$f":"IFERROR(AW142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BQ142,IF(D142=24,\".\",IFERROR((CI143-CI142)/CI142,\".\")))","v":"."},{"$f":"IFERROR(AW142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BR142,IF(D142=24,\".\",IFERROR((CJ143-CJ142)/CJ142,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2026,{"$f":"C143-'Initial Conditions and Settings'!$B$9","v":10},"ARE2026",6770.14697265625,{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Employment\n(thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,G142*F143/F142,\"\")),\".\")","v":6655.3237395643782},10560,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B143,Table1[Country Code],0)),MAX(IF(D143>0,K142*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B143,Table1[Country Code],0))*EXP(D143*INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B143,Table1[Country Code],0))*EXP(D143*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W2],MATCH($B143,Table1[Country Code],0)),IF($D143=1,Q142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))+growthdif),IF($D143>1,Q142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(T142-LN(Z142)+LN(Z141))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W2],MATCH($B143,Table1[Country Code],0)),IF($D143=1,R142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))),IF($D143>1,R142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(U142-LN(AA142)+LN(AA141))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W2],MATCH($B143,Table1[Country Code],0)),IF($D143=1,S142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))-growthdif),IF($D143>1,S142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(V142-LN(AB142)+LN(AB141))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC142/$G142=mininf,AF142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(W142/Z142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AC142/$G142>mininf,AF142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(W142/Z142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AC142/$G142=mininf,AF142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(Q143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD142/$G142=mininf,AG142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(X142/AA142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AD142/$G142>mininf,AG142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(X142/AA142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AD142/$G142=mininf,AG142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(R143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE142/$G142=mininf,AH142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(Y142/AB142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AE142/$G142>mininf,AH142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(Y142/AB142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AE142/$G142=mininf,AH142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(S143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,W142*EXP(T142),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,X142*EXP(U142),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,Y142*EXP(V142),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BJ143)+$I143*BA143,IF(D143=24,\".\",IFERROR((CB144-CB143)/CB143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BK143)+$I143*BB143,IF(D143=24,\".\",IFERROR((CC144-CC143)/CC143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BL143)+$I143*BC143,IF(D143=24,\".\",IFERROR((CD144-CD143)/CD143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BM143)+$I143*BG143,IF($D143=24,\".\",IFERROR((CE144-CE143)/CE143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BN143)+$I143*BH143,IF($D143=24,\".\",IFERROR((CF144-CF143)/CF143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BO143)+$I143*BI143,IF($D143=24,\".\",IFERROR((CG144-CG143)/CG143,\".\")))","v":"."},{"$f":"IFERROR(AV143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BP143,IF($D143=24,\".\",IFERROR((CH144-CH143)/CH143,\".\")))","v":"."},{"$f":"IFERROR(AW143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BQ143,IF(D143=24,\".\",IFERROR((CI144-CI143)/CI143,\".\")))","v":"."},{"$f":"IFERROR(AW143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BR143,IF(D143=24,\".\",IFERROR((CJ144-CJ143)/CJ143,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2027,{"$f":"C144-'Initial Conditions and Settings'!$B$9","v":11},"ARE2027",6804.001953125,{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Employment\n(thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,G143*F144/F143,\"\")),\".\")","v":6688.604531861235},10684,0.5,0.72979594672615,{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B144,Table1[Country Code],0)),MAX(IF(D144>0,K143*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B144,Table1[Country Code],0))*EXP(D144*INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B144,Table1[Country Code],0))*EXP(D144*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W2],MATCH($B144,Table1[Country Code],0)),IF($D144=1,Q143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))+growthdif),IF($D144>1,Q143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(T143-LN(Z143)+LN(Z142))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W2],MATCH($B144,Table1[Country Code],0)),IF($D144=1,R143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))),IF($D144>1,R143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(U143-LN(AA143)+LN(AA142))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W2],MATCH($B144,Table1[Country Code],0)),IF($D144=1,S143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))-growthdif),IF($D144>1,S143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(V143-LN(AB143)+LN(AB142))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC143/$G143=mininf,AF143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(W143/Z143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AC143/$G143>mininf,AF143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(W143/Z143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AC143/$G143=mininf,AF143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(Q144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD143/$G143=mininf,AG143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(X143/AA143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AD143/$G143>mininf,AG143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(X143/AA143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AD143/$G143=mininf,AG143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(R144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE143/$G143=mininf,AH143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(Y143/AB143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AE143/$G143>mininf,AH143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(Y143/AB143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AE143/$G143=mininf,AH143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(S144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,W143*EXP(T143),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,X143*EXP(U143),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,Y143*EXP(V143),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BJ144)+$I144*BA144,IF(D144=24,\".\",IFERROR((CB145-CB144)/CB144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BK144)+$I144*BB144,IF(D144=24,\".\",IFERROR((CC145-CC144)/CC144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BL144)+$I144*BC144,IF(D144=24,\".\",IFERROR((CD145-CD144)/CD144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BM144)+$I144*BG144,IF($D144=24,\".\",IFERROR((CE145-CE144)/CE144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BN144)+$I144*BH144,IF($D144=24,\".\",IFERROR((CF145-CF144)/CF144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BO144)+$I144*BI144,IF($D144=24,\".\",IFERROR((CG145-CG144)/CG144,\".\")))","v":"."},{"$f":"IFERROR(AV144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BP144,IF($D144=24,\".\",IFERROR((CH145-CH144)/CH144,\".\")))","v":"."},{"$f":"IFERROR(AW144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BQ144,IF(D144=24,\".\",IFERROR((CI145-CI144)/CI144,\".\")))","v":"."},{"$f":"IFERROR(AW144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BR144,IF(D144=24,\".\",IFERROR((CJ145-CJ144)/CJ144,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2028,{"$f":"C145-'Initial Conditions and Settings'!$B$9","v":12},"ARE2028",6840.38720703125,{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Employment\n(thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,G144*F145/F144,\"\")),\".\")","v":6724.3726835823691},10809,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B145,Table1[Country Code],0)),MAX(IF(D145>0,K144*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B145,Table1[Country Code],0))*EXP(D145*INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B145,Table1[Country Code],0))*EXP(D145*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W2],MATCH($B145,Table1[Country Code],0)),IF($D145=1,Q144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))+growthdif),IF($D145>1,Q144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(T144-LN(Z144)+LN(Z143))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W2],MATCH($B145,Table1[Country Code],0)),IF($D145=1,R144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))),IF($D145>1,R144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(U144-LN(AA144)+LN(AA143))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W2],MATCH($B145,Table1[Country Code],0)),IF($D145=1,S144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))-growthdif),IF($D145>1,S144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(V144-LN(AB144)+LN(AB143))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC144/$G144=mininf,AF144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(W144/Z144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AC144/$G144>mininf,AF144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(W144/Z144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AC144/$G144=mininf,AF144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(Q145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD144/$G144=mininf,AG144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(X144/AA144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AD144/$G144>mininf,AG144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(X144/AA144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AD144/$G144=mininf,AG144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(R145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE144/$G144=mininf,AH144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(Y144/AB144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AE144/$G144>mininf,AH144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(Y144/AB144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AE144/$G144=mininf,AH144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(S145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,W144*EXP(T144),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,X144*EXP(U144),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,Y144*EXP(V144),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BJ145)+$I145*BA145,IF(D145=24,\".\",IFERROR((CB146-CB145)/CB145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BK145)+$I145*BB145,IF(D145=24,\".\",IFERROR((CC146-CC145)/CC145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BL145)+$I145*BC145,IF(D145=24,\".\",IFERROR((CD146-CD145)/CD145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BM145)+$I145*BG145,IF($D145=24,\".\",IFERROR((CE146-CE145)/CE145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BN145)+$I145*BH145,IF($D145=24,\".\",IFERROR((CF146-CF145)/CF145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BO145)+$I145*BI145,IF($D145=24,\".\",IFERROR((CG146-CG145)/CG145,\".\")))","v":"."},{"$f":"IFERROR(AV145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BP145,IF($D145=24,\".\",IFERROR((CH146-CH145)/CH145,\".\")))","v":"."},{"$f":"IFERROR(AW145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BQ145,IF(D145=24,\".\",IFERROR((CI146-CI145)/CI145,\".\")))","v":"."},{"$f":"IFERROR(AW145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BR145,IF(D145=24,\".\",IFERROR((CJ146-CJ145)/CJ145,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2029,{"$f":"C146-'Initial Conditions and Settings'!$B$9","v":13},"ARE2029",6879.31689453125,{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Employment\n(thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,G145*F146/F145,\"\")),\".\")","v":6762.6421147245583},10933,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B146,Table1[Country Code],0)),MAX(IF(D146>0,K145*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B146,Table1[Country Code],0))*EXP(D146*INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B146,Table1[Country Code],0))*EXP(D146*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W2],MATCH($B146,Table1[Country Code],0)),IF($D146=1,Q145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))+growthdif),IF($D146>1,Q145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(T145-LN(Z145)+LN(Z144))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W2],MATCH($B146,Table1[Country Code],0)),IF($D146=1,R145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))),IF($D146>1,R145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(U145-LN(AA145)+LN(AA144))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W2],MATCH($B146,Table1[Country Code],0)),IF($D146=1,S145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))-growthdif),IF($D146>1,S145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(V145-LN(AB145)+LN(AB144))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC145/$G145=mininf,AF145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(W145/Z145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AC145/$G145>mininf,AF145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(W145/Z145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AC145/$G145=mininf,AF145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(Q146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD145/$G145=mininf,AG145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(X145/AA145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AD145/$G145>mininf,AG145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(X145/AA145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AD145/$G145=mininf,AG145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(R146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE145/$G145=mininf,AH145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(Y145/AB145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AE145/$G145>mininf,AH145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(Y145/AB145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AE145/$G145=mininf,AH145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(S146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,W145*EXP(T145),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,X145*EXP(U145),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,Y145*EXP(V145),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BJ146)+$I146*BA146,IF(D146=24,\".\",IFERROR((CB147-CB146)/CB146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BK146)+$I146*BB146,IF(D146=24,\".\",IFERROR((CC147-CC146)/CC146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BL146)+$I146*BC146,IF(D146=24,\".\",IFERROR((CD147-CD146)/CD146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BM146)+$I146*BG146,IF($D146=24,\".\",IFERROR((CE147-CE146)/CE146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BN146)+$I146*BH146,IF($D146=24,\".\",IFERROR((CF147-CF146)/CF146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BO146)+$I146*BI146,IF($D146=24,\".\",IFERROR((CG147-CG146)/CG146,\".\")))","v":"."},{"$f":"IFERROR(AV146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BP146,IF($D146=24,\".\",IFERROR((CH147-CH146)/CH146,\".\")))","v":"."},{"$f":"IFERROR(AW146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BQ146,IF(D146=24,\".\",IFERROR((CI147-CI146)/CI146,\".\")))","v":"."},{"$f":"IFERROR(AW146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BR146,IF(D146=24,\".\",IFERROR((CJ147-CJ146)/CJ146,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2030,{"$f":"C147-'Initial Conditions and Settings'!$B$9","v":14},"ARE2030",6919.6279296875,{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Employment\n(thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,G146*F147/F146,\"\")),\".\")","v":6802.2694655524456},11055,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B147,Table1[Country Code],0)),MAX(IF(D147>0,K146*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B147,Table1[Country Code],0))*EXP(D147*INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B147,Table1[Country Code],0))*EXP(D147*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W2],MATCH($B147,Table1[Country Code],0)),IF($D147=1,Q146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))+growthdif),IF($D147>1,Q146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(T146-LN(Z146)+LN(Z145))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W2],MATCH($B147,Table1[Country Code],0)),IF($D147=1,R146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))),IF($D147>1,R146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(U146-LN(AA146)+LN(AA145))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W2],MATCH($B147,Table1[Country Code],0)),IF($D147=1,S146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))-growthdif),IF($D147>1,S146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(V146-LN(AB146)+LN(AB145))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC146/$G146=mininf,AF146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(W146/Z146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AC146/$G146>mininf,AF146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(W146/Z146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AC146/$G146=mininf,AF146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(Q147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD146/$G146=mininf,AG146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(X146/AA146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AD146/$G146>mininf,AG146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(X146/AA146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AD146/$G146=mininf,AG146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(R147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE146/$G146=mininf,AH146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(Y146/AB146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AE146/$G146>mininf,AH146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(Y146/AB146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AE146/$G146=mininf,AH146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(S147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,W146*EXP(T146),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,X146*EXP(U146),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,Y146*EXP(V146),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BJ147)+$I147*BA147,IF(D147=24,\".\",IFERROR((CB148-CB147)/CB147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BK147)+$I147*BB147,IF(D147=24,\".\",IFERROR((CC148-CC147)/CC147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BL147)+$I147*BC147,IF(D147=24,\".\",IFERROR((CD148-CD147)/CD147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BM147)+$I147*BG147,IF($D147=24,\".\",IFERROR((CE148-CE147)/CE147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BN147)+$I147*BH147,IF($D147=24,\".\",IFERROR((CF148-CF147)/CF147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BO147)+$I147*BI147,IF($D147=24,\".\",IFERROR((CG148-CG147)/CG147,\".\")))","v":"."},{"$f":"IFERROR(AV147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BP147,IF($D147=24,\".\",IFERROR((CH148-CH147)/CH147,\".\")))","v":"."},{"$f":"IFERROR(AW147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BQ147,IF(D147=24,\".\",IFERROR((CI148-CI147)/CI147,\".\")))","v":"."},{"$f":"IFERROR(AW147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BR147,IF(D147=24,\".\",IFERROR((CJ148-CJ147)/CJ147,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2031,{"$f":"C148-'Initial Conditions and Settings'!$B$9","v":15},"ARE2031",6929.02685546875,{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Employment\n(thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,G147*F148/F147,\"\")),\".\")","v":6811.5089834138744},11175,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B148,Table1[Country Code],0)),MAX(IF(D148>0,K147*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B148,Table1[Country Code],0))*EXP(D148*INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B148,Table1[Country Code],0))*EXP(D148*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W2],MATCH($B148,Table1[Country Code],0)),IF($D148=1,Q147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))+growthdif),IF($D148>1,Q147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(T147-LN(Z147)+LN(Z146))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W2],MATCH($B148,Table1[Country Code],0)),IF($D148=1,R147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))),IF($D148>1,R147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(U147-LN(AA147)+LN(AA146))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W2],MATCH($B148,Table1[Country Code],0)),IF($D148=1,S147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))-growthdif),IF($D148>1,S147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(V147-LN(AB147)+LN(AB146))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC147/$G147=mininf,AF147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(W147/Z147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AC147/$G147>mininf,AF147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(W147/Z147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AC147/$G147=mininf,AF147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(Q148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD147/$G147=mininf,AG147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(X147/AA147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AD147/$G147>mininf,AG147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(X147/AA147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AD147/$G147=mininf,AG147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(R148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE147/$G147=mininf,AH147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(Y147/AB147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AE147/$G147>mininf,AH147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(Y147/AB147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AE147/$G147=mininf,AH147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(S148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,W147*EXP(T147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,X147*EXP(U147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,Y147*EXP(V147),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BJ148)+$I148*BA148,IF(D148=24,\".\",IFERROR((CB149-CB148)/CB148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BK148)+$I148*BB148,IF(D148=24,\".\",IFERROR((CC149-CC148)/CC148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BL148)+$I148*BC148,IF(D148=24,\".\",IFERROR((CD149-CD148)/CD148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BM148)+$I148*BG148,IF($D148=24,\".\",IFERROR((CE149-CE148)/CE148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BN148)+$I148*BH148,IF($D148=24,\".\",IFERROR((CF149-CF148)/CF148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BO148)+$I148*BI148,IF($D148=24,\".\",IFERROR((CG149-CG148)/CG148,\".\")))","v":"."},{"$f":"IFERROR(AV148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BP148,IF($D148=24,\".\",IFERROR((CH149-CH148)/CH148,\".\")))","v":"."},{"$f":"IFERROR(AW148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BQ148,IF(D148=24,\".\",IFERROR((CI149-CI148)/CI148,\".\")))","v":"."},{"$f":"IFERROR(AW148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BR148,IF(D148=24,\".\",IFERROR((CJ149-CJ148)/CJ148,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2032,{"$f":"C149-'Initial Conditions and Settings'!$B$9","v":16},"ARE2032",6942.39013671875,{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Employment\n(thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,G148*F149/F148,\"\")),\".\")","v":6824.6456203732796},11293,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B149,Table1[Country Code],0)),MAX(IF(D149>0,K148*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B149,Table1[Country Code],0))*EXP(D149*INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B149,Table1[Country Code],0))*EXP(D149*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W2],MATCH($B149,Table1[Country Code],0)),IF($D149=1,Q148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))+growthdif),IF($D149>1,Q148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(T148-LN(Z148)+LN(Z147))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W2],MATCH($B149,Table1[Country Code],0)),IF($D149=1,R148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))),IF($D149>1,R148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(U148-LN(AA148)+LN(AA147))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W2],MATCH($B149,Table1[Country Code],0)),IF($D149=1,S148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))-growthdif),IF($D149>1,S148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(V148-LN(AB148)+LN(AB147))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC148/$G148=mininf,AF148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(W148/Z148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AC148/$G148>mininf,AF148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(W148/Z148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AC148/$G148=mininf,AF148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(Q149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD148/$G148=mininf,AG148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(X148/AA148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AD148/$G148>mininf,AG148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(X148/AA148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AD148/$G148=mininf,AG148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(R149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE148/$G148=mininf,AH148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(Y148/AB148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AE148/$G148>mininf,AH148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(Y148/AB148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AE148/$G148=mininf,AH148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(S149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,W148*EXP(T148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,X148*EXP(U148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,Y148*EXP(V148),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BJ149)+$I149*BA149,IF(D149=24,\".\",IFERROR((CB150-CB149)/CB149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BK149)+$I149*BB149,IF(D149=24,\".\",IFERROR((CC150-CC149)/CC149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BL149)+$I149*BC149,IF(D149=24,\".\",IFERROR((CD150-CD149)/CD149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BM149)+$I149*BG149,IF($D149=24,\".\",IFERROR((CE150-CE149)/CE149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BN149)+$I149*BH149,IF($D149=24,\".\",IFERROR((CF150-CF149)/CF149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BO149)+$I149*BI149,IF($D149=24,\".\",IFERROR((CG150-CG149)/CG149,\".\")))","v":"."},{"$f":"IFERROR(AV149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BP149,IF($D149=24,\".\",IFERROR((CH150-CH149)/CH149,\".\")))","v":"."},{"$f":"IFERROR(AW149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BQ149,IF(D149=24,\".\",IFERROR((CI150-CI149)/CI149,\".\")))","v":"."},{"$f":"IFERROR(AW149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BR149,IF(D149=24,\".\",IFERROR((CJ150-CJ149)/CJ149,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2033,{"$f":"C150-'Initial Conditions and Settings'!$B$9","v":17},"ARE2033",6959.50390625,{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Employment\n(thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,G149*F150/F149,\"\")),\".\")","v":6841.4691364793225},11410,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B150,Table1[Country Code],0)),MAX(IF(D150>0,K149*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B150,Table1[Country Code],0))*EXP(D150*INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B150,Table1[Country Code],0))*EXP(D150*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W2],MATCH($B150,Table1[Country Code],0)),IF($D150=1,Q149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))+growthdif),IF($D150>1,Q149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(T149-LN(Z149)+LN(Z148))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W2],MATCH($B150,Table1[Country Code],0)),IF($D150=1,R149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))),IF($D150>1,R149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(U149-LN(AA149)+LN(AA148))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W2],MATCH($B150,Table1[Country Code],0)),IF($D150=1,S149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))-growthdif),IF($D150>1,S149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(V149-LN(AB149)+LN(AB148))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC149/$G149=mininf,AF149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(W149/Z149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AC149/$G149>mininf,AF149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(W149/Z149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AC149/$G149=mininf,AF149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(Q150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD149/$G149=mininf,AG149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(X149/AA149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AD149/$G149>mininf,AG149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(X149/AA149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AD149/$G149=mininf,AG149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(R150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE149/$G149=mininf,AH149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(Y149/AB149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AE149/$G149>mininf,AH149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(Y149/AB149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AE149/$G149=mininf,AH149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(S150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,W149*EXP(T149),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,X149*EXP(U149),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,Y149*EXP(V149),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BJ150)+$I150*BA150,IF(D150=24,\".\",IFERROR((CB151-CB150)/CB150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BK150)+$I150*BB150,IF(D150=24,\".\",IFERROR((CC151-CC150)/CC150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BL150)+$I150*BC150,IF(D150=24,\".\",IFERROR((CD151-CD150)/CD150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BM150)+$I150*BG150,IF($D150=24,\".\",IFERROR((CE151-CE150)/CE150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BN150)+$I150*BH150,IF($D150=24,\".\",IFERROR((CF151-CF150)/CF150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BO150)+$I150*BI150,IF($D150=24,\".\",IFERROR((CG151-CG150)/CG150,\".\")))","v":"."},{"$f":"IFERROR(AV150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BP150,IF($D150=24,\".\",IFERROR((CH151-CH150)/CH150,\".\")))","v":"."},{"$f":"IFERROR(AW150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BQ150,IF(D150=24,\".\",IFERROR((CI151-CI150)/CI150,\".\")))","v":"."},{"$f":"IFERROR(AW150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BR150,IF(D150=24,\".\",IFERROR((CJ151-CJ150)/CJ150,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2034,{"$f":"C151-'Initial Conditions and Settings'!$B$9","v":18},"ARE2034",6980.88916015625,{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Employment\n(thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,G150*F151/F150,\"\")),\".\")","v":6862.4916916134589},11527,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B151,Table1[Country Code],0)),MAX(IF(D151>0,K150*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B151,Table1[Country Code],0))*EXP(D151*INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B151,Table1[Country Code],0))*EXP(D151*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W2],MATCH($B151,Table1[Country Code],0)),IF($D151=1,Q150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))+growthdif),IF($D151>1,Q150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(T150-LN(Z150)+LN(Z149))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W2],MATCH($B151,Table1[Country Code],0)),IF($D151=1,R150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))),IF($D151>1,R150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(U150-LN(AA150)+LN(AA149))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W2],MATCH($B151,Table1[Country Code],0)),IF($D151=1,S150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))-growthdif),IF($D151>1,S150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(V150-LN(AB150)+LN(AB149))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC150/$G150=mininf,AF150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(W150/Z150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AC150/$G150>mininf,AF150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(W150/Z150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AC150/$G150=mininf,AF150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(Q151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD150/$G150=mininf,AG150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(X150/AA150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AD150/$G150>mininf,AG150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(X150/AA150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AD150/$G150=mininf,AG150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(R151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE150/$G150=mininf,AH150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(Y150/AB150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AE150/$G150>mininf,AH150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(Y150/AB150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AE150/$G150=mininf,AH150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(S151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,W150*EXP(T150),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,X150*EXP(U150),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,Y150*EXP(V150),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BJ151)+$I151*BA151,IF(D151=24,\".\",IFERROR((CB152-CB151)/CB151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BK151)+$I151*BB151,IF(D151=24,\".\",IFERROR((CC152-CC151)/CC151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BL151)+$I151*BC151,IF(D151=24,\".\",IFERROR((CD152-CD151)/CD151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BM151)+$I151*BG151,IF($D151=24,\".\",IFERROR((CE152-CE151)/CE151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BN151)+$I151*BH151,IF($D151=24,\".\",IFERROR((CF152-CF151)/CF151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BO151)+$I151*BI151,IF($D151=24,\".\",IFERROR((CG152-CG151)/CG151,\".\")))","v":"."},{"$f":"IFERROR(AV151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BP151,IF($D151=24,\".\",IFERROR((CH152-CH151)/CH151,\".\")))","v":"."},{"$f":"IFERROR(AW151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BQ151,IF(D151=24,\".\",IFERROR((CI152-CI151)/CI151,\".\")))","v":"."},{"$f":"IFERROR(AW151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BR151,IF(D151=24,\".\",IFERROR((CJ152-CJ151)/CJ151,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2035,{"$f":"C152-'Initial Conditions and Settings'!$B$9","v":19},"ARE2035",7005.873046875,{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Employment\n(thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,G151*F152/F151,\"\")),\".\")","v":6887.0518459287869},11642,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B152,Table1[Country Code],0)),MAX(IF(D152>0,K151*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B152,Table1[Country Code],0))*EXP(D152*INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B152,Table1[Country Code],0))*EXP(D152*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W2],MATCH($B152,Table1[Country Code],0)),IF($D152=1,Q151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))+growthdif),IF($D152>1,Q151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(T151-LN(Z151)+LN(Z150))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W2],MATCH($B152,Table1[Country Code],0)),IF($D152=1,R151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))),IF($D152>1,R151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(U151-LN(AA151)+LN(AA150))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W2],MATCH($B152,Table1[Country Code],0)),IF($D152=1,S151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))-growthdif),IF($D152>1,S151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(V151-LN(AB151)+LN(AB150))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC151/$G151=mininf,AF151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(W151/Z151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AC151/$G151>mininf,AF151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(W151/Z151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AC151/$G151=mininf,AF151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(Q152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD151/$G151=mininf,AG151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(X151/AA151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AD151/$G151>mininf,AG151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(X151/AA151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AD151/$G151=mininf,AG151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(R152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE151/$G151=mininf,AH151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(Y151/AB151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AE151/$G151>mininf,AH151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(Y151/AB151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AE151/$G151=mininf,AH151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(S152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,W151*EXP(T151),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,X151*EXP(U151),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,Y151*EXP(V151),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BJ152)+$I152*BA152,IF(D152=24,\".\",IFERROR((CB153-CB152)/CB152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BK152)+$I152*BB152,IF(D152=24,\".\",IFERROR((CC153-CC152)/CC152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BL152)+$I152*BC152,IF(D152=24,\".\",IFERROR((CD153-CD152)/CD152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BM152)+$I152*BG152,IF($D152=24,\".\",IFERROR((CE153-CE152)/CE152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BN152)+$I152*BH152,IF($D152=24,\".\",IFERROR((CF153-CF152)/CF152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BO152)+$I152*BI152,IF($D152=24,\".\",IFERROR((CG153-CG152)/CG152,\".\")))","v":"."},{"$f":"IFERROR(AV152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BP152,IF($D152=24,\".\",IFERROR((CH153-CH152)/CH152,\".\")))","v":"."},{"$f":"IFERROR(AW152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BQ152,IF(D152=24,\".\",IFERROR((CI153-CI152)/CI152,\".\")))","v":"."},{"$f":"IFERROR(AW152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BR152,IF(D152=24,\".\",IFERROR((CJ153-CJ152)/CJ152,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2036,{"$f":"C153-'Initial Conditions and Settings'!$B$9","v":20},"ARE2036",7004.89697265625,{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Employment\n(thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,G152*F153/F152,\"\")),\".\")","v":6886.092326150876},11758,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B153,Table1[Country Code],0)),MAX(IF(D153>0,K152*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B153,Table1[Country Code],0))*EXP(D153*INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B153,Table1[Country Code],0))*EXP(D153*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W2],MATCH($B153,Table1[Country Code],0)),IF($D153=1,Q152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))+growthdif),IF($D153>1,Q152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(T152-LN(Z152)+LN(Z151))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W2],MATCH($B153,Table1[Country Code],0)),IF($D153=1,R152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))),IF($D153>1,R152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(U152-LN(AA152)+LN(AA151))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W2],MATCH($B153,Table1[Country Code],0)),IF($D153=1,S152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))-growthdif),IF($D153>1,S152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(V152-LN(AB152)+LN(AB151))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC152/$G152=mininf,AF152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(W152/Z152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AC152/$G152>mininf,AF152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(W152/Z152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AC152/$G152=mininf,AF152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(Q153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD152/$G152=mininf,AG152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(X152/AA152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AD152/$G152>mininf,AG152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(X152/AA152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AD152/$G152=mininf,AG152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(R153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE152/$G152=mininf,AH152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(Y152/AB152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AE152/$G152>mininf,AH152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(Y152/AB152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AE152/$G152=mininf,AH152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(S153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,W152*EXP(T152),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,X152*EXP(U152),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,Y152*EXP(V152),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BJ153)+$I153*BA153,IF(D153=24,\".\",IFERROR((CB154-CB153)/CB153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BK153)+$I153*BB153,IF(D153=24,\".\",IFERROR((CC154-CC153)/CC153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BL153)+$I153*BC153,IF(D153=24,\".\",IFERROR((CD154-CD153)/CD153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BM153)+$I153*BG153,IF($D153=24,\".\",IFERROR((CE154-CE153)/CE153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BN153)+$I153*BH153,IF($D153=24,\".\",IFERROR((CF154-CF153)/CF153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BO153)+$I153*BI153,IF($D153=24,\".\",IFERROR((CG154-CG153)/CG153,\".\")))","v":"."},{"$f":"IFERROR(AV153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BP153,IF($D153=24,\".\",IFERROR((CH154-CH153)/CH153,\".\")))","v":"."},{"$f":"IFERROR(AW153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BQ153,IF(D153=24,\".\",IFERROR((CI154-CI153)/CI153,\".\")))","v":"."},{"$f":"IFERROR(AW153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BR153,IF(D153=24,\".\",IFERROR((CJ154-CJ153)/CJ153,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2037,{"$f":"C154-'Initial Conditions and Settings'!$B$9","v":21},"ARE2037",7011.7021484375,{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Employment\n(thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,G153*F154/F153,\"\")),\".\")","v":6892.7820846024706},11872,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B154,Table1[Country Code],0)),MAX(IF(D154>0,K153*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B154,Table1[Country Code],0))*EXP(D154*INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B154,Table1[Country Code],0))*EXP(D154*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W2],MATCH($B154,Table1[Country Code],0)),IF($D154=1,Q153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))+growthdif),IF($D154>1,Q153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(T153-LN(Z153)+LN(Z152))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W2],MATCH($B154,Table1[Country Code],0)),IF($D154=1,R153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))),IF($D154>1,R153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(U153-LN(AA153)+LN(AA152))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W2],MATCH($B154,Table1[Country Code],0)),IF($D154=1,S153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))-growthdif),IF($D154>1,S153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(V153-LN(AB153)+LN(AB152))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC153/$G153=mininf,AF153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(W153/Z153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AC153/$G153>mininf,AF153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(W153/Z153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AC153/$G153=mininf,AF153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(Q154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD153/$G153=mininf,AG153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(X153/AA153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AD153/$G153>mininf,AG153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(X153/AA153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AD153/$G153=mininf,AG153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(R154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE153/$G153=mininf,AH153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(Y153/AB153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AE153/$G153>mininf,AH153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(Y153/AB153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AE153/$G153=mininf,AH153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(S154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,W153*EXP(T153),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,X153*EXP(U153),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,Y153*EXP(V153),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BJ154)+$I154*BA154,IF(D154=24,\".\",IFERROR((CB155-CB154)/CB154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BK154)+$I154*BB154,IF(D154=24,\".\",IFERROR((CC155-CC154)/CC154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BL154)+$I154*BC154,IF(D154=24,\".\",IFERROR((CD155-CD154)/CD154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BM154)+$I154*BG154,IF($D154=24,\".\",IFERROR((CE155-CE154)/CE154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BN154)+$I154*BH154,IF($D154=24,\".\",IFERROR((CF155-CF154)/CF154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BO154)+$I154*BI154,IF($D154=24,\".\",IFERROR((CG155-CG154)/CG154,\".\")))","v":"."},{"$f":"IFERROR(AV154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BP154,IF($D154=24,\".\",IFERROR((CH155-CH154)/CH154,\".\")))","v":"."},{"$f":"IFERROR(AW154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BQ154,IF(D154=24,\".\",IFERROR((CI155-CI154)/CI154,\".\")))","v":"."},{"$f":"IFERROR(AW154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BR154,IF(D154=24,\".\",IFERROR((CJ155-CJ154)/CJ154,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2038,{"$f":"C155-'Initial Conditions and Settings'!$B$9","v":22},"ARE2038",7024.380859375,{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Employment\n(thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,G154*F155/F154,\"\")),\".\")","v":6905.2457617176387},11986,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B155,Table1[Country Code],0)),MAX(IF(D155>0,K154*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B155,Table1[Country Code],0))*EXP(D155*INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B155,Table1[Country Code],0))*EXP(D155*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W2],MATCH($B155,Table1[Country Code],0)),IF($D155=1,Q154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))+growthdif),IF($D155>1,Q154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(T154-LN(Z154)+LN(Z153))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W2],MATCH($B155,Table1[Country Code],0)),IF($D155=1,R154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))),IF($D155>1,R154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(U154-LN(AA154)+LN(AA153))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W2],MATCH($B155,Table1[Country Code],0)),IF($D155=1,S154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))-growthdif),IF($D155>1,S154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(V154-LN(AB154)+LN(AB153))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC154/$G154=mininf,AF154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(W154/Z154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AC154/$G154>mininf,AF154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(W154/Z154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AC154/$G154=mininf,AF154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(Q155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD154/$G154=mininf,AG154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(X154/AA154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AD154/$G154>mininf,AG154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(X154/AA154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AD154/$G154=mininf,AG154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(R155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE154/$G154=mininf,AH154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(Y154/AB154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AE154/$G154>mininf,AH154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(Y154/AB154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AE154/$G154=mininf,AH154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(S155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,W154*EXP(T154),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,X154*EXP(U154),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,Y154*EXP(V154),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BJ155)+$I155*BA155,IF(D155=24,\".\",IFERROR((CB156-CB155)/CB155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BK155)+$I155*BB155,IF(D155=24,\".\",IFERROR((CC156-CC155)/CC155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BL155)+$I155*BC155,IF(D155=24,\".\",IFERROR((CD156-CD155)/CD155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BM155)+$I155*BG155,IF($D155=24,\".\",IFERROR((CE156-CE155)/CE155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BN155)+$I155*BH155,IF($D155=24,\".\",IFERROR((CF156-CF155)/CF155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BO155)+$I155*BI155,IF($D155=24,\".\",IFERROR((CG156-CG155)/CG155,\".\")))","v":"."},{"$f":"IFERROR(AV155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BP155,IF($D155=24,\".\",IFERROR((CH156-CH155)/CH155,\".\")))","v":"."},{"$f":"IFERROR(AW155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BQ155,IF(D155=24,\".\",IFERROR((CI156-CI155)/CI155,\".\")))","v":"."},{"$f":"IFERROR(AW155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BR155,IF(D155=24,\".\",IFERROR((CJ156-CJ155)/CJ155,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2039,{"$f":"C156-'Initial Conditions and Settings'!$B$9","v":23},"ARE2039",7041.6591796875,{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Employment\n(thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,G155*F156/F155,\"\")),\".\")","v":6922.2310377862414},12097,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B156,Table1[Country Code],0)),MAX(IF(D156>0,K155*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B156,Table1[Country Code],0))*EXP(D156*INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B156,Table1[Country Code],0))*EXP(D156*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W2],MATCH($B156,Table1[Country Code],0)),IF($D156=1,Q155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))+growthdif),IF($D156>1,Q155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(T155-LN(Z155)+LN(Z154))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W2],MATCH($B156,Table1[Country Code],0)),IF($D156=1,R155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))),IF($D156>1,R155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(U155-LN(AA155)+LN(AA154))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W2],MATCH($B156,Table1[Country Code],0)),IF($D156=1,S155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))-growthdif),IF($D156>1,S155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(V155-LN(AB155)+LN(AB154))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC155/$G155=mininf,AF155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(W155/Z155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AC155/$G155>mininf,AF155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(W155/Z155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AC155/$G155=mininf,AF155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(Q156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD155/$G155=mininf,AG155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(X155/AA155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AD155/$G155>mininf,AG155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(X155/AA155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AD155/$G155=mininf,AG155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(R156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE155/$G155=mininf,AH155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(Y155/AB155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AE155/$G155>mininf,AH155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(Y155/AB155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AE155/$G155=mininf,AH155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(S156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,W155*EXP(T155),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,X155*EXP(U155),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,Y155*EXP(V155),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BJ156)+$I156*BA156,IF(D156=24,\".\",IFERROR((CB157-CB156)/CB156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BK156)+$I156*BB156,IF(D156=24,\".\",IFERROR((CC157-CC156)/CC156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BL156)+$I156*BC156,IF(D156=24,\".\",IFERROR((CD157-CD156)/CD156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BM156)+$I156*BG156,IF($D156=24,\".\",IFERROR((CE157-CE156)/CE156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BN156)+$I156*BH156,IF($D156=24,\".\",IFERROR((CF157-CF156)/CF156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BO156)+$I156*BI156,IF($D156=24,\".\",IFERROR((CG157-CG156)/CG156,\".\")))","v":"."},{"$f":"IFERROR(AV156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BP156,IF($D156=24,\".\",IFERROR((CH157-CH156)/CH156,\".\")))","v":"."},{"$f":"IFERROR(AW156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BQ156,IF(D156=24,\".\",IFERROR((CI157-CI156)/CI156,\".\")))","v":"."},{"$f":"IFERROR(AW156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BR156,IF(D156=24,\".\",IFERROR((CJ157-CJ156)/CJ156,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2040,{"$f":"C157-'Initial Conditions and Settings'!$B$9","v":24},"ARE2040",7061.81298828125,{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Employment\n(thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,G156*F157/F156,\"\")),\".\")","v":6942.0430332005735},12207,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B157,Table1[Country Code],0)),MAX(IF(D157>0,K156*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B157,Table1[Country Code],0))*EXP(D157*INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B157,Table1[Country Code],0))*EXP(D157*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W2],MATCH($B157,Table1[Country Code],0)),IF($D157=1,Q156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))+growthdif),IF($D157>1,Q156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(T156-LN(Z156)+LN(Z155))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W2],MATCH($B157,Table1[Country Code],0)),IF($D157=1,R156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))),IF($D157>1,R156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(U156-LN(AA156)+LN(AA155))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W2],MATCH($B157,Table1[Country Code],0)),IF($D157=1,S156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))-growthdif),IF($D157>1,S156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(V156-LN(AB156)+LN(AB155))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC156/$G156=mininf,AF156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(W156/Z156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AC156/$G156>mininf,AF156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(W156/Z156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AC156/$G156=mininf,AF156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(Q157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD156/$G156=mininf,AG156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(X156/AA156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AD156/$G156>mininf,AG156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(X156/AA156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AD156/$G156=mininf,AG156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(R157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE156/$G156=mininf,AH156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(Y156/AB156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AE156/$G156>mininf,AH156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(Y156/AB156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AE156/$G156=mininf,AH156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(S157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,W156*EXP(T156),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,X156*EXP(U156),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,Y156*EXP(V156),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BJ157)+$I157*BA157,IF(D157=24,\".\",IFERROR((CB158-CB157)/CB157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BK157)+$I157*BB157,IF(D157=24,\".\",IFERROR((CC158-CC157)/CC157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BL157)+$I157*BC157,IF(D157=24,\".\",IFERROR((CD158-CD157)/CD157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BM157)+$I157*BG157,IF($D157=24,\".\",IFERROR((CE158-CE157)/CE157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BN157)+$I157*BH157,IF($D157=24,\".\",IFERROR((CF158-CF157)/CF157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BO157)+$I157*BI157,IF($D157=24,\".\",IFERROR((CG158-CG157)/CG157,\".\")))","v":"."},{"$f":"IFERROR(AV157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BP157,IF($D157=24,\".\",IFERROR((CH158-CH157)/CH157,\".\")))","v":"."},{"$f":"IFERROR(AW157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BQ157,IF(D157=24,\".\",IFERROR((CI158-CI157)/CI157,\".\")))","v":"."},{"$f":"IFERROR(AW157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BR157,IF(D157=24,\".\",IFERROR((CJ158-CJ157)/CJ157,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Argentina","ARG",2015,{"$f":"C158-'Initial Conditions and Settings'!$B$9","v":-1},"ARG2015",19804.99609375,{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Employment\n(thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,G157*F158/F157,\"\")),\".\")","v":""},43417.764999999999,0.5,".",{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B158,Table1[Country Code],0)),MAX(IF(D158>0,K157*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B158,Table1[Country Code],0))*EXP(D158*INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0))),\".\")","v":112.27777168123411},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B158,Table1[Country Code],0))*EXP(D158*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))),\".\")","v":112.27777168123411},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W2],MATCH($B158,Table1[Country Code],0)),IF($D158=1,Q157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))+growthdif),IF($D158>1,Q157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(T157-LN(Z157)+LN(Z156))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W2],MATCH($B158,Table1[Country Code],0)),IF($D158=1,R157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))),IF($D158>1,R157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(U157-LN(AA157)+LN(AA156))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W2],MATCH($B158,Table1[Country Code],0)),IF($D158=1,S157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))-growthdif),IF($D158>1,S157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(V157-LN(AB157)+LN(AB156))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC157/$G157=mininf,AF157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(W157/Z157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AC157/$G157>mininf,AF157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(W157/Z157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AC157/$G157=mininf,AF157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(Q158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD157/$G157=mininf,AG157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(X157/AA157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AD157/$G157>mininf,AG157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(X157/AA157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AD157/$G157=mininf,AG157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(R158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE157/$G157=mininf,AH157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(Y157/AB157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AE157/$G157>mininf,AH157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(Y157/AB157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AE157/$G157=mininf,AH157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(S158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,W157*EXP(T157),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,X157*EXP(U157),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,Y157*EXP(V157),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BJ158)+$I158*BA158,IF(D158=24,\".\",IFERROR((CB159-CB158)/CB158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BK158)+$I158*BB158,IF(D158=24,\".\",IFERROR((CC159-CC158)/CC158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BL158)+$I158*BC158,IF(D158=24,\".\",IFERROR((CD159-CD158)/CD158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BM158)+$I158*BG158,IF($D158=24,\".\",IFERROR((CE159-CE158)/CE158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BN158)+$I158*BH158,IF($D158=24,\".\",IFERROR((CF159-CF158)/CF158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BO158)+$I158*BI158,IF($D158=24,\".\",IFERROR((CG159-CG158)/CG158,\".\")))","v":"."},{"$f":"IFERROR(AV158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BP158,IF($D158=24,\".\",IFERROR((CH159-CH158)/CH158,\".\")))","v":"."},{"$f":"IFERROR(AW158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BQ158,IF(D158=24,\".\",IFERROR((CI159-CI158)/CI158,\".\")))","v":"."},{"$f":"IFERROR(AW158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BR158,IF(D158=24,\".\",IFERROR((CJ159-CJ158)/CJ158,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Argentina","ARG",2016,{"$f":"C159-'Initial Conditions and Settings'!$B$9","v":0},"ARG2016",20053.099609375,{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Employment\n(thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,G158*F159/F158,\"\")),\".\")","v":17865.8},43847.43,0.5,0.71,{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B159,Table1[Country Code],0)),MAX(IF(D159>0,K158*EXP(growthb),\".\"),0.001)),\".\")","v":72.794250291740909},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B159,Table1[Country Code],0))*EXP(D159*INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0))),\".\")","v":112.64539872388009},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B159,Table1[Country Code],0))*EXP(D159*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))),\".\")","v":112.64539872388009},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W2],MATCH($B159,Table1[Country Code],0)),IF($D159=1,Q158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))+growthdif),IF($D159>1,Q158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(T158-LN(Z158)+LN(Z157))+growthdif),\".\"))),\".\")","v":18756.668855649968},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W2],MATCH($B159,Table1[Country Code],0)),IF($D159=1,R158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))),IF($D159>1,R158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(U158-LN(AA158)+LN(AA157))),\".\"))),\".\")","v":18756.668855649968},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W2],MATCH($B159,Table1[Country Code],0)),IF($D159=1,S158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))-growthdif),IF($D159>1,S158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(V158-LN(AB158)+LN(AB157))-growthdif),\".\"))),\".\")","v":18756.668855649968},{"$f":"IFERROR(IF(IFERROR(AND(AC158/$G158=mininf,AF158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(W158/Z158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AC158/$G158>mininf,AF158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(W158/Z158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AC158/$G158=mininf,AF158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(Q159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD158/$G158=mininf,AG158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(X158/AA158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AD158/$G158>mininf,AG158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(X158/AA158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AD158/$G158=mininf,AG158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(R159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE158/$G158=mininf,AH158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(Y158/AB158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AE158/$G158>mininf,AH158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(Y158/AB158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AE158/$G158=mininf,AH158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(S159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,W158*EXP(T158),\"\")),\".\")","v":1172939801.5999999},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,X158*EXP(U158),\"\")),\".\")","v":1172939801.5999999},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,Y158*EXP(V158),\"\")),\".\")","v":1172939801.5999999},13920.932356134912,13920.932356134912,13920.932356134912,4766.450218238353,4766.450218238353,4766.450218238353,9154.4821378965607,9154.4821378965607,9154.4821378965607,3944.8676438650873,3944.8676438650873,3944.8676438650873,0.51240258694805485,0.51240258694805485,0.51240258694805485,0.26679187152203382,0.26679187152203382,0.26679187152203382,0.22080554152991116,0.22080554152991116,0.22080554152991116,null,2.5000000000000577E-3,2.5000000000003908E-3,1015262352.051627,1015262352.051627,1015262352.051627,2.1776540733554839E-2,2.5660148308112696E-2,2.9502121492527067E-2,157677449.54837286,157677449.54837286,157677449.54837286,2.7544451456574137E-2,2.3184220162661973E-3,-2.3379801173614823E-2,7.700014108689146E-4,1.4653608985430111E-2,2.8495582169842493E-2,-3.4620878661151266E-3,-1.8688117306416174E-2,-3.4386340496299184E-2,5.7495169731190288E-2,4.3927637436464551E-2,3.0097750895244246E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BJ159)+$I159*BA159,IF(D159=24,\".\",IFERROR((CB160-CB159)/CB159,\".\")))","v":1.4542186136406499E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BK159)+$I159*BB159,IF(D159=24,\".\",IFERROR((CC160-CC159)/CC159,\".\")))","v":2.3425793710966026E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BL159)+$I159*BC159,IF(D159=24,\".\",IFERROR((CD160-CD159)/CD159,\".\")))","v":3.2267766895379399E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BM159)+$I159*BG159,IF($D159=24,\".\",IFERROR((CE160-CE159)/CE159,\".\")))","v":1.7810096859424186E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BN159)+$I159*BH159,IF($D159=24,\".\",IFERROR((CF160-CF159)/CF159,\".\")))","v":-2.4159325808803082E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BO159)+$I159*BI159,IF($D159=24,\".\",IFERROR((CG160-CG159)/CG159,\".\")))","v":-2.3114155770762323E-2},{"$f":"IFERROR(AV159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BP159,IF($D159=24,\".\",IFERROR((CH160-CH159)/CH159,\".\")))","v":6.3264084795384964E-2},{"$f":"IFERROR(AW159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BQ159,IF(D159=24,\".\",IFERROR((CI160-CI159)/CI159,\".\")))","v":4.969655250065956E-2},{"$f":"IFERROR(AW159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BR159,IF(D159=24,\".\",IFERROR((CJ160-CJ159)/CJ159,\".\")))","v":3.5866665959439256E-2},343415180.01097673,343415180.01097673,343415180.01097673,69335256.953196749,69335256.953196749,69335256.953196749,32347667.529471744,32347667.529471744,32347667.529471744,445098104.49364525,445098104.49364525,445098104.49364525,1.8592127465535492E-2,2.1309530010955501E-2,2.3902186789261835E-2,0.7715494102174496,0.7715494102174496,0.7715494102174496,0.15577522405330005,0.15577522405330005,0.15577522405330005,7.2675365729250319E-2,7.2675365729250319E-2,7.2675365729250319E-2,10151.064828512075,10151.064828512075,10151.064828512075,9.0574446376585627E-3,1.1769661955863597E-2,1.4489315466775565E-2]
["Argentina","ARG",2017,{"$f":"C160-'Initial Conditions and Settings'!$B$9","v":1},"ARG2017",20304.564453125,{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Employment\n(thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,G159*F160/F159,\"\")),\".\")","v":18089.836218489058},44271.040999999997,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B160,Table1[Country Code],0)),MAX(IF(D160>0,K159*EXP(growthb),\".\"),0.001)),\".\")","v":72.976463589189336},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B160,Table1[Country Code],0))*EXP(D160*INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0))),\".\")","v":113.01422947444136},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B160,Table1[Country Code],0))*EXP(D160*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))),\".\")","v":113.01422947444136},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W2],MATCH($B160,Table1[Country Code],0)),IF($D160=1,Q159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))+growthdif),IF($D160>1,Q159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(T159-LN(Z159)+LN(Z158))+growthdif),\".\"))),\".\")","v":19016.776175729454},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W2],MATCH($B160,Table1[Country Code],0)),IF($D160=1,R159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))),IF($D160>1,R159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(U159-LN(AA159)+LN(AA158))),\".\"))),\".\")","v":18921.929608864899},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W2],MATCH($B160,Table1[Country Code],0)),IF($D160=1,S159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))-growthdif),IF($D160>1,S159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(V159-LN(AB159)+LN(AB158))-growthdif),\".\"))),\".\")","v":18827.556091226084},{"$f":"IFERROR(IF(IFERROR(AND(AC159/$G159=mininf,AF159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(W159/Z159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AC159/$G159>mininf,AF159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(W159/Z159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AC159/$G159=mininf,AF159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(Q160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.133475030237228E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD159/$G159=mininf,AG159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(X159/AA159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AD159/$G159>mininf,AG159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(X159/AA159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AD159/$G159=mininf,AG159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(R160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.2176388743721132E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE159/$G159=mininf,AH159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(Y159/AB159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AE159/$G159>mininf,AH159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(Y159/AB159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AE159/$G159=mininf,AH159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(S160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.3022245915313294E-2},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,W159*EXP(T159),\"\")),\".\")","v":1199694694.7608852},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,X159*EXP(U159),\"\")),\".\")","v":1199694694.7608852},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,Y159*EXP(V159),\"\")),\".\")","v":1199694694.7608852},13911.510697908896,13967.81742891865,14024.432091551131,4749.9768812975044,4678.2014078468183,4605.3353879249216,9161.5338166113906,9289.6160210718299,9419.0967036262082,4178.3255205801615,4122.0187895704075,4065.4041269379268,0.50644647668217546,0.513526817427855,0.5206844655674242,0.2625771081577124,0.25860938437161607,0.25458137554711258,0.23097641516011214,0.22786379820052879,0.22473415888546322,null,2.5000000000000577E-3,2.5000000000003908E-3,1037613738.6786591,1041651258.2498288,1045660952.0874586,1.6175236756193812E-2,2.2305556253517267E-2,2.8254911798988758E-2,162080956.08222616,158043436.51105642,154033742.67342663,5.3748921965439678E-2,2.132463871674517E-2,-1.3242596497892833E-2,-1.5836540608990646E-2,3.4914635836464925E-3,2.2639991620929223E-2,1.1737144600258986E-2,-7.4894539531253912E-3,-2.8857516675952155E-2,7.2428017874797135E-2,5.3930757787750139E-2,3.4168888878445713E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BJ160)+$I160*BA160,IF(D160=24,\".\",IFERROR((CB161-CB160)/CB160,\".\")))","v":3.4382631377962054E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BK160)+$I160*BB160,IF(D160=24,\".\",IFERROR((CC161-CC160)/CC160,\".\")))","v":1.6167424982776502E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BL160)+$I160*BC160,IF(D160=24,\".\",IFERROR((CD161-CD160)/CD160,\".\")))","v":2.8716366774153613E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BM160)+$I160*BG160,IF($D160=24,\".\",IFERROR((CE161-CE160)/CE160,\".\")))","v":3.8511948347044009E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BN160)+$I160*BH160,IF($D160=24,\".\",IFERROR((CF161-CF160)/CF160,\".\")))","v":1.268650744600457E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BO160)+$I160*BI160,IF($D160=24,\".\",IFERROR((CG161-CG160)/CG160,\".\")))","v":-1.5281141522727814E-2},{"$f":"IFERROR(AV160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BP160,IF($D160=24,\".\",IFERROR((CH161-CH160)/CH160,\".\")))","v":7.8196932938991812E-2},{"$f":"IFERROR(AW160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BQ160,IF(D160=24,\".\",IFERROR((CI161-CI160)/CI160,\".\")))","v":5.9699672851945149E-2},{"$f":"IFERROR(AW160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BR160,IF(D160=24,\".\",IFERROR((CJ161-CJ160)/CJ160,\".\")))","v":3.9937803942640723E-2},348445676.03375047,351554920.88820964,354677143.03241032,70581186.726420552,69167949.829662398,67751010.812813297,34460233.327549703,33995850.387792945,33528927.819298353,453487096.08772075,454718721.10566497,455957081.66452193,1.4578036624464212E-2,1.8892511500100684E-2,2.3003914860917924E-2,0.76836955018086894,0.77312612076624243,0.77787396510571138,0.15564100353754631,0.15211150678265023,0.1485907633356208,7.5989446281584716E-2,7.4762372451107381E-2,7.3535271558667931E-2,10243.425179175723,10271.245284375966,10299.2175328455,5.4309070798961301E-3,9.5647788078601081E-3,1.3738122005079845E-2]
["Argentina","ARG",2018,{"$f":"C161-'Initial Conditions and Settings'!$B$9","v":2},"ARG2018",20558.224609375,{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Employment\n(thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,G160*F161/F160,\"\")),\".\")","v":18315.828294916613},44689,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B161,Table1[Country Code],0)),MAX(IF(D161>0,K160*EXP(growthb),\".\"),0.001)),\".\")","v":73.159132989772743},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B161,Table1[Country Code],0))*EXP(D161*INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0))),\".\")","v":113.38426787417518},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B161,Table1[Country Code],0))*EXP(D161*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))),\".\")","v":113.38426787417518},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W2],MATCH($B161,Table1[Country Code],0)),IF($D161=1,Q160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))+growthdif),IF($D161>1,Q160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(T160-LN(Z160)+LN(Z159))+growthdif),\".\"))),\".\")","v":19386.876148419014},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W2],MATCH($B161,Table1[Country Code],0)),IF($D161=1,R160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))),IF($D161>1,R160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(U160-LN(AA160)+LN(AA159))),\".\"))),\".\")","v":19163.309889671651},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W2],MATCH($B161,Table1[Country Code],0)),IF($D161=1,S160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))-growthdif),IF($D161>1,S160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(V160-LN(AB160)+LN(AB159))-growthdif),\".\"))),\".\")","v":18942.307668998266},{"$f":"IFERROR(IF(IFERROR(AND(AC160/$G160=mininf,AF160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(W160/Z160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AC160/$G160>mininf,AF160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(W160/Z160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AC160/$G160=mininf,AF160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(Q161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0))))),\".\")","v":1.9209682668659661E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD160/$G160=mininf,AG160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(X160/AA160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AD160/$G160>mininf,AG160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(X160/AA160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AD160/$G160=mininf,AG160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(R161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0))))),\".\")","v":2.1143758552470998E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE160/$G160=mininf,AH160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(Y160/AB160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AE160/$G160>mininf,AH160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(Y160/AB160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AE160/$G160=mininf,AH160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(S161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B161,Table1[Country Code],0))))),\".\")","v":2.3100524300056713E-2},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,W160*EXP(T160),\"\")),\".\")","v":1225564867.0728309},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,X160*EXP(U160),\"\")),\".\")","v":1226596783.7667913},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,Y160*EXP(V160),\"\")),\".\")","v":1227634748.3760102},13823.646122143751,13965.402176289079,14109.113357681619,4806.0565103636172,4643.2951115320402,4474.3360930847139,9017.5896117801349,9322.1070647570396,9634.7772645969071,4492.182172772862,4350.4261186275344,4206.7149372349941,0.49233861917579136,0.50896453682874399,0.52603557477501295,0.26239908089209885,0.25351270151515576,0.24428794707179707,0.24526229993210982,0.23752276165610012,0.22967647815318992,null,2.5000000000000577E-3,2.4999999999995026E-3,1054533861.145648,1065146936.9207292,1075627365.6573861,1.2423115745399116E-2,2.0303604973793909E-2,2.7833685388024776E-2,171031005.92718291,161449846.84606218,152007382.71862411,6.0066157132208531E-2,2.6668956082154693E-2,-1.10479088798634E-2,-2.3122559200293935E-2,-1.0130840657236462E-3,2.0753129102359935E-2,1.452048218651214E-2,-4.6477329573662018E-3,-2.8128465165535133E-2,7.7459482752496811E-2,5.7382817695811994E-2,3.4584639476149093E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BJ161)+$I161*BA161,IF(D161=24,\".\",IFERROR((CB162-CB161)/CB161,\".\")))","v":-2.080806663252787E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BK161)+$I161*BB161,IF(D161=24,\".\",IFERROR((CC162-CC161)/CC161,\".\")))","v":1.2914175518229754E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BL161)+$I161*BC161,IF(D161=24,\".\",IFERROR((CD162-CD161)/CD161,\".\")))","v":2.7562322309386978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BM161)+$I161*BG161,IF($D161=24,\".\",IFERROR((CE162-CE161)/CE161,\".\")))","v":4.3062234723555012E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BN161)+$I161*BH161,IF($D161=24,\".\",IFERROR((CF162-CF161)/CF161,\".\")))","v":1.6779526626588926E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BO161)+$I161*BI161,IF($D161=24,\".\",IFERROR((CG162-CG161)/CG161,\".\")))","v":-1.3819271958504586E-2},{"$f":"IFERROR(AV161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BP161,IF($D161=24,\".\",IFERROR((CH162-CH161)/CH161,\".\")))","v":8.3228397816691488E-2},{"$f":"IFERROR(AW161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BQ161,IF(D161=24,\".\",IFERROR((CI162-CI161)/CI161,\".\")))","v":6.3151732760006116E-2},{"$f":"IFERROR(AW161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BR161,IF(D161=24,\".\",IFERROR((CJ162-CJ161)/CJ161,\".\")))","v":4.0353554540343214E-2},349645785.9217028,357284853.01327306,365009830.53652823,73352426.148811638,70051039.35691227,66723568.269112512,37263076.678146303,36087196.780125991,34895098.916376248,460261288.74866074,463423089.15031129,466628497.72201699,1.2020390191672321E-2,1.7410508405693914E-2,2.2601681612221945E-2,0.75966802872408679,0.77096903753405288,0.78222790146429144,0.15937127006322682,0.15116001122290049,0.14299077016265199,8.0960701212686392E-2,7.7870951243046729E-2,7.4781328373056608E-2,10299.207606987418,10369.958807543497,10441.685822507037,3.1840974541559319E-3,8.3018305023969674E-3,1.3517659910283086E-2]
["Argentina","ARG",2019,{"$f":"C162-'Initial Conditions and Settings'!$B$9","v":3},"ARG2019",20811.861328125,{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Employment\n(thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,G161*F162/F161,\"\")),\".\")","v":18541.799490298563},45102,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B162,Table1[Country Code],0)),MAX(IF(D162>0,K161*EXP(growthb),\".\"),0.001)),\".\")","v":73.342259635175481},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B162,Table1[Country Code],0))*EXP(D162*INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0))),\".\")","v":113.75551787724351},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B162,Table1[Country Code],0))*EXP(D162*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))),\".\")","v":113.75551787724351},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W2],MATCH($B162,Table1[Country Code],0)),IF($D162=1,Q161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))+growthdif),IF($D162>1,Q161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(T161-LN(Z161)+LN(Z160))+growthdif),\".\"))),\".\")","v":19799.132081869349},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W2],MATCH($B162,Table1[Country Code],0)),IF($D162=1,R161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))),IF($D162>1,R161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(U161-LN(AA161)+LN(AA160))),\".\"))),\".\")","v":19432.069479047834},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W2],MATCH($B162,Table1[Country Code],0)),IF($D162=1,S161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))-growthdif),IF($D162>1,S161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(V161-LN(AB161)+LN(AB160))-growthdif),\".\"))),\".\")","v":19071.729631221533},{"$f":"IFERROR(IF(IFERROR(AND(AC161/$G161=mininf,AF161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(W161/Z161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AC161/$G161>mininf,AF161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(W161/Z161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AC161/$G161=mininf,AF161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(Q162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0))))),\".\")","v":1.6822544478570789E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD161/$G161=mininf,AG161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(X161/AA161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AD161/$G161>mininf,AG161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(X161/AA161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AD161/$G161=mininf,AG161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(R162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0))))),\".\")","v":1.990899902000462E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE161/$G161=mininf,AH161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(Y161/AB161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AE161/$G161>mininf,AH161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(Y161/AB161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AE161/$G161=mininf,AH161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(S162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B162,Table1[Country Code],0))))),\".\")","v":2.3054487560734527E-2},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,W161*EXP(T161),\"\")),\".\")","v":1249335158.1781511},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,X161*EXP(U161),\"\")),\".\")","v":1252807772.9373095},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,Y161*EXP(V161),\"\")),\".\")","v":1256323845.5264068},13687.823923146865,13934.432157931602,14187.051757997622,4876.3518946359318,4621.7643890933741,4350.2334767126813,8811.4720285109343,9312.6677688382297,9836.8182812849427,4853.9755671516978,4607.3673323669609,4354.7477323009407,0.4752220534539417,0.50225264132053637,0.53052123050040312,0.26299237553438837,0.24926191179618634,0.23461765288686295,0.26178557101166977,0.2484854468832772,0.23486111661273384,null,2.5000000000001132E-3,2.5000000000003908E-3,1067716170.498316,1086994299.1553195,1105986583.8611529,9.2853667808974194E-3,1.8738869614448816E-2,2.7672415535132444E-2,181618987.67983508,165813473.78199005,150337261.66525388,6.0019565233893957E-2,2.7546087956146437E-2,-1.1590051025198278E-2,-2.7411117713731059E-2,-3.3902165004722207E-3,2.0126702544688513E-2,1.3323080739265691E-2,-4.5829981587761637E-3,-2.9135764015641996E-2,7.8862719343845811E-2,5.8608127944278721E-2,3.3949039331108821E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BJ162)+$I162*BA162,IF(D162=24,\".\",IFERROR((CB163-CB162)/CB162,\".\")))","v":-5.7939604022221973E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BK162)+$I162*BB162,IF(D162=24,\".\",IFERROR((CC163-CC162)/CC162,\".\")))","v":1.094324162118292E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BL162)+$I162*BC162,IF(D162=24,\".\",IFERROR((CD163-CD162)/CD162,\".\")))","v":2.7168474104105101E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BM162)+$I162*BG162,IF($D162=24,\".\",IFERROR((CE163-CE162)/CE162,\".\")))","v":4.2440238050774556E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BN162)+$I162*BH162,IF($D162=24,\".\",IFERROR((CF163-CF162)/CF162,\".\")))","v":1.7250459962879872E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BO162)+$I162*BI162,IF($D162=24,\".\",IFERROR((CG163-CG162)/CG162,\".\")))","v":-1.4593992456225401E-2},{"$f":"IFERROR(AV162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BP162,IF($D162=24,\".\",IFERROR((CH163-CH162)/CH162,\".\")))","v":8.4631634408040543E-2},{"$f":"IFERROR(AW162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BQ162,IF(D162=24,\".\",IFERROR((CI163-CI162)/CI162,\".\")))","v":6.4377043008473731E-2},{"$f":"IFERROR(AW162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BR162,IF(D162=24,\".\",IFERROR((CJ163-CJ162)/CJ162,\".\")))","v":3.9717954395303831E-2},348918997.0563705,361928814.23870772,375210277.38424736,76580143.131712526,71236379.549521461,65807839.061832324,40497139.127906166,38439665.237483367,36332038.005170614,465996279.3159892,471604859.02571255,477350154.45125031,9.9910577226562276E-3,1.6251246382957392E-2,2.2366235198416171E-2,0.74875919088566512,0.76744080836320405,0.78602735096122389,0.16433638320915434,0.15105098725379662,0.13786072644615222,8.6904425905180466E-2,8.1508204382999341E-2,7.6111922592623865E-2,10332.053552303427,10456.406789626015,10583.791283119381,1.4139506016821457E-3,7.3525405534518029E-3,1.3474354130927679E-2]
["Argentina","ARG",2020,{"$f":"C163-'Initial Conditions and Settings'!$B$9","v":4},"ARG2020",21064.91015625,{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Employment\n(thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,G162*F163/F162,\"\")),\".\")","v":18767.24691945321},45510,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B163,Table1[Country Code],0)),MAX(IF(D163>0,K162*EXP(growthb),\".\"),0.001)),\".\")","v":73.525844669939687},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B163,Table1[Country Code],0))*EXP(D163*INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0))),\".\")","v":114.12798345075527},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B163,Table1[Country Code],0))*EXP(D163*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))),\".\")","v":114.12798345075527},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W2],MATCH($B163,Table1[Country Code],0)),IF($D163=1,Q162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))+growthdif),IF($D163>1,Q162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(T162-LN(Z162)+LN(Z161))+growthdif),\".\"))),\".\")","v":20231.79263185478},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W2],MATCH($B163,Table1[Country Code],0)),IF($D163=1,R162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))),IF($D163>1,R162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(U162-LN(AA162)+LN(AA161))),\".\"))),\".\")","v":19712.603944729501},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W2],MATCH($B163,Table1[Country Code],0)),IF($D163=1,S162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))-growthdif),IF($D163>1,S162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(V162-LN(AB162)+LN(AB161))-growthdif),\".\"))),\".\")","v":19206.502356992165},{"$f":"IFERROR(IF(IFERROR(AND(AC162/$G162=mininf,AF162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(W162/Z162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AC162/$G162>mininf,AF162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(W162/Z162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AC162/$G162=mininf,AF162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(Q163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0))))),\".\")","v":1.4377141457271564E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD162/$G162=mininf,AG162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(X162/AA162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AD162/$G162>mininf,AG162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(X162/AA162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AD162/$G162=mininf,AG162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(R163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0))))),\".\")","v":1.8616216995125279E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE162/$G162=mininf,AH162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(Y162/AB162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AE162/$G162>mininf,AH162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(Y162/AB162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AE162/$G162=mininf,AH162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(S163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B163,Table1[Country Code],0))))),\".\")","v":2.2969027044644236E-2},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,W162*EXP(T162),\"\")),\".\")","v":1270529929.6002519},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,X162*EXP(U162),\"\")),\".\")","v":1277999864.2146683},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,Y162*EXP(V162),\"\")),\".\")","v":1285624202.5808728},13514.974666333514,13881.780581184601,14262.121539483262,4941.7546402341577,4600.6313148177924,4225.3147389142023,8573.2200260993541,9281.1492663668087,10036.806800569058,5252.272253119696,4885.4663382686085,4505.125379969948,0.45681820369788889,0.49453973223672054,0.53480443048710546,0.26331803814611598,0.24514151354022007,0.22514302481598661,0.27986375815599501,0.26031875422305939,0.24005254469690787,null,2.5000000000001688E-3,2.5000000000003908E-3,1077676477.7492504,1107555387.720552,1137019298.9978662,6.3648488099055101E-3,1.7321758688641609E-2,2.7594706524432411E-2,192853451.8510015,170444476.49411631,148604903.58300662,5.800569762365626E-2,2.6987086122257864E-2,-1.3149878920881264E-2,-3.0720660320568527E-2,-5.0801382710137233E-3,1.9903158367215568E-2,1.0920188493184213E-2,-5.4148108373937021E-3,-3.0841427078094341E-2,7.8599545380898306E-2,5.8871206878174931E-2,3.2953764890921278E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BJ163)+$I163*BA163,IF(D163=24,\".\",IFERROR((CB164-CB163)/CB163,\".\")))","v":-8.9089906911368859E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BK163)+$I163*BB163,IF(D163=24,\".\",IFERROR((CC164-CC163)/CC163,\".\")))","v":9.3897252730085652E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BL163)+$I163*BC163,IF(D163=24,\".\",IFERROR((CD164-CD163)/CD163,\".\")))","v":2.7017847510018612E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BM163)+$I163*BG163,IF($D163=24,\".\",IFERROR((CE164-CE163)/CE163,\".\")))","v":4.0231858122615025E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BN163)+$I163*BH163,IF($D163=24,\".\",IFERROR((CF164-CF163)/CF163,\".\")))","v":1.6555052706626872E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BO163)+$I163*BI163,IF($D163=24,\".\",IFERROR((CG164-CG163)/CG163,\".\")))","v":-1.6226737935293011E-2},{"$f":"IFERROR(AV163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BP163,IF($D163=24,\".\",IFERROR((CH164-CH163)/CH163,\".\")))","v":8.4368460445093094E-2},{"$f":"IFERROR(AW163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BQ163,IF(D163=24,\".\",IFERROR((CI164-CI163)/CI163,\".\")))","v":6.4640121942369941E-2},{"$f":"IFERROR(AW163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BR163,IF(D163=24,\".\",IFERROR((CJ164-CJ163)/CJ163,\".\")))","v":3.8722679955116288E-2},346903219.5106135,365911239.27961123,385543906.94360918,79900175.810089305,72475900.276450261,64854414.01597897,44073688.300113142,40995689.144950874,37804112.616551235,470877083.62081593,479382828.70101237,488202433.57613939,8.1601002586264675E-3,1.5197905034190575E-2,2.2179462278702693E-2,0.73671714249310316,0.76329650828571383,0.78972139511770845,0.16968372127115591,0.15118584967433818,0.1328432829408753,9.3599136235740968E-2,8.551764203994798E-2,7.7435321941416252E-2,10346.67289872151,10533.571274467422,10727.366151969663,-2.0425155420333851E-4,6.4791572887585858E-3,1.3458101507138664E-2]
["Argentina","ARG",2021,{"$f":"C164-'Initial Conditions and Settings'!$B$9","v":5},"ARG2021",21316.75390625,{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Employment\n(thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,G163*F164/F163,\"\")),\".\")","v":18991.620714846242},45914,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B164,Table1[Country Code],0)),MAX(IF(D164>0,K163*EXP(growthb),\".\"),0.001)),\".\")","v":73.709889241472425},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B164,Table1[Country Code],0))*EXP(D164*INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0))),\".\")","v":114.50166857480872},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B164,Table1[Country Code],0))*EXP(D164*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))),\".\")","v":114.50166857480872},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W2],MATCH($B164,Table1[Country Code],0)),IF($D164=1,Q163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))+growthdif),IF($D164>1,Q163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(T163-LN(Z163)+LN(Z162))+growthdif),\".\"))),\".\")","v":20677.929617732047},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W2],MATCH($B164,Table1[Country Code],0)),IF($D164=1,R163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))),IF($D164>1,R163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(U163-LN(AA163)+LN(AA162))),\".\"))),\".\")","v":19999.91630620827},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W2],MATCH($B164,Table1[Country Code],0)),IF($D164=1,S163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))-growthdif),IF($D164>1,S163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(V163-LN(AB163)+LN(AB162))-growthdif),\".\"))),\".\")","v":19343.637910730984},{"$f":"IFERROR(IF(IFERROR(AND(AC163/$G163=mininf,AF163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(W163/Z163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AC163/$G163>mininf,AF163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(W163/Z163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AC163/$G163=mininf,AF163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(Q164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0))))),\".\")","v":1.1937501694405328E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD163/$G163=mininf,AG163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(X163/AA163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AD163/$G163>mininf,AG163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(X163/AA163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AD163/$G163=mininf,AG163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(R164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0))))),\".\")","v":1.7311117702874912E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE163/$G163=mininf,AH163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(Y163/AB163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AE163/$G163>mininf,AH163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(Y163/AB163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AE163/$G163=mininf,AH163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(S164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B164,Table1[Country Code],0))))),\".\")","v":2.2871253707513028E-2},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,W163*EXP(T163),\"\")),\".\")","v":1288928460.3464158},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,X163*EXP(U163),\"\")),\".\")","v":1302014221.7140191},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,Y163*EXP(V163),\"\")),\".\")","v":1315495483.5191991},13309.864722896795,13809.906395883081,14335.561227423559,4996.0152612811889,4575.7870906057769,4096.9890479523419,8313.8494616156077,9234.1193052773069,10238.572179471219,5681.755991949447,5181.7143189631606,4656.0594874226827,0.43776408482697088,0.48622070985541305,0.53910997556240481,0.26306418690089334,0.24093715640755006,0.21572614098962178,0.2991717282721359,0.27284213373703703,0.24516388344797346,null,2.5000000000000022E-3,2.4999999999995026E-3,1084557601.0204921,1126907315.728862,1168831924.2295775,3.5288906701467226E-3,1.5958447800493047E-2,2.7544790117033813E-2,204370859.32592368,175106905.98515701,146663559.28962159,5.5414364783324288E-2,2.5972771942591066E-2,-1.5176273490780545E-2,-3.370144747939996E-2,-6.543711297576138E-3,1.9809606347703124E-2,8.1840266337760426E-3,-6.529387155483235E-3,-3.2911457260118127E-2,7.741606910944121E-2,5.8628172626363551E-2,3.1846897094531812E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BJ164)+$I164*BA164,IF(D164=24,\".\",IFERROR((CB165-CB164)/CB164,\".\")))","v":-1.1817363340431996E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BK164)+$I164*BB164,IF(D164=24,\".\",IFERROR((CC165-CC164)/CC164,\".\")))","v":7.9762833156530773E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BL164)+$I164*BC164,IF(D164=24,\".\",IFERROR((CD165-CD164)/CD164,\".\")))","v":2.6946113296563091E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BM164)+$I164*BG164,IF($D164=24,\".\",IFERROR((CE165-CE164)/CE164,\".\")))","v":3.7568110772744787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BN164)+$I164*BH164,IF($D164=24,\".\",IFERROR((CF165-CF164)/CF164,\".\")))","v":1.549060745774854E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BO164)+$I164*BI164,IF($D164=24,\".\",IFERROR((CG165-CG164)/CG164,\".\")))","v":-1.8274950311254711E-2},{"$f":"IFERROR(AV164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BP164,IF($D164=24,\".\",IFERROR((CH165-CH164)/CH164,\".\")))","v":8.3184984173635831E-2},{"$f":"IFERROR(AW164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BQ164,IF(D164=24,\".\",IFERROR((CI165-CI164)/CI164,\".\")))","v":6.4397087690557672E-2},{"$f":"IFERROR(AW164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BR164,IF(D164=24,\".\",IFERROR((CJ165-CJ164)/CJ164,\".\")))","v":3.7615812158725934E-2},343826388.03941405,369363226.53417635,396102465.9251501,83180247.623422593,73685729.386489287,63810530.750932261,47953482.558697492,43733178.188332841,39296701.185116321,474960118.22153413,486782134.10899848,499209697.86119866,6.4233037133108418E-3,1.4182672857955167E-2,2.2005712273543167E-2,0.72390580776940983,0.75878550310860404,0.79345907666097315,0.17513101507319631,0.15137311791724437,0.12782309923929858,0.10096317715739388,8.9841378974151648E-2,7.8717824099728245E-2,10344.559790511263,10602.041514766704,10872.711980250004,-1.7187016557862478E-3,5.6599468086826477E-3,1.3474747246625896E-2]
["Argentina","ARG",2022,{"$f":"C165-'Initial Conditions and Settings'!$B$9","v":6},"ARG2022",21566.908203125,{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Employment\n(thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,G164*F165/F164,\"\")),\".\")","v":19214.489334868456},46313,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B165,Table1[Country Code],0)),MAX(IF(D165>0,K164*EXP(growthb),\".\"),0.001)),\".\")","v":73.894394500052854},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B165,Table1[Country Code],0))*EXP(D165*INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0))),\".\")","v":114.87657724253411},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B165,Table1[Country Code],0))*EXP(D165*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))),\".\")","v":114.87657724253411},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W2],MATCH($B165,Table1[Country Code],0)),IF($D165=1,Q164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))+growthdif),IF($D165>1,Q164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(T164-LN(Z164)+LN(Z163))+growthdif),\".\"))),\".\")","v":21135.434953304393},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W2],MATCH($B165,Table1[Country Code],0)),IF($D165=1,R164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))),IF($D165>1,R164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(U164-LN(AA164)+LN(AA163))),\".\"))),\".\")","v":20292.433518138692},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W2],MATCH($B165,Table1[Country Code],0)),IF($D165=1,S164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))-growthdif),IF($D165>1,S164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(V164-LN(AB164)+LN(AB163))-growthdif),\".\"))),\".\")","v":19482.177674106944},{"$f":"IFERROR(IF(IFERROR(AND(AC164/$G164=mininf,AF164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(W164/Z164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AC164/$G164>mininf,AF164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(W164/Z164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AC164/$G164=mininf,AF164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(Q165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0))))),\".\")","v":9.5235374439854581E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD164/$G164=mininf,AG164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(X164/AA164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AD164/$G164>mininf,AG164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(X164/AA164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AD164/$G164=mininf,AG164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(R165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0))))),\".\")","v":1.6008179007559187E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE164/$G164=mininf,AH164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(Y164/AB164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AE164/$G164>mininf,AH164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(Y164/AB164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AE164/$G164=mininf,AH164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(S165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B165,Table1[Country Code],0))))),\".\")","v":2.2769842037533572E-2},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,W164*EXP(T164),\"\")),\".\")","v":1304407251.2568321},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,X164*EXP(U164),\"\")),\".\")","v":1324749764.2134647},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,Y164*EXP(V164),\"\")),\".\")","v":1345929216.6588137},13075.40004165822,13719.898499879006,14407.762388562742,5037.0705528914068,4546.0073327341252,3964.3458806145486,8038.3294887668144,9173.8911671448805,10443.416507948194,6139.0892932102361,5494.5908349894507,4806.7269463057146,0.41834728723077175,0.47744652523744446,0.54351777587950612,0.2621495926904836,0.23659266991210137,0.20632064748244264,0.31950312007874471,0.28596080485045411,0.25016157663805128,null,2.5000000000001132E-3,2.5000000000003908E-3,1088391647.2060759,1145035269.5836041,1201474659.0514572,7.3197409529512925E-4,1.461825148268403E-2,2.7504948041958244E-2,216015604.05075622,179714494.62986064,144454557.60735655,5.2680746243037646E-2,2.4818901057059861E-2,-1.7507277491535689E-2,-3.6564426731812816E-2,-7.9288926253031633E-3,1.9758972691676036E-2,5.3843454159316906E-3,-7.7282430509271194E-3,-3.5253252841812355E-2,7.582307408763711E-2,5.8259562090738015E-2,3.094925318013253E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BJ165)+$I165*BA165,IF(D165=24,\".\",IFERROR((CB166-CB165)/CB165,\".\")))","v":-1.4647311254064221E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BK165)+$I165*BB165,IF(D165=24,\".\",IFERROR((CC166-CC165)/CC165,\".\")))","v":6.6135944928850561E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BL165)+$I165*BC165,IF(D165=24,\".\",IFERROR((CD166-CD165)/CD165,\".\")))","v":2.6900875431011762E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BM165)+$I165*BG165,IF($D165=24,\".\",IFERROR((CE166-CE165)/CE165,\".\")))","v":3.4801460893679401E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BN165)+$I165*BH165,IF($D165=24,\".\",IFERROR((CF166-CF165)/CF165,\".\")))","v":1.4314244067261107E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BO165)+$I165*BI165,IF($D165=24,\".\",IFERROR((CG166-CG165)/CG165,\".\")))","v":-2.0611350102479286E-2},{"$f":"IFERROR(AV165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BP165,IF($D165=24,\".\",IFERROR((CH166-CH165)/CH165,\".\")))","v":8.1591989151831842E-2},{"$f":"IFERROR(AW165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BQ165,IF(D165=24,\".\",IFERROR((CI166-CI165)/CI165,\".\")))","v":6.4028477154933025E-2},{"$f":"IFERROR(AW165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BR165,IF(D165=24,\".\",IFERROR((CJ166-CJ165)/CJ165,\".\")))","v":3.671816824432754E-2},339787180.08611917,372321153.22385454,406920991.86509639,86364613.16309309,74836052.696640506,62654987.380882017,52113102.873206161,46642126.177684046,40803031.829702295,478264896.1224184,493799332.0981791,510379011.07568073,4.7686080737277059E-3,1.3203798665740262E-2,2.185305307902E-2,0.71045812235223305,0.75399282465985229,0.79729178323274885,0.18057903447086129,0.15155154701943038,0.12276168498549664,0.10896284317690567,9.4455628320717286E-2,7.9946531781754412E-2,10326.79584830217,10662.218644833612,11020.210547269249,-3.1576418534307038E-3,4.8729622253897986E-3,1.3509882702578579E-2]
["Argentina","ARG",2023,{"$f":"C166-'Initial Conditions and Settings'!$B$9","v":7},"ARG2023",21816.28125,{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Employment\n(thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,G165*F166/F165,\"\")),\".\")","v":19436.661920037113},46707,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B166,Table1[Country Code],0)),MAX(IF(D166>0,K165*EXP(growthb),\".\"),0.001)),\".\")","v":74.079361598839455},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B166,Table1[Country Code],0))*EXP(D166*INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0))),\".\")","v":115.25271346013616},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B166,Table1[Country Code],0))*EXP(D166*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))),\".\")","v":115.25271346013616},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W2],MATCH($B166,Table1[Country Code],0)),IF($D166=1,Q165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))+growthdif),IF($D166>1,Q165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(T165-LN(Z165)+LN(Z164))+growthdif),\".\"))),\".\")","v":21603.776320206183},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W2],MATCH($B166,Table1[Country Code],0)),IF($D166=1,R165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))),IF($D166>1,R165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(U165-LN(AA165)+LN(AA164))),\".\"))),\".\")","v":20589.692172481395},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W2],MATCH($B166,Table1[Country Code],0)),IF($D166=1,S165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))-growthdif),IF($D166>1,S165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(V165-LN(AB165)+LN(AB164))-growthdif),\".\"))),\".\")","v":19621.815538690389},{"$f":"IFERROR(IF(IFERROR(AND(AC165/$G165=mininf,AF165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(W165/Z165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AC165/$G165>mininf,AF165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(W165/Z165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AC165/$G165=mininf,AF165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(Q166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0))))),\".\")","v":7.1412582432097416E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD165/$G165=mininf,AG165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(X165/AA165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AD165/$G165>mininf,AG165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(X165/AA165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AD165/$G165=mininf,AG165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(R166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0))))),\".\")","v":1.471197145322406E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE165/$G165=mininf,AH165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(Y165/AB165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AE165/$G165>mininf,AH165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(Y165/AB165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AE165/$G165=mininf,AH165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(S166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B166,Table1[Country Code],0))))),\".\")","v":2.2667577875901679E-2},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,W165*EXP(T165),\"\")),\".\")","v":1316889164.1990297},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,X165*EXP(U165),\"\")),\".\")","v":1346127246.3421602},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,Y165*EXP(V165),\"\")),\".\")","v":1376927384.7320571},12813.986159864913,13612.450068480219,14478.844353640907,5064.2650271540651,4511.0100909369939,3827.0245266654142,7749.721132710848,9101.4399775432248,10651.819826975494,6622.6757601722002,5824.2118515568945,4957.8175663962065,0.39871667082513368,0.46826147488631353,0.54802722148470417,0.26055220016629249,0.23208769641080326,0.19689721117802447,0.34073112900857383,0.29965082870288323,0.25507556733727144,null,2.5000000000001132E-3,2.5000000000003908E-3,1089188613.3410633,1161896624.6128824,1234979823.7731113,-2.0423437311727355E-3,1.329106634633348E-2,2.7469553999249996E-2,227700550.85796642,184230621.72927785,141947560.95894575,4.9940156321412132E-2,2.3627044718562473E-2,-2.0113502959851814E-2,-3.9378964240617265E-2,-9.2833092208053358E-3,1.9723433959084602E-2,2.6035358119660401E-3,-8.9473308485761294E-3,-3.7859623000015219E-2,7.4064151953102453E-2,5.7930346021791479E-2,3.0410606528217698E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BJ166)+$I166*BA166,IF(D166=24,\".\",IFERROR((CB167-CB166)/CB166,\".\")))","v":-1.7441738921700378E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BK166)+$I166*BB166,IF(D166=24,\".\",IFERROR((CC167-CC166)/CC166,\".\")))","v":5.2727936269586946E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BL166)+$I166*BC166,IF(D166=24,\".\",IFERROR((CD167-CD166)/CD166,\".\")))","v":2.6865409043361922E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BM166)+$I166*BG166,IF($D166=24,\".\",IFERROR((CE167-CE166)/CE166,\".\")))","v":3.2040761130883819E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BN166)+$I166*BH166,IF($D166=24,\".\",IFERROR((CF167-CF166)/CF166,\".\")))","v":1.3108771999187908E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BO166)+$I166*BI166,IF($D166=24,\".\",IFERROR((CG167-CG166)/CG166,\".\")))","v":-2.3217647915738781E-2},{"$f":"IFERROR(AV166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BP166,IF($D166=24,\".\",IFERROR((CH167-CH166)/CH166,\".\")))","v":7.9833067017297185E-2},{"$f":"IFERROR(AW166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BQ166,IF(D166=24,\".\",IFERROR((CI167-CI166)/CI166,\".\")))","v":6.3699261085986489E-2},{"$f":"IFERROR(AW166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BR166,IF(D166=24,\".\",IFERROR((CJ167-CJ166)/CJ166,\".\")))","v":3.6179521592412708E-2},334846483.79012012,374791694.92786193,418016087.5925563,89423139.781750709,75914977.796207562,61376801.320919499,56543395.256199546,49726232.221560612,42329089.995730214,480813018.82807034,500432904.94563007,521721978.90920603,3.2006478918326538E-3,1.2267130286880559E-2,2.1729187000720653E-2,0.6964172571829943,0.74893495456415171,0.80122384045718453,0.18598319155273693,0.15169861343241489,0.11764273655720521,0.1175995512642689,9.9366432003433425E-2,8.1133422985610201E-2,10294.238954076913,10714.302030651295,11170.102530867023,-4.5137963098564882E-3,4.1251313742893814E-3,1.3571322162338362E-2]
["Argentina","ARG",2024,{"$f":"C167-'Initial Conditions and Settings'!$B$9","v":8},"ARG2024",22066.673828125,{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Employment\n(thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,G166*F167/F166,\"\")),\".\")","v":19659.742830689662},47096,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B167,Table1[Country Code],0)),MAX(IF(D167>0,K166*EXP(growthb),\".\"),0.001)),\".\")","v":74.2647916938772},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B167,Table1[Country Code],0))*EXP(D167*INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0))),\".\")","v":115.63008124693695},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B167,Table1[Country Code],0))*EXP(D167*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))),\".\")","v":115.63008124693695},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W2],MATCH($B167,Table1[Country Code],0)),IF($D167=1,Q166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))+growthdif),IF($D167>1,Q166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(T166-LN(Z166)+LN(Z165))+growthdif),\".\"))),\".\")","v":22082.939771407287},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W2],MATCH($B167,Table1[Country Code],0)),IF($D167=1,R166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))),IF($D167>1,R166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(U166-LN(AA166)+LN(AA165))),\".\"))),\".\")","v":20891.589744915502},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W2],MATCH($B167,Table1[Country Code],0)),IF($D167=1,S166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))-growthdif),IF($D167>1,S166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(V166-LN(AB166)+LN(AB165))-growthdif),\".\"))),\".\")","v":19762.455682766806},{"$f":"IFERROR(IF(IFERROR(AND(AC166/$G166=mininf,AF166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(W166/Z166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AC166/$G166>mininf,AF166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(W166/Z166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AC166/$G166=mininf,AF166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(Q167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0))))),\".\")","v":4.7922925496364788E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD166/$G166=mininf,AG166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(X166/AA166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AD166/$G166>mininf,AG166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(X166/AA166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AD166/$G166=mininf,AG166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(R167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0))))),\".\")","v":1.3423919696984893E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE166/$G166=mininf,AH166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(Y166/AB166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AE166/$G166>mininf,AH166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(Y166/AB166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AE166/$G166=mininf,AH166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(S167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B167,Table1[Country Code],0))))),\".\")","v":2.2565363234326924E-2},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,W166*EXP(T166),\"\")),\".\")","v":1326327068.9466491},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,X166*EXP(U166),\"\")),\".\")","v":1366077828.3147848},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,Y166*EXP(V166),\"\")),\".\")","v":1408495427.3096998},12527.942997327988,13488.168083105806,14548.839101230296,5077.4672012225683,4470.8286177189375,3684.8432678676554,7450.4757961054202,9017.3394653868691,10863.995833362644,7131.7998333616742,6171.5747475838562,5110.9037294593654,0.37897117272942771,0.45867026557999702,0.55260111624672437,0.25826722378567613,0.2274103306549764,0.18743089874580987,0.36276160348489622,0.31391940376502664,0.25996798500746593,null,2.5000000000000577E-3,2.4999999999995026E-3,1086966385.8531721,1177442551.8619378,1269374407.922266,-4.8008204083060946E-3,1.1973525977282407E-2,2.7436839555235792E-2,239360683.09347701,188635276.452847,139121019.38743377,4.7233986757820645E-2,2.2429894412532292E-2,-2.301479748074442E-2,-4.2168766878585728E-2,-1.0622351048827028E-2,1.9694105957078989E-2,-1.3395971246232818E-4,-1.0165982613576929E-2,-4.0757531078902787E-2,7.2019627188646851E-2,5.7421090215948212E-2,2.9941147317060768E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BJ167)+$I167*BA167,IF(D167=24,\".\",IFERROR((CB168-CB167)/CB167,\".\")))","v":-2.0215878579251289E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BK167)+$I167*BB167,IF(D167=24,\".\",IFERROR((CC168-CC167)/CC167,\".\")))","v":3.9445025284223119E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BL167)+$I167*BC167,IF(D167=24,\".\",IFERROR((CD168-CD167)/CD167,\".\")))","v":2.6834387820352013E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BM167)+$I167*BG167,IF($D167=24,\".\",IFERROR((CE168-CE167)/CE167,\".\")))","v":2.9318928586873839E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BN167)+$I167*BH167,IF($D167=24,\".\",IFERROR((CF168-CF167)/CF167,\".\")))","v":1.1900870963672362E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BO167)+$I167*BI167,IF($D167=24,\".\",IFERROR((CG168-CG167)/CG167,\".\")))","v":-2.6117249215628923E-2},{"$f":"IFERROR(AV167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BP167,IF($D167=24,\".\",IFERROR((CH168-CH167)/CH167,\".\")))","v":7.7788542252841528E-2},{"$f":"IFERROR(AW167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BQ167,IF(D167=24,\".\",IFERROR((CI168-CI167)/CI167,\".\")))","v":6.3190005280142333E-2},{"$f":"IFERROR(AW167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BR167,IF(D167=24,\".\",IFERROR((CJ168-CJ167)/CJ167,\".\")))","v":3.571006238125489E-2},329056816.54744756,376773113.40299624,429398472.38918501,92334720.794938743,76916681.137474537,59968191.932487868,61242504.596155845,52996817.588228025,43888576.860742621,482634041.93854213,506686612.12869883,533255241.18241549,1.6968293186201983E-3,1.1349080558301661E-2,2.1610110602600253E-2,0.68179363234669876,0.74360187221069807,0.80524004121751658,0.19131414855045908,0.15180326319326085,0.11245682611485858,0.12689221910284226,0.10459486459604105,8.2303132667624831E-2,10247.877567915368,10758.59122067052,11322.728919280098,-5.8108500210032332E-3,3.3919360171701385E-3,1.3634898956317087E-2]
["Argentina","ARG",2025,{"$f":"C168-'Initial Conditions and Settings'!$B$9","v":9},"ARG2025",22318.380859375,{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Employment\n(thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,G167*F168/F167,\"\")),\".\")","v":19883.994819983323},47480,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B168,Table1[Country Code],0)),MAX(IF(D168>0,K167*EXP(growthb),\".\"),0.001)),\".\")","v":74.450685944104777},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B168,Table1[Country Code],0))*EXP(D168*INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0))),\".\")","v":116.00868463541897},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B168,Table1[Country Code],0))*EXP(D168*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))),\".\")","v":116.00868463541897},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W2],MATCH($B168,Table1[Country Code],0)),IF($D168=1,Q167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))+growthdif),IF($D168>1,Q167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(T167-LN(Z167)+LN(Z166))+growthdif),\".\"))),\".\")","v":22573.084442707786},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W2],MATCH($B168,Table1[Country Code],0)),IF($D168=1,R167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))),IF($D168>1,R167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(U167-LN(AA167)+LN(AA166))),\".\"))),\".\")","v":21198.14180252422},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W2],MATCH($B168,Table1[Country Code],0)),IF($D168=1,S167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))-growthdif),IF($D168>1,S167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(V167-LN(AB167)+LN(AB166))-growthdif),\".\"))),\".\")","v":19904.070168656981},{"$f":"IFERROR(IF(IFERROR(AND(AC167/$G167=mininf,AF167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(W167/Z167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AC167/$G167>mininf,AF167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(W167/Z167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AC167/$G167=mininf,AF167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(Q168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0))))),\".\")","v":2.4768878373312431E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD167/$G167=mininf,AG167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(X167/AA167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AD167/$G167>mininf,AG167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(X167/AA167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AD167/$G167=mininf,AG167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(R168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0))))),\".\")","v":1.2144448263471247E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE167/$G167=mininf,AH167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(Y167/AB167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AE167/$G167>mininf,AH167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(Y167/AB167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AE167/$G167=mininf,AH167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(S168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B168,Table1[Country Code],0))))),\".\")","v":2.2463496541568234E-2},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,W167*EXP(T167),\"\")),\".\")","v":1332698470.8947539},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,X167*EXP(U167),\"\")),\".\")","v":1384539584.7138958},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,Y167*EXP(V167),\"\")),\".\")","v":1440639950.6878815},12219.617587566239,13347.669550963863,14617.750841069512,5076.7870707323236,4425.6084946624114,3537.6775806738801,7142.8305168339175,8922.0610563014525,11080.073260395633,7664.3772324170841,6536.3252690194604,5266.2439789138116,0.35922512460400591,0.4487056618690537,0.5572357748383745,0.25532027727296408,0.22257139647887533,0.17791583696846122,0.38545459812303012,0.328722941652071,0.26484838819316431,null,2.5000000000000577E-3,2.5000000000003908E-3,1081760561.5571842,1191625430.9349039,1304684209.5535939,-7.5470479168586735E-3,1.0664473078296766E-2,2.7406271064219112E-2,250937909.33756971,192914153.77899194,135955741.1342876,4.4574251269871468E-2,2.1237981105478809E-2,-2.6254386903509896E-2,-4.4942865696640411E-2,-1.1951033907443787E-2,1.9668172192055522E-2,-2.8215665099100562E-3,-1.137752588026153E-2,-4.399248577567505E-2,6.893692339977342E-2,5.5763101738753207E-2,2.8261496710435097E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BJ168)+$I168*BA168,IF(D168=24,\".\",IFERROR((CB169-CB168)/CB168,\".\")))","v":-2.2976041742554919E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BK168)+$I168*BB168,IF(D168=24,\".\",IFERROR((CC169-CC168)/CC168,\".\")))","v":2.6256346496211125E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BL168)+$I168*BC168,IF(D168=24,\".\",IFERROR((CD169-CD168)/CD168,\".\")))","v":2.680613669233194E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BM168)+$I168*BG168,IF($D168=24,\".\",IFERROR((CE169-CE168)/CE168,\".\")))","v":2.6645257444175386E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BN168)+$I168*BH168,IF($D168=24,\".\",IFERROR((CF169-CF168)/CF168,\".\")))","v":1.069914267680332E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BO168)+$I168*BI168,IF($D168=24,\".\",IFERROR((CG169-CG168)/CG168,\".\")))","v":-2.9354521275397793E-2},{"$f":"IFERROR(AV168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BP168,IF($D168=24,\".\",IFERROR((CH169-CH168)/CH168,\".\")))","v":7.4705838463968097E-2},{"$f":"IFERROR(AW168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BQ168,IF(D168=24,\".\",IFERROR((CI169-CI168)/CI168,\".\")))","v":6.1532016802948217E-2},{"$f":"IFERROR(AW168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BR168,IF(D168=24,\".\",IFERROR((CJ169-CJ168)/CJ168,\".\")))","v":3.4030411774630107E-2},322471432.83288431,378262230.88451445,441077111.29754925,95081952.027764395,77837525.189473525,58422263.294076607,66196660.115917653,56453758.618547507,45484160.315751627,483750044.97656631,512553514.69253546,544983534.90737748,1.4396481555260625E-4,1.0339772686467623E-2,2.138864704091939E-2,0.66660755111352055,0.73799558493208639,0.80934025166927726,0.19655182054271506,0.15186224064069834,0.10720005202360057,0.13684062834376445,0.11014217442721531,8.3459696307122147E-2,10188.501368503925,10795.145633793923,11478.17049088832,-7.17041006558361E-3,2.557868333539659E-3,1.3592320286788251E-2]
["Argentina","ARG",2026,{"$f":"C169-'Initial Conditions and Settings'!$B$9","v":10},"ARG2026",22563.9453125,{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Employment\n(thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,G168*F169/F168,\"\")),\".\")","v":20102.774235240882},47859,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B169,Table1[Country Code],0)),MAX(IF(D169>0,K168*EXP(growthb),\".\"),0.001)),\".\")","v":74.637045511361848},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B169,Table1[Country Code],0))*EXP(D169*INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0))),\".\")","v":116.38852767126805},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B169,Table1[Country Code],0))*EXP(D169*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))),\".\")","v":116.38852767126805},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W2],MATCH($B169,Table1[Country Code],0)),IF($D169=1,Q168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))+growthdif),IF($D169>1,Q168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(T168-LN(Z168)+LN(Z167))+growthdif),\".\"))),\".\")","v":23074.429736845384},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W2],MATCH($B169,Table1[Country Code],0)),IF($D169=1,R168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))),IF($D169>1,R168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(U168-LN(AA168)+LN(AA167))),\".\"))),\".\")","v":21509.403155027849},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W2],MATCH($B169,Table1[Country Code],0)),IF($D169=1,S168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))-growthdif),IF($D169>1,S168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(V168-LN(AB168)+LN(AB167))-growthdif),\".\"))),\".\")","v":20046.652985084158},{"$f":"IFERROR(IF(IFERROR(AND(AC168/$G168=mininf,AF168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(W168/Z168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AC168/$G168>mininf,AF168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(W168/Z168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AC168/$G168=mininf,AF168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(Q169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0))))),\".\")","v":1.9485622055864793E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD168/$G168=mininf,AG168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(X168/AA168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AD168/$G168>mininf,AG168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(X168/AA168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AD168/$G168=mininf,AG168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(R169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0))))),\".\")","v":1.0873663267352091E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE168/$G168=mininf,AH168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(Y168/AB168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AE168/$G168>mininf,AH168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(Y168/AB168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AE168/$G168=mininf,AH168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(S169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B169,Table1[Country Code],0))))),\".\")","v":2.2362082682318846E-2},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,W168*EXP(T168),\"\")),\".\")","v":1336003506.9402425},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,X168*EXP(U168),\"\")),\".\")","v":1401456569.8747277},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,Y168*EXP(V168),\"\")),\".\")","v":1473367977.9760659},11891.400909705062,13191.609207500403,14685.575259703055,5062.4827681161987,4375.5413795175264,3385.4199997992773,6828.9181415888652,8816.0678279828771,11300.155259903779,8211.3733255358202,6911.1650277404788,5417.1989755378272,0.33970028522817153,0.43854981033055601,0.56211919447884973,0.25183005633329381,0.21765858424888671,0.16840561209032109,0.40846965843853478,0.34379160542055731,0.26947519343082926,null,2.5000000000001132E-3,2.5000000000003908E-3,1073627192.8312449,1204401492.1570578,1340935222.199235,-1.0283656687857246E-2,9.3634750136608602E-3,2.7377711811524819E-2,262376314.10899758,197055077.71766996,132432755.77683091,4.1963805776781271E-2,2.0054699234304252E-2,-2.9892565274813876E-2,-4.7705645905040228E-2,-1.3271031018236457E-2,1.9644765051671342E-2,-5.4581834404014984E-3,-1.2579806797591075E-2,-4.7625512034667139E-2,6.6527175079233558E-2,5.4909195049413384E-2,2.7752051655555832E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BJ169)+$I169*BA169,IF(D169=24,\".\",IFERROR((CB170-CB169)/CB169,\".\")))","v":-2.5725736232254114E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BK169)+$I169*BB169,IF(D169=24,\".\",IFERROR((CC170-CC169)/CC169,\".\")))","v":1.3151370619068248E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BL169)+$I169*BC169,IF(D169=24,\".\",IFERROR((CD170-CD169)/CD169,\".\")))","v":2.6780153495792703E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BM169)+$I169*BG169,IF($D169=24,\".\",IFERROR((CE170-CE169)/CE169,\".\")))","v":2.4021726232384622E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BN169)+$I169*BH169,IF($D169=24,\".\",IFERROR((CF170-CF169)/CF169,\".\")))","v":9.506361282551324E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BO169)+$I169*BI169,IF($D169=24,\".\",IFERROR((CG170-CG169)/CG169,\".\")))","v":-3.2990123590545775E-2},{"$f":"IFERROR(AV169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BP169,IF($D169=24,\".\",IFERROR((CH170-CH169)/CH169,\".\")))","v":7.229609014342829E-2},{"$f":"IFERROR(AW169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BQ169,IF(D169=24,\".\",IFERROR((CI170-CI169)/CI169,\".\")))","v":6.0678110113608394E-2},{"$f":"IFERROR(AW169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BR169,IF(D169=24,\".\",IFERROR((CJ170-CJ169)/CJ169,\".\")))","v":3.3520966719750842E-2},315146783.67352206,379256714.30830878,453060582.34572905,97649489.562781468,78674791.003367215,56732232.106360346,71331344.756014511,60036570.70692227,47058643.227721281,484127617.99231803,517968076.01859832,556851457.67981076,-1.2490433786734503E-3,9.4399470211627319E-3,2.1260391150265998E-2,0.65095807791432936,0.73220094416531389,0.81361119935549964,0.20170196025530387,0.15189119686314856,0.10188036921505438,0.14733996183036674,0.11590785897153742,8.450843142944589E-2,10115.706930615308,10822.793539743796,11635.250583585339,-8.3667216896916585E-3,1.8345687119296628E-3,1.3642174554592046E-2]
["Argentina","ARG",2027,{"$f":"C170-'Initial Conditions and Settings'!$B$9","v":11},"ARG2027",22809.953125,{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Employment\n(thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,G169*F170/F169,\"\")),\".\")","v":20321.948650277835},48233,0.5,0.72979594672615,{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B170,Table1[Country Code],0)),MAX(IF(D170>0,K169*EXP(growthb),\".\"),0.001)),\".\")","v":74.823871560396327},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B170,Table1[Country Code],0))*EXP(D170*INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0))),\".\")","v":116.76961441341666},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B170,Table1[Country Code],0))*EXP(D170*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))),\".\")","v":116.76961441341666},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W2],MATCH($B170,Table1[Country Code],0)),IF($D170=1,Q169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))+growthdif),IF($D170>1,Q169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(T169-LN(Z169)+LN(Z168))+growthdif),\".\"))),\".\")","v":23587.218498992173},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W2],MATCH($B170,Table1[Country Code],0)),IF($D170=1,R169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))),IF($D170>1,R169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(U169-LN(AA169)+LN(AA168))),\".\"))),\".\")","v":21825.442220963156},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W2],MATCH($B170,Table1[Country Code],0)),IF($D170=1,S169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))-growthdif),IF($D170>1,S169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(V169-LN(AB169)+LN(AB168))-growthdif),\".\"))),\".\")","v":20190.205182417467},{"$f":"IFERROR(IF(IFERROR(AND(AC169/$G169=mininf,AF169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(W169/Z169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AC169/$G169>mininf,AF169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(W169/Z169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AC169/$G169=mininf,AF169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(Q170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0))))),\".\")","v":-2.0541273148552974E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD169/$G169=mininf,AG169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(X169/AA169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AD169/$G169>mininf,AG169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(X169/AA169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AD169/$G169=mininf,AG169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(R170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0))))),\".\")","v":9.6115692744529746E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE169/$G169=mininf,AH169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(Y169/AB169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AE169/$G169>mininf,AH169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(Y169/AB169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AE169/$G169=mininf,AH169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(S170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B170,Table1[Country Code],0))))),\".\")","v":2.2261164591115379E-2},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,W169*EXP(T169),\"\")),\".\")","v":1336263860.8992283},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,X169*EXP(U169),\"\")),\".\")","v":1416778689.5148652},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,Y169*EXP(V169),\"\")),\".\")","v":1506686704.1327488},11545.714886889635,13020.685124721127,14752.305757137527,5034.9260816423321,4320.8426851759295,3227.9667936545561,6510.7888052473018,8699.8424395451966,11524.338963482969,8776.2337633881998,7301.2635255567075,5569.6428931403079,0.32038211085423091,0.42810079826799763,0.56708828281216106,0.24775803582071823,0.21261950610808464,0.15884140095051491,0.43185985332505078,0.35927969562391787,0.27407031623732414,null,2.5000000000000577E-3,2.4999999999995026E-3,1062642955.2353425,1215731838.3601654,1378154119.6724629,-1.301307021721243E-2,8.0703363216869661E-3,2.7351153830810659E-2,273620905.66388583,201046851.1546998,128532584.4602859,3.9402683777954195E-2,1.8881142772201542E-2,-3.4007745569034853E-2,-5.0460106515517467E-2,-1.4582937982968502E-2,1.9623645157023972E-2,-8.0443525203524047E-3,-1.3772131532459042E-2,-5.1735254242823103E-2,6.3953006257762013E-2,5.3846724938001245E-2,2.7143292507661343E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BJ170)+$I170*BA170,IF(D170=24,\".\",IFERROR((CB171-CB170)/CB170,\".\")))","v":-2.8467673302170326E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BK170)+$I170*BB170,IF(D170=24,\".\",IFERROR((CC171-CC170)/CC170,\".\")))","v":1.2614233553854409E-5},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BL170)+$I170*BC170,IF(D170=24,\".\",IFERROR((CD171-CD170)/CD170,\".\")))","v":2.6756314558111938E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BM170)+$I170*BG170,IF($D170=24,\".\",IFERROR((CE171-CE170)/CE170,\".\")))","v":2.1448080692995575E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BN170)+$I170*BH170,IF($D170=24,\".\",IFERROR((CF171-CF170)/CF170,\".\")))","v":8.3234206840659304E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BO170)+$I170*BI170,IF($D170=24,\".\",IFERROR((CG171-CG170)/CG170,\".\")))","v":-3.7102584841734301E-2},{"$f":"IFERROR(AV170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BP170,IF($D170=24,\".\",IFERROR((CH171-CH170)/CH170,\".\")))","v":6.972192132195669E-2},{"$f":"IFERROR(AW170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BQ170,IF(D170=24,\".\",IFERROR((CI171-CI170)/CI170,\".\")))","v":5.9615640002195366E-2},{"$f":"IFERROR(AW170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BR170,IF(D170=24,\".\",IFERROR((CJ171-CJ170)/CJ170,\".\")))","v":3.2912207571855465E-2},307142796.30032063,379755816.99155372,465357536.52889884,100023599.81848504,79426268.238221645,54891164.259395085,76679311.468758255,63792268.42466259,48662831.196964629,483845707.58756387,522974353.65443796,568911531.98525858,-2.5878035109129088E-3,8.5451713847561547E-3,2.1121473333150027E-2,0.63479491805708643,0.72614615676255945,0.81797873723002157,0.20672623162701775,0.15187411712105403,9.648453436661468E-2,0.15847885031589587,0.12197972611638649,8.553672840336371E-2,10031.424700673064,10842.66692211635,11795.068355384459,-9.5138478211111988E-3,1.1120837648626036E-3,1.3679603476404623E-2]
["Argentina","ARG",2028,{"$f":"C171-'Initial Conditions and Settings'!$B$9","v":12},"ARG2028",23055.62890625,{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Employment\n(thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,G170*F171/F170,\"\")),\".\")","v":20540.827250502025},48602,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B171,Table1[Country Code],0)),MAX(IF(D171>0,K170*EXP(growthb),\".\"),0.001)),\".\")","v":75.011165258871628},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B171,Table1[Country Code],0))*EXP(D171*INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0))),\".\")","v":117.15194893408733},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B171,Table1[Country Code],0))*EXP(D171*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))),\".\")","v":117.15194893408733},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W2],MATCH($B171,Table1[Country Code],0)),IF($D171=1,Q170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))+growthdif),IF($D171>1,Q170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(T170-LN(Z170)+LN(Z169))+growthdif),\".\"))),\".\")","v":24111.705054722632},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W2],MATCH($B171,Table1[Country Code],0)),IF($D171=1,R170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))),IF($D171>1,R170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(U170-LN(AA170)+LN(AA169))),\".\"))),\".\")","v":22146.332692774748},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W2],MATCH($B171,Table1[Country Code],0)),IF($D171=1,S170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))-growthdif),IF($D171>1,S170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(V170-LN(AB170)+LN(AB169))-growthdif),\".\"))),\".\")","v":20334.730052458501},{"$f":"IFERROR(IF(IFERROR(AND(AC170/$G170=mininf,AF170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(W170/Z170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AC170/$G170>mininf,AF170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(W170/Z170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AC170/$G170=mininf,AF170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(Q171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0))))),\".\")","v":-4.2704307730689339E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD170/$G170=mininf,AG170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(X170/AA170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AD170/$G170>mininf,AG170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(X170/AA170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AD170/$G170=mininf,AG170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(R171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0))))),\".\")","v":8.3581383766646866E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE170/$G170=mininf,AH170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(Y170/AB170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AE170/$G170>mininf,AH170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(Y170/AB170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AE170/$G170=mininf,AH170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(S171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B171,Table1[Country Code],0))))),\".\")","v":2.2160765578645936E-2},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,W170*EXP(T170),\"\")),\".\")","v":1333521822.0153415},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,X170*EXP(U170),\"\")),\".\")","v":1430461808.8206222},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,Y170*EXP(V170),\"\")),\".\")","v":1540603416.9700649},11184.990821696274,12835.637127008878,14817.935480436905,4994.585834452213,4261.7433672932284,3065.2134532717382,6190.404987244061,8573.8937597156491,11752.722027165166,9355.836428805751,7705.1901234931465,5722.89177006512,0.30137077303411747,0.41740742255188878,0.57216400702059977,0.24315407425132518,0.20747671529096134,0.14922541414181961,0.45547515271455735,0.37511586215714998,0.27861057883758072,null,2.5000000000000577E-3,2.5000000000003908E-3,1048904292.8073459,1225582900.3977499,1416368445.6876125,-1.5737773902905872E-2,6.7849383718794343E-3,2.7326631928001888E-2,284617529.20799565,204878908.4228723,124234971.28245234,3.689008004033667E-2,1.7717663812138795E-2,-3.8701313851728258E-2,-5.3208931442638274E-2,-1.588700344230709E-2,1.9604777113436E-2,-1.0581077499395519E-2,-1.4954278002043964E-2,-5.6423168666291268E-2,6.1237385301668112E-2,5.25681079105631E-2,2.6377779084693742E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BJ171)+$I171*BA171,IF(D171=24,\".\",IFERROR((CB172-CB171)/CB171,\".\")))","v":-3.120443760857745E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BK171)+$I171*BB171,IF(D171=24,\".\",IFERROR((CC172-CC171)/CC171,\".\")))","v":-1.2821174710192056E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BL171)+$I171*BC171,IF(D171=24,\".\",IFERROR((CD172-CD171)/CD171,\".\")))","v":2.6734619584913567E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BM171)+$I171*BG171,IF($D171=24,\".\",IFERROR((CE172-CE171)/CE171,\".\")))","v":1.8923416334665256E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BN171)+$I171*BH171,IF($D171=24,\".\",IFERROR((CF172-CF171)/CF171,\".\")))","v":7.1506079692420961E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BO171)+$I171*BI171,IF($D171=24,\".\",IFERROR((CG172-CG171)/CG171,\".\")))","v":-4.1793326194815086E-2},{"$f":"IFERROR(AV171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BP171,IF($D171=24,\".\",IFERROR((CH172-CH171)/CH171,\".\")))","v":6.7006300365862789E-2},{"$f":"IFERROR(AW171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BQ171,IF(D171=24,\".\",IFERROR((CI172-CI171)/CI171,\".\")))","v":5.833702297475811E-2},{"$f":"IFERROR(AW171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BR171,IF(D171=24,\".\",IFERROR((CJ172-CJ171)/CJ171,\".\")))","v":3.2146694148888752E-2},298522438.4434256,379760607.35033613,477976859.60797298,102192085.8621134,80090125.430850506,52891878.854965165,82216323.097646594,67710931.624610677,50291080.054784216,482930847.40318561,527561664.4057973,581159818.51772237,-3.8771384928134641E-3,7.6500053468584583E-3,2.096616721710854E-2,0.61814738082820675,0.7198411730277402,0.8224533843841394,0.21160811410499122,0.1518118749607357,9.1010901252375959E-2,0.17024450506680194,0.12834695201152416,8.6535714363484673E-2,9936.4398050118434,10854.731583181707,11957.528877777095,-1.0596346780268107E-2,4.0525443170835729E-4,1.3719755545322343E-2]
["Argentina","ARG",2029,{"$f":"C172-'Initial Conditions and Settings'!$B$9","v":13},"ARG2029",23299.744140625,{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Employment\n(thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,G171*F172/F171,\"\")),\".\")","v":20758.315521106233},48965,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B172,Table1[Country Code],0)),MAX(IF(D172>0,K171*EXP(growthb),\".\"),0.001)),\".\")","v":75.198927777373981},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B172,Table1[Country Code],0))*EXP(D172*INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0))),\".\")","v":117.53553531883608},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B172,Table1[Country Code],0))*EXP(D172*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))),\".\")","v":117.53553531883608},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W2],MATCH($B172,Table1[Country Code],0)),IF($D172=1,Q171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))+growthdif),IF($D172>1,Q171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(T171-LN(Z171)+LN(Z170))+growthdif),\".\"))),\".\")","v":24648.151389628012},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W2],MATCH($B172,Table1[Country Code],0)),IF($D172=1,R171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))),IF($D172>1,R171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(U171-LN(AA171)+LN(AA170))),\".\"))),\".\")","v":22472.150833360207},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W2],MATCH($B172,Table1[Country Code],0)),IF($D172=1,S171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))-growthdif),IF($D172>1,S171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(V171-LN(AB171)+LN(AB170))-growthdif),\".\"))),\".\")","v":20480.231559468684},{"$f":"IFERROR(IF(IFERROR(AND(AC171/$G171=mininf,AF171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(W171/Z171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AC171/$G171>mininf,AF171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(W171/Z171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AC171/$G171=mininf,AF171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(Q172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0))))),\".\")","v":-6.4544353796674447E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD171/$G171=mininf,AG171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(X171/AA171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AD171/$G171>mininf,AG171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(X171/AA171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AD171/$G171=mininf,AG171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(R172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0))))),\".\")","v":7.1133322228192353E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE171/$G171=mininf,AH171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(Y171/AB171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AE171/$G171>mininf,AH171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(Y171/AB171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AE171/$G171=mininf,AH171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(S172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B172,Table1[Country Code],0))))),\".\")","v":2.206090298369312E-2},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,W171*EXP(T171),\"\")),\".\")","v":1327839251.5378513},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,X171*EXP(U171),\"\")),\".\")","v":1442467910.9990451},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,Y171*EXP(V171),\"\")),\".\")","v":1575125472.9357462},10811.646226758663,12637.242818196361,14882.457996969173,4942.0163460448784,4198.4862334353038,2897.0530784120801,5869.6298807137846,8438.7565847610567,11985.404918557093,9946.66929434757,8121.0727029098725,5875.85752413706,0.28276041351938108,0.40652415058345476,0.57737849231411909,0.23807405475747934,0.20225563240747782,0.13956108699988065,0.47916553172313958,0.39122021700906739,0.28306042068600029,null,2.5000000000000577E-3,2.5000000000003908E-3,1032526090.4653776,1233926678.8487999,1455606707.9353125,-1.846042272357451E-2,5.5071865105844608E-3,2.7304196106459955E-2,295313161.07247376,208541232.15024519,119518765.00043368,3.4424969529016636E-2,1.6564375545836896E-2,-4.4105855893064927E-2,-5.5954854241953456E-2,-1.7183365164251896E-2,1.9588193003425403E-2,-1.306946198936032E-2,-1.6126176129002801E-2,-6.1821858996108148E-2,5.8468586146004142E-2,5.1156069323464948E-2,2.5525090023236885E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BJ172)+$I172*BA172,IF(D172=24,\".\",IFERROR((CB173-CB172)/CB172,\".\")))","v":-3.3938723418569364E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BK172)+$I172*BB172,IF(D172=24,\".\",IFERROR((CC173-CC172)/CC172,\".\")))","v":-2.569174262639095E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BL172)+$I172*BC172,IF(D172=24,\".\",IFERROR((CD173-CD172)/CD172,\".\")))","v":2.6715109619137301E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BM172)+$I172*BG172,IF($D172=24,\".\",IFERROR((CE173-CE172)/CE172,\".\")))","v":1.6446668834022838E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BN172)+$I172*BH172,IF($D172=24,\".\",IFERROR((CF173-CF172)/CF172,\".\")))","v":5.9880147726117279E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BO172)+$I172*BI172,IF($D172=24,\".\",IFERROR((CG173-CG172)/CG172,\".\")))","v":-4.7194942380391861E-2},{"$f":"IFERROR(AV172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BP172,IF($D172=24,\".\",IFERROR((CH173-CH172)/CH172,\".\")))","v":6.4237501210198819E-2},{"$f":"IFERROR(AW172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BQ172,IF(D172=24,\".\",IFERROR((CI173-CI172)/CI172,\".\")))","v":5.6924984387659958E-2},{"$f":"IFERROR(AW172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BR172,IF(D172=24,\".\",IFERROR((CJ173-CJ172)/CJ172,\".\")))","v":3.1294005087431895E-2},289351051.80183512,379274021.63752419,490927736.13208836,104144322.48524684,80664870.961048231,50726907.111343436,87914096.409682393,71778476.535796896,51934038.378062561,481409470.69676435,531717369.13436931,593588681.62149441,-5.1099872568878251E-3,6.760339700937432E-3,2.0799518708941651E-2,0.60104977034009133,0.71330004181540763,0.82705036556800715,0.21633210151539881,0.15170629293598187,8.5458009362263693E-2,0.18261812814450989,0.13499366524861048,8.7491625069729059E-2,9831.7057223887332,10859.131402723768,12122.713808260889,-1.1647563189541188E-2,-3.207044607833609E-4,1.3727228447056206E-2]
["Argentina","ARG",2030,{"$f":"C173-'Initial Conditions and Settings'!$B$9","v":14},"ARG2030",23541.427734375,{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Employment\n(thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,G172*F173/F172,\"\")),\".\")","v":20973.637383228739},49323,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B173,Table1[Country Code],0)),MAX(IF(D173>0,K172*EXP(growthb),\".\"),0.001)),\".\")","v":75.387160289419725},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B173,Table1[Country Code],0))*EXP(D173*INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0))),\".\")","v":117.92037766659615},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B173,Table1[Country Code],0))*EXP(D173*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))),\".\")","v":117.92037766659615},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W2],MATCH($B173,Table1[Country Code],0)),IF($D173=1,Q172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))+growthdif),IF($D173>1,Q172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(T172-LN(Z172)+LN(Z171))+growthdif),\".\"))),\".\")","v":25196.825999005527},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W2],MATCH($B173,Table1[Country Code],0)),IF($D173=1,R172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))),IF($D173>1,R172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(U172-LN(AA172)+LN(AA171))),\".\"))),\".\")","v":22802.974608570301},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W2],MATCH($B173,Table1[Country Code],0)),IF($D173=1,S172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))-growthdif),IF($D173>1,S172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(V172-LN(AB172)+LN(AB171))-growthdif),\".\"))),\".\")","v":20626.713825489736},{"$f":"IFERROR(IF(IFERROR(AND(AC172/$G172=mininf,AF172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(W172/Z172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AC172/$G172>mininf,AF172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(W172/Z172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AC172/$G172=mininf,AF172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(Q173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0))))),\".\")","v":-8.6065261237246171E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD172/$G172=mininf,AG172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(X172/AA172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AD172/$G172>mininf,AG172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(X172/AA172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AD172/$G172=mininf,AG172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(R173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0))))),\".\")","v":5.8771090547545812E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE172/$G172=mininf,AH172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(Y172/AB172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AE172/$G172>mininf,AH172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(Y172/AB172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AE172/$G172=mininf,AH172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(S173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B173,Table1[Country Code],0))))),\".\")","v":2.1961592596768359E-2},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,W172*EXP(T172),\"\")),\".\")","v":1319296398.1993606},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,X172*EXP(U172),\"\")),\".\")","v":1452765245.23048},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,Y172*EXP(V172),\"\")),\".\")","v":1610260291.1395721},10428.062421889839,12426.312788863383,14945.86752671127,4877.8470934609213,4131.3236978802597,2723.3757121987705,5550.215328428917,8294.9890909831211,12222.491814512498,10545.5749613389,8547.3245943653565,6027.7698565174687,0.26462817235827035,0.39549597141486237,0.58275498861661623,0.23257039321950995,0.19697697744997789,0.1298475635121106,0.5028014344222197,0.4075270511351598,0.28739744787127325,null,2.5000000000000577E-3,2.5000000000003908E-3,1013640080.5649306,1240740889.5518391,1495898442.4964988,-2.118389745482574E-2,4.2369925627454563E-3,2.7283902751118916E-2,305656317.63443005,212024355.67864084,114361848.64307332,3.2006298240609965E-2,1.5421314826419064E-2,-5.039785999835189E-2,-5.8700796742391148E-2,-1.8472126492021346E-2,1.9573948430849697E-2,-1.5510601046960559E-2,-1.7287804228347525E-2,-6.8107814318608462E-2,5.5438416390892087E-2,4.9336162106660808E-2,2.4151024985078706E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BJ173)+$I173*BA173,IF(D173=24,\".\",IFERROR((CB174-CB173)/CB173,\".\")))","v":-3.6673432034413825E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BK173)+$I173*BB173,IF(D173=24,\".\",IFERROR((CC174-CC173)/CC173,\".\")))","v":-3.8486519004433221E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BL173)+$I173*BC173,IF(D173=24,\".\",IFERROR((CD174-CD173)/CD173,\".\")))","v":2.6697840655178929E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BM173)+$I173*BG173,IF($D173=24,\".\",IFERROR((CE174-CE173)/CE173,\".\")))","v":1.4016763661019383E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BN173)+$I173*BH173,IF($D173=24,\".\",IFERROR((CF174-CF173)/CF173,\".\")))","v":4.8356703632304494E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BO173)+$I173*BI173,IF($D173=24,\".\",IFERROR((CG174-CG173)/CG173,\".\")))","v":-5.3483922094285499E-2},{"$f":"IFERROR(AV173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BP173,IF($D173=24,\".\",IFERROR((CH174-CH173)/CH173,\".\")))","v":6.1207331455086764E-2},{"$f":"IFERROR(AW173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BQ173,IF(D173=24,\".\",IFERROR((CI174-CI173)/CI173,\".\")))","v":5.5105077170855818E-2},{"$f":"IFERROR(AW173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BR173,IF(D173=24,\".\",IFERROR((CJ174-CJ173)/CJ173,\".\")))","v":2.991994004927372E-2},279695619.7748735,378300851.24011147,504219681.78468007,105871312.35530667,81149342.463637993,48388468.910855174,93746812.263942882,75983001.120805383,53584959.680325687,479313744.39412308,535433194.82455486,606193110.37586093,-6.3328727013884731E-3,5.8336172484433953E-3,2.0582270213273295E-2,0.58353348520898973,0.70653230859933724,0.8317806209840396,0.22088102749720517,0.15155829569033008,7.982352171711854E-2,0.19558548729380507,0.14190939571033262,8.8395857298841848E-2,9717.8546397040536,10855.649389221151,12290.272497128337,-1.2696332865390403E-2,-1.0896142351466409E-3,1.368392058399337E-2]
["Argentina","ARG",2031,{"$f":"C174-'Initial Conditions and Settings'!$B$9","v":15},"ARG2031",23776.734375,{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Employment\n(thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,G173*F174/F173,\"\")),\".\")","v":21183.277860859078},49676,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B174,Table1[Country Code],0)),MAX(IF(D174>0,K173*EXP(growthb),\".\"),0.001)),\".\")","v":75.575863971462681},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B174,Table1[Country Code],0))*EXP(D174*INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0))),\".\")","v":118.30648008972176},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B174,Table1[Country Code],0))*EXP(D174*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))),\".\")","v":118.30648008972176},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W2],MATCH($B174,Table1[Country Code],0)),IF($D174=1,Q173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))+growthdif),IF($D174>1,Q173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(T173-LN(Z173)+LN(Z172))+growthdif),\".\"))),\".\")","v":25758.003616469552},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W2],MATCH($B174,Table1[Country Code],0)),IF($D174=1,R173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))),IF($D174>1,R173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(U173-LN(AA173)+LN(AA172))),\".\"))),\".\")","v":23138.883419308746},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W2],MATCH($B174,Table1[Country Code],0)),IF($D174=1,S173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))-growthdif),IF($D174>1,S173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(V173-LN(AB173)+LN(AB172))-growthdif),\".\"))),\".\")","v":20774.180958043464},{"$f":"IFERROR(IF(IFERROR(AND(AC173/$G173=mininf,AF173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(W173/Z173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AC173/$G173>mininf,AF173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(W173/Z173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AC173/$G173=mininf,AF173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(Q174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0))))),\".\")","v":-1.0727088711645211E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD173/$G173=mininf,AG173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(X173/AA173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AD173/$G173>mininf,AG173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(X173/AA173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AD173/$G173=mininf,AG173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(R174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0))))),\".\")","v":4.6494259576665975E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE173/$G173=mininf,AH173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(Y173/AB173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AE173/$G173>mininf,AH173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(Y173/AB173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AE173/$G173=mininf,AH173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(S174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B174,Table1[Country Code],0))))),\".\")","v":2.1862850108581411E-2},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,W173*EXP(T173),\"\")),\".\")","v":1307990561.0620115},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,X173*EXP(U173),\"\")),\".\")","v":1461328443.7855206},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,Y173*EXP(V173),\"\")),\".\")","v":1646015353.6075168},10036.563778033542,12203.685536115379,15008.15903154543,4802.7724844873464,4060.5160008941962,2544.0679808650921,5233.7912935461964,8143.1695352211855,12464.091050680341,11146.714082825536,8979.5923247436986,6175.1188293136474,0.24707183316595283,0.38441498944162655,0.5883929358123835,0.22672470785843585,0.1916849709268518,0.12009793751352503,0.52620345897561138,0.42390003963152156,0.29150912667409146,null,2.5000000000000022E-3,2.4999999999995026E-3,992393074.79471588,1246009052.1748788,1537274270.4726796,-2.3911346879902595E-2,2.9742689726646176E-3,2.726581185266852E-2,315597486.2672956,215319391.61064172,108741083.13483715,2.9633039903256275E-2,1.4288494812124242E-2,-5.7817426512507097E-2,-6.1449937712579228E-2,-1.9753381195279474E-2,1.956210839562722E-2,-1.7905550929420144E-2,-1.8439155355821413E-2,-7.5521129969553513E-2,5.2850870652759951E-2,4.7970814841999498E-2,2.3466969432892171E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BJ174)+$I174*BA174,IF(D174=24,\".\",IFERROR((CB175-CB174)/CB174,\".\")))","v":-3.9411727232046292E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BK174)+$I174*BB174,IF(D174=24,\".\",IFERROR((CC175-CC174)/CC174,\".\")))","v":-5.1206410471128054E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BL174)+$I174*BC174,IF(D174=24,\".\",IFERROR((CD175-CD174)/CD174,\".\")))","v":2.6682875188342493E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BM174)+$I174*BG174,IF($D174=24,\".\",IFERROR((CE175-CE174)/CE174,\".\")))","v":1.163265955111269E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BN174)+$I174*BH174,IF($D174=24,\".\",IFERROR((CF175-CF174)/CF174,\".\")))","v":3.6935847923460392E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BO174)+$I174*BI174,IF($D174=24,\".\",IFERROR((CG175-CG174)/CG174,\".\")))","v":-6.0900363176835684E-2},{"$f":"IFERROR(AV174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BP174,IF($D174=24,\".\",IFERROR((CH175-CH174)/CH174,\".\")))","v":5.8619785716954573E-2},{"$f":"IFERROR(AW174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BQ174,IF(D174=24,\".\",IFERROR((CI175-CI174)/CI174,\".\")))","v":5.373972990619362E-2},{"$f":"IFERROR(AW174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BR174,IF(D174=24,\".\",IFERROR((CJ175-CJ174)/CJ174,\".\")))","v":2.9235884497086296E-2},269624030.13401955,376847701.07829916,517862565.92872691,107365734.53300524,81542704.251433626,45868454.619437709,99664046.313649952,80287562.655782789,55212444.171798691,476653810.98067474,538677967.98551559,618943464.71996331,-7.4165244744512186E-3,4.9864950439532764E-3,2.0420025459084425E-2,0.56566007429855858,0.69957882719352682,0.83668799405294669,0.22524887467512189,0.15137560675885339,7.4107664486271901E-2,0.20909105102631959,0.14904556604761979,8.9204341460781364E-2,9595.2534620475635,10843.827361009655,12459.607551331897,-1.3564127360233158E-2,-1.7387333959657525E-3,1.3737450189967859E-2]
["Argentina","ARG",2032,{"$f":"C175-'Initial Conditions and Settings'!$B$9","v":16},"ARG2032",24009.96875,{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Employment\n(thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,G174*F175/F174,\"\")),\".\")","v":21391.072106040352},50022,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B175,Table1[Country Code],0)),MAX(IF(D175>0,K174*EXP(growthb),\".\"),0.001)),\".\")","v":75.765040002901472},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B175,Table1[Country Code],0))*EXP(D175*INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0))),\".\")","v":118.69384671403202},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B175,Table1[Country Code],0))*EXP(D175*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))),\".\")","v":118.69384671403202},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W2],MATCH($B175,Table1[Country Code],0)),IF($D175=1,Q174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))+growthdif),IF($D175>1,Q174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(T174-LN(Z174)+LN(Z173))+growthdif),\".\"))),\".\")","v":26331.965235125455},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W2],MATCH($B175,Table1[Country Code],0)),IF($D175=1,R174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))),IF($D175>1,R174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(U174-LN(AA174)+LN(AA173))),\".\"))),\".\")","v":23479.958029973313},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W2],MATCH($B175,Table1[Country Code],0)),IF($D175=1,S174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))-growthdif),IF($D175>1,S174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(V174-LN(AB174)+LN(AB173))-growthdif),\".\"))),\".\")","v":20922.636989051251},{"$f":"IFERROR(IF(IFERROR(AND(AC174/$G174=mininf,AF174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(W174/Z174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AC174/$G174>mininf,AF174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(W174/Z174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AC174/$G174=mininf,AF174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(Q175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0))))),\".\")","v":-1.2816508546956928E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD174/$G174=mininf,AG174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(X174/AA174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AD174/$G174>mininf,AG174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(X174/AA174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AD174/$G174=mininf,AG174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(R175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0))))),\".\")","v":3.4302395810167363E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE174/$G174=mininf,AH174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(Y174/AB174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AE174/$G174>mininf,AH174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(Y174/AB174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AE174/$G174=mininf,AH174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(S175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B175,Table1[Country Code],0))))),\".\")","v":2.1764691598132102E-2},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,W174*EXP(T174),\"\")),\".\")","v":1294034617.4283268},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,X174*EXP(U174),\"\")),\".\")","v":1468138601.5789247},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,Y174*EXP(V174),\"\")),\".\")","v":1682398207.8129137},9639.3989814642773,11970.222295144908,15069.328258290123,4717.5415279178105,3986.3295849054493,2359.012825360955,4921.8574535464668,7983.8927102394582,12710.315432929166,11751.673124576075,9420.8498108954445,6321.7438477502292,0.23008933021906117,0.37323480892689753,0.59418786351246333,0.22053787227362409,0.1863548290213935,0.11028025213821908,0.54937279750731471,0.44041036205170897,0.29553188434931754,null,2.5000000000001132E-3,2.5000000000003908E-3,968945073.5812304,1249720534.9764233,1579765954.2104549,-2.6646229256687803E-2,1.7189267762347527E-3,2.724998618315766E-2,325089543.84709644,218418066.60250139,102632253.60245872,2.7304210850996213E-2,1.3165922073184788E-2,-6.6699742470980539E-2,-6.4205762849709913E-2,-2.1027221626855663E-2,1.9552742805544199E-2,-2.0255322742023907E-2,-1.9580226329903638E-2,-8.4396985848595563E-2,5.0198433428965572E-2,4.6429523875442413E-2,2.2562390487125938E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BJ175)+$I175*BA175,IF(D175=24,\".\",IFERROR((CB176-CB175)/CB175,\".\")))","v":-4.2157080989004239E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BK175)+$I175*BB175,IF(D175=24,\".\",IFERROR((CC176-CC175)/CC175,\".\")))","v":-6.3852323611158328E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BL175)+$I175*BC175,IF(D175=24,\".\",IFERROR((CD176-CD175)/CD175,\".\")))","v":2.6670279558545552E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BM175)+$I175*BG175,IF($D175=24,\".\",IFERROR((CE176-CE175)/CE175,\".\")))","v":9.2933591186808891E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BN175)+$I175*BH175,IF($D175=24,\".\",IFERROR((CF176-CF175)/CF175,\".\")))","v":2.5617629358353107E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BO175)+$I175*BI175,IF($D175=24,\".\",IFERROR((CG176-CG175)/CG175,\".\")))","v":-6.9779449095593318E-2},{"$f":"IFERROR(AV175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BP175,IF($D175=24,\".\",IFERROR((CH176-CH175)/CH175,\".\")))","v":5.5967348493160304E-2},{"$f":"IFERROR(AW175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BQ175,IF(D175=24,\".\",IFERROR((CI176-CI175)/CI175,\".\")))","v":5.2198438939637423E-2},{"$f":"IFERROR(AW175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BR175,IF(D175=24,\".\",IFERROR((CJ176-CJ175)/CJ175,\".\")))","v":2.8331305551320952E-2},259204358.71805733,374922931.50446469,531866631.63902539,108621976.11957116,81844446.055207804,43158408.03102693,105680963.66992544,84720233.114974469,56850456.511380121,473507298.50755394,541487610.67464697,631875496.18143237,-8.4542578345252316E-3,4.1329845860314674E-3,2.0232007015369591E-2,0.54741365029650579,0.69239429326433333,0.84172694597783371,0.22939873675006997,0.15114740289853845,6.8302075791580819E-2,0.22318761295342418,0.15645830383712814,8.9970978230585599E-2,9465.9809385381213,10824.989218236915,12631.951864808132,-1.4431446341875542E-2,-2.4388939095913997E-3,1.3727112719747581E-2]
["Argentina","ARG",2033,{"$f":"C176-'Initial Conditions and Settings'!$B$9","v":17},"ARG2033",24239.279296875,{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Employment\n(thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,G175*F176/F175,\"\")),\".\")","v":21595.370516169631},50363,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B176,Table1[Country Code],0)),MAX(IF(D176>0,K175*EXP(growthb),\".\"),0.001)),\".\")","v":75.954689566086913},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B176,Table1[Country Code],0))*EXP(D176*INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0))),\".\")","v":119.08248167885516},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B176,Table1[Country Code],0))*EXP(D176*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))),\".\")","v":119.08248167885516},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W2],MATCH($B176,Table1[Country Code],0)),IF($D176=1,Q175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))+growthdif),IF($D176>1,Q175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(T175-LN(Z175)+LN(Z174))+growthdif),\".\"))),\".\")","v":26918.998229523317},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W2],MATCH($B176,Table1[Country Code],0)),IF($D176=1,R175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))),IF($D176>1,R175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(U175-LN(AA175)+LN(AA174))),\".\"))),\".\")","v":23826.280561546631},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W2],MATCH($B176,Table1[Country Code],0)),IF($D176=1,S175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))-growthdif),IF($D176>1,S175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(V175-LN(AB175)+LN(AB174))-growthdif),\".\"))),\".\")","v":21072.085849755535},{"$f":"IFERROR(IF(IFERROR(AND(AC175/$G175=mininf,AF175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(W175/Z175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AC175/$G175>mininf,AF175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(W175/Z175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AC175/$G175=mininf,AF175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(Q176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0))))),\".\")","v":-1.4875170351813238E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD175/$G175=mininf,AG175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(X175/AA175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AD175/$G175>mininf,AG175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(X175/AA175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AD175/$G175=mininf,AG175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(R176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0))))),\".\")","v":2.2195063699479156E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE175/$G175=mininf,AH175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(Y175/AB175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AE175/$G175>mininf,AH175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(Y175/AB175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AE175/$G175=mininf,AH175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(S176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B176,Table1[Country Code],0))))),\".\")","v":2.166713371092488E-2},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,W175*EXP(T175),\"\")),\".\")","v":1277555440.0288186},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,X175*EXP(U175),\"\")),\".\")","v":1473183316.0635591},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,Y175*EXP(V175),\"\")),\".\")","v":1719416470.1933923},9238.7244978644394,11726.801874063827,15129.371766957674,4622.9474526176191,3909.0355363241488,2168.0892535483636,4615.7770452468203,7817.7663377396784,12961.282513409311,12356.646018305191,9868.5686421058035,6465.9987492119562,0.21373919200833977,0.36201121587083168,0.60018801269024269,0.21407122647681207,0.18101266349643044,0.10039602015279141,0.57218958151484811,0.45697612063273785,0.29941596715696589,null,2.5000000000001132E-3,2.5000000000003908E-3,943467291.88278663,1251870560.4055533,1623406455.7197251,-2.939235831226128E-2,4.7087483099872429E-4,2.7236491106148009E-2,334088148.14603198,221312755.65800571,96010014.473667145,2.5018872053461649E-2,1.2053602197422464E-2,-7.7527350669360118E-2,-6.6972113549811141E-2,-2.2293741475726492E-2,1.9545925111060569E-2,-2.2560883184087999E-2,-2.0711014109302539E-2,-9.5217916664447344E-2,4.7495208083056184E-2,4.4725313065946182E-2,2.1419506232017937E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BJ176)+$I176*BA176,IF(D176=24,\".\",IFERROR((CB177-CB176)/CB176,\".\")))","v":-4.4913320866841591E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BK176)+$I176*BB176,IF(D176=24,\".\",IFERROR((CC177-CC176)/CC176,\".\")))","v":-7.6425182581692612E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BL176)+$I176*BC176,IF(D176=24,\".\",IFERROR((CD177-CD176)/CD176,\".\")))","v":2.6660123172798911E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BM176)+$I176*BG176,IF($D176=24,\".\",IFERROR((CE177-CE176)/CE176,\".\")))","v":6.9979094988815611E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BN176)+$I176*BH176,IF($D176=24,\".\",IFERROR((CF177-CF176)/CF176,\".\")))","v":1.4402091082546982E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BO176)+$I176*BI176,IF($D176=24,\".\",IFERROR((CG177-CG176)/CG176,\".\")))","v":-8.0603718602708999E-2},{"$f":"IFERROR(AV176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BP176,IF($D176=24,\".\",IFERROR((CH177-CH176)/CH176,\".\")))","v":5.3264123147250916E-2},{"$f":"IFERROR(AW176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BQ176,IF(D176=24,\".\",IFERROR((CI177-CI176)/CI176,\".\")))","v":5.0494228130141192E-2},{"$f":"IFERROR(AW176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BR176,IF(D176=24,\".\",IFERROR((CJ177-CJ176)/CJ176,\".\")))","v":2.7188421296212951E-2},248504188.21774706,372536588.25520104,546242515.69099247,109636144.36752699,82054380.910471261,40249509.011872806,111764293.06020907,89259949.35577032,58484137.043604471,469904625.64548314,543850918.52144265,644976161.74646974,-9.4506357560595576E-3,3.2695909380320558E-3,2.001426529374957E-2,0.5288396296937703,0.6849976263127574,0.84691892210694142,0.23331573767107658,0.15087660628311703,6.2404645937432758E-2,0.23784463263515307,0.16412576740412552,9.0676431955625816E-2,9330.3541418399054,10798.620386423419,12806.547698637289,-1.5242624067191457E-2,-3.1333021180017795E-3,1.3711170149219853E-2]
["Argentina","ARG",2034,{"$f":"C177-'Initial Conditions and Settings'!$B$9","v":18},"ARG2034",24462.5390625,{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Employment\n(thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,G176*F177/F176,\"\")),\".\")","v":21794.278136358102},50698,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B177,Table1[Country Code],0)),MAX(IF(D177>0,K176*EXP(growthb),\".\"),0.001)),\".\")","v":76.144813846329384},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B177,Table1[Country Code],0))*EXP(D177*INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0))),\".\")","v":119.47238913707253},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B177,Table1[Country Code],0))*EXP(D177*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))),\".\")","v":119.47238913707253},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W2],MATCH($B177,Table1[Country Code],0)),IF($D177=1,Q176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))+growthdif),IF($D177>1,Q176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(T176-LN(Z176)+LN(Z175))+growthdif),\".\"))),\".\")","v":27519.39651589526},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W2],MATCH($B177,Table1[Country Code],0)),IF($D177=1,R176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))),IF($D177>1,R176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(U176-LN(AA176)+LN(AA175))),\".\"))),\".\")","v":24177.934506285965},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W2],MATCH($B177,Table1[Country Code],0)),IF($D177=1,S176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))-growthdif),IF($D177>1,S176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(V176-LN(AB176)+LN(AB175))-growthdif),\".\"))),\".\")","v":21222.531357106909},{"$f":"IFERROR(IF(IFERROR(AND(AC176/$G176=mininf,AF176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(W176/Z176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AC176/$G176>mininf,AF176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(W176/Z176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AC176/$G176=mininf,AF176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(Q177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0))))),\".\")","v":-1.6903457993308835E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD176/$G176=mininf,AG176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(X176/AA176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AD176/$G176>mininf,AG176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(X176/AA176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AD176/$G176=mininf,AG176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(R177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0))))),\".\")","v":1.0171826397513128E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE176/$G176=mininf,AH176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(Y176/AB176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AE176/$G176>mininf,AH176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(Y176/AB176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AE176/$G176=mininf,AH176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(S177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B177,Table1[Country Code],0))))),\".\")","v":2.1570193737785126E-2},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,W176*EXP(T176),\"\")),\".\")","v":1258692229.7791116},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,X176*EXP(U176),\"\")),\".\")","v":1476456687.1078293},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,Y176*EXP(V176),\"\")),\".\")","v":1757077830.2414434},8836.5903229744636,11474.315547548222,15188.286954530722,4519.8174020246161,3828.9080708877186,1971.1720886351172,4316.7729209498484,7645.4074766605045,13217.114865895606,12957.687813383638,10319.96258880988,6605.9911818273795,0.19806909382093424,0.35079883943970253,0.60644884786738029,0.20738550612899048,0.17568409685018099,9.0444477045868651E-2,0.59454540005007539,0.47351706371011659,0.30310667508675115,null,2.5000000000000577E-3,2.4999999999995026E-3,916140135.29653919,1252460173.5502179,1668229998.315706,-3.2153956540490469E-2,-7.6998054580101893E-4,2.7225394596815278E-2,342552094.48257244,223996513.55761147,88847831.925737381,2.2776127381945344E-2,1.0951541670387144E-2,-9.1021216825716067E-2,-6.9753241142002764E-2,-2.3553036774030645E-2,1.9541731957909647E-2,-2.4823157219563186E-2,-2.1831514557838716E-2,-0.10870487946462415,4.4811128623347685E-2,4.2945112264753504E-2,2.0142082808298767E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BJ177)+$I177*BA177,IF(D177=24,\".\",IFERROR((CB178-CB177)/CB177,\".\")))","v":-4.7684683777051991E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BK177)+$I177*BB177,IF(D177=24,\".\",IFERROR((CC178-CC177)/CC177,\".\")))","v":-8.8925935957212092E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BL177)+$I177*BC177,IF(D177=24,\".\",IFERROR((CD178-CD177)/CD177,\".\")))","v":2.6652478341557085E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BM177)+$I177*BG177,IF($D177=24,\".\",IFERROR((CE178-CE177)/CE177,\".\")))","v":4.7454001453857593E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BN177)+$I177*BH177,IF($D177=24,\".\",IFERROR((CF178-CF177)/CF177,\".\")))","v":3.2892862046889418E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BO177)+$I177*BI177,IF($D177=24,\".\",IFERROR((CG178-CG177)/CG177,\".\")))","v":-9.4094133080975431E-2},{"$f":"IFERROR(AV177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BP177,IF($D177=24,\".\",IFERROR((CH178-CH177)/CH177,\".\")))","v":5.0580043687542361E-2},{"$f":"IFERROR(AW177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BQ177,IF(D177=24,\".\",IFERROR((CI178-CI177)/CI177,\".\")))","v":4.8714027328947626E-2},{"$f":"IFERROR(AW177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BR177,IF(D177=24,\".\",IFERROR((CJ178-CJ177)/CJ177,\".\")))","v":2.5910997872492892E-2},237589971.36139652,369700322.48913348,561001269.38390672,110406058.93792227,82172641.516790569,37132555.320155665,117878714.25418594,93882792.87479943,60096041.678361632,465874744.55350471,545755756.88072348,658229866.382424,-1.039586555108327E-2,2.4055507152795893E-3,1.9773133448825839E-2,0.50998680254518458,0.6774098446568152,0.85228777671107891,0.23698657252548785,0.15056669669679662,5.6412747607812251E-2,0.25302662492932759,0.17202345864638821,9.1299475681108827E-2,9189.2134710147293,10764.837999146386,12983.349764930057,-1.6026686116306976E-2,-3.8517879277897293E-3,1.3659183105660944E-2]
["Argentina","ARG",2035,{"$f":"C178-'Initial Conditions and Settings'!$B$9","v":19},"ARG2035",24678.26171875,{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Employment\n(thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,G177*F178/F177,\"\")),\".\")","v":21986.47076029687},51028,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B178,Table1[Country Code],0)),MAX(IF(D178>0,K177*EXP(growthb),\".\"),0.001)),\".\")","v":76.335414031906268},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B178,Table1[Country Code],0))*EXP(D178*INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0))),\".\")","v":119.86357325516322},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B178,Table1[Country Code],0))*EXP(D178*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))),\".\")","v":119.86357325516322},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W2],MATCH($B178,Table1[Country Code],0)),IF($D178=1,Q177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))+growthdif),IF($D178>1,Q177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(T177-LN(Z177)+LN(Z176))+growthdif),\".\"))),\".\")","v":28133.460730572271},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W2],MATCH($B178,Table1[Country Code],0)),IF($D178=1,R177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))),IF($D178>1,R177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(U177-LN(AA177)+LN(AA176))),\".\"))),\".\")","v":24535.00474993217},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W2],MATCH($B178,Table1[Country Code],0)),IF($D178=1,S177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))-growthdif),IF($D178>1,S177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(V177-LN(AB177)+LN(AB176))-growthdif),\".\"))),\".\")","v":21373.977203583341},{"$f":"IFERROR(IF(IFERROR(AND(AC177/$G177=mininf,AF177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(W177/Z177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AC177/$G177>mininf,AF177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(W177/Z177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AC177/$G177=mininf,AF177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(Q178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0))))),\".\")","v":-1.8901754376743796E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD177/$G177=mininf,AG177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(X177/AA177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AD177/$G177>mininf,AG177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(X177/AA177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AD177/$G177=mininf,AG177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(R178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0))))),\".\")","v":-1.7677540014157667E-4},{"$f":"IFERROR(IF(IFERROR(AND(AE177/$G177=mininf,AH177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(Y177/AB177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AE177/$G177>mininf,AH177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(Y177/AB177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AE177/$G177=mininf,AH177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(S178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B178,Table1[Country Code],0))))),\".\")","v":2.1473889662573464E-2},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,W177*EXP(T177),\"\")),\".\")","v":1237594790.7237048},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,X177*EXP(U177),\"\")),\".\")","v":1477959277.2930698},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,Y177*EXP(V177),\"\")),\".\")","v":1795390055.0483046},8434.9280477490338,11213.662051697598,15246.072077650519,4409.0023440481109,3746.22306213406,1768.1317049868883,4025.9257037009215,7467.4389895635377,13477.94037266363,13551.542712547836,10772.808708599272,6740.3986826463515,0.183109228743111,0.33963791055762466,0.61301063365758868,0.20053251802512478,0.17038764897634154,8.0419077907663894E-2,0.61635825323176419,0.48997444046603383,0.30657028843474743,null,2.5000000000001132E-3,2.5000000000003908E-3,887151157.90401924,1251496174.7599757,1714272132.0081987,-3.4935717985860038E-2,-2.0037358125257754E-3,2.7216767334927283E-2,350443632.81968558,226463102.53309417,81117923.04010582,2.0575120938477909E-2,9.8597485500313553E-3,-0.10830898711408921,-7.2553870022749933E-2,-2.4805206345376973E-2,1.9540243176063399E-2,-2.704303109841355E-2,-2.2941721982823182E-2,-0.12598551127295377,4.2161189602913041E-2,4.110979676704396E-2,1.8742550003965519E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BJ178)+$I178*BA178,IF(D178=24,\".\",IFERROR((CB179-CB178)/CB178,\".\")))","v":-5.0475878940110359E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BK178)+$I178*BB178,IF(D178=24,\".\",IFERROR((CC179-CC178)/CC178,\".\")))","v":-1.0135556014756752E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BL178)+$I178*BC178,IF(D178=24,\".\",IFERROR((CD179-CD178)/CD178,\".\")))","v":2.6647420319689964E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BM178)+$I178*BG178,IF($D178=24,\".\",IFERROR((CE179-CE178)/CE178,\".\")))","v":2.5349599842269151E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BN178)+$I178*BH178,IF($D178=24,\".\",IFERROR((CF179-CF178)/CF178,\".\")))","v":-7.7207165220117766E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BO178)+$I178*BI178,IF($D178=24,\".\",IFERROR((CG179-CG178)/CG178,\".\")))","v":-0.11137833412932675},{"$f":"IFERROR(AV178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BP178,IF($D178=24,\".\",IFERROR((CH179-CH178)/CH178,\".\")))","v":4.7930104667107773E-2},{"$f":"IFERROR(AW178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BQ178,IF(D178=24,\".\",IFERROR((CI179-CI178)/CI178,\".\")))","v":4.687871183123897E-2},{"$f":"IFERROR(AW178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BR178,IF(D178=24,\".\",IFERROR((CJ179-CJ178)/CJ178,\".\")))","v":2.4511465068160532E-2},226526445.37854281,366427302.1575402,576154380.55313599,110931224.94196419,82199674.896187425,33797943.371602044,123994386.4795969,98569427.46806179,61673539.09520191,461452056.8001039,547196404.52178943,671625863.0199399,-1.1290124767149219E-2,1.5413100186963125E-3,1.9505469992117618E-2,0.490899199690146,0.66964493759379051,0.85785019945849006,0.24039599197196432,0.15021969116925041,5.0322575756137335E-2,0.26870480833788968,0.18013537123695911,9.1827224785372627E-2,9043.1146978150009,10723.453878689923,13161.908423217446,-1.6724699051504643E-2,-4.5347866312770435E-3,1.3631371310616203E-2]
["Argentina","ARG",2036,{"$f":"C179-'Initial Conditions and Settings'!$B$9","v":20},"ARG2036",24884.98828125,{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Employment\n(thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,G178*F179/F178,\"\")),\".\")","v":22170.648542896914},51351,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B179,Table1[Country Code],0)),MAX(IF(D179>0,K178*EXP(growthb),\".\"),0.001)),\".\")","v":76.526491314069332},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B179,Table1[Country Code],0))*EXP(D179*INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0))),\".\")","v":120.25603821324842},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B179,Table1[Country Code],0))*EXP(D179*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))),\".\")","v":120.25603821324842},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W2],MATCH($B179,Table1[Country Code],0)),IF($D179=1,Q178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))+growthdif),IF($D179>1,Q178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(T178-LN(Z178)+LN(Z177))+growthdif),\".\"))),\".\")","v":28761.498420400603},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W2],MATCH($B179,Table1[Country Code],0)),IF($D179=1,R178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))),IF($D179>1,R178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(U178-LN(AA178)+LN(AA177))),\".\"))),\".\")","v":24897.577596840227},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W2],MATCH($B179,Table1[Country Code],0)),IF($D179=1,S178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))-growthdif),IF($D179>1,S178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(V178-LN(AB178)+LN(AB177))-growthdif),\".\"))),\".\")","v":21526.426947791006},{"$f":"IFERROR(IF(IFERROR(AND(AC178/$G178=mininf,AF178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(W178/Z178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AC178/$G178>mininf,AF178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(W178/Z178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AC178/$G178=mininf,AF178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(Q179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0))))),\".\")","v":-2.0870441362382641E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD178/$G178=mininf,AG178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(X178/AA178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AD178/$G178>mininf,AG178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(X178/AA178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AD178/$G178=mininf,AG178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(R179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0))))),\".\")","v":-1.3624116385187179E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE178/$G178=mininf,AH178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(Y178/AB178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AE178/$G178>mininf,AH178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(Y178/AB178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AE178/$G178=mininf,AH178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(S179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B179,Table1[Country Code],0))))),\".\")","v":2.1378240201054527E-2},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,W178*EXP(T178),\"\")),\".\")","v":1214421773.240581},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,X178*EXP(U178),\"\")),\".\")","v":1477698033.5418479},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,Y178*EXP(V178),\"\")),\".\")","v":1834360994.2786744},8035.5412207091731,10945.742716491466,15302.72627536354,4291.3673292633403,3661.2566190287021,1558.8337475379774,3744.1738914458333,7284.4860974627636,13743.892527825563,14135.107322187741,11224.905826405447,6867.9222675333731,0.16887976390051976,0.32856441178833196,0.61991386951234972,0.19356074861590908,0.16513980689129207,7.0310696799052386E-2,0.63755948748357127,0.506295781320376,0.30977543368859795,null,2.5000000000000577E-3,2.5000000000003908E-3,856693031.29487717,1248991017.7299752,1761569803.0080328,-3.7742882815532397E-2,-3.2304904055351358E-3,2.7210682826606103E-2,357728741.94570386,228707015.81187272,72791191.270641565,1.8415034309892775E-2,8.7782327529701831E-3,-0.13125951578741635,-7.5379272394163976E-2,-2.6050352080742911E-2,1.9541541884358082E-2,-2.9221355268742144E-2,-2.4041628922237379E-2,-0.14892865672966948,3.9766381175677878E-2,3.9501173654565847E-2,1.7673831555242714E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BJ179)+$I179*BA179,IF(D179=24,\".\",IFERROR((CB180-CB179)/CB179,\".\")))","v":-5.3292162540653561E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BK179)+$I179*BB179,IF(D179=24,\".\",IFERROR((CC180-CC179)/CC179,\".\")))","v":-1.1371506178944401E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BL179)+$I179*BC179,IF(D179=24,\".\",IFERROR((CD180-CD179)/CD179,\".\")))","v":2.6645027419676715E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BM179)+$I179*BG179,IF($D179=24,\".\",IFERROR((CE180-CE179)/CE179,\".\")))","v":3.657545847699957E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BN179)+$I179*BH179,IF($D179=24,\".\",IFERROR((CF180-CF179)/CF179,\".\")))","v":-1.8627830204389177E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BO179)+$I179*BI179,IF($D179=24,\".\",IFERROR((CG180-CG179)/CG179,\".\")))","v":-0.13432517119434823},{"$f":"IFERROR(AV179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BP179,IF($D179=24,\".\",IFERROR((CH180-CH179)/CH179,\".\")))","v":4.5535296239872555E-2},{"$f":"IFERROR(AW179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BQ179,IF(D179=24,\".\",IFERROR((CI180-CI179)/CI179,\".\")))","v":4.5270088718760856E-2},{"$f":"IFERROR(AW179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BR179,IF(D179=24,\".\",IFERROR((CJ180-CJ179)/CJ179,\".\")))","v":2.3442746619437727E-2},215376102.92904902,362732115.72936606,591713796.95705533,111212787.88280983,82136235.35046865,30235647.815676283,130082179.26437493,103300256.49286728,63203927.300694503,456671070.07623374,548168607.57270193,685153372.07342613,-1.2074010136797705E-2,7.2714725123747617E-4,1.9246049083385963E-2,0.47162195514836425,0.66171632362449362,0.86362239620363845,0.24352930406615134,0.1498375394281862,4.412975115947617E-2,0.2848487407854845,0.18844613694732032,9.2247852636885369E-2,8893.1290544728199,10674.935397026386,13342.551694678314,-1.7351996793737001E-2,-5.2079693888682499E-3,1.359158179945652E-2]
["Argentina","ARG",2037,{"$f":"C180-'Initial Conditions and Settings'!$B$9","v":21},"ARG2037",25084.763671875,{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Employment\n(thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,G179*F180/F179,\"\")),\".\")","v":22348.633355387421},51669,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B180,Table1[Country Code],0)),MAX(IF(D180>0,K179*EXP(growthb),\".\"),0.001)),\".\")","v":76.718046887052225},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B180,Table1[Country Code],0))*EXP(D180*INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0))),\".\")","v":120.64978820513613},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B180,Table1[Country Code],0))*EXP(D180*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))),\".\")","v":120.64978820513613},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W2],MATCH($B180,Table1[Country Code],0)),IF($D180=1,Q179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))+growthdif),IF($D180>1,Q179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(T179-LN(Z179)+LN(Z178))+growthdif),\".\"))),\".\")","v":29403.824243576619},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W2],MATCH($B180,Table1[Country Code],0)),IF($D180=1,R179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))),IF($D180>1,R179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(U179-LN(AA179)+LN(AA178))),\".\"))),\".\")","v":25265.740796542072},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W2],MATCH($B180,Table1[Country Code],0)),IF($D180=1,S179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))-growthdif),IF($D180>1,S179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(V179-LN(AB179)+LN(AB178))-growthdif),\".\"))),\".\")","v":21679.88400495458},{"$f":"IFERROR(IF(IFERROR(AND(AC179/$G179=mininf,AF179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(W179/Z179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AC179/$G179>mininf,AF179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(W179/Z179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AC179/$G179=mininf,AF179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(Q180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0))))),\".\")","v":-2.2809899692056268E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD179/$G179=mininf,AG179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(X179/AA179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AD179/$G179>mininf,AG179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(X179/AA179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AD179/$G179=mininf,AG179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(R180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0))))),\".\")","v":-2.539770060153157E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE179/$G179=mininf,AH179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(Y179/AB179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AE179/$G179>mininf,AH179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(Y179/AB179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AE179/$G179=mininf,AH179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(S180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B180,Table1[Country Code],0))))),\".\")","v":2.1283264838250743E-2},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,W179*EXP(T179),\"\")),\".\")","v":1189338910.4907997},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,X179*EXP(U179),\"\")),\".\")","v":1475686171.3461652},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,Y179*EXP(V179),\"\")),\".\")","v":1873998585.5874004},7640.0979522477583,10671.456768335847,15358.249592341552,4167.7822160536434,3574.2837202381374,1343.1388326396343,3472.3157361941139,7097.1730480977085,14015.110759701915,14708.535403139664,11677.176587051574,6990.3837630458693,0.15537038354772903,0.31756631088973702,0.62711265323628373,0.18648935484231507,0.15993298844721129,6.0099372130772995E-2,0.65814026160995587,0.52250070066305165,0.31278797463294328,null,2.5000000000000577E-3,2.4999999999995026E-3,824961552.12400794,1244962674.496021,1810161427.6858473,-4.0581326434519838E-2,-4.4503469406933505E-3,2.7207217540979656E-2,364377358.36679173,230723496.85014415,63837157.901553154,1.6295083994162241E-2,7.7070062184780852E-3,-0.16321386199833654,-7.8235357490262558E-2,-2.7288579168535776E-2,1.9545714639457756E-2,-3.1358947061580267E-2,-2.5131226009369456E-2,-0.18087536489984579,3.7404164726773104E-2,3.7842959399798204E-2,1.6488078651930138E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BJ180)+$I180*BA180,IF(D180=24,\".\",IFERROR((CB181-CB180)/CB180,\".\")))","v":-5.6139426898196572E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BK180)+$I180*BB180,IF(D180=24,\".\",IFERROR((CC181-CC180)/CC180,\".\")))","v":-1.2600547990419941E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BL180)+$I180*BC180,IF(D180=24,\".\",IFERROR((CD181-CD180)/CD180,\".\")))","v":2.6645381154413329E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BM180)+$I180*BG180,IF($D180=24,\".\",IFERROR((CE181-CE180)/CE180,\".\")))","v":-1.7630164695143329E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BN180)+$I180*BH180,IF($D180=24,\".\",IFERROR((CF181-CF180)/CF180,\".\")))","v":-2.9431948312510052E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BO180)+$I180*BI180,IF($D180=24,\".\",IFERROR((CG181-CG180)/CG180,\".\")))","v":-0.16627569838489648},{"$f":"IFERROR(AV180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BP180,IF($D180=24,\".\",IFERROR((CH181-CH180)/CH180,\".\")))","v":4.317307979096778E-2},{"$f":"IFERROR(AW180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BQ180,IF(D180=24,\".\",IFERROR((CI181-CI180)/CI180,\".\")))","v":4.3611874463992326E-2},{"$f":"IFERROR(AW180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BR180,IF(D180=24,\".\",IFERROR((CJ181-CJ180)/CJ180,\".\")))","v":2.2256993716124263E-2},204198723.25051415,358630669.24288219,607691951.17385674,111253471.90959406,81983375.78220059,26435199.813208196,136142440.62294066,108084134.59078421,64703104.714891925,451594635.78304887,548698179.61586702,698830255.70195687,-1.2803634254683728E-2,-8.4717425510779168E-5,1.8941293453827609E-2,0.4521726058513536,0.65360280490442413,0.86958448953164735,0.24635693848906007,0.14941433893510558,3.7827783782278752E-2,0.3014704556595863,0.19698285616047026,9.2587726686073915E-2,8740.1466214373977,10619.485177105556,13525.136071957206,-1.7909490054099919E-2,-5.8626082815464997E-3,1.355777058491725E-2]
["Argentina","ARG",2038,{"$f":"C181-'Initial Conditions and Settings'!$B$9","v":22},"ARG2038",25276.2578125,{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Employment\n(thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,G180*F181/F180,\"\")),\".\")","v":22519.240198430212},51981,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B181,Table1[Country Code],0)),MAX(IF(D181>0,K180*EXP(growthb),\".\"),0.001)),\".\")","v":76.910081948077888},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B181,Table1[Country Code],0))*EXP(D181*INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0))),\".\")","v":121.04482743836604},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B181,Table1[Country Code],0))*EXP(D181*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))),\".\")","v":121.04482743836604},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W2],MATCH($B181,Table1[Country Code],0)),IF($D181=1,Q180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))+growthdif),IF($D181>1,Q180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(T180-LN(Z180)+LN(Z179))+growthdif),\".\"))),\".\")","v":30060.760180864156},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W2],MATCH($B181,Table1[Country Code],0)),IF($D181=1,R180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))),IF($D181>1,R180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(U180-LN(AA180)+LN(AA179))),\".\"))),\".\")","v":25639.583571273739},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W2],MATCH($B181,Table1[Country Code],0)),IF($D181=1,S180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))-growthdif),IF($D181>1,S180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(V180-LN(AB180)+LN(AB179))-growthdif),\".\"))),\".\")","v":21834.351636978743},{"$f":"IFERROR(IF(IFERROR(AND(AC180/$G180=mininf,AF180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(W180/Z180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AC180/$G180>mininf,AF180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(W180/Z180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AC180/$G180=mininf,AF180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(Q181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0))))),\".\")","v":-2.472050892136253E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD180/$G180=mininf,AG180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(X180/AA180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AD180/$G180>mininf,AG180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(X180/AA180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AD180/$G180=mininf,AG180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(R181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0))))),\".\")","v":-3.708894745466762E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE180/$G180=mininf,AH180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(Y180/AB180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AE180/$G180>mininf,AH180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(Y180/AB180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AE180/$G180=mininf,AH180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(S181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B181,Table1[Country Code],0))))),\".\")","v":2.1188983866765793E-2},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,W180*EXP(T180),\"\")),\".\")","v":1162517271.601496},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,X180*EXP(U180),\"\")),\".\")","v":1471943023.1699092},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,Y180*EXP(V180),\"\")),\".\")","v":1914310860.5017402},7250.1256732713846,10391.696831862504,15412.643002755063,4039.1129643978757,3485.5769123886025,1120.9022286477937,3211.0127088735085,6906.119919473902,14291.740774107269,15269.114525158828,12127.543366567708,7106.5971956751491,0.14258974461746468,0.30667641797059025,0.634645780593589,0.17936275508440278,0.1547821721192697,4.9775312966639534E-2,0.67804750029813254,0.53854140991013999,0.31557890643977149,null,2.5000000000001132E-3,2.5000000000003908E-3,792153713.21743894,1239434469.0066054,1860086971.324553,-4.345766658977368E-2,-5.6634114252638312E-3,2.7206451057530501E-2,370363558.38405704,232508554.16330385,54223889.177187204,1.4214519055414598E-2,6.6460830364860612E-3,-0.21079916183061087,-8.112877877881175E-2,-2.8519996320873986E-2,1.955285160643605E-2,-3.3456593133623258E-2,-2.621050185912388E-2,-0.22845276128171577,3.5069181960404094E-2,3.6132387051667436E-2,1.5164914349634628E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BJ181)+$I181*BA181,IF(D181=24,\".\",IFERROR((CB182-CB181)/CB181,\".\")))","v":-5.9024307620098089E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BK181)+$I181*BB181,IF(D181=24,\".\",IFERROR((CC182-CC181)/CC181,\".\")))","v":-1.3822788808874286E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BL181)+$I181*BC181,IF(D181=24,\".\",IFERROR((CD182-CD181)/CD181,\".\")))","v":2.6648566396177898E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BM181)+$I181*BG181,IF($D181=24,\".\",IFERROR((CE182-CE181)/CE181,\".\")))","v":-3.852121974909594E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BN181)+$I181*BH181,IF($D181=24,\".\",IFERROR((CF182-CF181)/CF181,\".\")))","v":-4.0132943471241737E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BO181)+$I181*BI181,IF($D181=24,\".\",IFERROR((CG182-CG181)/CG181,\".\")))","v":-0.21385704649196857},{"$f":"IFERROR(AV181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BP181,IF($D181=24,\".\",IFERROR((CH182-CH181)/CH181,\".\")))","v":4.0838097024598827E-2},{"$f":"IFERROR(AW181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BQ181,IF(D181=24,\".\",IFERROR((CI182-CI181)/CI181,\".\")))","v":4.1901302115862446E-2},{"$f":"IFERROR(AW181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BR181,IF(D181=24,\".\",IFERROR((CJ182-CJ181)/CJ181,\".\")))","v":2.0933829413829642E-2},193050965.95830706,354140077.65717864,624101787.13280988,111057503.00528938,81742437.472468957,22385663.909596749,142148853.82861769,112902184.76480536,66159346.982590221,446257322.79221416,548784699.89445293,712646798.02499688,-1.3484188733634925E-2,-8.9745834963260093E-4,1.856326930176376E-2,0.43260010782656722,0.64531696624430301,0.8757518996260456,0.24886427030576672,0.14895174280221438,3.1412003774710776E-2,0.31853562186766599,0.20573129095348267,9.2836096599243551E-2,8585.0084221583693,10557.409436033415,13709.755449587288,-1.8402958228788791E-2,-6.502335053433228E-3,1.3527862345515729E-2]
["Argentina","ARG",2039,{"$f":"C182-'Initial Conditions and Settings'!$B$9","v":23},"ARG2039",25457.931640625,{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Employment\n(thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,G181*F182/F181,\"\")),\".\")","v":22681.097883363778},52286,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B182,Table1[Country Code],0)),MAX(IF(D182>0,K181*EXP(growthb),\".\"),0.001)),\".\")","v":77.102597697366093},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B182,Table1[Country Code],0))*EXP(D182*INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0))),\".\")","v":121.44116013425439},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B182,Table1[Country Code],0))*EXP(D182*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))),\".\")","v":121.44116013425439},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W2],MATCH($B182,Table1[Country Code],0)),IF($D182=1,Q181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))+growthdif),IF($D182>1,Q181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(T181-LN(Z181)+LN(Z180))+growthdif),\".\"))),\".\")","v":30732.635757707216},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W2],MATCH($B182,Table1[Country Code],0)),IF($D182=1,R181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))),IF($D182>1,R181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(U181-LN(AA181)+LN(AA180))),\".\"))),\".\")","v":26019.196644335614},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W2],MATCH($B182,Table1[Country Code],0)),IF($D182=1,S181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))-growthdif),IF($D182>1,S181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(V181-LN(AB181)+LN(AB180))-growthdif),\".\"))),\".\")","v":21989.832941948956},{"$f":"IFERROR(IF(IFERROR(AND(AC181/$G181=mininf,AF181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(W181/Z181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AC181/$G181>mininf,AF181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(W181/Z181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AC181/$G181=mininf,AF181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(Q182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0))))),\".\")","v":-2.6602647356193734E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD181/$G181=mininf,AG181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(X181/AA181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AD181/$G181>mininf,AG181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(X181/AA181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AD181/$G181=mininf,AG181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(R182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0))))),\".\")","v":-4.8698298709731747E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE181/$G181=mininf,AH181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(Y181/AB181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AE181/$G181>mininf,AH181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(Y181/AB181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AE181/$G181=mininf,AH181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(S182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B182,Table1[Country Code],0))))),\".\")","v":2.1095418426994333E-2},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,W181*EXP(T181),\"\")),\".\")","v":1134131553.2558429},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,X181*EXP(U181),\"\")),\".\")","v":1466493852.8717098},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,Y181*EXP(V181),\"\")),\".\")","v":1955305950.7983012},6867.0079332893056,10107.344656902129,15465.908434906551,3906.213582050485,3395.4050789565031,891.97351462053518,2960.7943512388206,6711.9395779456254,14573.934920286016,15814.089950074473,12573.753226461649,7215.1894484572276,0.13054016901935403,0.29592657341639206,0.64255861842454121,0.17222330251110243,0.14970197194232729,3.9326734499690312E-2,0.69723652846954354,0.55437145464128068,0.31811464707576848,null,2.5000000000001688E-3,2.4999999999995026E-3,758465860.64521742,1232434881.1557238,1911388032.0284383,-4.6379392851093826E-2,-6.8697934851584819E-3,2.7208466223243022E-2,375665692.61062551,234058971.71598601,43917918.76986289,1.217261900693245E-2,5.5954795685089209E-3,-0.28933116742842557,-8.4067063540391729E-2,-2.9744716010911887E-2,1.9563046744007551E-2,-3.5515051682368792E-2,-2.7279442957238942E-2,-0.30697658690764129,3.2810371533505744E-2,3.4435504824806173E-2,1.3806440582884605E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BJ182)+$I182*BA182,IF(D182=24,\".\",IFERROR((CB183-CB182)/CB182,\".\")))","v":-6.1954313131548151E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BK182)+$I182*BB182,IF(D182=24,\".\",IFERROR((CC183-CC182)/CC182,\".\")))","v":-1.5038339683840562E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BL182)+$I182*BC182,IF(D182=24,\".\",IFERROR((CD183-CD182)/CD182,\".\")))","v":2.6654671547819909E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BM182)+$I182*BG182,IF($D182=24,\".\",IFERROR((CE183-CE182)/CE182,\".\")))","v":-5.9023012735233797E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BN182)+$I182*BH182,IF($D182=24,\".\",IFERROR((CF183-CF182)/CF182,\".\")))","v":-5.0730666301702192E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BO182)+$I182*BI182,IF($D182=24,\".\",IFERROR((CG183-CG182)/CG182,\".\")))","v":-0.29238496210383863},{"$f":"IFERROR(AV182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BP182,IF($D182=24,\".\",IFERROR((CH183-CH182)/CH182,\".\")))","v":3.8579286597700532E-2},{"$f":"IFERROR(AW182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BQ182,IF(D182=24,\".\",IFERROR((CI183-CI182)/CI182,\".\")))","v":4.0204419889000295E-2},{"$f":"IFERROR(AW182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BR182,IF(D182=24,\".\",IFERROR((CJ183-CJ182)/CJ182,\".\")))","v":1.957535564707873E-2},181986028.70019943,349278551.48693246,640956788.40785134,110630518.88294019,81415038.424054116,18075613.392732598,148074107.08289906,117733444.51479246,67558913.49974443,440690654.66603863,548427034.42577899,726591315.30032837,-1.4103318460457474E-2,-1.6997495006576008E-3,1.805959501178863E-2,0.41295640552693569,0.63687332965384991,0.88214209956930056,0.25103894923022024,0.14845190574767766,2.4877276967260813E-2,0.33600464524284418,0.21467476459847246,9.2980623463438605E-2,8428.463731515867,10488.98432516886,13896.479273616807,-1.8876672807943251E-2,-7.1726673182368472E-3,1.3454272666605149E-2]
["Argentina","ARG",2040,{"$f":"C183-'Initial Conditions and Settings'!$B$9","v":24},"ARG2040",25629.04296875,{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Employment\n(thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,G182*F183/F182,\"\")),\".\")","v":22833.545177077234},52586,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B183,Table1[Country Code],0)),MAX(IF(D183>0,K182*EXP(growthb),\".\"),0.001)),\".\")","v":77.295595338140885},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B183,Table1[Country Code],0))*EXP(D183*INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0))),\".\")","v":121.83879052793911},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B183,Table1[Country Code],0))*EXP(D183*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))),\".\")","v":121.83879052793911},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W2],MATCH($B183,Table1[Country Code],0)),IF($D183=1,Q182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))+growthdif),IF($D183>1,Q182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(T182-LN(Z182)+LN(Z181))+growthdif),\".\"))),\".\")","v":31419.788277977306},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W2],MATCH($B183,Table1[Country Code],0)),IF($D183=1,R182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))),IF($D183>1,R182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(U182-LN(AA182)+LN(AA181))),\".\"))),\".\")","v":26404.672269267365},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W2],MATCH($B183,Table1[Country Code],0)),IF($D183=1,S182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))-growthdif),IF($D183>1,S182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(V182-LN(AB182)+LN(AB181))-growthdif),\".\"))),\".\")","v":22146.330842999236},{"$f":"IFERROR(IF(IFERROR(AND(AC182/$G182=mininf,AF182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(W182/Z182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AC182/$G182>mininf,AF182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(W182/Z182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AC182/$G182=mininf,AF182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(Q183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0))))),\".\")","v":-2.8456691993258912E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD182/$G182=mininf,AG182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(X182/AA182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AD182/$G182>mininf,AG182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(X182/AA182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AD182/$G182=mininf,AG182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(R183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0))))),\".\")","v":-6.0226197101518886E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE182/$G182=mininf,AH182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(Y182/AB182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AE182/$G182>mininf,AH182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(Y182/AB182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AE182/$G182=mininf,AH182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(S183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B183,Table1[Country Code],0))))),\".\")","v":2.1002590549624583E-2},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,W182*EXP(T182),\"\")),\".\")","v":1104358429.2990775},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,X182*EXP(U182),\"\")),\".\")","v":1459369638.2373812},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,Y182*EXP(V182),\"\")),\".\")","v":1996992095.4070797},6491.9831007552366,9819.2670932789642,15518.048796710074,3769.9187887477187,3304.0322855631921,656.19621542669574,2722.0643120075174,6515.2348077157712,14861.852581283378,16341.562076321998,13014.27808379827,7315.4963803671599,0.11921338937504186,0.28533610340353383,0.65087801592033556,0.16510440054365139,0.14470080138410282,2.87382537550698E-2,0.71568221008130672,0.56996309521236332,0.32038373032459461,null,2.5000000000000001E-3,2.5000000000000001E-3,724091956.37439096,1223997323.3615863,1964107930.1804364,".",".",".",380266472.92468655,235372314.87579489,32884165.226643324,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BJ183)+$I183*BA183,IF(D183=24,\".\",IFERROR((CB184-CB183)/CB183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BK183)+$I183*BB183,IF(D183=24,\".\",IFERROR((CC184-CC183)/CC183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BL183)+$I183*BC183,IF(D183=24,\".\",IFERROR((CD184-CD183)/CD183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BM183)+$I183*BG183,IF($D183=24,\".\",IFERROR((CE184-CE183)/CE183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BN183)+$I183*BH183,IF($D183=24,\".\",IFERROR((CF184-CF183)/CF183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BO183)+$I183*BI183,IF($D183=24,\".\",IFERROR((CG184-CG183)/CG183,\".\")))","v":"."},{"$f":"IFERROR(AV183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BP183,IF($D183=24,\".\",IFERROR((CH184-CH183)/CH183,\".\")))","v":"."},{"$f":"IFERROR(AW183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BQ183,IF(D183=24,\".\",IFERROR((CI184-CI183)/CI183,\".\")))","v":"."},{"$f":"IFERROR(AW183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BR183,IF(D183=24,\".\",IFERROR((CJ184-CJ183)/CJ183,\".\")))","v":"."},171053368.72462833,344065279.71011621,658271008.4099679,109979467.47129893,81003060.388997406,13493104.016462719,153898325.22774231,122563289.34714992,68894432.239094168,434931161.42366958,547631629.44626355,740658544.66552472,".",".",".",0.39328837272711303,0.62827868444709267,0.88876448283903564,0.25286637800635109,0.14791523358667844,1.8217711945193442E-2,0.35384524926653588,0.22380608196622884,9.3017805215770952E-2,8270.8546271568393,10414.019500366325,14084.70970725145,{"$f":"IFERROR(LN(CZ184)-LN(CZ183),\".\")","v":"."},{"$f":"IFERROR(LN(DA184)-LN(DA183),\".\")","v":"."},{"$f":"IFERROR(LN(DB184)-LN(DB183),\".\")","v":"."}]
["Armenia","ARM",2015,{"$f":"C184-'Initial Conditions and Settings'!$B$9","v":-1},"ARM2015",1559.7490234375,{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Employment\n(thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,G183*F184/F183,\"\")),\".\")","v":""},2916.95,0.5,".",{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B184,Table1[Country Code],0)),MAX(IF(D184>0,K183*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B184,Table1[Country Code],0))*EXP(D184*INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B184,Table1[Country Code],0))*EXP(D184*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W2],MATCH($B184,Table1[Country Code],0)),IF($D184=1,Q183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))+growthdif),IF($D184>1,Q183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(T183-LN(Z183)+LN(Z182))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W2],MATCH($B184,Table1[Country Code],0)),IF($D184=1,R183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))),IF($D184>1,R183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(U183-LN(AA183)+LN(AA182))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W2],MATCH($B184,Table1[Country Code],0)),IF($D184=1,S183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))-growthdif),IF($D184>1,S183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(V183-LN(AB183)+LN(AB182))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC183/$G183=mininf,AF183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(W183/Z183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AC183/$G183>mininf,AF183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(W183/Z183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AC183/$G183=mininf,AF183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(Q184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD183/$G183=mininf,AG183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(X183/AA183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AD183/$G183>mininf,AG183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(X183/AA183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AD183/$G183=mininf,AG183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(R184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE183/$G183=mininf,AH183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(Y183/AB183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AE183/$G183>mininf,AH183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(Y183/AB183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AE183/$G183=mininf,AH183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(S184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,W183*EXP(T183),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,X183*EXP(U183),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,Y183*EXP(V183),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BJ184)+$I184*BA184,IF(D184=24,\".\",IFERROR((CB185-CB184)/CB184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BK184)+$I184*BB184,IF(D184=24,\".\",IFERROR((CC185-CC184)/CC184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BL184)+$I184*BC184,IF(D184=24,\".\",IFERROR((CD185-CD184)/CD184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BM184)+$I184*BG184,IF($D184=24,\".\",IFERROR((CE185-CE184)/CE184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BN184)+$I184*BH184,IF($D184=24,\".\",IFERROR((CF185-CF184)/CF184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BO184)+$I184*BI184,IF($D184=24,\".\",IFERROR((CG185-CG184)/CG184,\".\")))","v":"."},{"$f":"IFERROR(AV184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BP184,IF($D184=24,\".\",IFERROR((CH185-CH184)/CH184,\".\")))","v":"."},{"$f":"IFERROR(AW184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BQ184,IF(D184=24,\".\",IFERROR((CI185-CI184)/CI184,\".\")))","v":"."},{"$f":"IFERROR(AW184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BR184,IF(D184=24,\".\",IFERROR((CJ185-CJ184)/CJ184,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(LN(CZ185)-LN(CZ184),\".\")","v":"."},{"$f":"IFERROR(LN(DA185)-LN(DA184),\".\")","v":"."},{"$f":"IFERROR(LN(DB185)-LN(DB184),\".\")","v":"."}]
["Armenia","ARM",2016,{"$f":"C185-'Initial Conditions and Settings'!$B$9","v":0},"ARM2016",1566.3170166015625,{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Employment\n(thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,G184*F185/F184,\"\")),\".\")","v":1160.5999999999999},2924.8159999999998,0.5,0.71,{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B185,Table1[Country Code],0)),MAX(IF(D185>0,K184*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B185,Table1[Country Code],0))*EXP(D185*INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B185,Table1[Country Code],0))*EXP(D185*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W2],MATCH($B185,Table1[Country Code],0)),IF($D185=1,Q184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))+growthdif),IF($D185>1,Q184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(T184-LN(Z184)+LN(Z183))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W2],MATCH($B185,Table1[Country Code],0)),IF($D185=1,R184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))),IF($D185>1,R184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(U184-LN(AA184)+LN(AA183))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W2],MATCH($B185,Table1[Country Code],0)),IF($D185=1,S184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))-growthdif),IF($D185>1,S184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(V184-LN(AB184)+LN(AB183))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC184/$G184=mininf,AF184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(W184/Z184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AC184/$G184>mininf,AF184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(W184/Z184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AC184/$G184=mininf,AF184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(Q185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD184/$G184=mininf,AG184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(X184/AA184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AD184/$G184>mininf,AG184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(X184/AA184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AD184/$G184=mininf,AG184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(R185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE184/$G184=mininf,AH184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(Y184/AB184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AE184/$G184>mininf,AH184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(Y184/AB184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AE184/$G184=mininf,AH184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(S185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,W184*EXP(T184),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,X184*EXP(U184),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,Y184*EXP(V184),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BJ185)+$I185*BA185,IF(D185=24,\".\",IFERROR((CB186-CB185)/CB185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BK185)+$I185*BB185,IF(D185=24,\".\",IFERROR((CC186-CC185)/CC185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BL185)+$I185*BC185,IF(D185=24,\".\",IFERROR((CD186-CD185)/CD185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BM185)+$I185*BG185,IF($D185=24,\".\",IFERROR((CE186-CE185)/CE185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BN185)+$I185*BH185,IF($D185=24,\".\",IFERROR((CF186-CF185)/CF185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BO185)+$I185*BI185,IF($D185=24,\".\",IFERROR((CG186-CG185)/CG185,\".\")))","v":"."},{"$f":"IFERROR(AV185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BP185,IF($D185=24,\".\",IFERROR((CH186-CH185)/CH185,\".\")))","v":"."},{"$f":"IFERROR(AW185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BQ185,IF(D185=24,\".\",IFERROR((CI186-CI185)/CI185,\".\")))","v":"."},{"$f":"IFERROR(AW185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BR185,IF(D185=24,\".\",IFERROR((CJ186-CJ185)/CJ185,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2017,{"$f":"C186-'Initial Conditions and Settings'!$B$9","v":1},"ARM2017",1570.7030029296875,{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Employment\n(thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,G185*F186/F185,\"\")),\".\")","v":1163.8499013152946},2930.45,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B186,Table1[Country Code],0)),MAX(IF(D186>0,K185*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B186,Table1[Country Code],0))*EXP(D186*INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B186,Table1[Country Code],0))*EXP(D186*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W2],MATCH($B186,Table1[Country Code],0)),IF($D186=1,Q185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))+growthdif),IF($D186>1,Q185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(T185-LN(Z185)+LN(Z184))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W2],MATCH($B186,Table1[Country Code],0)),IF($D186=1,R185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))),IF($D186>1,R185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(U185-LN(AA185)+LN(AA184))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W2],MATCH($B186,Table1[Country Code],0)),IF($D186=1,S185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))-growthdif),IF($D186>1,S185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(V185-LN(AB185)+LN(AB184))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC185/$G185=mininf,AF185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(W185/Z185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AC185/$G185>mininf,AF185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(W185/Z185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AC185/$G185=mininf,AF185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(Q186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD185/$G185=mininf,AG185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(X185/AA185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AD185/$G185>mininf,AG185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(X185/AA185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AD185/$G185=mininf,AG185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(R186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE185/$G185=mininf,AH185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(Y185/AB185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AE185/$G185>mininf,AH185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(Y185/AB185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AE185/$G185=mininf,AH185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(S186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,W185*EXP(T185),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,X185*EXP(U185),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,Y185*EXP(V185),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BJ186)+$I186*BA186,IF(D186=24,\".\",IFERROR((CB187-CB186)/CB186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BK186)+$I186*BB186,IF(D186=24,\".\",IFERROR((CC187-CC186)/CC186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BL186)+$I186*BC186,IF(D186=24,\".\",IFERROR((CD187-CD186)/CD186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BM186)+$I186*BG186,IF($D186=24,\".\",IFERROR((CE187-CE186)/CE186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BN186)+$I186*BH186,IF($D186=24,\".\",IFERROR((CF187-CF186)/CF186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BO186)+$I186*BI186,IF($D186=24,\".\",IFERROR((CG187-CG186)/CG186,\".\")))","v":"."},{"$f":"IFERROR(AV186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BP186,IF($D186=24,\".\",IFERROR((CH187-CH186)/CH186,\".\")))","v":"."},{"$f":"IFERROR(AW186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BQ186,IF(D186=24,\".\",IFERROR((CI187-CI186)/CI186,\".\")))","v":"."},{"$f":"IFERROR(AW186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BR186,IF(D186=24,\".\",IFERROR((CJ187-CJ186)/CJ186,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2018,{"$f":"C187-'Initial Conditions and Settings'!$B$9","v":2},"ARM2018",1572.89599609375,{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Employment\n(thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,G186*F187/F186,\"\")),\".\")","v":1165.4748519729419},2934,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B187,Table1[Country Code],0)),MAX(IF(D187>0,K186*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B187,Table1[Country Code],0))*EXP(D187*INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B187,Table1[Country Code],0))*EXP(D187*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W2],MATCH($B187,Table1[Country Code],0)),IF($D187=1,Q186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))+growthdif),IF($D187>1,Q186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(T186-LN(Z186)+LN(Z185))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W2],MATCH($B187,Table1[Country Code],0)),IF($D187=1,R186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))),IF($D187>1,R186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(U186-LN(AA186)+LN(AA185))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W2],MATCH($B187,Table1[Country Code],0)),IF($D187=1,S186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))-growthdif),IF($D187>1,S186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(V186-LN(AB186)+LN(AB185))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC186/$G186=mininf,AF186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(W186/Z186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AC186/$G186>mininf,AF186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(W186/Z186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AC186/$G186=mininf,AF186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(Q187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD186/$G186=mininf,AG186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(X186/AA186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AD186/$G186>mininf,AG186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(X186/AA186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AD186/$G186=mininf,AG186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(R187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE186/$G186=mininf,AH186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(Y186/AB186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AE186/$G186>mininf,AH186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(Y186/AB186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AE186/$G186=mininf,AH186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(S187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,W186*EXP(T186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,X186*EXP(U186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,Y186*EXP(V186),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BJ187)+$I187*BA187,IF(D187=24,\".\",IFERROR((CB188-CB187)/CB187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BK187)+$I187*BB187,IF(D187=24,\".\",IFERROR((CC188-CC187)/CC187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BL187)+$I187*BC187,IF(D187=24,\".\",IFERROR((CD188-CD187)/CD187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BM187)+$I187*BG187,IF($D187=24,\".\",IFERROR((CE188-CE187)/CE187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BN187)+$I187*BH187,IF($D187=24,\".\",IFERROR((CF188-CF187)/CF187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BO187)+$I187*BI187,IF($D187=24,\".\",IFERROR((CG188-CG187)/CG187,\".\")))","v":"."},{"$f":"IFERROR(AV187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BP187,IF($D187=24,\".\",IFERROR((CH188-CH187)/CH187,\".\")))","v":"."},{"$f":"IFERROR(AW187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BQ187,IF(D187=24,\".\",IFERROR((CI188-CI187)/CI187,\".\")))","v":"."},{"$f":"IFERROR(AW187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BR187,IF(D187=24,\".\",IFERROR((CJ188-CJ187)/CJ187,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2019,{"$f":"C188-'Initial Conditions and Settings'!$B$9","v":3},"ARM2019",1573.2080078125,{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Employment\n(thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,G187*F188/F187,\"\")),\".\")","v":1165.7060445073669},2937,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B188,Table1[Country Code],0)),MAX(IF(D188>0,K187*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B188,Table1[Country Code],0))*EXP(D188*INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B188,Table1[Country Code],0))*EXP(D188*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W2],MATCH($B188,Table1[Country Code],0)),IF($D188=1,Q187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))+growthdif),IF($D188>1,Q187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(T187-LN(Z187)+LN(Z186))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W2],MATCH($B188,Table1[Country Code],0)),IF($D188=1,R187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))),IF($D188>1,R187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(U187-LN(AA187)+LN(AA186))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W2],MATCH($B188,Table1[Country Code],0)),IF($D188=1,S187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))-growthdif),IF($D188>1,S187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(V187-LN(AB187)+LN(AB186))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC187/$G187=mininf,AF187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(W187/Z187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AC187/$G187>mininf,AF187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(W187/Z187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AC187/$G187=mininf,AF187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(Q188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD187/$G187=mininf,AG187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(X187/AA187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AD187/$G187>mininf,AG187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(X187/AA187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AD187/$G187=mininf,AG187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(R188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE187/$G187=mininf,AH187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(Y187/AB187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AE187/$G187>mininf,AH187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(Y187/AB187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AE187/$G187=mininf,AH187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(S188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,W187*EXP(T187),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,X187*EXP(U187),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,Y187*EXP(V187),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BJ188)+$I188*BA188,IF(D188=24,\".\",IFERROR((CB189-CB188)/CB188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BK188)+$I188*BB188,IF(D188=24,\".\",IFERROR((CC189-CC188)/CC188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BL188)+$I188*BC188,IF(D188=24,\".\",IFERROR((CD189-CD188)/CD188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BM188)+$I188*BG188,IF($D188=24,\".\",IFERROR((CE189-CE188)/CE188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BN188)+$I188*BH188,IF($D188=24,\".\",IFERROR((CF189-CF188)/CF188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BO188)+$I188*BI188,IF($D188=24,\".\",IFERROR((CG189-CG188)/CG188,\".\")))","v":"."},{"$f":"IFERROR(AV188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BP188,IF($D188=24,\".\",IFERROR((CH189-CH188)/CH188,\".\")))","v":"."},{"$f":"IFERROR(AW188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BQ188,IF(D188=24,\".\",IFERROR((CI189-CI188)/CI188,\".\")))","v":"."},{"$f":"IFERROR(AW188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BR188,IF(D188=24,\".\",IFERROR((CJ189-CJ188)/CJ188,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2020,{"$f":"C189-'Initial Conditions and Settings'!$B$9","v":4},"ARM2020",1572.0980224609375,{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Employment\n(thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,G188*F189/F188,\"\")),\".\")","v":1164.8835743526222},2939,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B189,Table1[Country Code],0)),MAX(IF(D189>0,K188*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B189,Table1[Country Code],0))*EXP(D189*INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B189,Table1[Country Code],0))*EXP(D189*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W2],MATCH($B189,Table1[Country Code],0)),IF($D189=1,Q188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))+growthdif),IF($D189>1,Q188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(T188-LN(Z188)+LN(Z187))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W2],MATCH($B189,Table1[Country Code],0)),IF($D189=1,R188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))),IF($D189>1,R188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(U188-LN(AA188)+LN(AA187))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W2],MATCH($B189,Table1[Country Code],0)),IF($D189=1,S188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))-growthdif),IF($D189>1,S188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(V188-LN(AB188)+LN(AB187))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC188/$G188=mininf,AF188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(W188/Z188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AC188/$G188>mininf,AF188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(W188/Z188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AC188/$G188=mininf,AF188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(Q189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD188/$G188=mininf,AG188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(X188/AA188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AD188/$G188>mininf,AG188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(X188/AA188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AD188/$G188=mininf,AG188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(R189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE188/$G188=mininf,AH188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(Y188/AB188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AE188/$G188>mininf,AH188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(Y188/AB188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AE188/$G188=mininf,AH188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(S189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,W188*EXP(T188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,X188*EXP(U188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,Y188*EXP(V188),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BJ189)+$I189*BA189,IF(D189=24,\".\",IFERROR((CB190-CB189)/CB189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BK189)+$I189*BB189,IF(D189=24,\".\",IFERROR((CC190-CC189)/CC189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BL189)+$I189*BC189,IF(D189=24,\".\",IFERROR((CD190-CD189)/CD189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BM189)+$I189*BG189,IF($D189=24,\".\",IFERROR((CE190-CE189)/CE189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BN189)+$I189*BH189,IF($D189=24,\".\",IFERROR((CF190-CF189)/CF189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BO189)+$I189*BI189,IF($D189=24,\".\",IFERROR((CG190-CG189)/CG189,\".\")))","v":"."},{"$f":"IFERROR(AV189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BP189,IF($D189=24,\".\",IFERROR((CH190-CH189)/CH189,\".\")))","v":"."},{"$f":"IFERROR(AW189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BQ189,IF(D189=24,\".\",IFERROR((CI190-CI189)/CI189,\".\")))","v":"."},{"$f":"IFERROR(AW189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BR189,IF(D189=24,\".\",IFERROR((CJ190-CJ189)/CJ189,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2021,{"$f":"C190-'Initial Conditions and Settings'!$B$9","v":5},"ARM2021",1571.2320556640625,{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Employment\n(thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,G189*F190/F189,\"\")),\".\")","v":1164.2419155735879},2940,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B190,Table1[Country Code],0)),MAX(IF(D190>0,K189*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B190,Table1[Country Code],0))*EXP(D190*INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B190,Table1[Country Code],0))*EXP(D190*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W2],MATCH($B190,Table1[Country Code],0)),IF($D190=1,Q189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))+growthdif),IF($D190>1,Q189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(T189-LN(Z189)+LN(Z188))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W2],MATCH($B190,Table1[Country Code],0)),IF($D190=1,R189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))),IF($D190>1,R189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(U189-LN(AA189)+LN(AA188))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W2],MATCH($B190,Table1[Country Code],0)),IF($D190=1,S189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))-growthdif),IF($D190>1,S189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(V189-LN(AB189)+LN(AB188))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC189/$G189=mininf,AF189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(W189/Z189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AC189/$G189>mininf,AF189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(W189/Z189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AC189/$G189=mininf,AF189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(Q190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD189/$G189=mininf,AG189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(X189/AA189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AD189/$G189>mininf,AG189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(X189/AA189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AD189/$G189=mininf,AG189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(R190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE189/$G189=mininf,AH189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(Y189/AB189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AE189/$G189>mininf,AH189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(Y189/AB189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AE189/$G189=mininf,AH189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(S190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,W189*EXP(T189),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,X189*EXP(U189),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,Y189*EXP(V189),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BJ190)+$I190*BA190,IF(D190=24,\".\",IFERROR((CB191-CB190)/CB190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BK190)+$I190*BB190,IF(D190=24,\".\",IFERROR((CC191-CC190)/CC190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BL190)+$I190*BC190,IF(D190=24,\".\",IFERROR((CD191-CD190)/CD190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BM190)+$I190*BG190,IF($D190=24,\".\",IFERROR((CE191-CE190)/CE190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BN190)+$I190*BH190,IF($D190=24,\".\",IFERROR((CF191-CF190)/CF190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BO190)+$I190*BI190,IF($D190=24,\".\",IFERROR((CG191-CG190)/CG190,\".\")))","v":"."},{"$f":"IFERROR(AV190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BP190,IF($D190=24,\".\",IFERROR((CH191-CH190)/CH190,\".\")))","v":"."},{"$f":"IFERROR(AW190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BQ190,IF(D190=24,\".\",IFERROR((CI191-CI190)/CI190,\".\")))","v":"."},{"$f":"IFERROR(AW190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BR190,IF(D190=24,\".\",IFERROR((CJ191-CJ190)/CJ190,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2022,{"$f":"C191-'Initial Conditions and Settings'!$B$9","v":6},"ARM2022",1568.35498046875,{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Employment\n(thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,G190*F191/F190,\"\")),\".\")","v":1162.110077997741},2940,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B191,Table1[Country Code],0)),MAX(IF(D191>0,K190*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B191,Table1[Country Code],0))*EXP(D191*INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B191,Table1[Country Code],0))*EXP(D191*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W2],MATCH($B191,Table1[Country Code],0)),IF($D191=1,Q190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))+growthdif),IF($D191>1,Q190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(T190-LN(Z190)+LN(Z189))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W2],MATCH($B191,Table1[Country Code],0)),IF($D191=1,R190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))),IF($D191>1,R190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(U190-LN(AA190)+LN(AA189))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W2],MATCH($B191,Table1[Country Code],0)),IF($D191=1,S190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))-growthdif),IF($D191>1,S190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(V190-LN(AB190)+LN(AB189))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC190/$G190=mininf,AF190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(W190/Z190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AC190/$G190>mininf,AF190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(W190/Z190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AC190/$G190=mininf,AF190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(Q191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD190/$G190=mininf,AG190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(X190/AA190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AD190/$G190>mininf,AG190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(X190/AA190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AD190/$G190=mininf,AG190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(R191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE190/$G190=mininf,AH190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(Y190/AB190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AE190/$G190>mininf,AH190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(Y190/AB190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AE190/$G190=mininf,AH190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(S191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,W190*EXP(T190),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,X190*EXP(U190),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,Y190*EXP(V190),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BJ191)+$I191*BA191,IF(D191=24,\".\",IFERROR((CB192-CB191)/CB191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BK191)+$I191*BB191,IF(D191=24,\".\",IFERROR((CC192-CC191)/CC191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BL191)+$I191*BC191,IF(D191=24,\".\",IFERROR((CD192-CD191)/CD191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BM191)+$I191*BG191,IF($D191=24,\".\",IFERROR((CE192-CE191)/CE191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BN191)+$I191*BH191,IF($D191=24,\".\",IFERROR((CF192-CF191)/CF191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BO191)+$I191*BI191,IF($D191=24,\".\",IFERROR((CG192-CG191)/CG191,\".\")))","v":"."},{"$f":"IFERROR(AV191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BP191,IF($D191=24,\".\",IFERROR((CH192-CH191)/CH191,\".\")))","v":"."},{"$f":"IFERROR(AW191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BQ191,IF(D191=24,\".\",IFERROR((CI192-CI191)/CI191,\".\")))","v":"."},{"$f":"IFERROR(AW191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BR191,IF(D191=24,\".\",IFERROR((CJ192-CJ191)/CJ191,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2023,{"$f":"C192-'Initial Conditions and Settings'!$B$9","v":7},"ARM2023",1564.4840087890625,{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Employment\n(thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,G191*F192/F191,\"\")),\".\")","v":1159.2417890857091},2939,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B192,Table1[Country Code],0)),MAX(IF(D192>0,K191*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B192,Table1[Country Code],0))*EXP(D192*INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B192,Table1[Country Code],0))*EXP(D192*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W2],MATCH($B192,Table1[Country Code],0)),IF($D192=1,Q191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))+growthdif),IF($D192>1,Q191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(T191-LN(Z191)+LN(Z190))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W2],MATCH($B192,Table1[Country Code],0)),IF($D192=1,R191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))),IF($D192>1,R191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(U191-LN(AA191)+LN(AA190))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W2],MATCH($B192,Table1[Country Code],0)),IF($D192=1,S191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))-growthdif),IF($D192>1,S191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(V191-LN(AB191)+LN(AB190))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC191/$G191=mininf,AF191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(W191/Z191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AC191/$G191>mininf,AF191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(W191/Z191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AC191/$G191=mininf,AF191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(Q192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD191/$G191=mininf,AG191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(X191/AA191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AD191/$G191>mininf,AG191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(X191/AA191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AD191/$G191=mininf,AG191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(R192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE191/$G191=mininf,AH191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(Y191/AB191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AE191/$G191>mininf,AH191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(Y191/AB191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AE191/$G191=mininf,AH191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(S192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,W191*EXP(T191),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,X191*EXP(U191),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,Y191*EXP(V191),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BJ192)+$I192*BA192,IF(D192=24,\".\",IFERROR((CB193-CB192)/CB192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BK192)+$I192*BB192,IF(D192=24,\".\",IFERROR((CC193-CC192)/CC192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BL192)+$I192*BC192,IF(D192=24,\".\",IFERROR((CD193-CD192)/CD192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BM192)+$I192*BG192,IF($D192=24,\".\",IFERROR((CE193-CE192)/CE192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BN192)+$I192*BH192,IF($D192=24,\".\",IFERROR((CF193-CF192)/CF192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BO192)+$I192*BI192,IF($D192=24,\".\",IFERROR((CG193-CG192)/CG192,\".\")))","v":"."},{"$f":"IFERROR(AV192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BP192,IF($D192=24,\".\",IFERROR((CH193-CH192)/CH192,\".\")))","v":"."},{"$f":"IFERROR(AW192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BQ192,IF(D192=24,\".\",IFERROR((CI193-CI192)/CI192,\".\")))","v":"."},{"$f":"IFERROR(AW192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BR192,IF(D192=24,\".\",IFERROR((CJ193-CJ192)/CJ192,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2024,{"$f":"C193-'Initial Conditions and Settings'!$B$9","v":8},"ARM2024",1560.7220458984375,{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Employment\n(thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,G192*F193/F192,\"\")),\".\")","v":1156.4542728392646},2937,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B193,Table1[Country Code],0)),MAX(IF(D193>0,K192*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B193,Table1[Country Code],0))*EXP(D193*INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B193,Table1[Country Code],0))*EXP(D193*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W2],MATCH($B193,Table1[Country Code],0)),IF($D193=1,Q192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))+growthdif),IF($D193>1,Q192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(T192-LN(Z192)+LN(Z191))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W2],MATCH($B193,Table1[Country Code],0)),IF($D193=1,R192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))),IF($D193>1,R192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(U192-LN(AA192)+LN(AA191))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W2],MATCH($B193,Table1[Country Code],0)),IF($D193=1,S192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))-growthdif),IF($D193>1,S192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(V192-LN(AB192)+LN(AB191))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC192/$G192=mininf,AF192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(W192/Z192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AC192/$G192>mininf,AF192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(W192/Z192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AC192/$G192=mininf,AF192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(Q193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD192/$G192=mininf,AG192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(X192/AA192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AD192/$G192>mininf,AG192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(X192/AA192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AD192/$G192=mininf,AG192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(R193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE192/$G192=mininf,AH192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(Y192/AB192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AE192/$G192>mininf,AH192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(Y192/AB192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AE192/$G192=mininf,AH192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(S193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,W192*EXP(T192),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,X192*EXP(U192),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,Y192*EXP(V192),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BJ193)+$I193*BA193,IF(D193=24,\".\",IFERROR((CB194-CB193)/CB193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BK193)+$I193*BB193,IF(D193=24,\".\",IFERROR((CC194-CC193)/CC193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BL193)+$I193*BC193,IF(D193=24,\".\",IFERROR((CD194-CD193)/CD193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BM193)+$I193*BG193,IF($D193=24,\".\",IFERROR((CE194-CE193)/CE193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BN193)+$I193*BH193,IF($D193=24,\".\",IFERROR((CF194-CF193)/CF193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BO193)+$I193*BI193,IF($D193=24,\".\",IFERROR((CG194-CG193)/CG193,\".\")))","v":"."},{"$f":"IFERROR(AV193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BP193,IF($D193=24,\".\",IFERROR((CH194-CH193)/CH193,\".\")))","v":"."},{"$f":"IFERROR(AW193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BQ193,IF(D193=24,\".\",IFERROR((CI194-CI193)/CI193,\".\")))","v":"."},{"$f":"IFERROR(AW193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BR193,IF(D193=24,\".\",IFERROR((CJ194-CJ193)/CJ193,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2025,{"$f":"C194-'Initial Conditions and Settings'!$B$9","v":9},"ARM2025",1557.635009765625,{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Employment\n(thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,G193*F194/F193,\"\")),\".\")","v":1154.1668596925213},2934,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D194=0,a,IF(D194>0,MAX(MIN(J193*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.7261560742567571},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B194,Table1[Country Code],0)),MAX(IF(D194>0,K193*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,miu,IF(D194>0,MAX(L193*EXP(growthmiu),1.001),\".\")),\".\")","v":1.9781772002798119},{"$f":"IFERROR(IF($D194=0,psi,IF(D194>0,MAX(M193*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2710765617285207},0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B194,Table1[Country Code],0))*EXP(D194*INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B194,Table1[Country Code],0))*EXP(D194*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W2],MATCH($B194,Table1[Country Code],0)),IF($D194=1,Q193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))+growthdif),IF($D194>1,Q193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(T193-LN(Z193)+LN(Z192))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W2],MATCH($B194,Table1[Country Code],0)),IF($D194=1,R193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))),IF($D194>1,R193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(U193-LN(AA193)+LN(AA192))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W2],MATCH($B194,Table1[Country Code],0)),IF($D194=1,S193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))-growthdif),IF($D194>1,S193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(V193-LN(AB193)+LN(AB192))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC193/$G193=mininf,AF193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(W193/Z193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AC193/$G193>mininf,AF193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(W193/Z193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AC193/$G193=mininf,AF193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(Q194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD193/$G193=mininf,AG193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(X193/AA193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AD193/$G193>mininf,AG193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(X193/AA193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AD193/$G193=mininf,AG193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(R194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE193/$G193=mininf,AH193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(Y193/AB193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AE193/$G193>mininf,AH193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(Y193/AB193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AE193/$G193=mininf,AH193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(S194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,W193*EXP(T193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,X193*EXP(U193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,Y193*EXP(V193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194>minrud,W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194>minrud,X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194>minrud,Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((Q194/($P194*(1-$I194)))^(-1/$I194))*W194)),Z194*(1-($L194*$K194*$P194/Q194))/(1-$N194))),mininf*$G194),Z194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((R194/($P194*(1-$I194)))^(-1/$I194))*X194)),AA194*(1-($L194*$K194*$P194/R194))/(1-$N194))),mininf*$G194),AA194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((S194/($P194*(1-$I194)))^(-1/$I194))*Y194)),AB194*(1-($L194*$K194*$P194/S194))/(1-$N194))),mininf*$G194),AB194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((Q194/($P194*(1-$I194)))^(-1/$I194)))*W194),MIN((W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194))))-mininf*$G194,Z194*(($L194*$K194*$P194/Q194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((R194/($P194*(1-$I194)))^(-1/$I194)))*X194),MIN((X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194))))-mininf*$G194,AA194*(($L194*$K194*$P194/R194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((S194/($P194*(1-$I194)))^(-1/$I194)))*Y194),MIN((Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194))))-mininf*$G194,AB194*(($L194*$K194*$P194/S194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G194-Z194,$G194*(1-mininf)),minrud*$G194),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI194/(AC194+AI194+AF194),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D194=24,growtha,IF(AND(J194=0,J195=0),0,LN(J195)-LN(J194))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D194=24,growthb,IF(AND(K194=0,K195=0),0,LN(K195)-LN(K194))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC194/$G194>mininf,AF194/$G194>minfor),FALSE),AF194*(Q194/(P194*(1-I194)))^(1/I194),IF(IFERROR(AF194/$G194=minfor,FALSE),0,IF(IFERROR(AC194/$G194=mininf,FALSE), W194,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD194/$G194>mininf,AG194/$G194>minfor),FALSE),AG194*(R194/($P194*(1-$I194)))^(1/$I194),IF(IFERROR(AG194/$G194=minfor,FALSE),0,IF(IFERROR(AD194/$G194=mininf,FALSE), X194,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE194/$G194>mininf,AH194/$G194>minfor),FALSE),AH194*(S194/($P194*(1-$I194)))^(1/$I194),IF(IFERROR(AH194/$G194=minfor,FALSE),0,IF(IFERROR(AE194/$G194=mininf,FALSE), Y194,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BJ194)+$I194*BA194,IF(D194=24,\".\",IFERROR((CB195-CB194)/CB194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BK194)+$I194*BB194,IF(D194=24,\".\",IFERROR((CC195-CC194)/CC194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BL194)+$I194*BC194,IF(D194=24,\".\",IFERROR((CD195-CD194)/CD194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BM194)+$I194*BG194,IF($D194=24,\".\",IFERROR((CE195-CE194)/CE194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BN194)+$I194*BH194,IF($D194=24,\".\",IFERROR((CF195-CF194)/CF194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BO194)+$I194*BI194,IF($D194=24,\".\",IFERROR((CG195-CG194)/CG194,\".\")))","v":"."},{"$f":"IFERROR(AV194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BP194,IF($D194=24,\".\",IFERROR((CH195-CH194)/CH194,\".\")))","v":"."},{"$f":"IFERROR(AW194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BQ194,IF(D194=24,\".\",IFERROR((CI195-CI194)/CI194,\".\")))","v":"."},{"$f":"IFERROR(AW194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BR194,IF(D194=24,\".\",IFERROR((CJ195-CJ194)/CJ194,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2026,{"$f":"C195-'Initial Conditions and Settings'!$B$9","v":10},{"$f":"B195&C195","v":"ARM2026"},1554.550048828125,{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Employment\n(thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,G194*F195/F194,\"\")),\".\")","v":1151.8809842113042},2931,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B195,Table1[Country Code],0)),MAX(IF(D195>0,K194*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,{"$f":"IFERROR(($J195^(1/(1-$I195)))*($M195^((-$I195)/(1-$I195))),\".\")","v":0.41797032337794121},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B195,Table1[Country Code],0))*EXP(D195*INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B195,Table1[Country Code],0))*EXP(D195*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W2],MATCH($B195,Table1[Country Code],0)),IF($D195=1,Q194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))+growthdif),IF($D195>1,Q194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(T194-LN(Z194)+LN(Z193))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W2],MATCH($B195,Table1[Country Code],0)),IF($D195=1,R194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))),IF($D195>1,R194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(U194-LN(AA194)+LN(AA193))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W2],MATCH($B195,Table1[Country Code],0)),IF($D195=1,S194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))-growthdif),IF($D195>1,S194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(V194-LN(AB194)+LN(AB193))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC194/$G194=mininf,AF194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(W194/Z194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AC194/$G194>mininf,AF194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(W194/Z194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AC194/$G194=mininf,AF194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(Q195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD194/$G194=mininf,AG194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(X194/AA194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AD194/$G194>mininf,AG194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(X194/AA194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AD194/$G194=mininf,AG194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(R195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE194/$G194=mininf,AH194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(Y194/AB194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AE194/$G194>mininf,AH194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(Y194/AB194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AE194/$G194=mininf,AH194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(S195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,W194*EXP(T194),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,X194*EXP(U194),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,Y194*EXP(V194),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF195/(AC195+AI195+AF195),\".\")","v":"."},".",".",{"$f":"IFERROR(AC195/(AC195+AI195+AF195),\".\")","v":"."},".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",{"$f":"IFERROR(IF($D195=24,\".\",IF(AX195=0,0,LN(AX196)-LN(AX195))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AY195=0,0,LN(AY196)-LN(AY195))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AZ195=0,0,LN(AZ196)-LN(AZ195))),\".\")","v":"."},{"$f":"IFERROR(MAX(W195-AX195,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X195-AY195,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y195-AZ195,0),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BD195=0,0,IF(BD196=0,-LN(BD195),LN(BD196)-LN(BD195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BE195=0,0,IF(BE196=0,-LN(BE195),LN(BE196)-LN(BE195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BF195=0,0,IF(BF196=0,-LN(BF195),LN(BF196)-LN(BF195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AF195=0,0,IF(AF196=0,-LN(AF195),LN(AF196)-LN(AF195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AG195=0,0,IF(AG196=0,-LN(AG195),LN(AG196)-LN(AG195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AH195=0,0,IF(AH196=0,-LN(AH195),LN(AH196)-LN(AH195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AC195=0,0,IF(AC196=0,-LN(AC195),LN(AC196)-LN(AC195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AD195=0,0,IF(AD196=0,-LN(AD195),LN(AD196)-LN(AD195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AE195=0,0,IF(AE196=0,-LN(AE195),LN(AE196)-LN(AE195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AI195=0,0,IF(AI196=0,-LN(AI195),LN(AI196)-LN(AI195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AJ195=0,0,IF(AJ196=0,-LN(AJ195),LN(AJ196)-LN(AJ195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AK195=0,0,IF(AK196=0,-LN(AK195),LN(AK196)-LN(AK195)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BJ195)+$I195*BA195,IF(D195=24,\".\",IFERROR((CB196-CB195)/CB195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BK195)+$I195*BB195,IF(D195=24,\".\",IFERROR((CC196-CC195)/CC195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BL195)+$I195*BC195,IF(D195=24,\".\",IFERROR((CD196-CD195)/CD195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BM195)+$I195*BG195,IF($D195=24,\".\",IFERROR((CE196-CE195)/CE195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BN195)+$I195*BH195,IF($D195=24,\".\",IFERROR((CF196-CF195)/CF195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BO195)+$I195*BI195,IF($D195=24,\".\",IFERROR((CG196-CG195)/CG195,\".\")))","v":"."},{"$f":"IFERROR(AV195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BP195,IF($D195=24,\".\",IFERROR((CH196-CH195)/CH195,\".\")))","v":"."},{"$f":"IFERROR(AW195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BQ195,IF(D195=24,\".\",IFERROR((CI196-CI195)/CI195,\".\")))","v":"."},{"$f":"IFERROR(AW195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BR195,IF(D195=24,\".\",IFERROR((CJ196-CJ195)/CJ195,\".\")))","v":"."},{"$f":"IFERROR(P195*AX195^I195*AF195^(1-I195),\".\")","v":"."},{"$f":"IFERROR(P195*AY195^$I195*AG195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR(P195*AZ195^$I195*AH195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BD195^$I195*AC195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BE195^$I195*AD195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BF195^$I195*AE195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AI195,\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AJ195,\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AK195,\".\")","v":"."},{"$f":"IFERROR(CB195+CE195+CH195,\".\")","v":"."},{"$f":"IFERROR(CC195+CF195+CI195,\".\")","v":"."},{"$f":"IFERROR(CD195+CG195+CJ195,\".\")","v":"."},{"$f":"IFERROR((BS195*CB195/CK195)+(BV195*CE195/CK195)+(BY195*CH195/CK195),\".\")","v":"."},{"$f":"IFERROR((BT195*CC195/CL195)+(BW195*CF195/CL195)+(BZ195*CI195/CL195),\".\")","v":"."},{"$f":"IFERROR((BU195*CD195/CM195)+(BX195*CG195/CM195)+(CA195*CJ195/CM195),\".\")","v":"."},{"$f":"IFERROR(CB195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CC195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CD195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CE195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CF195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CG195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CH195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CI195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CJ195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CK195/$H195,\".\")","v":"."},{"$f":"IFERROR(CL195/$H195,\".\")","v":"."},{"$f":"IFERROR(CM195/$H195,\".\")","v":"."},".",".","."]
["Armenia","ARM",2027,{"$f":"C196-'Initial Conditions and Settings'!$B$9","v":11},"ARM2027",1552.241943359375,{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Employment\n(thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,G195*F196/F195,\"\")),\".\")","v":1150.1707383424039},2926,0.5,0.72979594672615,{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B196,Table1[Country Code],0)),MAX(IF(D196>0,K195*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B196,Table1[Country Code],0))*EXP(D196*INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B196,Table1[Country Code],0))*EXP(D196*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W2],MATCH($B196,Table1[Country Code],0)),IF($D196=1,Q195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))+growthdif),IF($D196>1,Q195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(T195-LN(Z195)+LN(Z194))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W2],MATCH($B196,Table1[Country Code],0)),IF($D196=1,R195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))),IF($D196>1,R195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(U195-LN(AA195)+LN(AA194))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W2],MATCH($B196,Table1[Country Code],0)),IF($D196=1,S195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))-growthdif),IF($D196>1,S195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(V195-LN(AB195)+LN(AB194))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC195/$G195=mininf,AF195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(W195/Z195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AC195/$G195>mininf,AF195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(W195/Z195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AC195/$G195=mininf,AF195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(Q196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD195/$G195=mininf,AG195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(X195/AA195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AD195/$G195>mininf,AG195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(X195/AA195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AD195/$G195=mininf,AG195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(R196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE195/$G195=mininf,AH195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(Y195/AB195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AE195/$G195>mininf,AH195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(Y195/AB195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AE195/$G195=mininf,AH195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(S196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,W195*EXP(T195),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,X195*EXP(U195),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,Y195*EXP(V195),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BJ196)+$I196*BA196,IF(D196=24,\".\",IFERROR((CB197-CB196)/CB196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BK196)+$I196*BB196,IF(D196=24,\".\",IFERROR((CC197-CC196)/CC196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BL196)+$I196*BC196,IF(D196=24,\".\",IFERROR((CD197-CD196)/CD196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BM196)+$I196*BG196,IF($D196=24,\".\",IFERROR((CE197-CE196)/CE196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BN196)+$I196*BH196,IF($D196=24,\".\",IFERROR((CF197-CF196)/CF196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BO196)+$I196*BI196,IF($D196=24,\".\",IFERROR((CG197-CG196)/CG196,\".\")))","v":"."},{"$f":"IFERROR(AV196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BP196,IF($D196=24,\".\",IFERROR((CH197-CH196)/CH196,\".\")))","v":"."},{"$f":"IFERROR(AW196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BQ196,IF(D196=24,\".\",IFERROR((CI197-CI196)/CI196,\".\")))","v":"."},{"$f":"IFERROR(AW196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BR196,IF(D196=24,\".\",IFERROR((CJ197-CJ196)/CJ196,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2028,{"$f":"C197-'Initial Conditions and Settings'!$B$9","v":12},"ARM2028",1550.76904296875,{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Employment\n(thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,G196*F197/F196,\"\")),\".\")","v":1149.079357622383},2920,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B197,Table1[Country Code],0)),MAX(IF(D197>0,K196*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B197,Table1[Country Code],0))*EXP(D197*INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B197,Table1[Country Code],0))*EXP(D197*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W2],MATCH($B197,Table1[Country Code],0)),IF($D197=1,Q196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))+growthdif),IF($D197>1,Q196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(T196-LN(Z196)+LN(Z195))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W2],MATCH($B197,Table1[Country Code],0)),IF($D197=1,R196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))),IF($D197>1,R196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(U196-LN(AA196)+LN(AA195))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W2],MATCH($B197,Table1[Country Code],0)),IF($D197=1,S196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))-growthdif),IF($D197>1,S196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(V196-LN(AB196)+LN(AB195))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC196/$G196=mininf,AF196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(W196/Z196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AC196/$G196>mininf,AF196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(W196/Z196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AC196/$G196=mininf,AF196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(Q197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD196/$G196=mininf,AG196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(X196/AA196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AD196/$G196>mininf,AG196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(X196/AA196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AD196/$G196=mininf,AG196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(R197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE196/$G196=mininf,AH196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(Y196/AB196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AE196/$G196>mininf,AH196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(Y196/AB196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AE196/$G196=mininf,AH196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(S197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,W196*EXP(T196),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,X196*EXP(U196),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,Y196*EXP(V196),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BJ197)+$I197*BA197,IF(D197=24,\".\",IFERROR((CB198-CB197)/CB197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BK197)+$I197*BB197,IF(D197=24,\".\",IFERROR((CC198-CC197)/CC197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BL197)+$I197*BC197,IF(D197=24,\".\",IFERROR((CD198-CD197)/CD197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BM197)+$I197*BG197,IF($D197=24,\".\",IFERROR((CE198-CE197)/CE197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BN197)+$I197*BH197,IF($D197=24,\".\",IFERROR((CF198-CF197)/CF197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BO197)+$I197*BI197,IF($D197=24,\".\",IFERROR((CG198-CG197)/CG197,\".\")))","v":"."},{"$f":"IFERROR(AV197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BP197,IF($D197=24,\".\",IFERROR((CH198-CH197)/CH197,\".\")))","v":"."},{"$f":"IFERROR(AW197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BQ197,IF(D197=24,\".\",IFERROR((CI198-CI197)/CI197,\".\")))","v":"."},{"$f":"IFERROR(AW197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BR197,IF(D197=24,\".\",IFERROR((CJ198-CJ197)/CJ197,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2029,{"$f":"C198-'Initial Conditions and Settings'!$B$9","v":13},"ARM2029",1550.10205078125,{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Employment\n(thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,G197*F198/F197,\"\")),\".\")","v":1148.5851338320469},2914,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B198,Table1[Country Code],0)),MAX(IF(D198>0,K197*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B198,Table1[Country Code],0))*EXP(D198*INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B198,Table1[Country Code],0))*EXP(D198*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W2],MATCH($B198,Table1[Country Code],0)),IF($D198=1,Q197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))+growthdif),IF($D198>1,Q197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(T197-LN(Z197)+LN(Z196))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W2],MATCH($B198,Table1[Country Code],0)),IF($D198=1,R197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))),IF($D198>1,R197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(U197-LN(AA197)+LN(AA196))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W2],MATCH($B198,Table1[Country Code],0)),IF($D198=1,S197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))-growthdif),IF($D198>1,S197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(V197-LN(AB197)+LN(AB196))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC197/$G197=mininf,AF197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(W197/Z197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AC197/$G197>mininf,AF197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(W197/Z197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AC197/$G197=mininf,AF197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(Q198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD197/$G197=mininf,AG197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(X197/AA197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AD197/$G197>mininf,AG197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(X197/AA197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AD197/$G197=mininf,AG197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(R198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE197/$G197=mininf,AH197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(Y197/AB197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AE197/$G197>mininf,AH197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(Y197/AB197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AE197/$G197=mininf,AH197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(S198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,W197*EXP(T197),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,X197*EXP(U197),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,Y197*EXP(V197),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BJ198)+$I198*BA198,IF(D198=24,\".\",IFERROR((CB199-CB198)/CB198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BK198)+$I198*BB198,IF(D198=24,\".\",IFERROR((CC199-CC198)/CC198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BL198)+$I198*BC198,IF(D198=24,\".\",IFERROR((CD199-CD198)/CD198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BM198)+$I198*BG198,IF($D198=24,\".\",IFERROR((CE199-CE198)/CE198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BN198)+$I198*BH198,IF($D198=24,\".\",IFERROR((CF199-CF198)/CF198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BO198)+$I198*BI198,IF($D198=24,\".\",IFERROR((CG199-CG198)/CG198,\".\")))","v":"."},{"$f":"IFERROR(AV198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BP198,IF($D198=24,\".\",IFERROR((CH199-CH198)/CH198,\".\")))","v":"."},{"$f":"IFERROR(AW198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BQ198,IF(D198=24,\".\",IFERROR((CI199-CI198)/CI198,\".\")))","v":"."},{"$f":"IFERROR(AW198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BR198,IF(D198=24,\".\",IFERROR((CJ199-CJ198)/CJ198,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2030,{"$f":"C199-'Initial Conditions and Settings'!$B$9","v":14},"ARM2030",1550.239013671875,{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Employment\n(thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,G198*F199/F198,\"\")),\".\")","v":1148.6866197567829},2907,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B199,Table1[Country Code],0)),MAX(IF(D199>0,K198*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B199,Table1[Country Code],0))*EXP(D199*INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B199,Table1[Country Code],0))*EXP(D199*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W2],MATCH($B199,Table1[Country Code],0)),IF($D199=1,Q198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))+growthdif),IF($D199>1,Q198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(T198-LN(Z198)+LN(Z197))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W2],MATCH($B199,Table1[Country Code],0)),IF($D199=1,R198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))),IF($D199>1,R198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(U198-LN(AA198)+LN(AA197))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W2],MATCH($B199,Table1[Country Code],0)),IF($D199=1,S198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))-growthdif),IF($D199>1,S198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(V198-LN(AB198)+LN(AB197))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC198/$G198=mininf,AF198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(W198/Z198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AC198/$G198>mininf,AF198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(W198/Z198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AC198/$G198=mininf,AF198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(Q199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD198/$G198=mininf,AG198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(X198/AA198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AD198/$G198>mininf,AG198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(X198/AA198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AD198/$G198=mininf,AG198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(R199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE198/$G198=mininf,AH198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(Y198/AB198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AE198/$G198>mininf,AH198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(Y198/AB198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AE198/$G198=mininf,AH198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(S199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,W198*EXP(T198),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,X198*EXP(U198),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,Y198*EXP(V198),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BJ199)+$I199*BA199,IF(D199=24,\".\",IFERROR((CB200-CB199)/CB199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BK199)+$I199*BB199,IF(D199=24,\".\",IFERROR((CC200-CC199)/CC199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BL199)+$I199*BC199,IF(D199=24,\".\",IFERROR((CD200-CD199)/CD199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BM199)+$I199*BG199,IF($D199=24,\".\",IFERROR((CE200-CE199)/CE199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BN199)+$I199*BH199,IF($D199=24,\".\",IFERROR((CF200-CF199)/CF199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BO199)+$I199*BI199,IF($D199=24,\".\",IFERROR((CG200-CG199)/CG199,\".\")))","v":"."},{"$f":"IFERROR(AV199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BP199,IF($D199=24,\".\",IFERROR((CH200-CH199)/CH199,\".\")))","v":"."},{"$f":"IFERROR(AW199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BQ199,IF(D199=24,\".\",IFERROR((CI200-CI199)/CI199,\".\")))","v":"."},{"$f":"IFERROR(AW199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BR199,IF(D199=24,\".\",IFERROR((CJ200-CJ199)/CJ199,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2031,{"$f":"C200-'Initial Conditions and Settings'!$B$9","v":15},"ARM2031",1551.3809814453125,{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Employment\n(thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,G199*F200/F199,\"\")),\".\")","v":1149.5327880508153},2900,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B200,Table1[Country Code],0)),MAX(IF(D200>0,K199*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B200,Table1[Country Code],0))*EXP(D200*INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B200,Table1[Country Code],0))*EXP(D200*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W2],MATCH($B200,Table1[Country Code],0)),IF($D200=1,Q199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))+growthdif),IF($D200>1,Q199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(T199-LN(Z199)+LN(Z198))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W2],MATCH($B200,Table1[Country Code],0)),IF($D200=1,R199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))),IF($D200>1,R199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(U199-LN(AA199)+LN(AA198))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W2],MATCH($B200,Table1[Country Code],0)),IF($D200=1,S199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))-growthdif),IF($D200>1,S199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(V199-LN(AB199)+LN(AB198))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC199/$G199=mininf,AF199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(W199/Z199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AC199/$G199>mininf,AF199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(W199/Z199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AC199/$G199=mininf,AF199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(Q200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD199/$G199=mininf,AG199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(X199/AA199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AD199/$G199>mininf,AG199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(X199/AA199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AD199/$G199=mininf,AG199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(R200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE199/$G199=mininf,AH199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(Y199/AB199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AE199/$G199>mininf,AH199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(Y199/AB199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AE199/$G199=mininf,AH199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(S200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,W199*EXP(T199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,X199*EXP(U199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,Y199*EXP(V199),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BJ200)+$I200*BA200,IF(D200=24,\".\",IFERROR((CB201-CB200)/CB200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BK200)+$I200*BB200,IF(D200=24,\".\",IFERROR((CC201-CC200)/CC200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BL200)+$I200*BC200,IF(D200=24,\".\",IFERROR((CD201-CD200)/CD200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BM200)+$I200*BG200,IF($D200=24,\".\",IFERROR((CE201-CE200)/CE200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BN200)+$I200*BH200,IF($D200=24,\".\",IFERROR((CF201-CF200)/CF200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BO200)+$I200*BI200,IF($D200=24,\".\",IFERROR((CG201-CG200)/CG200,\".\")))","v":"."},{"$f":"IFERROR(AV200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BP200,IF($D200=24,\".\",IFERROR((CH201-CH200)/CH200,\".\")))","v":"."},{"$f":"IFERROR(AW200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BQ200,IF(D200=24,\".\",IFERROR((CI201-CI200)/CI200,\".\")))","v":"."},{"$f":"IFERROR(AW200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BR200,IF(D200=24,\".\",IFERROR((CJ201-CJ200)/CJ200,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2032,{"$f":"C201-'Initial Conditions and Settings'!$B$9","v":16},"ARM2032",1553.31396484375,{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Employment\n(thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,G200*F201/F200,\"\")),\".\")","v":1150.9650782631084},2892,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B201,Table1[Country Code],0)),MAX(IF(D201>0,K200*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B201,Table1[Country Code],0))*EXP(D201*INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B201,Table1[Country Code],0))*EXP(D201*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W2],MATCH($B201,Table1[Country Code],0)),IF($D201=1,Q200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))+growthdif),IF($D201>1,Q200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(T200-LN(Z200)+LN(Z199))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W2],MATCH($B201,Table1[Country Code],0)),IF($D201=1,R200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))),IF($D201>1,R200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(U200-LN(AA200)+LN(AA199))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W2],MATCH($B201,Table1[Country Code],0)),IF($D201=1,S200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))-growthdif),IF($D201>1,S200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(V200-LN(AB200)+LN(AB199))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC200/$G200=mininf,AF200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(W200/Z200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AC200/$G200>mininf,AF200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(W200/Z200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AC200/$G200=mininf,AF200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(Q201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD200/$G200=mininf,AG200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(X200/AA200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AD200/$G200>mininf,AG200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(X200/AA200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AD200/$G200=mininf,AG200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(R201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE200/$G200=mininf,AH200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(Y200/AB200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AE200/$G200>mininf,AH200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(Y200/AB200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AE200/$G200=mininf,AH200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(S201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,W200*EXP(T200),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,X200*EXP(U200),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,Y200*EXP(V200),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BJ201)+$I201*BA201,IF(D201=24,\".\",IFERROR((CB202-CB201)/CB201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BK201)+$I201*BB201,IF(D201=24,\".\",IFERROR((CC202-CC201)/CC201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BL201)+$I201*BC201,IF(D201=24,\".\",IFERROR((CD202-CD201)/CD201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BM201)+$I201*BG201,IF($D201=24,\".\",IFERROR((CE202-CE201)/CE201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BN201)+$I201*BH201,IF($D201=24,\".\",IFERROR((CF202-CF201)/CF201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BO201)+$I201*BI201,IF($D201=24,\".\",IFERROR((CG202-CG201)/CG201,\".\")))","v":"."},{"$f":"IFERROR(AV201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BP201,IF($D201=24,\".\",IFERROR((CH202-CH201)/CH201,\".\")))","v":"."},{"$f":"IFERROR(AW201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BQ201,IF(D201=24,\".\",IFERROR((CI202-CI201)/CI201,\".\")))","v":"."},{"$f":"IFERROR(AW201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BR201,IF(D201=24,\".\",IFERROR((CJ202-CJ201)/CJ201,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2033,{"$f":"C202-'Initial Conditions and Settings'!$B$9","v":17},"ARM2033",1555.5589599609375,{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Employment\n(thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,G201*F202/F201,\"\")),\".\")","v":1152.6285610098266},2884,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B202,Table1[Country Code],0)),MAX(IF(D202>0,K201*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B202,Table1[Country Code],0))*EXP(D202*INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B202,Table1[Country Code],0))*EXP(D202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W2],MATCH($B202,Table1[Country Code],0)),IF($D202=1,Q201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))+growthdif),IF($D202>1,Q201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(T201-LN(Z201)+LN(Z200))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W2],MATCH($B202,Table1[Country Code],0)),IF($D202=1,R201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))),IF($D202>1,R201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(U201-LN(AA201)+LN(AA200))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W2],MATCH($B202,Table1[Country Code],0)),IF($D202=1,S201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))-growthdif),IF($D202>1,S201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(V201-LN(AB201)+LN(AB200))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC201/$G201=mininf,AF201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(W201/Z201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AC201/$G201>mininf,AF201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(W201/Z201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AC201/$G201=mininf,AF201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(Q202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD201/$G201=mininf,AG201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(X201/AA201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AD201/$G201>mininf,AG201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(X201/AA201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AD201/$G201=mininf,AG201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(R202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE201/$G201=mininf,AH201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(Y201/AB201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AE201/$G201>mininf,AH201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(Y201/AB201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AE201/$G201=mininf,AH201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(S202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,W201*EXP(T201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,X201*EXP(U201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,Y201*EXP(V201),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BJ202)+$I202*BA202,IF(D202=24,\".\",IFERROR((CB203-CB202)/CB202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BK202)+$I202*BB202,IF(D202=24,\".\",IFERROR((CC203-CC202)/CC202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BL202)+$I202*BC202,IF(D202=24,\".\",IFERROR((CD203-CD202)/CD202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BM202)+$I202*BG202,IF($D202=24,\".\",IFERROR((CE203-CE202)/CE202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BN202)+$I202*BH202,IF($D202=24,\".\",IFERROR((CF203-CF202)/CF202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BO202)+$I202*BI202,IF($D202=24,\".\",IFERROR((CG203-CG202)/CG202,\".\")))","v":"."},{"$f":"IFERROR(AV202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BP202,IF($D202=24,\".\",IFERROR((CH203-CH202)/CH202,\".\")))","v":"."},{"$f":"IFERROR(AW202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BQ202,IF(D202=24,\".\",IFERROR((CI203-CI202)/CI202,\".\")))","v":"."},{"$f":"IFERROR(AW202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BR202,IF(D202=24,\".\",IFERROR((CJ203-CJ202)/CJ202,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2034,{"$f":"C203-'Initial Conditions and Settings'!$B$9","v":18},"ARM2034",1557.4639892578125,{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Employment\n(thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,G202*F203/F202,\"\")),\".\")","v":1154.0401379629714},2875,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B203,Table1[Country Code],0)),MAX(IF(D203>0,K202*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B203,Table1[Country Code],0))*EXP(D203*INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B203,Table1[Country Code],0))*EXP(D203*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W2],MATCH($B203,Table1[Country Code],0)),IF($D203=1,Q202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))+growthdif),IF($D203>1,Q202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(T202-LN(Z202)+LN(Z201))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W2],MATCH($B203,Table1[Country Code],0)),IF($D203=1,R202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))),IF($D203>1,R202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(U202-LN(AA202)+LN(AA201))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W2],MATCH($B203,Table1[Country Code],0)),IF($D203=1,S202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))-growthdif),IF($D203>1,S202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(V202-LN(AB202)+LN(AB201))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC202/$G202=mininf,AF202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(W202/Z202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AC202/$G202>mininf,AF202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(W202/Z202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AC202/$G202=mininf,AF202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(Q203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD202/$G202=mininf,AG202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(X202/AA202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AD202/$G202>mininf,AG202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(X202/AA202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AD202/$G202=mininf,AG202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(R203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE202/$G202=mininf,AH202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(Y202/AB202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AE202/$G202>mininf,AH202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(Y202/AB202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AE202/$G202=mininf,AH202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(S203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,W202*EXP(T202),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,X202*EXP(U202),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,Y202*EXP(V202),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BJ203)+$I203*BA203,IF(D203=24,\".\",IFERROR((CB204-CB203)/CB203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BK203)+$I203*BB203,IF(D203=24,\".\",IFERROR((CC204-CC203)/CC203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BL203)+$I203*BC203,IF(D203=24,\".\",IFERROR((CD204-CD203)/CD203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BM203)+$I203*BG203,IF($D203=24,\".\",IFERROR((CE204-CE203)/CE203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BN203)+$I203*BH203,IF($D203=24,\".\",IFERROR((CF204-CF203)/CF203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BO203)+$I203*BI203,IF($D203=24,\".\",IFERROR((CG204-CG203)/CG203,\".\")))","v":"."},{"$f":"IFERROR(AV203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BP203,IF($D203=24,\".\",IFERROR((CH204-CH203)/CH203,\".\")))","v":"."},{"$f":"IFERROR(AW203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BQ203,IF(D203=24,\".\",IFERROR((CI204-CI203)/CI203,\".\")))","v":"."},{"$f":"IFERROR(AW203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BR203,IF(D203=24,\".\",IFERROR((CJ204-CJ203)/CJ203,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2035,{"$f":"C204-'Initial Conditions and Settings'!$B$9","v":19},"ARM2035",1558.489013671875,{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Employment\n(thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,G203*F204/F203,\"\")),\".\")","v":1154.7996542820508},2866,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B204,Table1[Country Code],0)),MAX(IF(D204>0,K203*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B204,Table1[Country Code],0))*EXP(D204*INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B204,Table1[Country Code],0))*EXP(D204*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W2],MATCH($B204,Table1[Country Code],0)),IF($D204=1,Q203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))+growthdif),IF($D204>1,Q203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(T203-LN(Z203)+LN(Z202))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W2],MATCH($B204,Table1[Country Code],0)),IF($D204=1,R203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))),IF($D204>1,R203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(U203-LN(AA203)+LN(AA202))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W2],MATCH($B204,Table1[Country Code],0)),IF($D204=1,S203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))-growthdif),IF($D204>1,S203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(V203-LN(AB203)+LN(AB202))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC203/$G203=mininf,AF203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(W203/Z203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AC203/$G203>mininf,AF203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(W203/Z203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AC203/$G203=mininf,AF203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(Q204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD203/$G203=mininf,AG203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(X203/AA203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AD203/$G203>mininf,AG203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(X203/AA203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AD203/$G203=mininf,AG203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(R204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE203/$G203=mininf,AH203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(Y203/AB203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AE203/$G203>mininf,AH203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(Y203/AB203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AE203/$G203=mininf,AH203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(S204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,W203*EXP(T203),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,X203*EXP(U203),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,Y203*EXP(V203),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BJ204)+$I204*BA204,IF(D204=24,\".\",IFERROR((CB205-CB204)/CB204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BK204)+$I204*BB204,IF(D204=24,\".\",IFERROR((CC205-CC204)/CC204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BL204)+$I204*BC204,IF(D204=24,\".\",IFERROR((CD205-CD204)/CD204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BM204)+$I204*BG204,IF($D204=24,\".\",IFERROR((CE205-CE204)/CE204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BN204)+$I204*BH204,IF($D204=24,\".\",IFERROR((CF205-CF204)/CF204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BO204)+$I204*BI204,IF($D204=24,\".\",IFERROR((CG205-CG204)/CG204,\".\")))","v":"."},{"$f":"IFERROR(AV204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BP204,IF($D204=24,\".\",IFERROR((CH205-CH204)/CH204,\".\")))","v":"."},{"$f":"IFERROR(AW204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BQ204,IF(D204=24,\".\",IFERROR((CI205-CI204)/CI204,\".\")))","v":"."},{"$f":"IFERROR(AW204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BR204,IF(D204=24,\".\",IFERROR((CJ205-CJ204)/CJ204,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2036,{"$f":"C205-'Initial Conditions and Settings'!$B$9","v":20},"ARM2036",1558.696044921875,{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Employment\n(thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,G204*F205/F204,\"\")),\".\")","v":1154.9530590310276},2857,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B205,Table1[Country Code],0)),MAX(IF(D205>0,K204*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B205,Table1[Country Code],0))*EXP(D205*INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B205,Table1[Country Code],0))*EXP(D205*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W2],MATCH($B205,Table1[Country Code],0)),IF($D205=1,Q204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))+growthdif),IF($D205>1,Q204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(T204-LN(Z204)+LN(Z203))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W2],MATCH($B205,Table1[Country Code],0)),IF($D205=1,R204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))),IF($D205>1,R204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(U204-LN(AA204)+LN(AA203))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W2],MATCH($B205,Table1[Country Code],0)),IF($D205=1,S204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))-growthdif),IF($D205>1,S204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(V204-LN(AB204)+LN(AB203))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC204/$G204=mininf,AF204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(W204/Z204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AC204/$G204>mininf,AF204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(W204/Z204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AC204/$G204=mininf,AF204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(Q205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD204/$G204=mininf,AG204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(X204/AA204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AD204/$G204>mininf,AG204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(X204/AA204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AD204/$G204=mininf,AG204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(R205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE204/$G204=mininf,AH204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(Y204/AB204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AE204/$G204>mininf,AH204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(Y204/AB204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AE204/$G204=mininf,AH204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(S205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,W204*EXP(T204),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,X204*EXP(U204),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,Y204*EXP(V204),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BJ205)+$I205*BA205,IF(D205=24,\".\",IFERROR((CB206-CB205)/CB205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BK205)+$I205*BB205,IF(D205=24,\".\",IFERROR((CC206-CC205)/CC205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BL205)+$I205*BC205,IF(D205=24,\".\",IFERROR((CD206-CD205)/CD205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BM205)+$I205*BG205,IF($D205=24,\".\",IFERROR((CE206-CE205)/CE205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BN205)+$I205*BH205,IF($D205=24,\".\",IFERROR((CF206-CF205)/CF205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BO205)+$I205*BI205,IF($D205=24,\".\",IFERROR((CG206-CG205)/CG205,\".\")))","v":"."},{"$f":"IFERROR(AV205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BP205,IF($D205=24,\".\",IFERROR((CH206-CH205)/CH205,\".\")))","v":"."},{"$f":"IFERROR(AW205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BQ205,IF(D205=24,\".\",IFERROR((CI206-CI205)/CI205,\".\")))","v":"."},{"$f":"IFERROR(AW205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BR205,IF(D205=24,\".\",IFERROR((CJ206-CJ205)/CJ205,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2037,{"$f":"C206-'Initial Conditions and Settings'!$B$9","v":21},"ARM2037",1558.0369873046875,{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Employment\n(thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,G205*F206/F205,\"\")),\".\")","v":1154.4647145500569},2848,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B206,Table1[Country Code],0)),MAX(IF(D206>0,K205*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B206,Table1[Country Code],0))*EXP(D206*INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B206,Table1[Country Code],0))*EXP(D206*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W2],MATCH($B206,Table1[Country Code],0)),IF($D206=1,Q205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))+growthdif),IF($D206>1,Q205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(T205-LN(Z205)+LN(Z204))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W2],MATCH($B206,Table1[Country Code],0)),IF($D206=1,R205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))),IF($D206>1,R205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(U205-LN(AA205)+LN(AA204))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W2],MATCH($B206,Table1[Country Code],0)),IF($D206=1,S205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))-growthdif),IF($D206>1,S205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(V205-LN(AB205)+LN(AB204))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC205/$G205=mininf,AF205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(W205/Z205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AC205/$G205>mininf,AF205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(W205/Z205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AC205/$G205=mininf,AF205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(Q206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD205/$G205=mininf,AG205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(X205/AA205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AD205/$G205>mininf,AG205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(X205/AA205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AD205/$G205=mininf,AG205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(R206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE205/$G205=mininf,AH205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(Y205/AB205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AE205/$G205>mininf,AH205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(Y205/AB205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AE205/$G205=mininf,AH205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(S206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,W205*EXP(T205),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,X205*EXP(U205),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,Y205*EXP(V205),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BJ206)+$I206*BA206,IF(D206=24,\".\",IFERROR((CB207-CB206)/CB206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BK206)+$I206*BB206,IF(D206=24,\".\",IFERROR((CC207-CC206)/CC206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BL206)+$I206*BC206,IF(D206=24,\".\",IFERROR((CD207-CD206)/CD206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BM206)+$I206*BG206,IF($D206=24,\".\",IFERROR((CE207-CE206)/CE206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BN206)+$I206*BH206,IF($D206=24,\".\",IFERROR((CF207-CF206)/CF206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BO206)+$I206*BI206,IF($D206=24,\".\",IFERROR((CG207-CG206)/CG206,\".\")))","v":"."},{"$f":"IFERROR(AV206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BP206,IF($D206=24,\".\",IFERROR((CH207-CH206)/CH206,\".\")))","v":"."},{"$f":"IFERROR(AW206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BQ206,IF(D206=24,\".\",IFERROR((CI207-CI206)/CI206,\".\")))","v":"."},{"$f":"IFERROR(AW206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BR206,IF(D206=24,\".\",IFERROR((CJ207-CJ206)/CJ206,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2038,{"$f":"C207-'Initial Conditions and Settings'!$B$9","v":22},"ARM2038",1556.2939453125,{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Employment\n(thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,G206*F207/F206,\"\")),\".\")","v":1153.173165958877},2838,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B207,Table1[Country Code],0)),MAX(IF(D207>0,K206*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B207,Table1[Country Code],0))*EXP(D207*INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B207,Table1[Country Code],0))*EXP(D207*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W2],MATCH($B207,Table1[Country Code],0)),IF($D207=1,Q206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))+growthdif),IF($D207>1,Q206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(T206-LN(Z206)+LN(Z205))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W2],MATCH($B207,Table1[Country Code],0)),IF($D207=1,R206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))),IF($D207>1,R206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(U206-LN(AA206)+LN(AA205))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W2],MATCH($B207,Table1[Country Code],0)),IF($D207=1,S206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))-growthdif),IF($D207>1,S206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(V206-LN(AB206)+LN(AB205))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC206/$G206=mininf,AF206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(W206/Z206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AC206/$G206>mininf,AF206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(W206/Z206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AC206/$G206=mininf,AF206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(Q207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD206/$G206=mininf,AG206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(X206/AA206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AD206/$G206>mininf,AG206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(X206/AA206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AD206/$G206=mininf,AG206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(R207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE206/$G206=mininf,AH206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(Y206/AB206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AE206/$G206>mininf,AH206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(Y206/AB206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AE206/$G206=mininf,AH206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(S207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,W206*EXP(T206),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,X206*EXP(U206),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,Y206*EXP(V206),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BJ207)+$I207*BA207,IF(D207=24,\".\",IFERROR((CB208-CB207)/CB207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BK207)+$I207*BB207,IF(D207=24,\".\",IFERROR((CC208-CC207)/CC207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BL207)+$I207*BC207,IF(D207=24,\".\",IFERROR((CD208-CD207)/CD207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BM207)+$I207*BG207,IF($D207=24,\".\",IFERROR((CE208-CE207)/CE207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BN207)+$I207*BH207,IF($D207=24,\".\",IFERROR((CF208-CF207)/CF207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BO207)+$I207*BI207,IF($D207=24,\".\",IFERROR((CG208-CG207)/CG207,\".\")))","v":"."},{"$f":"IFERROR(AV207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BP207,IF($D207=24,\".\",IFERROR((CH208-CH207)/CH207,\".\")))","v":"."},{"$f":"IFERROR(AW207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BQ207,IF(D207=24,\".\",IFERROR((CI208-CI207)/CI207,\".\")))","v":"."},{"$f":"IFERROR(AW207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BR207,IF(D207=24,\".\",IFERROR((CJ208-CJ207)/CJ207,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2039,{"$f":"C208-'Initial Conditions and Settings'!$B$9","v":23},"ARM2039",1553.33203125,{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Employment\n(thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,G207*F208/F207,\"\")),\".\")","v":1150.9784649982782},2828,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B208,Table1[Country Code],0)),MAX(IF(D208>0,K207*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B208,Table1[Country Code],0))*EXP(D208*INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B208,Table1[Country Code],0))*EXP(D208*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W2],MATCH($B208,Table1[Country Code],0)),IF($D208=1,Q207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))+growthdif),IF($D208>1,Q207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(T207-LN(Z207)+LN(Z206))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W2],MATCH($B208,Table1[Country Code],0)),IF($D208=1,R207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))),IF($D208>1,R207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(U207-LN(AA207)+LN(AA206))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W2],MATCH($B208,Table1[Country Code],0)),IF($D208=1,S207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))-growthdif),IF($D208>1,S207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(V207-LN(AB207)+LN(AB206))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC207/$G207=mininf,AF207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(W207/Z207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AC207/$G207>mininf,AF207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(W207/Z207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AC207/$G207=mininf,AF207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(Q208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD207/$G207=mininf,AG207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(X207/AA207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AD207/$G207>mininf,AG207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(X207/AA207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AD207/$G207=mininf,AG207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(R208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE207/$G207=mininf,AH207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(Y207/AB207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AE207/$G207>mininf,AH207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(Y207/AB207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AE207/$G207=mininf,AH207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(S208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,W207*EXP(T207),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,X207*EXP(U207),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,Y207*EXP(V207),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BJ208)+$I208*BA208,IF(D208=24,\".\",IFERROR((CB209-CB208)/CB208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BK208)+$I208*BB208,IF(D208=24,\".\",IFERROR((CC209-CC208)/CC208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BL208)+$I208*BC208,IF(D208=24,\".\",IFERROR((CD209-CD208)/CD208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BM208)+$I208*BG208,IF($D208=24,\".\",IFERROR((CE209-CE208)/CE208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BN208)+$I208*BH208,IF($D208=24,\".\",IFERROR((CF209-CF208)/CF208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BO208)+$I208*BI208,IF($D208=24,\".\",IFERROR((CG209-CG208)/CG208,\".\")))","v":"."},{"$f":"IFERROR(AV208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BP208,IF($D208=24,\".\",IFERROR((CH209-CH208)/CH208,\".\")))","v":"."},{"$f":"IFERROR(AW208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BQ208,IF(D208=24,\".\",IFERROR((CI209-CI208)/CI208,\".\")))","v":"."},{"$f":"IFERROR(AW208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BR208,IF(D208=24,\".\",IFERROR((CJ209-CJ208)/CJ208,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2040,{"$f":"C209-'Initial Conditions and Settings'!$B$9","v":24},"ARM2040",1549.114013671875,{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Employment\n(thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,G208*F209/F208,\"\")),\".\")","v":1147.8530241397007},2818,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B209,Table1[Country Code],0)),MAX(IF(D209>0,K208*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B209,Table1[Country Code],0))*EXP(D209*INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B209,Table1[Country Code],0))*EXP(D209*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W2],MATCH($B209,Table1[Country Code],0)),IF($D209=1,Q208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))+growthdif),IF($D209>1,Q208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(T208-LN(Z208)+LN(Z207))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W2],MATCH($B209,Table1[Country Code],0)),IF($D209=1,R208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))),IF($D209>1,R208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(U208-LN(AA208)+LN(AA207))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W2],MATCH($B209,Table1[Country Code],0)),IF($D209=1,S208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))-growthdif),IF($D209>1,S208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(V208-LN(AB208)+LN(AB207))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC208/$G208=mininf,AF208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(W208/Z208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AC208/$G208>mininf,AF208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(W208/Z208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AC208/$G208=mininf,AF208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(Q209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD208/$G208=mininf,AG208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(X208/AA208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AD208/$G208>mininf,AG208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(X208/AA208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AD208/$G208=mininf,AG208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(R209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE208/$G208=mininf,AH208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(Y208/AB208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AE208/$G208>mininf,AH208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(Y208/AB208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AE208/$G208=mininf,AH208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(S209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,W208*EXP(T208),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,X208*EXP(U208),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,Y208*EXP(V208),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BJ209)+$I209*BA209,IF(D209=24,\".\",IFERROR((CB210-CB209)/CB209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BK209)+$I209*BB209,IF(D209=24,\".\",IFERROR((CC210-CC209)/CC209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BL209)+$I209*BC209,IF(D209=24,\".\",IFERROR((CD210-CD209)/CD209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BM209)+$I209*BG209,IF($D209=24,\".\",IFERROR((CE210-CE209)/CE209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BN209)+$I209*BH209,IF($D209=24,\".\",IFERROR((CF210-CF209)/CF209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BO209)+$I209*BI209,IF($D209=24,\".\",IFERROR((CG210-CG209)/CG209,\".\")))","v":"."},{"$f":"IFERROR(AV209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BP209,IF($D209=24,\".\",IFERROR((CH210-CH209)/CH209,\".\")))","v":"."},{"$f":"IFERROR(AW209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BQ209,IF(D209=24,\".\",IFERROR((CI210-CI209)/CI209,\".\")))","v":"."},{"$f":"IFERROR(AW209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BR209,IF(D209=24,\".\",IFERROR((CJ210-CJ209)/CJ209,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2015,{"$f":"C210-'Initial Conditions and Settings'!$B$9","v":-1},"ASM2015",".",{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Employment\n(thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,G209*F210/F209,\"\")),\".\")","v":""},55.536999999999999,0.5,".",{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B210,Table1[Country Code],0)),MAX(IF(D210>0,K209*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B210,Table1[Country Code],0))*EXP(D210*INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B210,Table1[Country Code],0))*EXP(D210*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W2],MATCH($B210,Table1[Country Code],0)),IF($D210=1,Q209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))+growthdif),IF($D210>1,Q209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(T209-LN(Z209)+LN(Z208))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W2],MATCH($B210,Table1[Country Code],0)),IF($D210=1,R209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))),IF($D210>1,R209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(U209-LN(AA209)+LN(AA208))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W2],MATCH($B210,Table1[Country Code],0)),IF($D210=1,S209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))-growthdif),IF($D210>1,S209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(V209-LN(AB209)+LN(AB208))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC209/$G209=mininf,AF209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(W209/Z209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AC209/$G209>mininf,AF209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(W209/Z209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AC209/$G209=mininf,AF209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(Q210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD209/$G209=mininf,AG209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(X209/AA209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AD209/$G209>mininf,AG209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(X209/AA209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AD209/$G209=mininf,AG209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(R210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE209/$G209=mininf,AH209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(Y209/AB209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AE209/$G209>mininf,AH209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(Y209/AB209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AE209/$G209=mininf,AH209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(S210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,W209*EXP(T209),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,X209*EXP(U209),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,Y209*EXP(V209),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BJ210)+$I210*BA210,IF(D210=24,\".\",IFERROR((CB211-CB210)/CB210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BK210)+$I210*BB210,IF(D210=24,\".\",IFERROR((CC211-CC210)/CC210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BL210)+$I210*BC210,IF(D210=24,\".\",IFERROR((CD211-CD210)/CD210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BM210)+$I210*BG210,IF($D210=24,\".\",IFERROR((CE211-CE210)/CE210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BN210)+$I210*BH210,IF($D210=24,\".\",IFERROR((CF211-CF210)/CF210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BO210)+$I210*BI210,IF($D210=24,\".\",IFERROR((CG211-CG210)/CG210,\".\")))","v":"."},{"$f":"IFERROR(AV210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BP210,IF($D210=24,\".\",IFERROR((CH211-CH210)/CH210,\".\")))","v":"."},{"$f":"IFERROR(AW210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BQ210,IF(D210=24,\".\",IFERROR((CI211-CI210)/CI210,\".\")))","v":"."},{"$f":"IFERROR(AW210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BR210,IF(D210=24,\".\",IFERROR((CJ211-CJ210)/CJ210,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2016,{"$f":"C211-'Initial Conditions and Settings'!$B$9","v":0},"ASM2016",".",{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Employment\n(thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,G210*F211/F210,\"\")),\".\")","v":"."},55.598999999999997,0.5,0.71,{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B211,Table1[Country Code],0)),MAX(IF(D211>0,K210*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B211,Table1[Country Code],0))*EXP(D211*INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B211,Table1[Country Code],0))*EXP(D211*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W2],MATCH($B211,Table1[Country Code],0)),IF($D211=1,Q210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))+growthdif),IF($D211>1,Q210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(T210-LN(Z210)+LN(Z209))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W2],MATCH($B211,Table1[Country Code],0)),IF($D211=1,R210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))),IF($D211>1,R210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(U210-LN(AA210)+LN(AA209))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W2],MATCH($B211,Table1[Country Code],0)),IF($D211=1,S210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))-growthdif),IF($D211>1,S210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(V210-LN(AB210)+LN(AB209))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC210/$G210=mininf,AF210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(W210/Z210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AC210/$G210>mininf,AF210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(W210/Z210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AC210/$G210=mininf,AF210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(Q211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD210/$G210=mininf,AG210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(X210/AA210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AD210/$G210>mininf,AG210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(X210/AA210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AD210/$G210=mininf,AG210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(R211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE210/$G210=mininf,AH210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(Y210/AB210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AE210/$G210>mininf,AH210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(Y210/AB210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AE210/$G210=mininf,AH210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(S211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,W210*EXP(T210),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,X210*EXP(U210),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,Y210*EXP(V210),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BJ211)+$I211*BA211,IF(D211=24,\".\",IFERROR((CB212-CB211)/CB211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BK211)+$I211*BB211,IF(D211=24,\".\",IFERROR((CC212-CC211)/CC211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BL211)+$I211*BC211,IF(D211=24,\".\",IFERROR((CD212-CD211)/CD211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BM211)+$I211*BG211,IF($D211=24,\".\",IFERROR((CE212-CE211)/CE211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BN211)+$I211*BH211,IF($D211=24,\".\",IFERROR((CF212-CF211)/CF211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BO211)+$I211*BI211,IF($D211=24,\".\",IFERROR((CG212-CG211)/CG211,\".\")))","v":"."},{"$f":"IFERROR(AV211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BP211,IF($D211=24,\".\",IFERROR((CH212-CH211)/CH211,\".\")))","v":"."},{"$f":"IFERROR(AW211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BQ211,IF(D211=24,\".\",IFERROR((CI212-CI211)/CI211,\".\")))","v":"."},{"$f":"IFERROR(AW211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BR211,IF(D211=24,\".\",IFERROR((CJ212-CJ211)/CJ211,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2017,{"$f":"C212-'Initial Conditions and Settings'!$B$9","v":1},"ASM2017",".",{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Employment\n(thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,G211*F212/F211,\"\")),\".\")","v":"."},55.640999999999998,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B212,Table1[Country Code],0)),MAX(IF(D212>0,K211*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B212,Table1[Country Code],0))*EXP(D212*INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B212,Table1[Country Code],0))*EXP(D212*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W2],MATCH($B212,Table1[Country Code],0)),IF($D212=1,Q211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))+growthdif),IF($D212>1,Q211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(T211-LN(Z211)+LN(Z210))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W2],MATCH($B212,Table1[Country Code],0)),IF($D212=1,R211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))),IF($D212>1,R211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(U211-LN(AA211)+LN(AA210))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W2],MATCH($B212,Table1[Country Code],0)),IF($D212=1,S211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))-growthdif),IF($D212>1,S211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(V211-LN(AB211)+LN(AB210))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC211/$G211=mininf,AF211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(W211/Z211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AC211/$G211>mininf,AF211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(W211/Z211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AC211/$G211=mininf,AF211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(Q212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD211/$G211=mininf,AG211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(X211/AA211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AD211/$G211>mininf,AG211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(X211/AA211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AD211/$G211=mininf,AG211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(R212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE211/$G211=mininf,AH211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(Y211/AB211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AE211/$G211>mininf,AH211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(Y211/AB211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AE211/$G211=mininf,AH211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(S212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,W211*EXP(T211),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,X211*EXP(U211),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,Y211*EXP(V211),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BJ212)+$I212*BA212,IF(D212=24,\".\",IFERROR((CB213-CB212)/CB212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BK212)+$I212*BB212,IF(D212=24,\".\",IFERROR((CC213-CC212)/CC212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BL212)+$I212*BC212,IF(D212=24,\".\",IFERROR((CD213-CD212)/CD212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BM212)+$I212*BG212,IF($D212=24,\".\",IFERROR((CE213-CE212)/CE212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BN212)+$I212*BH212,IF($D212=24,\".\",IFERROR((CF213-CF212)/CF212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BO212)+$I212*BI212,IF($D212=24,\".\",IFERROR((CG213-CG212)/CG212,\".\")))","v":"."},{"$f":"IFERROR(AV212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BP212,IF($D212=24,\".\",IFERROR((CH213-CH212)/CH212,\".\")))","v":"."},{"$f":"IFERROR(AW212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BQ212,IF(D212=24,\".\",IFERROR((CI213-CI212)/CI212,\".\")))","v":"."},{"$f":"IFERROR(AW212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BR212,IF(D212=24,\".\",IFERROR((CJ213-CJ212)/CJ212,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2018,{"$f":"C213-'Initial Conditions and Settings'!$B$9","v":2},"ASM2018",".",{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Employment\n(thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,G212*F213/F212,\"\")),\".\")","v":"."},56,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B213,Table1[Country Code],0)),MAX(IF(D213>0,K212*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B213,Table1[Country Code],0))*EXP(D213*INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B213,Table1[Country Code],0))*EXP(D213*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W2],MATCH($B213,Table1[Country Code],0)),IF($D213=1,Q212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))+growthdif),IF($D213>1,Q212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(T212-LN(Z212)+LN(Z211))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W2],MATCH($B213,Table1[Country Code],0)),IF($D213=1,R212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))),IF($D213>1,R212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(U212-LN(AA212)+LN(AA211))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W2],MATCH($B213,Table1[Country Code],0)),IF($D213=1,S212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))-growthdif),IF($D213>1,S212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(V212-LN(AB212)+LN(AB211))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC212/$G212=mininf,AF212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(W212/Z212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AC212/$G212>mininf,AF212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(W212/Z212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AC212/$G212=mininf,AF212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(Q213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD212/$G212=mininf,AG212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(X212/AA212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AD212/$G212>mininf,AG212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(X212/AA212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AD212/$G212=mininf,AG212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(R213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE212/$G212=mininf,AH212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(Y212/AB212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AE212/$G212>mininf,AH212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(Y212/AB212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AE212/$G212=mininf,AH212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(S213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,W212*EXP(T212),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,X212*EXP(U212),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,Y212*EXP(V212),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BJ213)+$I213*BA213,IF(D213=24,\".\",IFERROR((CB214-CB213)/CB213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BK213)+$I213*BB213,IF(D213=24,\".\",IFERROR((CC214-CC213)/CC213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BL213)+$I213*BC213,IF(D213=24,\".\",IFERROR((CD214-CD213)/CD213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BM213)+$I213*BG213,IF($D213=24,\".\",IFERROR((CE214-CE213)/CE213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BN213)+$I213*BH213,IF($D213=24,\".\",IFERROR((CF214-CF213)/CF213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BO213)+$I213*BI213,IF($D213=24,\".\",IFERROR((CG214-CG213)/CG213,\".\")))","v":"."},{"$f":"IFERROR(AV213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BP213,IF($D213=24,\".\",IFERROR((CH214-CH213)/CH213,\".\")))","v":"."},{"$f":"IFERROR(AW213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BQ213,IF(D213=24,\".\",IFERROR((CI214-CI213)/CI213,\".\")))","v":"."},{"$f":"IFERROR(AW213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BR213,IF(D213=24,\".\",IFERROR((CJ214-CJ213)/CJ213,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2019,{"$f":"C214-'Initial Conditions and Settings'!$B$9","v":3},"ASM2019",".",{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Employment\n(thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,G213*F214/F213,\"\")),\".\")","v":"."},56,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B214,Table1[Country Code],0)),MAX(IF(D214>0,K213*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B214,Table1[Country Code],0))*EXP(D214*INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B214,Table1[Country Code],0))*EXP(D214*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W2],MATCH($B214,Table1[Country Code],0)),IF($D214=1,Q213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))+growthdif),IF($D214>1,Q213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(T213-LN(Z213)+LN(Z212))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W2],MATCH($B214,Table1[Country Code],0)),IF($D214=1,R213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))),IF($D214>1,R213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(U213-LN(AA213)+LN(AA212))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W2],MATCH($B214,Table1[Country Code],0)),IF($D214=1,S213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))-growthdif),IF($D214>1,S213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(V213-LN(AB213)+LN(AB212))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC213/$G213=mininf,AF213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(W213/Z213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AC213/$G213>mininf,AF213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(W213/Z213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AC213/$G213=mininf,AF213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(Q214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD213/$G213=mininf,AG213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(X213/AA213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AD213/$G213>mininf,AG213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(X213/AA213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AD213/$G213=mininf,AG213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(R214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE213/$G213=mininf,AH213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(Y213/AB213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AE213/$G213>mininf,AH213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(Y213/AB213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AE213/$G213=mininf,AH213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(S214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,W213*EXP(T213),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,X213*EXP(U213),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,Y213*EXP(V213),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BJ214)+$I214*BA214,IF(D214=24,\".\",IFERROR((CB215-CB214)/CB214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BK214)+$I214*BB214,IF(D214=24,\".\",IFERROR((CC215-CC214)/CC214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BL214)+$I214*BC214,IF(D214=24,\".\",IFERROR((CD215-CD214)/CD214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BM214)+$I214*BG214,IF($D214=24,\".\",IFERROR((CE215-CE214)/CE214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BN214)+$I214*BH214,IF($D214=24,\".\",IFERROR((CF215-CF214)/CF214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BO214)+$I214*BI214,IF($D214=24,\".\",IFERROR((CG215-CG214)/CG214,\".\")))","v":"."},{"$f":"IFERROR(AV214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BP214,IF($D214=24,\".\",IFERROR((CH215-CH214)/CH214,\".\")))","v":"."},{"$f":"IFERROR(AW214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BQ214,IF(D214=24,\".\",IFERROR((CI215-CI214)/CI214,\".\")))","v":"."},{"$f":"IFERROR(AW214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BR214,IF(D214=24,\".\",IFERROR((CJ215-CJ214)/CJ214,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2020,{"$f":"C215-'Initial Conditions and Settings'!$B$9","v":4},"ASM2020",".",{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Employment\n(thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,G214*F215/F214,\"\")),\".\")","v":"."},56,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B215,Table1[Country Code],0)),MAX(IF(D215>0,K214*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B215,Table1[Country Code],0))*EXP(D215*INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B215,Table1[Country Code],0))*EXP(D215*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W2],MATCH($B215,Table1[Country Code],0)),IF($D215=1,Q214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))+growthdif),IF($D215>1,Q214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(T214-LN(Z214)+LN(Z213))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W2],MATCH($B215,Table1[Country Code],0)),IF($D215=1,R214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))),IF($D215>1,R214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(U214-LN(AA214)+LN(AA213))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W2],MATCH($B215,Table1[Country Code],0)),IF($D215=1,S214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))-growthdif),IF($D215>1,S214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(V214-LN(AB214)+LN(AB213))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC214/$G214=mininf,AF214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(W214/Z214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AC214/$G214>mininf,AF214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(W214/Z214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AC214/$G214=mininf,AF214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(Q215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD214/$G214=mininf,AG214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(X214/AA214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AD214/$G214>mininf,AG214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(X214/AA214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AD214/$G214=mininf,AG214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(R215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE214/$G214=mininf,AH214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(Y214/AB214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AE214/$G214>mininf,AH214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(Y214/AB214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AE214/$G214=mininf,AH214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(S215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,W214*EXP(T214),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,X214*EXP(U214),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,Y214*EXP(V214),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BJ215)+$I215*BA215,IF(D215=24,\".\",IFERROR((CB216-CB215)/CB215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BK215)+$I215*BB215,IF(D215=24,\".\",IFERROR((CC216-CC215)/CC215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BL215)+$I215*BC215,IF(D215=24,\".\",IFERROR((CD216-CD215)/CD215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BM215)+$I215*BG215,IF($D215=24,\".\",IFERROR((CE216-CE215)/CE215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BN215)+$I215*BH215,IF($D215=24,\".\",IFERROR((CF216-CF215)/CF215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BO215)+$I215*BI215,IF($D215=24,\".\",IFERROR((CG216-CG215)/CG215,\".\")))","v":"."},{"$f":"IFERROR(AV215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BP215,IF($D215=24,\".\",IFERROR((CH216-CH215)/CH215,\".\")))","v":"."},{"$f":"IFERROR(AW215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BQ215,IF(D215=24,\".\",IFERROR((CI216-CI215)/CI215,\".\")))","v":"."},{"$f":"IFERROR(AW215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BR215,IF(D215=24,\".\",IFERROR((CJ216-CJ215)/CJ215,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2021,{"$f":"C216-'Initial Conditions and Settings'!$B$9","v":5},"ASM2021",".",{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Employment\n(thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,G215*F216/F215,\"\")),\".\")","v":"."},56,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B216,Table1[Country Code],0)),MAX(IF(D216>0,K215*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B216,Table1[Country Code],0))*EXP(D216*INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B216,Table1[Country Code],0))*EXP(D216*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W2],MATCH($B216,Table1[Country Code],0)),IF($D216=1,Q215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))+growthdif),IF($D216>1,Q215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(T215-LN(Z215)+LN(Z214))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W2],MATCH($B216,Table1[Country Code],0)),IF($D216=1,R215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))),IF($D216>1,R215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(U215-LN(AA215)+LN(AA214))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W2],MATCH($B216,Table1[Country Code],0)),IF($D216=1,S215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))-growthdif),IF($D216>1,S215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(V215-LN(AB215)+LN(AB214))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC215/$G215=mininf,AF215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(W215/Z215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AC215/$G215>mininf,AF215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(W215/Z215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AC215/$G215=mininf,AF215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(Q216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD215/$G215=mininf,AG215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(X215/AA215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AD215/$G215>mininf,AG215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(X215/AA215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AD215/$G215=mininf,AG215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(R216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE215/$G215=mininf,AH215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(Y215/AB215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AE215/$G215>mininf,AH215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(Y215/AB215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AE215/$G215=mininf,AH215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(S216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,W215*EXP(T215),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,X215*EXP(U215),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,Y215*EXP(V215),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BJ216)+$I216*BA216,IF(D216=24,\".\",IFERROR((CB217-CB216)/CB216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BK216)+$I216*BB216,IF(D216=24,\".\",IFERROR((CC217-CC216)/CC216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BL216)+$I216*BC216,IF(D216=24,\".\",IFERROR((CD217-CD216)/CD216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BM216)+$I216*BG216,IF($D216=24,\".\",IFERROR((CE217-CE216)/CE216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BN216)+$I216*BH216,IF($D216=24,\".\",IFERROR((CF217-CF216)/CF216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BO216)+$I216*BI216,IF($D216=24,\".\",IFERROR((CG217-CG216)/CG216,\".\")))","v":"."},{"$f":"IFERROR(AV216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BP216,IF($D216=24,\".\",IFERROR((CH217-CH216)/CH216,\".\")))","v":"."},{"$f":"IFERROR(AW216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BQ216,IF(D216=24,\".\",IFERROR((CI217-CI216)/CI216,\".\")))","v":"."},{"$f":"IFERROR(AW216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BR216,IF(D216=24,\".\",IFERROR((CJ217-CJ216)/CJ216,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2022,{"$f":"C217-'Initial Conditions and Settings'!$B$9","v":6},"ASM2022",".",{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Employment\n(thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,G216*F217/F216,\"\")),\".\")","v":"."},56,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B217,Table1[Country Code],0)),MAX(IF(D217>0,K216*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B217,Table1[Country Code],0))*EXP(D217*INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B217,Table1[Country Code],0))*EXP(D217*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W2],MATCH($B217,Table1[Country Code],0)),IF($D217=1,Q216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))+growthdif),IF($D217>1,Q216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(T216-LN(Z216)+LN(Z215))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W2],MATCH($B217,Table1[Country Code],0)),IF($D217=1,R216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))),IF($D217>1,R216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(U216-LN(AA216)+LN(AA215))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W2],MATCH($B217,Table1[Country Code],0)),IF($D217=1,S216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))-growthdif),IF($D217>1,S216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(V216-LN(AB216)+LN(AB215))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC216/$G216=mininf,AF216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(W216/Z216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AC216/$G216>mininf,AF216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(W216/Z216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AC216/$G216=mininf,AF216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(Q217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD216/$G216=mininf,AG216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(X216/AA216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AD216/$G216>mininf,AG216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(X216/AA216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AD216/$G216=mininf,AG216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(R217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE216/$G216=mininf,AH216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(Y216/AB216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AE216/$G216>mininf,AH216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(Y216/AB216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AE216/$G216=mininf,AH216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(S217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,W216*EXP(T216),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,X216*EXP(U216),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,Y216*EXP(V216),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BJ217)+$I217*BA217,IF(D217=24,\".\",IFERROR((CB218-CB217)/CB217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BK217)+$I217*BB217,IF(D217=24,\".\",IFERROR((CC218-CC217)/CC217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BL217)+$I217*BC217,IF(D217=24,\".\",IFERROR((CD218-CD217)/CD217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BM217)+$I217*BG217,IF($D217=24,\".\",IFERROR((CE218-CE217)/CE217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BN217)+$I217*BH217,IF($D217=24,\".\",IFERROR((CF218-CF217)/CF217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BO217)+$I217*BI217,IF($D217=24,\".\",IFERROR((CG218-CG217)/CG217,\".\")))","v":"."},{"$f":"IFERROR(AV217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BP217,IF($D217=24,\".\",IFERROR((CH218-CH217)/CH217,\".\")))","v":"."},{"$f":"IFERROR(AW217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BQ217,IF(D217=24,\".\",IFERROR((CI218-CI217)/CI217,\".\")))","v":"."},{"$f":"IFERROR(AW217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BR217,IF(D217=24,\".\",IFERROR((CJ218-CJ217)/CJ217,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2023,{"$f":"C218-'Initial Conditions and Settings'!$B$9","v":7},"ASM2023",".",{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Employment\n(thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,G217*F218/F217,\"\")),\".\")","v":"."},56,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B218,Table1[Country Code],0)),MAX(IF(D218>0,K217*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B218,Table1[Country Code],0))*EXP(D218*INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B218,Table1[Country Code],0))*EXP(D218*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W2],MATCH($B218,Table1[Country Code],0)),IF($D218=1,Q217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))+growthdif),IF($D218>1,Q217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(T217-LN(Z217)+LN(Z216))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W2],MATCH($B218,Table1[Country Code],0)),IF($D218=1,R217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))),IF($D218>1,R217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(U217-LN(AA217)+LN(AA216))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W2],MATCH($B218,Table1[Country Code],0)),IF($D218=1,S217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))-growthdif),IF($D218>1,S217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(V217-LN(AB217)+LN(AB216))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC217/$G217=mininf,AF217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(W217/Z217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AC217/$G217>mininf,AF217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(W217/Z217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AC217/$G217=mininf,AF217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(Q218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD217/$G217=mininf,AG217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(X217/AA217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AD217/$G217>mininf,AG217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(X217/AA217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AD217/$G217=mininf,AG217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(R218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE217/$G217=mininf,AH217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(Y217/AB217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AE217/$G217>mininf,AH217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(Y217/AB217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AE217/$G217=mininf,AH217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(S218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,W217*EXP(T217),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,X217*EXP(U217),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,Y217*EXP(V217),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BJ218)+$I218*BA218,IF(D218=24,\".\",IFERROR((CB219-CB218)/CB218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BK218)+$I218*BB218,IF(D218=24,\".\",IFERROR((CC219-CC218)/CC218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BL218)+$I218*BC218,IF(D218=24,\".\",IFERROR((CD219-CD218)/CD218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BM218)+$I218*BG218,IF($D218=24,\".\",IFERROR((CE219-CE218)/CE218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BN218)+$I218*BH218,IF($D218=24,\".\",IFERROR((CF219-CF218)/CF218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BO218)+$I218*BI218,IF($D218=24,\".\",IFERROR((CG219-CG218)/CG218,\".\")))","v":"."},{"$f":"IFERROR(AV218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BP218,IF($D218=24,\".\",IFERROR((CH219-CH218)/CH218,\".\")))","v":"."},{"$f":"IFERROR(AW218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BQ218,IF(D218=24,\".\",IFERROR((CI219-CI218)/CI218,\".\")))","v":"."},{"$f":"IFERROR(AW218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BR218,IF(D218=24,\".\",IFERROR((CJ219-CJ218)/CJ218,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2024,{"$f":"C219-'Initial Conditions and Settings'!$B$9","v":8},"ASM2024",".",{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Employment\n(thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,G218*F219/F218,\"\")),\".\")","v":"."},56,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B219,Table1[Country Code],0)),MAX(IF(D219>0,K218*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B219,Table1[Country Code],0))*EXP(D219*INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B219,Table1[Country Code],0))*EXP(D219*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W2],MATCH($B219,Table1[Country Code],0)),IF($D219=1,Q218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))+growthdif),IF($D219>1,Q218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(T218-LN(Z218)+LN(Z217))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W2],MATCH($B219,Table1[Country Code],0)),IF($D219=1,R218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))),IF($D219>1,R218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(U218-LN(AA218)+LN(AA217))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W2],MATCH($B219,Table1[Country Code],0)),IF($D219=1,S218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))-growthdif),IF($D219>1,S218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(V218-LN(AB218)+LN(AB217))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC218/$G218=mininf,AF218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(W218/Z218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AC218/$G218>mininf,AF218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(W218/Z218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AC218/$G218=mininf,AF218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(Q219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD218/$G218=mininf,AG218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(X218/AA218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AD218/$G218>mininf,AG218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(X218/AA218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AD218/$G218=mininf,AG218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(R219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE218/$G218=mininf,AH218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(Y218/AB218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AE218/$G218>mininf,AH218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(Y218/AB218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AE218/$G218=mininf,AH218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(S219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,W218*EXP(T218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,X218*EXP(U218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,Y218*EXP(V218),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BJ219)+$I219*BA219,IF(D219=24,\".\",IFERROR((CB220-CB219)/CB219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BK219)+$I219*BB219,IF(D219=24,\".\",IFERROR((CC220-CC219)/CC219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BL219)+$I219*BC219,IF(D219=24,\".\",IFERROR((CD220-CD219)/CD219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BM219)+$I219*BG219,IF($D219=24,\".\",IFERROR((CE220-CE219)/CE219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BN219)+$I219*BH219,IF($D219=24,\".\",IFERROR((CF220-CF219)/CF219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BO219)+$I219*BI219,IF($D219=24,\".\",IFERROR((CG220-CG219)/CG219,\".\")))","v":"."},{"$f":"IFERROR(AV219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BP219,IF($D219=24,\".\",IFERROR((CH220-CH219)/CH219,\".\")))","v":"."},{"$f":"IFERROR(AW219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BQ219,IF(D219=24,\".\",IFERROR((CI220-CI219)/CI219,\".\")))","v":"."},{"$f":"IFERROR(AW219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BR219,IF(D219=24,\".\",IFERROR((CJ220-CJ219)/CJ219,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2025,{"$f":"C220-'Initial Conditions and Settings'!$B$9","v":9},"ASM2025",".",{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Employment\n(thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,G219*F220/F219,\"\")),\".\")","v":"."},56,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B220,Table1[Country Code],0)),MAX(IF(D220>0,K219*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B220,Table1[Country Code],0))*EXP(D220*INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B220,Table1[Country Code],0))*EXP(D220*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W2],MATCH($B220,Table1[Country Code],0)),IF($D220=1,Q219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))+growthdif),IF($D220>1,Q219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(T219-LN(Z219)+LN(Z218))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W2],MATCH($B220,Table1[Country Code],0)),IF($D220=1,R219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))),IF($D220>1,R219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(U219-LN(AA219)+LN(AA218))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W2],MATCH($B220,Table1[Country Code],0)),IF($D220=1,S219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))-growthdif),IF($D220>1,S219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(V219-LN(AB219)+LN(AB218))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC219/$G219=mininf,AF219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(W219/Z219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AC219/$G219>mininf,AF219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(W219/Z219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AC219/$G219=mininf,AF219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(Q220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD219/$G219=mininf,AG219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(X219/AA219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AD219/$G219>mininf,AG219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(X219/AA219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AD219/$G219=mininf,AG219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(R220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE219/$G219=mininf,AH219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(Y219/AB219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AE219/$G219>mininf,AH219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(Y219/AB219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AE219/$G219=mininf,AH219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(S220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,W219*EXP(T219),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,X219*EXP(U219),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,Y219*EXP(V219),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BJ220)+$I220*BA220,IF(D220=24,\".\",IFERROR((CB221-CB220)/CB220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BK220)+$I220*BB220,IF(D220=24,\".\",IFERROR((CC221-CC220)/CC220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BL220)+$I220*BC220,IF(D220=24,\".\",IFERROR((CD221-CD220)/CD220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BM220)+$I220*BG220,IF($D220=24,\".\",IFERROR((CE221-CE220)/CE220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BN220)+$I220*BH220,IF($D220=24,\".\",IFERROR((CF221-CF220)/CF220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BO220)+$I220*BI220,IF($D220=24,\".\",IFERROR((CG221-CG220)/CG220,\".\")))","v":"."},{"$f":"IFERROR(AV220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BP220,IF($D220=24,\".\",IFERROR((CH221-CH220)/CH220,\".\")))","v":"."},{"$f":"IFERROR(AW220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BQ220,IF(D220=24,\".\",IFERROR((CI221-CI220)/CI220,\".\")))","v":"."},{"$f":"IFERROR(AW220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BR220,IF(D220=24,\".\",IFERROR((CJ221-CJ220)/CJ220,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2026,{"$f":"C221-'Initial Conditions and Settings'!$B$9","v":10},"ASM2026",".",{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Employment\n(thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,G220*F221/F220,\"\")),\".\")","v":"."},57,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B221,Table1[Country Code],0)),MAX(IF(D221>0,K220*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B221,Table1[Country Code],0))*EXP(D221*INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B221,Table1[Country Code],0))*EXP(D221*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W2],MATCH($B221,Table1[Country Code],0)),IF($D221=1,Q220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))+growthdif),IF($D221>1,Q220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(T220-LN(Z220)+LN(Z219))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W2],MATCH($B221,Table1[Country Code],0)),IF($D221=1,R220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))),IF($D221>1,R220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(U220-LN(AA220)+LN(AA219))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W2],MATCH($B221,Table1[Country Code],0)),IF($D221=1,S220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))-growthdif),IF($D221>1,S220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(V220-LN(AB220)+LN(AB219))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC220/$G220=mininf,AF220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(W220/Z220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AC220/$G220>mininf,AF220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(W220/Z220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AC220/$G220=mininf,AF220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(Q221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD220/$G220=mininf,AG220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(X220/AA220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AD220/$G220>mininf,AG220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(X220/AA220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AD220/$G220=mininf,AG220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(R221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE220/$G220=mininf,AH220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(Y220/AB220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AE220/$G220>mininf,AH220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(Y220/AB220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AE220/$G220=mininf,AH220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(S221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,W220*EXP(T220),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,X220*EXP(U220),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,Y220*EXP(V220),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BJ221)+$I221*BA221,IF(D221=24,\".\",IFERROR((CB222-CB221)/CB221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BK221)+$I221*BB221,IF(D221=24,\".\",IFERROR((CC222-CC221)/CC221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BL221)+$I221*BC221,IF(D221=24,\".\",IFERROR((CD222-CD221)/CD221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BM221)+$I221*BG221,IF($D221=24,\".\",IFERROR((CE222-CE221)/CE221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BN221)+$I221*BH221,IF($D221=24,\".\",IFERROR((CF222-CF221)/CF221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BO221)+$I221*BI221,IF($D221=24,\".\",IFERROR((CG222-CG221)/CG221,\".\")))","v":"."},{"$f":"IFERROR(AV221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BP221,IF($D221=24,\".\",IFERROR((CH222-CH221)/CH221,\".\")))","v":"."},{"$f":"IFERROR(AW221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BQ221,IF(D221=24,\".\",IFERROR((CI222-CI221)/CI221,\".\")))","v":"."},{"$f":"IFERROR(AW221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BR221,IF(D221=24,\".\",IFERROR((CJ222-CJ221)/CJ221,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2027,{"$f":"C222-'Initial Conditions and Settings'!$B$9","v":11},"ASM2027",".",{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Employment\n(thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,G221*F222/F221,\"\")),\".\")","v":"."},57,0.5,0.72979594672615,{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B222,Table1[Country Code],0)),MAX(IF(D222>0,K221*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B222,Table1[Country Code],0))*EXP(D222*INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B222,Table1[Country Code],0))*EXP(D222*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W2],MATCH($B222,Table1[Country Code],0)),IF($D222=1,Q221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))+growthdif),IF($D222>1,Q221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(T221-LN(Z221)+LN(Z220))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W2],MATCH($B222,Table1[Country Code],0)),IF($D222=1,R221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))),IF($D222>1,R221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(U221-LN(AA221)+LN(AA220))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W2],MATCH($B222,Table1[Country Code],0)),IF($D222=1,S221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))-growthdif),IF($D222>1,S221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(V221-LN(AB221)+LN(AB220))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC221/$G221=mininf,AF221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(W221/Z221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AC221/$G221>mininf,AF221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(W221/Z221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AC221/$G221=mininf,AF221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(Q222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD221/$G221=mininf,AG221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(X221/AA221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AD221/$G221>mininf,AG221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(X221/AA221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AD221/$G221=mininf,AG221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(R222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE221/$G221=mininf,AH221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(Y221/AB221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AE221/$G221>mininf,AH221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(Y221/AB221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AE221/$G221=mininf,AH221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(S222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,W221*EXP(T221),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,X221*EXP(U221),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,Y221*EXP(V221),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BJ222)+$I222*BA222,IF(D222=24,\".\",IFERROR((CB223-CB222)/CB222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BK222)+$I222*BB222,IF(D222=24,\".\",IFERROR((CC223-CC222)/CC222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BL222)+$I222*BC222,IF(D222=24,\".\",IFERROR((CD223-CD222)/CD222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BM222)+$I222*BG222,IF($D222=24,\".\",IFERROR((CE223-CE222)/CE222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BN222)+$I222*BH222,IF($D222=24,\".\",IFERROR((CF223-CF222)/CF222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BO222)+$I222*BI222,IF($D222=24,\".\",IFERROR((CG223-CG222)/CG222,\".\")))","v":"."},{"$f":"IFERROR(AV222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BP222,IF($D222=24,\".\",IFERROR((CH223-CH222)/CH222,\".\")))","v":"."},{"$f":"IFERROR(AW222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BQ222,IF(D222=24,\".\",IFERROR((CI223-CI222)/CI222,\".\")))","v":"."},{"$f":"IFERROR(AW222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BR222,IF(D222=24,\".\",IFERROR((CJ223-CJ222)/CJ222,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2028,{"$f":"C223-'Initial Conditions and Settings'!$B$9","v":12},"ASM2028",".",{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Employment\n(thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,G222*F223/F222,\"\")),\".\")","v":"."},57,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B223,Table1[Country Code],0)),MAX(IF(D223>0,K222*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B223,Table1[Country Code],0))*EXP(D223*INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B223,Table1[Country Code],0))*EXP(D223*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W2],MATCH($B223,Table1[Country Code],0)),IF($D223=1,Q222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))+growthdif),IF($D223>1,Q222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(T222-LN(Z222)+LN(Z221))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W2],MATCH($B223,Table1[Country Code],0)),IF($D223=1,R222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))),IF($D223>1,R222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(U222-LN(AA222)+LN(AA221))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W2],MATCH($B223,Table1[Country Code],0)),IF($D223=1,S222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))-growthdif),IF($D223>1,S222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(V222-LN(AB222)+LN(AB221))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC222/$G222=mininf,AF222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(W222/Z222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AC222/$G222>mininf,AF222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(W222/Z222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AC222/$G222=mininf,AF222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(Q223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD222/$G222=mininf,AG222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(X222/AA222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AD222/$G222>mininf,AG222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(X222/AA222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AD222/$G222=mininf,AG222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(R223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE222/$G222=mininf,AH222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(Y222/AB222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AE222/$G222>mininf,AH222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(Y222/AB222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AE222/$G222=mininf,AH222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(S223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,W222*EXP(T222),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,X222*EXP(U222),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,Y222*EXP(V222),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BJ223)+$I223*BA223,IF(D223=24,\".\",IFERROR((CB224-CB223)/CB223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BK223)+$I223*BB223,IF(D223=24,\".\",IFERROR((CC224-CC223)/CC223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BL223)+$I223*BC223,IF(D223=24,\".\",IFERROR((CD224-CD223)/CD223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BM223)+$I223*BG223,IF($D223=24,\".\",IFERROR((CE224-CE223)/CE223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BN223)+$I223*BH223,IF($D223=24,\".\",IFERROR((CF224-CF223)/CF223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BO223)+$I223*BI223,IF($D223=24,\".\",IFERROR((CG224-CG223)/CG223,\".\")))","v":"."},{"$f":"IFERROR(AV223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BP223,IF($D223=24,\".\",IFERROR((CH224-CH223)/CH223,\".\")))","v":"."},{"$f":"IFERROR(AW223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BQ223,IF(D223=24,\".\",IFERROR((CI224-CI223)/CI223,\".\")))","v":"."},{"$f":"IFERROR(AW223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BR223,IF(D223=24,\".\",IFERROR((CJ224-CJ223)/CJ223,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2029,{"$f":"C224-'Initial Conditions and Settings'!$B$9","v":13},"ASM2029",".",{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Employment\n(thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,G223*F224/F223,\"\")),\".\")","v":"."},57,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B224,Table1[Country Code],0)),MAX(IF(D224>0,K223*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B224,Table1[Country Code],0))*EXP(D224*INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B224,Table1[Country Code],0))*EXP(D224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W2],MATCH($B224,Table1[Country Code],0)),IF($D224=1,Q223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))+growthdif),IF($D224>1,Q223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(T223-LN(Z223)+LN(Z222))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W2],MATCH($B224,Table1[Country Code],0)),IF($D224=1,R223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))),IF($D224>1,R223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(U223-LN(AA223)+LN(AA222))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W2],MATCH($B224,Table1[Country Code],0)),IF($D224=1,S223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))-growthdif),IF($D224>1,S223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(V223-LN(AB223)+LN(AB222))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC223/$G223=mininf,AF223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(W223/Z223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AC223/$G223>mininf,AF223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(W223/Z223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AC223/$G223=mininf,AF223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(Q224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD223/$G223=mininf,AG223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(X223/AA223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AD223/$G223>mininf,AG223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(X223/AA223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AD223/$G223=mininf,AG223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(R224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE223/$G223=mininf,AH223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(Y223/AB223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AE223/$G223>mininf,AH223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(Y223/AB223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AE223/$G223=mininf,AH223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(S224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,W223*EXP(T223),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,X223*EXP(U223),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,Y223*EXP(V223),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BJ224)+$I224*BA224,IF(D224=24,\".\",IFERROR((CB225-CB224)/CB224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BK224)+$I224*BB224,IF(D224=24,\".\",IFERROR((CC225-CC224)/CC224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BL224)+$I224*BC224,IF(D224=24,\".\",IFERROR((CD225-CD224)/CD224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BM224)+$I224*BG224,IF($D224=24,\".\",IFERROR((CE225-CE224)/CE224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BN224)+$I224*BH224,IF($D224=24,\".\",IFERROR((CF225-CF224)/CF224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BO224)+$I224*BI224,IF($D224=24,\".\",IFERROR((CG225-CG224)/CG224,\".\")))","v":"."},{"$f":"IFERROR(AV224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BP224,IF($D224=24,\".\",IFERROR((CH225-CH224)/CH224,\".\")))","v":"."},{"$f":"IFERROR(AW224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BQ224,IF(D224=24,\".\",IFERROR((CI225-CI224)/CI224,\".\")))","v":"."},{"$f":"IFERROR(AW224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BR224,IF(D224=24,\".\",IFERROR((CJ225-CJ224)/CJ224,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2030,{"$f":"C225-'Initial Conditions and Settings'!$B$9","v":14},"ASM2030",".",{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Employment\n(thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,G224*F225/F224,\"\")),\".\")","v":"."},57,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B225,Table1[Country Code],0)),MAX(IF(D225>0,K224*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B225,Table1[Country Code],0))*EXP(D225*INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B225,Table1[Country Code],0))*EXP(D225*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W2],MATCH($B225,Table1[Country Code],0)),IF($D225=1,Q224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))+growthdif),IF($D225>1,Q224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(T224-LN(Z224)+LN(Z223))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W2],MATCH($B225,Table1[Country Code],0)),IF($D225=1,R224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))),IF($D225>1,R224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(U224-LN(AA224)+LN(AA223))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W2],MATCH($B225,Table1[Country Code],0)),IF($D225=1,S224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))-growthdif),IF($D225>1,S224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(V224-LN(AB224)+LN(AB223))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC224/$G224=mininf,AF224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(W224/Z224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AC224/$G224>mininf,AF224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(W224/Z224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AC224/$G224=mininf,AF224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(Q225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD224/$G224=mininf,AG224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(X224/AA224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AD224/$G224>mininf,AG224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(X224/AA224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AD224/$G224=mininf,AG224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(R225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE224/$G224=mininf,AH224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(Y224/AB224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AE224/$G224>mininf,AH224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(Y224/AB224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AE224/$G224=mininf,AH224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(S225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,W224*EXP(T224),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,X224*EXP(U224),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,Y224*EXP(V224),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BJ225)+$I225*BA225,IF(D225=24,\".\",IFERROR((CB226-CB225)/CB225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BK225)+$I225*BB225,IF(D225=24,\".\",IFERROR((CC226-CC225)/CC225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BL225)+$I225*BC225,IF(D225=24,\".\",IFERROR((CD226-CD225)/CD225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BM225)+$I225*BG225,IF($D225=24,\".\",IFERROR((CE226-CE225)/CE225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BN225)+$I225*BH225,IF($D225=24,\".\",IFERROR((CF226-CF225)/CF225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BO225)+$I225*BI225,IF($D225=24,\".\",IFERROR((CG226-CG225)/CG225,\".\")))","v":"."},{"$f":"IFERROR(AV225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BP225,IF($D225=24,\".\",IFERROR((CH226-CH225)/CH225,\".\")))","v":"."},{"$f":"IFERROR(AW225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BQ225,IF(D225=24,\".\",IFERROR((CI226-CI225)/CI225,\".\")))","v":"."},{"$f":"IFERROR(AW225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BR225,IF(D225=24,\".\",IFERROR((CJ226-CJ225)/CJ225,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2031,{"$f":"C226-'Initial Conditions and Settings'!$B$9","v":15},"ASM2031",".",{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Employment\n(thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,G225*F226/F225,\"\")),\".\")","v":"."},57,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B226,Table1[Country Code],0)),MAX(IF(D226>0,K225*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B226,Table1[Country Code],0))*EXP(D226*INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B226,Table1[Country Code],0))*EXP(D226*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W2],MATCH($B226,Table1[Country Code],0)),IF($D226=1,Q225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))+growthdif),IF($D226>1,Q225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(T225-LN(Z225)+LN(Z224))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W2],MATCH($B226,Table1[Country Code],0)),IF($D226=1,R225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))),IF($D226>1,R225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(U225-LN(AA225)+LN(AA224))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W2],MATCH($B226,Table1[Country Code],0)),IF($D226=1,S225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))-growthdif),IF($D226>1,S225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(V225-LN(AB225)+LN(AB224))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC225/$G225=mininf,AF225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(W225/Z225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AC225/$G225>mininf,AF225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(W225/Z225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AC225/$G225=mininf,AF225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(Q226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD225/$G225=mininf,AG225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(X225/AA225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AD225/$G225>mininf,AG225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(X225/AA225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AD225/$G225=mininf,AG225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(R226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE225/$G225=mininf,AH225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(Y225/AB225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AE225/$G225>mininf,AH225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(Y225/AB225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AE225/$G225=mininf,AH225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(S226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,W225*EXP(T225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,X225*EXP(U225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,Y225*EXP(V225),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BJ226)+$I226*BA226,IF(D226=24,\".\",IFERROR((CB227-CB226)/CB226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BK226)+$I226*BB226,IF(D226=24,\".\",IFERROR((CC227-CC226)/CC226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BL226)+$I226*BC226,IF(D226=24,\".\",IFERROR((CD227-CD226)/CD226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BM226)+$I226*BG226,IF($D226=24,\".\",IFERROR((CE227-CE226)/CE226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BN226)+$I226*BH226,IF($D226=24,\".\",IFERROR((CF227-CF226)/CF226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BO226)+$I226*BI226,IF($D226=24,\".\",IFERROR((CG227-CG226)/CG226,\".\")))","v":"."},{"$f":"IFERROR(AV226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BP226,IF($D226=24,\".\",IFERROR((CH227-CH226)/CH226,\".\")))","v":"."},{"$f":"IFERROR(AW226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BQ226,IF(D226=24,\".\",IFERROR((CI227-CI226)/CI226,\".\")))","v":"."},{"$f":"IFERROR(AW226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BR226,IF(D226=24,\".\",IFERROR((CJ227-CJ226)/CJ226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2032,{"$f":"C227-'Initial Conditions and Settings'!$B$9","v":16},"ASM2032",".",{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Employment\n(thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,G226*F227/F226,\"\")),\".\")","v":"."},57,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B227,Table1[Country Code],0)),MAX(IF(D227>0,K226*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B227,Table1[Country Code],0))*EXP(D227*INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B227,Table1[Country Code],0))*EXP(D227*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W2],MATCH($B227,Table1[Country Code],0)),IF($D227=1,Q226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))+growthdif),IF($D227>1,Q226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(T226-LN(Z226)+LN(Z225))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W2],MATCH($B227,Table1[Country Code],0)),IF($D227=1,R226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))),IF($D227>1,R226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(U226-LN(AA226)+LN(AA225))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W2],MATCH($B227,Table1[Country Code],0)),IF($D227=1,S226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))-growthdif),IF($D227>1,S226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(V226-LN(AB226)+LN(AB225))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC226/$G226=mininf,AF226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(W226/Z226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AC226/$G226>mininf,AF226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(W226/Z226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AC226/$G226=mininf,AF226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(Q227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD226/$G226=mininf,AG226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(X226/AA226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AD226/$G226>mininf,AG226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(X226/AA226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AD226/$G226=mininf,AG226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(R227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE226/$G226=mininf,AH226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(Y226/AB226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AE226/$G226>mininf,AH226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(Y226/AB226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AE226/$G226=mininf,AH226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(S227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,W226*EXP(T226),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,X226*EXP(U226),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,Y226*EXP(V226),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BJ227)+$I227*BA227,IF(D227=24,\".\",IFERROR((CB228-CB227)/CB227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BK227)+$I227*BB227,IF(D227=24,\".\",IFERROR((CC228-CC227)/CC227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BL227)+$I227*BC227,IF(D227=24,\".\",IFERROR((CD228-CD227)/CD227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BM227)+$I227*BG227,IF($D227=24,\".\",IFERROR((CE228-CE227)/CE227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BN227)+$I227*BH227,IF($D227=24,\".\",IFERROR((CF228-CF227)/CF227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BO227)+$I227*BI227,IF($D227=24,\".\",IFERROR((CG228-CG227)/CG227,\".\")))","v":"."},{"$f":"IFERROR(AV227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BP227,IF($D227=24,\".\",IFERROR((CH228-CH227)/CH227,\".\")))","v":"."},{"$f":"IFERROR(AW227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BQ227,IF(D227=24,\".\",IFERROR((CI228-CI227)/CI227,\".\")))","v":"."},{"$f":"IFERROR(AW227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BR227,IF(D227=24,\".\",IFERROR((CJ228-CJ227)/CJ227,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2033,{"$f":"C228-'Initial Conditions and Settings'!$B$9","v":17},"ASM2033",".",{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Employment\n(thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,G227*F228/F227,\"\")),\".\")","v":"."},58,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B228,Table1[Country Code],0)),MAX(IF(D228>0,K227*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B228,Table1[Country Code],0))*EXP(D228*INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B228,Table1[Country Code],0))*EXP(D228*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W2],MATCH($B228,Table1[Country Code],0)),IF($D228=1,Q227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))+growthdif),IF($D228>1,Q227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(T227-LN(Z227)+LN(Z226))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W2],MATCH($B228,Table1[Country Code],0)),IF($D228=1,R227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))),IF($D228>1,R227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(U227-LN(AA227)+LN(AA226))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W2],MATCH($B228,Table1[Country Code],0)),IF($D228=1,S227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))-growthdif),IF($D228>1,S227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(V227-LN(AB227)+LN(AB226))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC227/$G227=mininf,AF227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(W227/Z227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AC227/$G227>mininf,AF227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(W227/Z227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AC227/$G227=mininf,AF227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(Q228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD227/$G227=mininf,AG227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(X227/AA227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AD227/$G227>mininf,AG227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(X227/AA227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AD227/$G227=mininf,AG227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(R228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE227/$G227=mininf,AH227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(Y227/AB227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AE227/$G227>mininf,AH227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(Y227/AB227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AE227/$G227=mininf,AH227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(S228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,W227*EXP(T227),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,X227*EXP(U227),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,Y227*EXP(V227),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BJ228)+$I228*BA228,IF(D228=24,\".\",IFERROR((CB229-CB228)/CB228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BK228)+$I228*BB228,IF(D228=24,\".\",IFERROR((CC229-CC228)/CC228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BL228)+$I228*BC228,IF(D228=24,\".\",IFERROR((CD229-CD228)/CD228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BM228)+$I228*BG228,IF($D228=24,\".\",IFERROR((CE229-CE228)/CE228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BN228)+$I228*BH228,IF($D228=24,\".\",IFERROR((CF229-CF228)/CF228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BO228)+$I228*BI228,IF($D228=24,\".\",IFERROR((CG229-CG228)/CG228,\".\")))","v":"."},{"$f":"IFERROR(AV228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BP228,IF($D228=24,\".\",IFERROR((CH229-CH228)/CH228,\".\")))","v":"."},{"$f":"IFERROR(AW228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BQ228,IF(D228=24,\".\",IFERROR((CI229-CI228)/CI228,\".\")))","v":"."},{"$f":"IFERROR(AW228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BR228,IF(D228=24,\".\",IFERROR((CJ229-CJ228)/CJ228,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2034,{"$f":"C229-'Initial Conditions and Settings'!$B$9","v":18},"ASM2034",".",{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Employment\n(thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,G228*F229/F228,\"\")),\".\")","v":"."},58,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B229,Table1[Country Code],0)),MAX(IF(D229>0,K228*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B229,Table1[Country Code],0))*EXP(D229*INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B229,Table1[Country Code],0))*EXP(D229*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W2],MATCH($B229,Table1[Country Code],0)),IF($D229=1,Q228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))+growthdif),IF($D229>1,Q228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(T228-LN(Z228)+LN(Z227))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W2],MATCH($B229,Table1[Country Code],0)),IF($D229=1,R228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))),IF($D229>1,R228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(U228-LN(AA228)+LN(AA227))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W2],MATCH($B229,Table1[Country Code],0)),IF($D229=1,S228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))-growthdif),IF($D229>1,S228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(V228-LN(AB228)+LN(AB227))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC228/$G228=mininf,AF228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(W228/Z228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AC228/$G228>mininf,AF228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(W228/Z228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AC228/$G228=mininf,AF228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(Q229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD228/$G228=mininf,AG228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(X228/AA228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AD228/$G228>mininf,AG228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(X228/AA228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AD228/$G228=mininf,AG228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(R229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE228/$G228=mininf,AH228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(Y228/AB228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AE228/$G228>mininf,AH228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(Y228/AB228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AE228/$G228=mininf,AH228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(S229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,W228*EXP(T228),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,X228*EXP(U228),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,Y228*EXP(V228),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BJ229)+$I229*BA229,IF(D229=24,\".\",IFERROR((CB230-CB229)/CB229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BK229)+$I229*BB229,IF(D229=24,\".\",IFERROR((CC230-CC229)/CC229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BL229)+$I229*BC229,IF(D229=24,\".\",IFERROR((CD230-CD229)/CD229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BM229)+$I229*BG229,IF($D229=24,\".\",IFERROR((CE230-CE229)/CE229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BN229)+$I229*BH229,IF($D229=24,\".\",IFERROR((CF230-CF229)/CF229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BO229)+$I229*BI229,IF($D229=24,\".\",IFERROR((CG230-CG229)/CG229,\".\")))","v":"."},{"$f":"IFERROR(AV229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BP229,IF($D229=24,\".\",IFERROR((CH230-CH229)/CH229,\".\")))","v":"."},{"$f":"IFERROR(AW229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BQ229,IF(D229=24,\".\",IFERROR((CI230-CI229)/CI229,\".\")))","v":"."},{"$f":"IFERROR(AW229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BR229,IF(D229=24,\".\",IFERROR((CJ230-CJ229)/CJ229,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2035,{"$f":"C230-'Initial Conditions and Settings'!$B$9","v":19},"ASM2035",".",{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Employment\n(thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,G229*F230/F229,\"\")),\".\")","v":"."},58,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B230,Table1[Country Code],0)),MAX(IF(D230>0,K229*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B230,Table1[Country Code],0))*EXP(D230*INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B230,Table1[Country Code],0))*EXP(D230*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W2],MATCH($B230,Table1[Country Code],0)),IF($D230=1,Q229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))+growthdif),IF($D230>1,Q229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(T229-LN(Z229)+LN(Z228))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W2],MATCH($B230,Table1[Country Code],0)),IF($D230=1,R229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))),IF($D230>1,R229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(U229-LN(AA229)+LN(AA228))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W2],MATCH($B230,Table1[Country Code],0)),IF($D230=1,S229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))-growthdif),IF($D230>1,S229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(V229-LN(AB229)+LN(AB228))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC229/$G229=mininf,AF229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(W229/Z229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AC229/$G229>mininf,AF229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(W229/Z229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AC229/$G229=mininf,AF229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(Q230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD229/$G229=mininf,AG229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(X229/AA229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AD229/$G229>mininf,AG229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(X229/AA229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AD229/$G229=mininf,AG229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(R230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE229/$G229=mininf,AH229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(Y229/AB229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AE229/$G229>mininf,AH229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(Y229/AB229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AE229/$G229=mininf,AH229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(S230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,W229*EXP(T229),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,X229*EXP(U229),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,Y229*EXP(V229),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BJ230)+$I230*BA230,IF(D230=24,\".\",IFERROR((CB231-CB230)/CB230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BK230)+$I230*BB230,IF(D230=24,\".\",IFERROR((CC231-CC230)/CC230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BL230)+$I230*BC230,IF(D230=24,\".\",IFERROR((CD231-CD230)/CD230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BM230)+$I230*BG230,IF($D230=24,\".\",IFERROR((CE231-CE230)/CE230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BN230)+$I230*BH230,IF($D230=24,\".\",IFERROR((CF231-CF230)/CF230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BO230)+$I230*BI230,IF($D230=24,\".\",IFERROR((CG231-CG230)/CG230,\".\")))","v":"."},{"$f":"IFERROR(AV230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BP230,IF($D230=24,\".\",IFERROR((CH231-CH230)/CH230,\".\")))","v":"."},{"$f":"IFERROR(AW230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BQ230,IF(D230=24,\".\",IFERROR((CI231-CI230)/CI230,\".\")))","v":"."},{"$f":"IFERROR(AW230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BR230,IF(D230=24,\".\",IFERROR((CJ231-CJ230)/CJ230,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2036,{"$f":"C231-'Initial Conditions and Settings'!$B$9","v":20},"ASM2036",".",{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Employment\n(thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,G230*F231/F230,\"\")),\".\")","v":"."},58,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B231,Table1[Country Code],0)),MAX(IF(D231>0,K230*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B231,Table1[Country Code],0))*EXP(D231*INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B231,Table1[Country Code],0))*EXP(D231*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W2],MATCH($B231,Table1[Country Code],0)),IF($D231=1,Q230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))+growthdif),IF($D231>1,Q230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(T230-LN(Z230)+LN(Z229))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W2],MATCH($B231,Table1[Country Code],0)),IF($D231=1,R230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))),IF($D231>1,R230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(U230-LN(AA230)+LN(AA229))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W2],MATCH($B231,Table1[Country Code],0)),IF($D231=1,S230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))-growthdif),IF($D231>1,S230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(V230-LN(AB230)+LN(AB229))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC230/$G230=mininf,AF230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(W230/Z230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AC230/$G230>mininf,AF230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(W230/Z230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AC230/$G230=mininf,AF230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(Q231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD230/$G230=mininf,AG230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(X230/AA230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AD230/$G230>mininf,AG230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(X230/AA230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AD230/$G230=mininf,AG230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(R231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE230/$G230=mininf,AH230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(Y230/AB230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AE230/$G230>mininf,AH230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(Y230/AB230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AE230/$G230=mininf,AH230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(S231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,W230*EXP(T230),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,X230*EXP(U230),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,Y230*EXP(V230),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BJ231)+$I231*BA231,IF(D231=24,\".\",IFERROR((CB232-CB231)/CB231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BK231)+$I231*BB231,IF(D231=24,\".\",IFERROR((CC232-CC231)/CC231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BL231)+$I231*BC231,IF(D231=24,\".\",IFERROR((CD232-CD231)/CD231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BM231)+$I231*BG231,IF($D231=24,\".\",IFERROR((CE232-CE231)/CE231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BN231)+$I231*BH231,IF($D231=24,\".\",IFERROR((CF232-CF231)/CF231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BO231)+$I231*BI231,IF($D231=24,\".\",IFERROR((CG232-CG231)/CG231,\".\")))","v":"."},{"$f":"IFERROR(AV231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BP231,IF($D231=24,\".\",IFERROR((CH232-CH231)/CH231,\".\")))","v":"."},{"$f":"IFERROR(AW231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BQ231,IF(D231=24,\".\",IFERROR((CI232-CI231)/CI231,\".\")))","v":"."},{"$f":"IFERROR(AW231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BR231,IF(D231=24,\".\",IFERROR((CJ232-CJ231)/CJ231,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2037,{"$f":"C232-'Initial Conditions and Settings'!$B$9","v":21},"ASM2037",".",{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Employment\n(thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,G231*F232/F231,\"\")),\".\")","v":"."},58,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B232,Table1[Country Code],0)),MAX(IF(D232>0,K231*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B232,Table1[Country Code],0))*EXP(D232*INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B232,Table1[Country Code],0))*EXP(D232*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W2],MATCH($B232,Table1[Country Code],0)),IF($D232=1,Q231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))+growthdif),IF($D232>1,Q231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(T231-LN(Z231)+LN(Z230))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W2],MATCH($B232,Table1[Country Code],0)),IF($D232=1,R231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))),IF($D232>1,R231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(U231-LN(AA231)+LN(AA230))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W2],MATCH($B232,Table1[Country Code],0)),IF($D232=1,S231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))-growthdif),IF($D232>1,S231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(V231-LN(AB231)+LN(AB230))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC231/$G231=mininf,AF231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(W231/Z231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AC231/$G231>mininf,AF231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(W231/Z231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AC231/$G231=mininf,AF231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(Q232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD231/$G231=mininf,AG231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(X231/AA231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AD231/$G231>mininf,AG231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(X231/AA231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AD231/$G231=mininf,AG231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(R232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE231/$G231=mininf,AH231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(Y231/AB231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AE231/$G231>mininf,AH231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(Y231/AB231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AE231/$G231=mininf,AH231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(S232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,W231*EXP(T231),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,X231*EXP(U231),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,Y231*EXP(V231),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BJ232)+$I232*BA232,IF(D232=24,\".\",IFERROR((CB233-CB232)/CB232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BK232)+$I232*BB232,IF(D232=24,\".\",IFERROR((CC233-CC232)/CC232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BL232)+$I232*BC232,IF(D232=24,\".\",IFERROR((CD233-CD232)/CD232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BM232)+$I232*BG232,IF($D232=24,\".\",IFERROR((CE233-CE232)/CE232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BN232)+$I232*BH232,IF($D232=24,\".\",IFERROR((CF233-CF232)/CF232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BO232)+$I232*BI232,IF($D232=24,\".\",IFERROR((CG233-CG232)/CG232,\".\")))","v":"."},{"$f":"IFERROR(AV232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BP232,IF($D232=24,\".\",IFERROR((CH233-CH232)/CH232,\".\")))","v":"."},{"$f":"IFERROR(AW232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BQ232,IF(D232=24,\".\",IFERROR((CI233-CI232)/CI232,\".\")))","v":"."},{"$f":"IFERROR(AW232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BR232,IF(D232=24,\".\",IFERROR((CJ233-CJ232)/CJ232,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2038,{"$f":"C233-'Initial Conditions and Settings'!$B$9","v":22},"ASM2038",".",{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Employment\n(thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,G232*F233/F232,\"\")),\".\")","v":"."},58,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B233,Table1[Country Code],0)),MAX(IF(D233>0,K232*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B233,Table1[Country Code],0))*EXP(D233*INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B233,Table1[Country Code],0))*EXP(D233*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W2],MATCH($B233,Table1[Country Code],0)),IF($D233=1,Q232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))+growthdif),IF($D233>1,Q232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(T232-LN(Z232)+LN(Z231))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W2],MATCH($B233,Table1[Country Code],0)),IF($D233=1,R232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))),IF($D233>1,R232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(U232-LN(AA232)+LN(AA231))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W2],MATCH($B233,Table1[Country Code],0)),IF($D233=1,S232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))-growthdif),IF($D233>1,S232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(V232-LN(AB232)+LN(AB231))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC232/$G232=mininf,AF232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(W232/Z232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AC232/$G232>mininf,AF232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(W232/Z232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AC232/$G232=mininf,AF232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(Q233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD232/$G232=mininf,AG232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(X232/AA232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AD232/$G232>mininf,AG232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(X232/AA232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AD232/$G232=mininf,AG232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(R233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE232/$G232=mininf,AH232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(Y232/AB232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AE232/$G232>mininf,AH232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(Y232/AB232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AE232/$G232=mininf,AH232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(S233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,W232*EXP(T232),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,X232*EXP(U232),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,Y232*EXP(V232),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BJ233)+$I233*BA233,IF(D233=24,\".\",IFERROR((CB234-CB233)/CB233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BK233)+$I233*BB233,IF(D233=24,\".\",IFERROR((CC234-CC233)/CC233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BL233)+$I233*BC233,IF(D233=24,\".\",IFERROR((CD234-CD233)/CD233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BM233)+$I233*BG233,IF($D233=24,\".\",IFERROR((CE234-CE233)/CE233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BN233)+$I233*BH233,IF($D233=24,\".\",IFERROR((CF234-CF233)/CF233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BO233)+$I233*BI233,IF($D233=24,\".\",IFERROR((CG234-CG233)/CG233,\".\")))","v":"."},{"$f":"IFERROR(AV233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BP233,IF($D233=24,\".\",IFERROR((CH234-CH233)/CH233,\".\")))","v":"."},{"$f":"IFERROR(AW233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BQ233,IF(D233=24,\".\",IFERROR((CI234-CI233)/CI233,\".\")))","v":"."},{"$f":"IFERROR(AW233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BR233,IF(D233=24,\".\",IFERROR((CJ234-CJ233)/CJ233,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2039,{"$f":"C234-'Initial Conditions and Settings'!$B$9","v":23},"ASM2039",".",{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Employment\n(thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,G233*F234/F233,\"\")),\".\")","v":"."},58,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B234,Table1[Country Code],0)),MAX(IF(D234>0,K233*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B234,Table1[Country Code],0))*EXP(D234*INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B234,Table1[Country Code],0))*EXP(D234*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W2],MATCH($B234,Table1[Country Code],0)),IF($D234=1,Q233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))+growthdif),IF($D234>1,Q233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(T233-LN(Z233)+LN(Z232))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W2],MATCH($B234,Table1[Country Code],0)),IF($D234=1,R233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))),IF($D234>1,R233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(U233-LN(AA233)+LN(AA232))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W2],MATCH($B234,Table1[Country Code],0)),IF($D234=1,S233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))-growthdif),IF($D234>1,S233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(V233-LN(AB233)+LN(AB232))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC233/$G233=mininf,AF233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(W233/Z233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AC233/$G233>mininf,AF233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(W233/Z233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AC233/$G233=mininf,AF233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(Q234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD233/$G233=mininf,AG233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(X233/AA233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AD233/$G233>mininf,AG233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(X233/AA233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AD233/$G233=mininf,AG233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(R234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE233/$G233=mininf,AH233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(Y233/AB233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AE233/$G233>mininf,AH233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(Y233/AB233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AE233/$G233=mininf,AH233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(S234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,W233*EXP(T233),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,X233*EXP(U233),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,Y233*EXP(V233),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BJ234)+$I234*BA234,IF(D234=24,\".\",IFERROR((CB235-CB234)/CB234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BK234)+$I234*BB234,IF(D234=24,\".\",IFERROR((CC235-CC234)/CC234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BL234)+$I234*BC234,IF(D234=24,\".\",IFERROR((CD235-CD234)/CD234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BM234)+$I234*BG234,IF($D234=24,\".\",IFERROR((CE235-CE234)/CE234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BN234)+$I234*BH234,IF($D234=24,\".\",IFERROR((CF235-CF234)/CF234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BO234)+$I234*BI234,IF($D234=24,\".\",IFERROR((CG235-CG234)/CG234,\".\")))","v":"."},{"$f":"IFERROR(AV234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BP234,IF($D234=24,\".\",IFERROR((CH235-CH234)/CH234,\".\")))","v":"."},{"$f":"IFERROR(AW234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BQ234,IF(D234=24,\".\",IFERROR((CI235-CI234)/CI234,\".\")))","v":"."},{"$f":"IFERROR(AW234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BR234,IF(D234=24,\".\",IFERROR((CJ235-CJ234)/CJ234,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2040,{"$f":"C235-'Initial Conditions and Settings'!$B$9","v":24},"ASM2040",".",{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Employment\n(thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,G234*F235/F234,\"\")),\".\")","v":"."},58,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B235,Table1[Country Code],0)),MAX(IF(D235>0,K234*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B235,Table1[Country Code],0))*EXP(D235*INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B235,Table1[Country Code],0))*EXP(D235*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W2],MATCH($B235,Table1[Country Code],0)),IF($D235=1,Q234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))+growthdif),IF($D235>1,Q234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(T234-LN(Z234)+LN(Z233))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W2],MATCH($B235,Table1[Country Code],0)),IF($D235=1,R234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))),IF($D235>1,R234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(U234-LN(AA234)+LN(AA233))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W2],MATCH($B235,Table1[Country Code],0)),IF($D235=1,S234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))-growthdif),IF($D235>1,S234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(V234-LN(AB234)+LN(AB233))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC234/$G234=mininf,AF234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(W234/Z234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AC234/$G234>mininf,AF234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(W234/Z234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AC234/$G234=mininf,AF234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(Q235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD234/$G234=mininf,AG234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(X234/AA234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AD234/$G234>mininf,AG234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(X234/AA234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AD234/$G234=mininf,AG234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(R235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE234/$G234=mininf,AH234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(Y234/AB234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AE234/$G234>mininf,AH234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(Y234/AB234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AE234/$G234=mininf,AH234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(S235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,W234*EXP(T234),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,X234*EXP(U234),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,Y234*EXP(V234),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BJ235)+$I235*BA235,IF(D235=24,\".\",IFERROR((CB236-CB235)/CB235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BK235)+$I235*BB235,IF(D235=24,\".\",IFERROR((CC236-CC235)/CC235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BL235)+$I235*BC235,IF(D235=24,\".\",IFERROR((CD236-CD235)/CD235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BM235)+$I235*BG235,IF($D235=24,\".\",IFERROR((CE236-CE235)/CE235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BN235)+$I235*BH235,IF($D235=24,\".\",IFERROR((CF236-CF235)/CF235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BO235)+$I235*BI235,IF($D235=24,\".\",IFERROR((CG236-CG235)/CG235,\".\")))","v":"."},{"$f":"IFERROR(AV235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BP235,IF($D235=24,\".\",IFERROR((CH236-CH235)/CH235,\".\")))","v":"."},{"$f":"IFERROR(AW235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BQ235,IF(D235=24,\".\",IFERROR((CI236-CI235)/CI235,\".\")))","v":"."},{"$f":"IFERROR(AW235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BR235,IF(D235=24,\".\",IFERROR((CJ236-CJ235)/CJ235,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2015,{"$f":"C236-'Initial Conditions and Settings'!$B$9","v":-1},"ATG2015",".",{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Employment\n(thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,G235*F236/F235,\"\")),\".\")","v":""},99.923000000000002,0.5,".",{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B236,Table1[Country Code],0)),MAX(IF(D236>0,K235*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B236,Table1[Country Code],0))*EXP(D236*INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B236,Table1[Country Code],0))*EXP(D236*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W2],MATCH($B236,Table1[Country Code],0)),IF($D236=1,Q235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))+growthdif),IF($D236>1,Q235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(T235-LN(Z235)+LN(Z234))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W2],MATCH($B236,Table1[Country Code],0)),IF($D236=1,R235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))),IF($D236>1,R235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(U235-LN(AA235)+LN(AA234))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W2],MATCH($B236,Table1[Country Code],0)),IF($D236=1,S235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))-growthdif),IF($D236>1,S235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(V235-LN(AB235)+LN(AB234))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC235/$G235=mininf,AF235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(W235/Z235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AC235/$G235>mininf,AF235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(W235/Z235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AC235/$G235=mininf,AF235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(Q236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD235/$G235=mininf,AG235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(X235/AA235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AD235/$G235>mininf,AG235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(X235/AA235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AD235/$G235=mininf,AG235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(R236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE235/$G235=mininf,AH235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(Y235/AB235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AE235/$G235>mininf,AH235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(Y235/AB235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AE235/$G235=mininf,AH235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(S236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,W235*EXP(T235),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,X235*EXP(U235),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,Y235*EXP(V235),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BJ236)+$I236*BA236,IF(D236=24,\".\",IFERROR((CB237-CB236)/CB236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BK236)+$I236*BB236,IF(D236=24,\".\",IFERROR((CC237-CC236)/CC236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BL236)+$I236*BC236,IF(D236=24,\".\",IFERROR((CD237-CD236)/CD236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BM236)+$I236*BG236,IF($D236=24,\".\",IFERROR((CE237-CE236)/CE236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BN236)+$I236*BH236,IF($D236=24,\".\",IFERROR((CF237-CF236)/CF236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BO236)+$I236*BI236,IF($D236=24,\".\",IFERROR((CG237-CG236)/CG236,\".\")))","v":"."},{"$f":"IFERROR(AV236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BP236,IF($D236=24,\".\",IFERROR((CH237-CH236)/CH236,\".\")))","v":"."},{"$f":"IFERROR(AW236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BQ236,IF(D236=24,\".\",IFERROR((CI237-CI236)/CI236,\".\")))","v":"."},{"$f":"IFERROR(AW236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BR236,IF(D236=24,\".\",IFERROR((CJ237-CJ236)/CJ236,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2016,{"$f":"C237-'Initial Conditions and Settings'!$B$9","v":0},"ATG2016",".",{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Employment\n(thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,G236*F237/F236,\"\")),\".\")","v":"."},100.96299999999999,0.5,0.71,{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B237,Table1[Country Code],0)),MAX(IF(D237>0,K236*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B237,Table1[Country Code],0))*EXP(D237*INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B237,Table1[Country Code],0))*EXP(D237*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W2],MATCH($B237,Table1[Country Code],0)),IF($D237=1,Q236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))+growthdif),IF($D237>1,Q236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(T236-LN(Z236)+LN(Z235))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W2],MATCH($B237,Table1[Country Code],0)),IF($D237=1,R236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))),IF($D237>1,R236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(U236-LN(AA236)+LN(AA235))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W2],MATCH($B237,Table1[Country Code],0)),IF($D237=1,S236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))-growthdif),IF($D237>1,S236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(V236-LN(AB236)+LN(AB235))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC236/$G236=mininf,AF236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(W236/Z236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AC236/$G236>mininf,AF236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(W236/Z236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AC236/$G236=mininf,AF236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(Q237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD236/$G236=mininf,AG236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(X236/AA236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AD236/$G236>mininf,AG236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(X236/AA236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AD236/$G236=mininf,AG236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(R237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE236/$G236=mininf,AH236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(Y236/AB236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AE236/$G236>mininf,AH236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(Y236/AB236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AE236/$G236=mininf,AH236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(S237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,W236*EXP(T236),\"\")),\".\")","v":6216914.125},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,X236*EXP(U236),\"\")),\".\")","v":6216914.125},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,Y236*EXP(V236),\"\")),\".\")","v":6216914.125},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BJ237)+$I237*BA237,IF(D237=24,\".\",IFERROR((CB238-CB237)/CB237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BK237)+$I237*BB237,IF(D237=24,\".\",IFERROR((CC238-CC237)/CC237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BL237)+$I237*BC237,IF(D237=24,\".\",IFERROR((CD238-CD237)/CD237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BM237)+$I237*BG237,IF($D237=24,\".\",IFERROR((CE238-CE237)/CE237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BN237)+$I237*BH237,IF($D237=24,\".\",IFERROR((CF238-CF237)/CF237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BO237)+$I237*BI237,IF($D237=24,\".\",IFERROR((CG238-CG237)/CG237,\".\")))","v":"."},{"$f":"IFERROR(AV237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BP237,IF($D237=24,\".\",IFERROR((CH238-CH237)/CH237,\".\")))","v":"."},{"$f":"IFERROR(AW237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BQ237,IF(D237=24,\".\",IFERROR((CI238-CI237)/CI237,\".\")))","v":"."},{"$f":"IFERROR(AW237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BR237,IF(D237=24,\".\",IFERROR((CJ238-CJ237)/CJ237,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2017,{"$f":"C238-'Initial Conditions and Settings'!$B$9","v":1},"ATG2017",".",{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Employment\n(thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,G237*F238/F237,\"\")),\".\")","v":"."},102.012,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B238,Table1[Country Code],0)),MAX(IF(D238>0,K237*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B238,Table1[Country Code],0))*EXP(D238*INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B238,Table1[Country Code],0))*EXP(D238*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W2],MATCH($B238,Table1[Country Code],0)),IF($D238=1,Q237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))+growthdif),IF($D238>1,Q237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(T237-LN(Z237)+LN(Z236))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W2],MATCH($B238,Table1[Country Code],0)),IF($D238=1,R237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))),IF($D238>1,R237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(U237-LN(AA237)+LN(AA236))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W2],MATCH($B238,Table1[Country Code],0)),IF($D238=1,S237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))-growthdif),IF($D238>1,S237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(V237-LN(AB237)+LN(AB236))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC237/$G237=mininf,AF237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(W237/Z237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AC237/$G237>mininf,AF237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(W237/Z237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AC237/$G237=mininf,AF237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(Q238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD237/$G237=mininf,AG237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(X237/AA237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AD237/$G237>mininf,AG237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(X237/AA237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AD237/$G237=mininf,AG237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(R238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE237/$G237=mininf,AH237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(Y237/AB237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AE237/$G237>mininf,AH237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(Y237/AB237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AE237/$G237=mininf,AH237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(S238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,W237*EXP(T237),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,X237*EXP(U237),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,Y237*EXP(V237),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BJ238)+$I238*BA238,IF(D238=24,\".\",IFERROR((CB239-CB238)/CB238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BK238)+$I238*BB238,IF(D238=24,\".\",IFERROR((CC239-CC238)/CC238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BL238)+$I238*BC238,IF(D238=24,\".\",IFERROR((CD239-CD238)/CD238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BM238)+$I238*BG238,IF($D238=24,\".\",IFERROR((CE239-CE238)/CE238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BN238)+$I238*BH238,IF($D238=24,\".\",IFERROR((CF239-CF238)/CF238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BO238)+$I238*BI238,IF($D238=24,\".\",IFERROR((CG239-CG238)/CG238,\".\")))","v":"."},{"$f":"IFERROR(AV238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BP238,IF($D238=24,\".\",IFERROR((CH239-CH238)/CH238,\".\")))","v":"."},{"$f":"IFERROR(AW238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BQ238,IF(D238=24,\".\",IFERROR((CI239-CI238)/CI238,\".\")))","v":"."},{"$f":"IFERROR(AW238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BR238,IF(D238=24,\".\",IFERROR((CJ239-CJ238)/CJ238,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2018,{"$f":"C239-'Initial Conditions and Settings'!$B$9","v":2},"ATG2018",".",{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Employment\n(thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,G238*F239/F238,\"\")),\".\")","v":"."},103,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B239,Table1[Country Code],0)),MAX(IF(D239>0,K238*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B239,Table1[Country Code],0))*EXP(D239*INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B239,Table1[Country Code],0))*EXP(D239*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W2],MATCH($B239,Table1[Country Code],0)),IF($D239=1,Q238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))+growthdif),IF($D239>1,Q238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(T238-LN(Z238)+LN(Z237))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W2],MATCH($B239,Table1[Country Code],0)),IF($D239=1,R238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))),IF($D239>1,R238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(U238-LN(AA238)+LN(AA237))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W2],MATCH($B239,Table1[Country Code],0)),IF($D239=1,S238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))-growthdif),IF($D239>1,S238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(V238-LN(AB238)+LN(AB237))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC238/$G238=mininf,AF238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(W238/Z238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AC238/$G238>mininf,AF238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(W238/Z238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AC238/$G238=mininf,AF238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(Q239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD238/$G238=mininf,AG238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(X238/AA238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AD238/$G238>mininf,AG238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(X238/AA238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AD238/$G238=mininf,AG238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(R239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE238/$G238=mininf,AH238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(Y238/AB238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AE238/$G238>mininf,AH238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(Y238/AB238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AE238/$G238=mininf,AH238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(S239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,W238*EXP(T238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,X238*EXP(U238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,Y238*EXP(V238),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BJ239)+$I239*BA239,IF(D239=24,\".\",IFERROR((CB240-CB239)/CB239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BK239)+$I239*BB239,IF(D239=24,\".\",IFERROR((CC240-CC239)/CC239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BL239)+$I239*BC239,IF(D239=24,\".\",IFERROR((CD240-CD239)/CD239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BM239)+$I239*BG239,IF($D239=24,\".\",IFERROR((CE240-CE239)/CE239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BN239)+$I239*BH239,IF($D239=24,\".\",IFERROR((CF240-CF239)/CF239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BO239)+$I239*BI239,IF($D239=24,\".\",IFERROR((CG240-CG239)/CG239,\".\")))","v":"."},{"$f":"IFERROR(AV239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BP239,IF($D239=24,\".\",IFERROR((CH240-CH239)/CH239,\".\")))","v":"."},{"$f":"IFERROR(AW239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BQ239,IF(D239=24,\".\",IFERROR((CI240-CI239)/CI239,\".\")))","v":"."},{"$f":"IFERROR(AW239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BR239,IF(D239=24,\".\",IFERROR((CJ240-CJ239)/CJ239,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2019,{"$f":"C240-'Initial Conditions and Settings'!$B$9","v":3},"ATG2019",".",{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Employment\n(thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,G239*F240/F239,\"\")),\".\")","v":"."},104,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B240,Table1[Country Code],0)),MAX(IF(D240>0,K239*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B240,Table1[Country Code],0))*EXP(D240*INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B240,Table1[Country Code],0))*EXP(D240*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W2],MATCH($B240,Table1[Country Code],0)),IF($D240=1,Q239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))+growthdif),IF($D240>1,Q239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(T239-LN(Z239)+LN(Z238))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W2],MATCH($B240,Table1[Country Code],0)),IF($D240=1,R239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))),IF($D240>1,R239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(U239-LN(AA239)+LN(AA238))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W2],MATCH($B240,Table1[Country Code],0)),IF($D240=1,S239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))-growthdif),IF($D240>1,S239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(V239-LN(AB239)+LN(AB238))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC239/$G239=mininf,AF239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(W239/Z239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AC239/$G239>mininf,AF239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(W239/Z239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AC239/$G239=mininf,AF239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(Q240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD239/$G239=mininf,AG239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(X239/AA239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AD239/$G239>mininf,AG239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(X239/AA239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AD239/$G239=mininf,AG239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(R240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE239/$G239=mininf,AH239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(Y239/AB239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AE239/$G239>mininf,AH239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(Y239/AB239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AE239/$G239=mininf,AH239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(S240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,W239*EXP(T239),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,X239*EXP(U239),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,Y239*EXP(V239),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BJ240)+$I240*BA240,IF(D240=24,\".\",IFERROR((CB241-CB240)/CB240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BK240)+$I240*BB240,IF(D240=24,\".\",IFERROR((CC241-CC240)/CC240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BL240)+$I240*BC240,IF(D240=24,\".\",IFERROR((CD241-CD240)/CD240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BM240)+$I240*BG240,IF($D240=24,\".\",IFERROR((CE241-CE240)/CE240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BN240)+$I240*BH240,IF($D240=24,\".\",IFERROR((CF241-CF240)/CF240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BO240)+$I240*BI240,IF($D240=24,\".\",IFERROR((CG241-CG240)/CG240,\".\")))","v":"."},{"$f":"IFERROR(AV240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BP240,IF($D240=24,\".\",IFERROR((CH241-CH240)/CH240,\".\")))","v":"."},{"$f":"IFERROR(AW240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BQ240,IF(D240=24,\".\",IFERROR((CI241-CI240)/CI240,\".\")))","v":"."},{"$f":"IFERROR(AW240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BR240,IF(D240=24,\".\",IFERROR((CJ241-CJ240)/CJ240,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2020,{"$f":"C241-'Initial Conditions and Settings'!$B$9","v":4},"ATG2020",".",{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Employment\n(thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,G240*F241/F240,\"\")),\".\")","v":"."},105,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B241,Table1[Country Code],0)),MAX(IF(D241>0,K240*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B241,Table1[Country Code],0))*EXP(D241*INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B241,Table1[Country Code],0))*EXP(D241*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W2],MATCH($B241,Table1[Country Code],0)),IF($D241=1,Q240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))+growthdif),IF($D241>1,Q240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(T240-LN(Z240)+LN(Z239))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W2],MATCH($B241,Table1[Country Code],0)),IF($D241=1,R240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))),IF($D241>1,R240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(U240-LN(AA240)+LN(AA239))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W2],MATCH($B241,Table1[Country Code],0)),IF($D241=1,S240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))-growthdif),IF($D241>1,S240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(V240-LN(AB240)+LN(AB239))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC240/$G240=mininf,AF240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(W240/Z240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AC240/$G240>mininf,AF240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(W240/Z240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AC240/$G240=mininf,AF240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(Q241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD240/$G240=mininf,AG240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(X240/AA240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AD240/$G240>mininf,AG240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(X240/AA240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AD240/$G240=mininf,AG240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(R241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE240/$G240=mininf,AH240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(Y240/AB240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AE240/$G240>mininf,AH240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(Y240/AB240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AE240/$G240=mininf,AH240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(S241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,W240*EXP(T240),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,X240*EXP(U240),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,Y240*EXP(V240),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BJ241)+$I241*BA241,IF(D241=24,\".\",IFERROR((CB242-CB241)/CB241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BK241)+$I241*BB241,IF(D241=24,\".\",IFERROR((CC242-CC241)/CC241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BL241)+$I241*BC241,IF(D241=24,\".\",IFERROR((CD242-CD241)/CD241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BM241)+$I241*BG241,IF($D241=24,\".\",IFERROR((CE242-CE241)/CE241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BN241)+$I241*BH241,IF($D241=24,\".\",IFERROR((CF242-CF241)/CF241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BO241)+$I241*BI241,IF($D241=24,\".\",IFERROR((CG242-CG241)/CG241,\".\")))","v":"."},{"$f":"IFERROR(AV241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BP241,IF($D241=24,\".\",IFERROR((CH242-CH241)/CH241,\".\")))","v":"."},{"$f":"IFERROR(AW241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BQ241,IF(D241=24,\".\",IFERROR((CI242-CI241)/CI241,\".\")))","v":"."},{"$f":"IFERROR(AW241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BR241,IF(D241=24,\".\",IFERROR((CJ242-CJ241)/CJ241,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2021,{"$f":"C242-'Initial Conditions and Settings'!$B$9","v":5},"ATG2021",".",{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Employment\n(thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,G241*F242/F241,\"\")),\".\")","v":"."},106,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B242,Table1[Country Code],0)),MAX(IF(D242>0,K241*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B242,Table1[Country Code],0))*EXP(D242*INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B242,Table1[Country Code],0))*EXP(D242*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W2],MATCH($B242,Table1[Country Code],0)),IF($D242=1,Q241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))+growthdif),IF($D242>1,Q241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(T241-LN(Z241)+LN(Z240))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W2],MATCH($B242,Table1[Country Code],0)),IF($D242=1,R241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))),IF($D242>1,R241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(U241-LN(AA241)+LN(AA240))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W2],MATCH($B242,Table1[Country Code],0)),IF($D242=1,S241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))-growthdif),IF($D242>1,S241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(V241-LN(AB241)+LN(AB240))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC241/$G241=mininf,AF241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(W241/Z241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AC241/$G241>mininf,AF241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(W241/Z241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AC241/$G241=mininf,AF241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(Q242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD241/$G241=mininf,AG241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(X241/AA241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AD241/$G241>mininf,AG241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(X241/AA241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AD241/$G241=mininf,AG241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(R242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE241/$G241=mininf,AH241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(Y241/AB241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AE241/$G241>mininf,AH241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(Y241/AB241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AE241/$G241=mininf,AH241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(S242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,W241*EXP(T241),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,X241*EXP(U241),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,Y241*EXP(V241),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BJ242)+$I242*BA242,IF(D242=24,\".\",IFERROR((CB243-CB242)/CB242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BK242)+$I242*BB242,IF(D242=24,\".\",IFERROR((CC243-CC242)/CC242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BL242)+$I242*BC242,IF(D242=24,\".\",IFERROR((CD243-CD242)/CD242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BM242)+$I242*BG242,IF($D242=24,\".\",IFERROR((CE243-CE242)/CE242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BN242)+$I242*BH242,IF($D242=24,\".\",IFERROR((CF243-CF242)/CF242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BO242)+$I242*BI242,IF($D242=24,\".\",IFERROR((CG243-CG242)/CG242,\".\")))","v":"."},{"$f":"IFERROR(AV242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BP242,IF($D242=24,\".\",IFERROR((CH243-CH242)/CH242,\".\")))","v":"."},{"$f":"IFERROR(AW242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BQ242,IF(D242=24,\".\",IFERROR((CI243-CI242)/CI242,\".\")))","v":"."},{"$f":"IFERROR(AW242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BR242,IF(D242=24,\".\",IFERROR((CJ243-CJ242)/CJ242,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2022,{"$f":"C243-'Initial Conditions and Settings'!$B$9","v":6},"ATG2022",".",{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Employment\n(thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,G242*F243/F242,\"\")),\".\")","v":"."},107,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B243,Table1[Country Code],0)),MAX(IF(D243>0,K242*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B243,Table1[Country Code],0))*EXP(D243*INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B243,Table1[Country Code],0))*EXP(D243*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W2],MATCH($B243,Table1[Country Code],0)),IF($D243=1,Q242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))+growthdif),IF($D243>1,Q242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(T242-LN(Z242)+LN(Z241))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W2],MATCH($B243,Table1[Country Code],0)),IF($D243=1,R242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))),IF($D243>1,R242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(U242-LN(AA242)+LN(AA241))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W2],MATCH($B243,Table1[Country Code],0)),IF($D243=1,S242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))-growthdif),IF($D243>1,S242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(V242-LN(AB242)+LN(AB241))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC242/$G242=mininf,AF242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(W242/Z242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AC242/$G242>mininf,AF242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(W242/Z242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AC242/$G242=mininf,AF242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(Q243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD242/$G242=mininf,AG242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(X242/AA242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AD242/$G242>mininf,AG242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(X242/AA242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AD242/$G242=mininf,AG242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(R243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE242/$G242=mininf,AH242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(Y242/AB242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AE242/$G242>mininf,AH242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(Y242/AB242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AE242/$G242=mininf,AH242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(S243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,W242*EXP(T242),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,X242*EXP(U242),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,Y242*EXP(V242),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BJ243)+$I243*BA243,IF(D243=24,\".\",IFERROR((CB244-CB243)/CB243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BK243)+$I243*BB243,IF(D243=24,\".\",IFERROR((CC244-CC243)/CC243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BL243)+$I243*BC243,IF(D243=24,\".\",IFERROR((CD244-CD243)/CD243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BM243)+$I243*BG243,IF($D243=24,\".\",IFERROR((CE244-CE243)/CE243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BN243)+$I243*BH243,IF($D243=24,\".\",IFERROR((CF244-CF243)/CF243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BO243)+$I243*BI243,IF($D243=24,\".\",IFERROR((CG244-CG243)/CG243,\".\")))","v":"."},{"$f":"IFERROR(AV243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BP243,IF($D243=24,\".\",IFERROR((CH244-CH243)/CH243,\".\")))","v":"."},{"$f":"IFERROR(AW243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BQ243,IF(D243=24,\".\",IFERROR((CI244-CI243)/CI243,\".\")))","v":"."},{"$f":"IFERROR(AW243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BR243,IF(D243=24,\".\",IFERROR((CJ244-CJ243)/CJ243,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2023,{"$f":"C244-'Initial Conditions and Settings'!$B$9","v":7},"ATG2023",".",{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Employment\n(thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,G243*F244/F243,\"\")),\".\")","v":"."},108,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B244,Table1[Country Code],0)),MAX(IF(D244>0,K243*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B244,Table1[Country Code],0))*EXP(D244*INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B244,Table1[Country Code],0))*EXP(D244*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W2],MATCH($B244,Table1[Country Code],0)),IF($D244=1,Q243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))+growthdif),IF($D244>1,Q243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(T243-LN(Z243)+LN(Z242))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W2],MATCH($B244,Table1[Country Code],0)),IF($D244=1,R243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))),IF($D244>1,R243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(U243-LN(AA243)+LN(AA242))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W2],MATCH($B244,Table1[Country Code],0)),IF($D244=1,S243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))-growthdif),IF($D244>1,S243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(V243-LN(AB243)+LN(AB242))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC243/$G243=mininf,AF243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(W243/Z243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AC243/$G243>mininf,AF243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(W243/Z243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AC243/$G243=mininf,AF243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(Q244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD243/$G243=mininf,AG243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(X243/AA243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AD243/$G243>mininf,AG243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(X243/AA243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AD243/$G243=mininf,AG243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(R244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE243/$G243=mininf,AH243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(Y243/AB243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AE243/$G243>mininf,AH243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(Y243/AB243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AE243/$G243=mininf,AH243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(S244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,W243*EXP(T243),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,X243*EXP(U243),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,Y243*EXP(V243),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BJ244)+$I244*BA244,IF(D244=24,\".\",IFERROR((CB245-CB244)/CB244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BK244)+$I244*BB244,IF(D244=24,\".\",IFERROR((CC245-CC244)/CC244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BL244)+$I244*BC244,IF(D244=24,\".\",IFERROR((CD245-CD244)/CD244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BM244)+$I244*BG244,IF($D244=24,\".\",IFERROR((CE245-CE244)/CE244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BN244)+$I244*BH244,IF($D244=24,\".\",IFERROR((CF245-CF244)/CF244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BO244)+$I244*BI244,IF($D244=24,\".\",IFERROR((CG245-CG244)/CG244,\".\")))","v":"."},{"$f":"IFERROR(AV244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BP244,IF($D244=24,\".\",IFERROR((CH245-CH244)/CH244,\".\")))","v":"."},{"$f":"IFERROR(AW244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BQ244,IF(D244=24,\".\",IFERROR((CI245-CI244)/CI244,\".\")))","v":"."},{"$f":"IFERROR(AW244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BR244,IF(D244=24,\".\",IFERROR((CJ245-CJ244)/CJ244,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2024,{"$f":"C245-'Initial Conditions and Settings'!$B$9","v":8},"ATG2024",".",{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Employment\n(thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,G244*F245/F244,\"\")),\".\")","v":"."},109,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B245,Table1[Country Code],0)),MAX(IF(D245>0,K244*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B245,Table1[Country Code],0))*EXP(D245*INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B245,Table1[Country Code],0))*EXP(D245*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W2],MATCH($B245,Table1[Country Code],0)),IF($D245=1,Q244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))+growthdif),IF($D245>1,Q244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(T244-LN(Z244)+LN(Z243))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W2],MATCH($B245,Table1[Country Code],0)),IF($D245=1,R244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))),IF($D245>1,R244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(U244-LN(AA244)+LN(AA243))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W2],MATCH($B245,Table1[Country Code],0)),IF($D245=1,S244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))-growthdif),IF($D245>1,S244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(V244-LN(AB244)+LN(AB243))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC244/$G244=mininf,AF244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(W244/Z244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AC244/$G244>mininf,AF244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(W244/Z244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AC244/$G244=mininf,AF244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(Q245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD244/$G244=mininf,AG244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(X244/AA244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AD244/$G244>mininf,AG244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(X244/AA244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AD244/$G244=mininf,AG244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(R245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE244/$G244=mininf,AH244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(Y244/AB244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AE244/$G244>mininf,AH244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(Y244/AB244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AE244/$G244=mininf,AH244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(S245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,W244*EXP(T244),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,X244*EXP(U244),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,Y244*EXP(V244),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BJ245)+$I245*BA245,IF(D245=24,\".\",IFERROR((CB246-CB245)/CB245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BK245)+$I245*BB245,IF(D245=24,\".\",IFERROR((CC246-CC245)/CC245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BL245)+$I245*BC245,IF(D245=24,\".\",IFERROR((CD246-CD245)/CD245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BM245)+$I245*BG245,IF($D245=24,\".\",IFERROR((CE246-CE245)/CE245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BN245)+$I245*BH245,IF($D245=24,\".\",IFERROR((CF246-CF245)/CF245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BO245)+$I245*BI245,IF($D245=24,\".\",IFERROR((CG246-CG245)/CG245,\".\")))","v":"."},{"$f":"IFERROR(AV245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BP245,IF($D245=24,\".\",IFERROR((CH246-CH245)/CH245,\".\")))","v":"."},{"$f":"IFERROR(AW245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BQ245,IF(D245=24,\".\",IFERROR((CI246-CI245)/CI245,\".\")))","v":"."},{"$f":"IFERROR(AW245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BR245,IF(D245=24,\".\",IFERROR((CJ246-CJ245)/CJ245,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2025,{"$f":"C246-'Initial Conditions and Settings'!$B$9","v":9},"ATG2025",".",{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Employment\n(thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,G245*F246/F245,\"\")),\".\")","v":"."},110,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B246,Table1[Country Code],0)),MAX(IF(D246>0,K245*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B246,Table1[Country Code],0))*EXP(D246*INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B246,Table1[Country Code],0))*EXP(D246*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W2],MATCH($B246,Table1[Country Code],0)),IF($D246=1,Q245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))+growthdif),IF($D246>1,Q245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(T245-LN(Z245)+LN(Z244))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W2],MATCH($B246,Table1[Country Code],0)),IF($D246=1,R245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))),IF($D246>1,R245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(U245-LN(AA245)+LN(AA244))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W2],MATCH($B246,Table1[Country Code],0)),IF($D246=1,S245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))-growthdif),IF($D246>1,S245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(V245-LN(AB245)+LN(AB244))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC245/$G245=mininf,AF245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(W245/Z245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AC245/$G245>mininf,AF245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(W245/Z245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AC245/$G245=mininf,AF245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(Q246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD245/$G245=mininf,AG245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(X245/AA245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AD245/$G245>mininf,AG245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(X245/AA245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AD245/$G245=mininf,AG245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(R246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE245/$G245=mininf,AH245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(Y245/AB245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AE245/$G245>mininf,AH245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(Y245/AB245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AE245/$G245=mininf,AH245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(S246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,W245*EXP(T245),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,X245*EXP(U245),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,Y245*EXP(V245),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BJ246)+$I246*BA246,IF(D246=24,\".\",IFERROR((CB247-CB246)/CB246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BK246)+$I246*BB246,IF(D246=24,\".\",IFERROR((CC247-CC246)/CC246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BL246)+$I246*BC246,IF(D246=24,\".\",IFERROR((CD247-CD246)/CD246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BM246)+$I246*BG246,IF($D246=24,\".\",IFERROR((CE247-CE246)/CE246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BN246)+$I246*BH246,IF($D246=24,\".\",IFERROR((CF247-CF246)/CF246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BO246)+$I246*BI246,IF($D246=24,\".\",IFERROR((CG247-CG246)/CG246,\".\")))","v":"."},{"$f":"IFERROR(AV246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BP246,IF($D246=24,\".\",IFERROR((CH247-CH246)/CH246,\".\")))","v":"."},{"$f":"IFERROR(AW246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BQ246,IF(D246=24,\".\",IFERROR((CI247-CI246)/CI246,\".\")))","v":"."},{"$f":"IFERROR(AW246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BR246,IF(D246=24,\".\",IFERROR((CJ247-CJ246)/CJ246,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2026,{"$f":"C247-'Initial Conditions and Settings'!$B$9","v":10},"ATG2026",".",{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Employment\n(thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,G246*F247/F246,\"\")),\".\")","v":"."},111,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B247,Table1[Country Code],0)),MAX(IF(D247>0,K246*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B247,Table1[Country Code],0))*EXP(D247*INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B247,Table1[Country Code],0))*EXP(D247*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W2],MATCH($B247,Table1[Country Code],0)),IF($D247=1,Q246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))+growthdif),IF($D247>1,Q246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(T246-LN(Z246)+LN(Z245))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W2],MATCH($B247,Table1[Country Code],0)),IF($D247=1,R246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))),IF($D247>1,R246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(U246-LN(AA246)+LN(AA245))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W2],MATCH($B247,Table1[Country Code],0)),IF($D247=1,S246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))-growthdif),IF($D247>1,S246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(V246-LN(AB246)+LN(AB245))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC246/$G246=mininf,AF246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(W246/Z246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AC246/$G246>mininf,AF246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(W246/Z246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AC246/$G246=mininf,AF246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(Q247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD246/$G246=mininf,AG246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(X246/AA246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AD246/$G246>mininf,AG246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(X246/AA246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AD246/$G246=mininf,AG246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(R247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE246/$G246=mininf,AH246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(Y246/AB246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AE246/$G246>mininf,AH246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(Y246/AB246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AE246/$G246=mininf,AH246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(S247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,W246*EXP(T246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,X246*EXP(U246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,Y246*EXP(V246),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BJ247)+$I247*BA247,IF(D247=24,\".\",IFERROR((CB248-CB247)/CB247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BK247)+$I247*BB247,IF(D247=24,\".\",IFERROR((CC248-CC247)/CC247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BL247)+$I247*BC247,IF(D247=24,\".\",IFERROR((CD248-CD247)/CD247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BM247)+$I247*BG247,IF($D247=24,\".\",IFERROR((CE248-CE247)/CE247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BN247)+$I247*BH247,IF($D247=24,\".\",IFERROR((CF248-CF247)/CF247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BO247)+$I247*BI247,IF($D247=24,\".\",IFERROR((CG248-CG247)/CG247,\".\")))","v":"."},{"$f":"IFERROR(AV247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BP247,IF($D247=24,\".\",IFERROR((CH248-CH247)/CH247,\".\")))","v":"."},{"$f":"IFERROR(AW247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BQ247,IF(D247=24,\".\",IFERROR((CI248-CI247)/CI247,\".\")))","v":"."},{"$f":"IFERROR(AW247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BR247,IF(D247=24,\".\",IFERROR((CJ248-CJ247)/CJ247,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2027,{"$f":"C248-'Initial Conditions and Settings'!$B$9","v":11},"ATG2027",".",{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Employment\n(thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,G247*F248/F247,\"\")),\".\")","v":"."},112,0.5,0.72979594672615,{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B248,Table1[Country Code],0)),MAX(IF(D248>0,K247*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B248,Table1[Country Code],0))*EXP(D248*INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B248,Table1[Country Code],0))*EXP(D248*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W2],MATCH($B248,Table1[Country Code],0)),IF($D248=1,Q247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))+growthdif),IF($D248>1,Q247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(T247-LN(Z247)+LN(Z246))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W2],MATCH($B248,Table1[Country Code],0)),IF($D248=1,R247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))),IF($D248>1,R247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(U247-LN(AA247)+LN(AA246))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W2],MATCH($B248,Table1[Country Code],0)),IF($D248=1,S247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))-growthdif),IF($D248>1,S247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(V247-LN(AB247)+LN(AB246))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC247/$G247=mininf,AF247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(W247/Z247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AC247/$G247>mininf,AF247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(W247/Z247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AC247/$G247=mininf,AF247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(Q248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD247/$G247=mininf,AG247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(X247/AA247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AD247/$G247>mininf,AG247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(X247/AA247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AD247/$G247=mininf,AG247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(R248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE247/$G247=mininf,AH247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(Y247/AB247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AE247/$G247>mininf,AH247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(Y247/AB247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AE247/$G247=mininf,AH247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(S248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,W247*EXP(T247),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,X247*EXP(U247),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,Y247*EXP(V247),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BJ248)+$I248*BA248,IF(D248=24,\".\",IFERROR((CB249-CB248)/CB248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BK248)+$I248*BB248,IF(D248=24,\".\",IFERROR((CC249-CC248)/CC248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BL248)+$I248*BC248,IF(D248=24,\".\",IFERROR((CD249-CD248)/CD248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BM248)+$I248*BG248,IF($D248=24,\".\",IFERROR((CE249-CE248)/CE248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BN248)+$I248*BH248,IF($D248=24,\".\",IFERROR((CF249-CF248)/CF248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BO248)+$I248*BI248,IF($D248=24,\".\",IFERROR((CG249-CG248)/CG248,\".\")))","v":"."},{"$f":"IFERROR(AV248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BP248,IF($D248=24,\".\",IFERROR((CH249-CH248)/CH248,\".\")))","v":"."},{"$f":"IFERROR(AW248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BQ248,IF(D248=24,\".\",IFERROR((CI249-CI248)/CI248,\".\")))","v":"."},{"$f":"IFERROR(AW248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BR248,IF(D248=24,\".\",IFERROR((CJ249-CJ248)/CJ248,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(LN(CZ249)-LN(CZ248),\".\")","v":"."},{"$f":"IFERROR(LN(DA249)-LN(DA248),\".\")","v":"."},{"$f":"IFERROR(LN(DB249)-LN(DB248),\".\")","v":"."}]
["Antigua and Barbuda","ATG",2028,{"$f":"C249-'Initial Conditions and Settings'!$B$9","v":12},"ATG2028",".",{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Employment\n(thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,G248*F249/F248,\"\")),\".\")","v":"."},113,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B249,Table1[Country Code],0)),MAX(IF(D249>0,K248*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B249,Table1[Country Code],0))*EXP(D249*INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B249,Table1[Country Code],0))*EXP(D249*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W2],MATCH($B249,Table1[Country Code],0)),IF($D249=1,Q248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))+growthdif),IF($D249>1,Q248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(T248-LN(Z248)+LN(Z247))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W2],MATCH($B249,Table1[Country Code],0)),IF($D249=1,R248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))),IF($D249>1,R248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(U248-LN(AA248)+LN(AA247))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W2],MATCH($B249,Table1[Country Code],0)),IF($D249=1,S248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))-growthdif),IF($D249>1,S248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(V248-LN(AB248)+LN(AB247))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC248/$G248=mininf,AF248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(W248/Z248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AC248/$G248>mininf,AF248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(W248/Z248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AC248/$G248=mininf,AF248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(Q249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD248/$G248=mininf,AG248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(X248/AA248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AD248/$G248>mininf,AG248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(X248/AA248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AD248/$G248=mininf,AG248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(R249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE248/$G248=mininf,AH248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(Y248/AB248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AE248/$G248>mininf,AH248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(Y248/AB248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AE248/$G248=mininf,AH248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(S249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,W248*EXP(T248),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,X248*EXP(U248),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,Y248*EXP(V248),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BJ249)+$I249*BA249,IF(D249=24,\".\",IFERROR((CB250-CB249)/CB249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BK249)+$I249*BB249,IF(D249=24,\".\",IFERROR((CC250-CC249)/CC249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BL249)+$I249*BC249,IF(D249=24,\".\",IFERROR((CD250-CD249)/CD249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BM249)+$I249*BG249,IF($D249=24,\".\",IFERROR((CE250-CE249)/CE249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BN249)+$I249*BH249,IF($D249=24,\".\",IFERROR((CF250-CF249)/CF249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BO249)+$I249*BI249,IF($D249=24,\".\",IFERROR((CG250-CG249)/CG249,\".\")))","v":"."},{"$f":"IFERROR(AV249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BP249,IF($D249=24,\".\",IFERROR((CH250-CH249)/CH249,\".\")))","v":"."},{"$f":"IFERROR(AW249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BQ249,IF(D249=24,\".\",IFERROR((CI250-CI249)/CI249,\".\")))","v":"."},{"$f":"IFERROR(AW249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BR249,IF(D249=24,\".\",IFERROR((CJ250-CJ249)/CJ249,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2029,{"$f":"C250-'Initial Conditions and Settings'!$B$9","v":13},"ATG2029",".",{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Employment\n(thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,G249*F250/F249,\"\")),\".\")","v":"."},114,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B250,Table1[Country Code],0)),MAX(IF(D250>0,K249*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B250,Table1[Country Code],0))*EXP(D250*INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B250,Table1[Country Code],0))*EXP(D250*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W2],MATCH($B250,Table1[Country Code],0)),IF($D250=1,Q249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))+growthdif),IF($D250>1,Q249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(T249-LN(Z249)+LN(Z248))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W2],MATCH($B250,Table1[Country Code],0)),IF($D250=1,R249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))),IF($D250>1,R249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(U249-LN(AA249)+LN(AA248))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W2],MATCH($B250,Table1[Country Code],0)),IF($D250=1,S249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))-growthdif),IF($D250>1,S249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(V249-LN(AB249)+LN(AB248))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC249/$G249=mininf,AF249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(W249/Z249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AC249/$G249>mininf,AF249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(W249/Z249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AC249/$G249=mininf,AF249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(Q250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD249/$G249=mininf,AG249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(X249/AA249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AD249/$G249>mininf,AG249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(X249/AA249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AD249/$G249=mininf,AG249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(R250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE249/$G249=mininf,AH249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(Y249/AB249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AE249/$G249>mininf,AH249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(Y249/AB249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AE249/$G249=mininf,AH249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(S250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,W249*EXP(T249),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,X249*EXP(U249),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,Y249*EXP(V249),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BJ250)+$I250*BA250,IF(D250=24,\".\",IFERROR((CB251-CB250)/CB250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BK250)+$I250*BB250,IF(D250=24,\".\",IFERROR((CC251-CC250)/CC250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BL250)+$I250*BC250,IF(D250=24,\".\",IFERROR((CD251-CD250)/CD250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BM250)+$I250*BG250,IF($D250=24,\".\",IFERROR((CE251-CE250)/CE250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BN250)+$I250*BH250,IF($D250=24,\".\",IFERROR((CF251-CF250)/CF250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BO250)+$I250*BI250,IF($D250=24,\".\",IFERROR((CG251-CG250)/CG250,\".\")))","v":"."},{"$f":"IFERROR(AV250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BP250,IF($D250=24,\".\",IFERROR((CH251-CH250)/CH250,\".\")))","v":"."},{"$f":"IFERROR(AW250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BQ250,IF(D250=24,\".\",IFERROR((CI251-CI250)/CI250,\".\")))","v":"."},{"$f":"IFERROR(AW250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BR250,IF(D250=24,\".\",IFERROR((CJ251-CJ250)/CJ250,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Australia","AUS",2022,{"$f":"C269-'Initial Conditions and Settings'!$B$9","v":6},"AUS2022",13500.296875,{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Employment\n(thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,G268*F269/F268,\"\")),\".\")","v":12344.911717447621},26123,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B269,Table1[Country Code],0)),MAX(IF(D269>0,K268*EXP(growthb),\".\"),0.001)),\".\")","v":171.33799849852969},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B269,Table1[Country Code],0))*EXP(D269*INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0))),\".\")","v":182.46557693890981},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B269,Table1[Country Code],0))*EXP(D269*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))),\".\")","v":182.46557693890981},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W2],MATCH($B269,Table1[Country Code],0)),IF($D269=1,Q268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))+growthdif),IF($D269>1,Q268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(T268-LN(Z268)+LN(Z267))+growthdif),\".\"))),\".\")","v":66955.746293636388},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W2],MATCH($B269,Table1[Country Code],0)),IF($D269=1,R268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))),IF($D269>1,R268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(U268-LN(AA268)+LN(AA267))),\".\"))),\".\")","v":65269.49194858937},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W2],MATCH($B269,Table1[Country Code],0)),IF($D269=1,S268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))-growthdif),IF($D269>1,S268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(V268-LN(AB268)+LN(AB267))-growthdif),\".\"))),\".\")","v":63630.085001649255},{"$f":"IFERROR(IF(IFERROR(AND(AC268/$G268=mininf,AF268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(W268/Z268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AC268/$G268>mininf,AF268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(W268/Z268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AC268/$G268=mininf,AF268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(Q269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.0758578812356149E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD268/$G268=mininf,AG268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(X268/AA268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AD268/$G268>mininf,AG268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(X268/AA268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AD268/$G268=mininf,AG268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(R269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.3970219064941479E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE268/$G268=mininf,AH268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(Y268/AB268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AE268/$G268>mininf,AH268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(Y268/AB268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AE268/$G268=mininf,AH268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(S269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.7255828473214667E-2},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,W268*EXP(T268),\"\")),\".\")","v":5649807036.2748413},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,X268*EXP(U268),\"\")),\".\")","v":5700803062.5675745},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,Y268*EXP(V268),\"\")),\".\")","v":5753051339.3806047},11727.666131575239,11727.666131575239,11727.666131575239,1811.9381733665739,862.61959849542757,0,9915.727958208663,10865.046533079809,11727.666131575239,617.24558587238243,617.24558587238243,617.24558587238243,0.80322388569165049,0.88012346963354537,0.94999999999999984,0.14677611430834941,6.9876530366454415E-2,0,5.0000000000000121E-2,5.0000000000000121E-2,5.0000000000000114E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,5340702854.5554619,5560964941.155858,5753051339.3806047,2.4052677454509563E-2,3.3384565825610224E-2,3.7255828473217178E-2,309104181.71937943,139838121.41171646,0,0.14004065888235928,5.698625382377287E-2,0,-7.2670986836325113E-3,8.8531494348789153E-3,9.8599392479581383E-3,9.8720882744219196E-2,2.245483743306842E-2,0,9.8599392479563619E-3,9.8599392479563619E-3,9.8599392479563619E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BJ269)+$I269*BA269,IF(D269=24,\".\",IFERROR((CB270-CB269)/CB269,\".\")))","v":8.392789385438526E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BK269)+$I269*BB269,IF(D269=24,\".\",IFERROR((CC270-CC269)/CC269,\".\")))","v":2.111885763024457E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BL269)+$I269*BC269,IF(D269=24,\".\",IFERROR((CD270-CD269)/CD269,\".\")))","v":2.3557883860587658E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BM269)+$I269*BG269,IF($D269=24,\".\",IFERROR((CE270-CE269)/CE269,\".\")))","v":0.12188077081328935},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BN269)+$I269*BH269,IF($D269=24,\".\",IFERROR((CF270-CF269)/CF269,\".\")))","v":4.2220545628420758E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BO269)+$I269*BI269,IF($D269=24,\".\",IFERROR((CG270-CG269)/CG269,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BP269,IF($D269=24,\".\",IFERROR((CH270-CH269)/CH269,\".\")))","v":1.2359939247956475E-2},{"$f":"IFERROR(AW269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BQ269,IF(D269=24,\".\",IFERROR((CI270-CI269)/CI269,\".\")))","v":1.2359939247955865E-2},{"$f":"IFERROR(AW269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BR269,IF(D269=24,\".\",IFERROR((CJ270-CJ269)/CJ269,\".\")))","v":1.2359939247955865E-2},1327829930.9730728,1418312134.4238026,1498773019.201854,98418748.489744857,45674748.177122846,0,19297125.744813886,19297125.744813886,19297125.744813886,1445545805.2076316,1483284008.3457394,1518070144.9466679,1.61724803851898E-2,2.1654690506177569E-2,2.341553988129742E-2,0.91856648622929615,0.95619728011872929,0.98728838334048663,6.8084143812799092E-2,3.0792989016353297E-2,0,1.3349369957904679E-2,1.3009730864917347E-2,1.2711616659513335E-2,55336.133109046881,56780.768225155589,58112.396927866932,5.4406387776033682E-3,1.0508209999422036E-2,1.226258902840982E-2]
["Austria","AUT",2015,{"$f":"C288-'Initial Conditions and Settings'!$B$9","v":-1},"AUT2015",4415.8408203125,{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Employment\n(thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,G287*F288/F287,\"\")),\".\")","v":""},8642.6990000000005,0.5,".",{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B288,Table1[Country Code],0)),MAX(IF(D288>0,K287*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B288,Table1[Country Code],0))*EXP(D288*INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0))),\".\")","v":154.60836028372006},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B288,Table1[Country Code],0))*EXP(D288*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))),\".\")","v":154.60836028372006},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W2],MATCH($B288,Table1[Country Code],0)),IF($D288=1,Q287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))+growthdif),IF($D288>1,Q287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(T287-LN(Z287)+LN(Z286))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W2],MATCH($B288,Table1[Country Code],0)),IF($D288=1,R287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))),IF($D288>1,R287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(U287-LN(AA287)+LN(AA286))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W2],MATCH($B288,Table1[Country Code],0)),IF($D288=1,S287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))-growthdif),IF($D288>1,S287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(V287-LN(AB287)+LN(AB286))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC287/$G287=mininf,AF287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(W287/Z287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AC287/$G287>mininf,AF287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(W287/Z287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AC287/$G287=mininf,AF287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(Q288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD287/$G287=mininf,AG287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(X287/AA287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AD287/$G287>mininf,AG287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(X287/AA287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AD287/$G287=mininf,AG287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(R288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE287/$G287=mininf,AH287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(Y287/AB287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AE287/$G287>mininf,AH287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(Y287/AB287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AE287/$G287=mininf,AH287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(S288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,W287*EXP(T287),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,X287*EXP(U287),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,Y287*EXP(V287),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BJ288)+$I288*BA288,IF(D288=24,\".\",IFERROR((CB289-CB288)/CB288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BK288)+$I288*BB288,IF(D288=24,\".\",IFERROR((CC289-CC288)/CC288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BL288)+$I288*BC288,IF(D288=24,\".\",IFERROR((CD289-CD288)/CD288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BM288)+$I288*BG288,IF($D288=24,\".\",IFERROR((CE289-CE288)/CE288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BN288)+$I288*BH288,IF($D288=24,\".\",IFERROR((CF289-CF288)/CF288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BO288)+$I288*BI288,IF($D288=24,\".\",IFERROR((CG289-CG288)/CG288,\".\")))","v":"."},{"$f":"IFERROR(AV288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BP288,IF($D288=24,\".\",IFERROR((CH289-CH288)/CH288,\".\")))","v":"."},{"$f":"IFERROR(AW288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BQ288,IF(D288=24,\".\",IFERROR((CI289-CI288)/CI288,\".\")))","v":"."},{"$f":"IFERROR(AW288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BR288,IF(D288=24,\".\",IFERROR((CJ289-CJ288)/CJ288,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Austria","AUT",2030,{"$f":"C303-'Initial Conditions and Settings'!$B$9","v":14},"AUT2030",4291.81494140625,{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Employment\n(thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,G302*F303/F302,\"\")),\".\")","v":4085.5823791362609},9051,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B303,Table1[Country Code],0)),MAX(IF(D303>0,K302*EXP(growthb),\".\"),0.001)),\".\")","v":180.04417650019204},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B303,Table1[Country Code],0))*EXP(D303*INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0))),\".\")","v":155.90887433876944},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B303,Table1[Country Code],0))*EXP(D303*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))),\".\")","v":155.90887433876944},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W2],MATCH($B303,Table1[Country Code],0)),IF($D303=1,Q302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))+growthdif),IF($D303>1,Q302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(T302-LN(Z302)+LN(Z301))+growthdif),\".\"))),\".\")","v":65586.662806185312},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W2],MATCH($B303,Table1[Country Code],0)),IF($D303=1,R302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))),IF($D303>1,R302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(U302-LN(AA302)+LN(AA301))),\".\"))),\".\")","v":59021.541617164614},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W2],MATCH($B303,Table1[Country Code],0)),IF($D303=1,S302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))-growthdif),IF($D303>1,S302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(V302-LN(AB302)+LN(AB301))-growthdif),\".\"))),\".\")","v":55256.675542759374},{"$f":"IFERROR(IF(IFERROR(AND(AC302/$G302=mininf,AF302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(W302/Z302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AC302/$G302>mininf,AF302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(W302/Z302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AC302/$G302=mininf,AF302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(Q303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0))))),\".\")","v":-1.8775992601974129E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD302/$G302=mininf,AG302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(X302/AA302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AD302/$G302>mininf,AG302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(X302/AA302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AD302/$G302=mininf,AG302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(R303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0))))),\".\")","v":8.4285955048666317E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE302/$G302=mininf,AH302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(Y302/AB302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AE302/$G302>mininf,AH302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(Y302/AB302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AE302/$G302=mininf,AH302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(S303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B303,Table1[Country Code],0))))),\".\")","v":9.8643230584131991E-3},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,W302*EXP(T302),\"\")),\".\")","v":2032737478.4965265},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,X302*EXP(U302),\"\")),\".\")","v":2148250727.3550763},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,Y302*EXP(V302),\"\")),\".\")","v":2190188968.6026721},3288.9058515061765,3795.4782839891704,3881.3032601794475,635.19330729487206,72.987003718059796,0,2653.7125442113042,3722.4912802711106,3881.3032601794475,796.67652763008437,290.10409514709045,204.27911895681336,0.64953103326540429,0.91112868003363767,0.95,0.15547191277762443,1.7864528712180829E-2,0,0.19499705395697123,7.1006791254181439E-2,5.0000000000000079E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,1878465676.5373344,2133895297.3944938,2190188968.6026721,-8.6017278867736024E-3,9.2134122998714929E-3,9.8643230584123387E-3,154271801.95919204,14355429.960582495,0,7.6564392956857574E-2,-0.11566932410449482,0,-4.7486060864540214E-2,-1.2931873569945296E-2,-1.6510321503488967E-3,2.7680059979092064E-2,-0.14781460997437446,0,0.116573927772464,0.16229396621923353,-1.6510321503506731E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BJ303)+$I303*BA303,IF(D303=24,\".\",IFERROR((CB304-CB303)/CB303,\".\")))","v":-2.7485461964911848E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BK303)+$I303*BB303,IF(D303=24,\".\",IFERROR((CC304-CC303)/CC303,\".\")))","v":-1.3007982242918418E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BL303)+$I303*BC303,IF(D303=24,\".\",IFERROR((CD304-CD303)/CD303,\".\")))","v":4.6650778647767807E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BM303)+$I303*BG303,IF($D303=24,\".\",IFERROR((CE304-CE303)/CE303,\".\")))","v":5.5180658878719938E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BN303)+$I303*BH303,IF($D303=24,\".\",IFERROR((CF304-CF303)/CF303,\".\")))","v":-0.12868353462868953},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BO303)+$I303*BI303,IF($D303=24,\".\",IFERROR((CG304-CG303)/CG303,\".\")))","v":3.0584324107451174E-3},{"$f":"IFERROR(AV303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BP303,IF($D303=24,\".\",IFERROR((CH304-CH303)/CH303,\".\")))","v":0.11963236018320912},{"$f":"IFERROR(AW303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BQ303,IF(D303=24,\".\",IFERROR((CI304-CI303)/CI303,\".\")))","v":0.16535239862997808},{"$f":"IFERROR(AW303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BR303,IF(D303=24,\".\",IFERROR((CJ304-CJ303)/CJ303,\".\")))","v":1.4074002603938892E-3},348096299.64346188,439414348.03610748,454569631.18343496,35886055.497999832,3710738.5962783317,0,22363096.430576492,8143362.6191782048,5734213.9218962891,406345451.57203823,451268449.25156397,460303845.10533124,-1.2088289387862395E-2,6.5908480901373957E-4,4.6244954962592474E-3,0.85665115309344186,0.97373159759979522,0.9875425461184576,8.8314155748923984E-2,8.2229072350009213E-3,0,5.5034691157634111E-2,1.8045495165204001E-2,1.2457453881542376E-2,44895.089114135262,49858.407828037118,50856.683803483727,-1.2277979678531281E-2,-8.321085127604988E-6,3.6306894960116409E-3]
["Azerbaijan","AZE",2033,{"$f":"C332-'Initial Conditions and Settings'!$B$9","v":17},"AZE2033",5321.34619140625,{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Employment\n(thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,G331*F332/F331,\"\")),\".\")","v":4843.0500077540109},10819,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B332,Table1[Country Code],0)),MAX(IF(D332>0,K331*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B332,Table1[Country Code],0))*EXP(D332*INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B332,Table1[Country Code],0))*EXP(D332*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W2],MATCH($B332,Table1[Country Code],0)),IF($D332=1,Q331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))+growthdif),IF($D332>1,Q331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(T331-LN(Z331)+LN(Z330))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W2],MATCH($B332,Table1[Country Code],0)),IF($D332=1,R331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))),IF($D332>1,R331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(U331-LN(AA331)+LN(AA330))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W2],MATCH($B332,Table1[Country Code],0)),IF($D332=1,S331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))-growthdif),IF($D332>1,S331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(V331-LN(AB331)+LN(AB330))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC331/$G331=mininf,AF331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(W331/Z331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AC331/$G331>mininf,AF331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(W331/Z331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AC331/$G331=mininf,AF331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(Q332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD331/$G331=mininf,AG331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(X331/AA331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AD331/$G331>mininf,AG331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(X331/AA331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AD331/$G331=mininf,AG331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(R332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE331/$G331=mininf,AH331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(Y331/AB331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AE331/$G331>mininf,AH331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(Y331/AB331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AE331/$G331=mininf,AH331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(S332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,W331*EXP(T331),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,X331*EXP(U331),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,Y331*EXP(V331),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BJ332)+$I332*BA332,IF(D332=24,\".\",IFERROR((CB333-CB332)/CB332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BK332)+$I332*BB332,IF(D332=24,\".\",IFERROR((CC333-CC332)/CC332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BL332)+$I332*BC332,IF(D332=24,\".\",IFERROR((CD333-CD332)/CD332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BM332)+$I332*BG332,IF($D332=24,\".\",IFERROR((CE333-CE332)/CE332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BN332)+$I332*BH332,IF($D332=24,\".\",IFERROR((CF333-CF332)/CF332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BO332)+$I332*BI332,IF($D332=24,\".\",IFERROR((CG333-CG332)/CG332,\".\")))","v":"."},{"$f":"IFERROR(AV332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BP332,IF($D332=24,\".\",IFERROR((CH333-CH332)/CH332,\".\")))","v":"."},{"$f":"IFERROR(AW332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BQ332,IF(D332=24,\".\",IFERROR((CI333-CI332)/CI332,\".\")))","v":"."},{"$f":"IFERROR(AW332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BR332,IF(D332=24,\".\",IFERROR((CJ333-CJ332)/CJ332,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Azerbaijan","AZE",2039,{"$f":"C338-'Initial Conditions and Settings'!$B$9","v":23},"AZE2039",5503.94091796875,{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Employment\n(thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,G337*F338/F337,\"\")),\".\")","v":5009.2326540404883},10981,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B338,Table1[Country Code],0)),MAX(IF(D338>0,K337*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B338,Table1[Country Code],0))*EXP(D338*INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B338,Table1[Country Code],0))*EXP(D338*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W2],MATCH($B338,Table1[Country Code],0)),IF($D338=1,Q337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))+growthdif),IF($D338>1,Q337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(T337-LN(Z337)+LN(Z336))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W2],MATCH($B338,Table1[Country Code],0)),IF($D338=1,R337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))),IF($D338>1,R337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(U337-LN(AA337)+LN(AA336))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W2],MATCH($B338,Table1[Country Code],0)),IF($D338=1,S337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))-growthdif),IF($D338>1,S337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(V337-LN(AB337)+LN(AB336))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC337/$G337=mininf,AF337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(W337/Z337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AC337/$G337>mininf,AF337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(W337/Z337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AC337/$G337=mininf,AF337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(Q338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD337/$G337=mininf,AG337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(X337/AA337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AD337/$G337>mininf,AG337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(X337/AA337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AD337/$G337=mininf,AG337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(R338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE337/$G337=mininf,AH337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(Y337/AB337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AE337/$G337>mininf,AH337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(Y337/AB337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AE337/$G337=mininf,AH337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(S338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,W337*EXP(T337),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,X337*EXP(U337),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,Y337*EXP(V337),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BJ338)+$I338*BA338,IF(D338=24,\".\",IFERROR((CB339-CB338)/CB338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BK338)+$I338*BB338,IF(D338=24,\".\",IFERROR((CC339-CC338)/CC338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BL338)+$I338*BC338,IF(D338=24,\".\",IFERROR((CD339-CD338)/CD338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BM338)+$I338*BG338,IF($D338=24,\".\",IFERROR((CE339-CE338)/CE338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BN338)+$I338*BH338,IF($D338=24,\".\",IFERROR((CF339-CF338)/CF338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BO338)+$I338*BI338,IF($D338=24,\".\",IFERROR((CG339-CG338)/CG338,\".\")))","v":"."},{"$f":"IFERROR(AV338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BP338,IF($D338=24,\".\",IFERROR((CH339-CH338)/CH338,\".\")))","v":"."},{"$f":"IFERROR(AW338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BQ338,IF(D338=24,\".\",IFERROR((CI339-CI338)/CI338,\".\")))","v":"."},{"$f":"IFERROR(AW338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BR338,IF(D338=24,\".\",IFERROR((CJ339-CJ338)/CJ338,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belgium","BEL",2023,{"$f":"C374-'Initial Conditions and Settings'!$B$9","v":7},"BEL2023",5087.6630859375,{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Employment\n(thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,G373*F374/F373,\"\")),\".\")","v":4599.765664504278},11668,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B374,Table1[Country Code],0)),MAX(IF(D374>0,K373*EXP(growthb),\".\"),0.001)),\".\")","v":178.94940326231787},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B374,Table1[Country Code],0))*EXP(D374*INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0))),\".\")","v":174.61270675002473},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B374,Table1[Country Code],0))*EXP(D374*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))),\".\")","v":174.61270675002473},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W2],MATCH($B374,Table1[Country Code],0)),IF($D374=1,Q373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))+growthdif),IF($D374>1,Q373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(T373-LN(Z373)+LN(Z372))+growthdif),\".\"))),\".\")","v":67125.689462395778},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W2],MATCH($B374,Table1[Country Code],0)),IF($D374=1,R373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))),IF($D374>1,R373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(U373-LN(AA373)+LN(AA372))),\".\"))),\".\")","v":64755.091560443179},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W2],MATCH($B374,Table1[Country Code],0)),IF($D374=1,S373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))-growthdif),IF($D374>1,S373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(V373-LN(AB373)+LN(AB372))-growthdif),\".\"))),\".\")","v":62890.904428410809},{"$f":"IFERROR(IF(IFERROR(AND(AC373/$G373=mininf,AF373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(W373/Z373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AC373/$G373>mininf,AF373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(W373/Z373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AC373/$G373=mininf,AF373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(Q374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0))))),\".\")","v":1.309669117099152E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD373/$G373=mininf,AG373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(X373/AA373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AD373/$G373>mininf,AG373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(X373/AA373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AD373/$G373=mininf,AG373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(R374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0))))),\".\")","v":1.7253757100405026E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE373/$G373=mininf,AH373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(Y373/AB373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AE373/$G373>mininf,AH373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(Y373/AB373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AE373/$G373=mininf,AH373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(S374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B374,Table1[Country Code],0))))),\".\")","v":2.0742905503408099E-2},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,W373*EXP(T373),\"\")),\".\")","v":2234056740.8579855},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,X373*EXP(U373),\"\")),\".\")","v":2260133408.8948631},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,Y373*EXP(V373),\"\")),\".\")","v":2286454301.9983373},4256.0190899257877,4369.7773812790638,4369.7773812790638,701.0051043857037,384.25635668634567,0,3555.0139855400844,3985.5210245927178,4369.7773812790638,343.74657457849025,229.98828322521422,229.98828322521422,0.77286849914412137,0.86646175376898071,0.95,0.15240017764279992,8.3538246231019117E-2,0,7.4731323213078543E-2,5.0000000000000072E-2,5.0000000000000072E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,2101489065.7955956,2192508320.6501241,2286454301.9983373,7.9750998854350996E-3,1.6796564293144911E-2,2.0742905503407627E-2,132567675.06238985,67625088.244739056,0,9.0965586526699838E-2,3.1964520232044435E-2,0,-2.9351613738448634E-2,-1.8231152641110526E-3,-1.3675985433785343E-3,4.3638872902814541E-2,3.3448406747949022E-3,0,0.17386130244423548,-1.3675985433803106E-3,-1.3675985433803106E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BJ374)+$I374*BA374,IF(D374=24,\".\",IFERROR((CB375-CB374)/CB374,\".\")))","v":-1.0688256926506767E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BK374)+$I374*BB374,IF(D374=24,\".\",IFERROR((CC375-CC374)/CC374,\".\")))","v":7.4867245145169292E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BL374)+$I374*BC374,IF(D374=24,\".\",IFERROR((CD375-CD374)/CD374,\".\")))","v":9.6876534800145464E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BM374)+$I374*BG374,IF($D374=24,\".\",IFERROR((CE375-CE374)/CE374,\".\")))","v":6.9802229714757302E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BN374)+$I374*BH374,IF($D374=24,\".\",IFERROR((CF375-CF374)/CF374,\".\")))","v":2.0154680453419782E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BO374)+$I374*BI374,IF($D374=24,\".\",IFERROR((CG375-CG374)/CG374,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BP374,IF($D374=24,\".\",IFERROR((CH375-CH374)/CH374,\".\")))","v":0.17636130244423559},{"$f":"IFERROR(AW374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BQ374,IF(D374=24,\".\",IFERROR((CI375-CI374)/CI374,\".\")))","v":1.1324014566200802E-3},{"$f":"IFERROR(AW374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BR374,IF(D374=24,\".\",IFERROR((CJ375-CJ374)/CJ374,\".\")))","v":1.1324014566200802E-3},477265529.65567529,516165557.72714555,551933511.42992699,38460396.463807724,20337557.765903,0,10740994.104662182,7186407.0130518181,7186407.0130518181,526466920.22414517,543689522.50610042,559119918.44297886,-9.919321505925411E-4,7.8765987444263455E-3,9.5776922335782527E-3,0.90654419360760174,0.94937558360130803,0.98714693078174653,7.3053776004450718E-2,3.7406565556309397E-2,0,2.0402030387947575E-2,1.3217850842382537E-2,1.2853069218253427E-2,45120.579381568838,46596.633742380909,47919.087970772955,-3.9291725887835582E-3,4.3720770683464139E-3,6.070430412320249E-3]
["Belgium","BEL",2034,{"$f":"C385-'Initial Conditions and Settings'!$B$9","v":18},"BEL2034",5117.90380859375,{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Employment\n(thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,G384*F385/F384,\"\")),\".\")","v":4627.1063581379631},12052,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B385,Table1[Country Code],0)),MAX(IF(D385>0,K384*EXP(growthb),\".\"),0.001)),\".\")","v":183.93880164775058},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B385,Table1[Country Code],0))*EXP(D385*INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0))),\".\")","v":174.61270675002473},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B385,Table1[Country Code],0))*EXP(D385*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))),\".\")","v":174.61270675002473},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W2],MATCH($B385,Table1[Country Code],0)),IF($D385=1,Q384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))+growthdif),IF($D385>1,Q384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(T384-LN(Z384)+LN(Z383))+growthdif),\".\"))),\".\")","v":82861.587552137396},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W2],MATCH($B385,Table1[Country Code],0)),IF($D385=1,R384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))),IF($D385>1,R384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(U384-LN(AA384)+LN(AA383))),\".\"))),\".\")","v":72280.29028242045},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W2],MATCH($B385,Table1[Country Code],0)),IF($D385=1,S384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))-growthdif),IF($D385>1,S384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(V384-LN(AB384)+LN(AB383))-growthdif),\".\"))),\".\")","v":64873.834620888832},{"$f":"IFERROR(IF(IFERROR(AND(AC384/$G384=mininf,AF384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(W384/Z384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AC384/$G384>mininf,AF384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(W384/Z384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AC384/$G384=mininf,AF384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(Q385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0))))),\".\")","v":-8.4678996971789267E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD384/$G384=mininf,AG384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(X384/AA384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AD384/$G384>mininf,AG384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(X384/AA384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AD384/$G384=mininf,AG384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(R385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0))))),\".\")","v":4.9986852711264573E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE384/$G384=mininf,AH384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(Y384/AB384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AE384/$G384>mininf,AH384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(Y384/AB384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AE384/$G384=mininf,AH384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(S385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B385,Table1[Country Code],0))))),\".\")","v":1.1006736185036767E-2},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,W384*EXP(T384),\"\")),\".\")","v":2308174520.7048721},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,X384*EXP(U384),\"\")),\".\")","v":2578572031.5790315},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,Y384*EXP(V384),\"\")),\".\")","v":2721889799.8570142},3148.4675587721758,3935.9371559411079,4395.7510402310645,911.55177547949791,270.38837567150313,0,2236.9157832926785,3665.5487802696052,4395.7510402310645,1478.6387993657872,691.16920219685517,231.35531790689856,0.48343729539704294,0.79219030135816726,0.95,0.19700255514470685,5.8435738179208954E-2,0,0.31956014945825012,0.14937396046262374,5.0000000000000086E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,2014950749.9376259,2512390147.5127773,2721889799.8570142,-1.7345585957048826E-2,5.3258853097339909E-3,1.1006736185038335E-2,293223770.76724625,66181884.066254139,0,5.0494122075662062E-2,-7.5022952782433094E-3,0,-5.5954419578828407E-2,-1.7535402351619211E-2,2.397931633243644E-3,1.885288453881806E-3,-4.036358293959097E-2,0,8.4960305306583273E-2,0.11665806896377529,2.397931633243644E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BJ385)+$I385*BA385,IF(D385=24,\".\",IFERROR((CB386-CB385)/CB385,\".\")))","v":-3.6650002767938616E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BK385)+$I385*BB385,IF(D385=24,\".\",IFERROR((CC386-CC385)/CC385,\".\")))","v":-6.1047585209426103E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BL385)+$I385*BC385,IF(D385=24,\".\",IFERROR((CD386-CD385)/CD385,\".\")))","v":6.7023339091409895E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BM385)+$I385*BG385,IF($D385=24,\".\",IFERROR((CE386-CE385)/CE385,\".\")))","v":2.8689705264771992E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BN385)+$I385*BH385,IF($D385=24,\".\",IFERROR((CF386-CF385)/CF385,\".\")))","v":-2.1432939108917082E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BO385)+$I385*BI385,IF($D385=24,\".\",IFERROR((CG386-CG385)/CG385,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BP385,IF($D385=24,\".\",IFERROR((CH386-CH385)/CH385,\".\")))","v":8.746030530658333E-2},{"$f":"IFERROR(AW385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BQ385,IF(D385=24,\".\",IFERROR((CI386-CI385)/CI385,\".\")))","v":0.11915806896377568},{"$f":"IFERROR(AW385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BR385,IF(D385=24,\".\",IFERROR((CJ386-CJ385)/CJ385,\".\")))","v":4.8979316332440348E-3},370708786.04812855,529893859.76451862,603987092.18809056,67045201.878721334,17347664.589824621,0,47490997.894667335,22199008.399122655,7430682.1384297805,485244985.82151723,569440532.75346589,611417774.32652032,-1.5475469088155846E-2,-1.6884897814157173E-3,6.6804046484536988E-3,0.76396211579707618,0.93055170695748723,0.98784680058309604,0.13816773761240245,3.0464400744256704E-2,0,9.7870146590521331E-2,3.8983892298256037E-2,1.2153199416903954E-2,40262.610838161068,47248.633650304175,50731.644069575203,-1.6870026566074614E-2,-3.6148843317054258E-3,4.4426378260595811E-3]
["Benin","BEN",2032,{"$f":"C409-'Initial Conditions and Settings'!$B$9","v":16},"BEN2032",7462.22802734375,{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Employment\n(thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,G408*F409/F408,\"\")),\".\")","v":6465.7183351552949},16391,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B409,Table1[Country Code],0)),MAX(IF(D409>0,K408*EXP(growthb),\".\"),0.001)),\".\")","v":48.399979851261058},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B409,Table1[Country Code],0))*EXP(D409*INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0))),\".\")","v":33.047504557654548},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B409,Table1[Country Code],0))*EXP(D409*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))),\".\")","v":33.047504557654548},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W2],MATCH($B409,Table1[Country Code],0)),IF($D409=1,Q408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))+growthdif),IF($D409>1,Q408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(T408-LN(Z408)+LN(Z407))+growthdif),\".\"))),\".\")","v":6387.0443234783716},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W2],MATCH($B409,Table1[Country Code],0)),IF($D409=1,R408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))),IF($D409>1,R408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(U408-LN(AA408)+LN(AA407))),\".\"))),\".\")","v":5695.9839722865017},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W2],MATCH($B409,Table1[Country Code],0)),IF($D409=1,S408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))-growthdif),IF($D409>1,S408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(V408-LN(AB408)+LN(AB407))-growthdif),\".\"))),\".\")","v":5066.1197268054202},{"$f":"IFERROR(IF(IFERROR(AND(AC408/$G408=mininf,AF408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(W408/Z408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AC408/$G408>mininf,AF408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(W408/Z408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AC408/$G408=mininf,AF408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(Q409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0))))),\".\")","v":3.2748159484096949E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD408/$G408=mininf,AG408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(X408/AA408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AD408/$G408>mininf,AG408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(X408/AA408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AD408/$G408=mininf,AG408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(R409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0))))),\".\")","v":3.7934543127312752E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE408/$G408=mininf,AH408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(Y408/AB408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AE408/$G408>mininf,AH408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(Y408/AB408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AE408/$G408=mininf,AH408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(S409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B409,Table1[Country Code],0))))),\".\")","v":4.389418412821814E-2},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,W408*EXP(T408),\"\")),\".\")","v":46965163.401071057},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,X408*EXP(U408),\"\")),\".\")","v":48891044.806626618},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,Y408*EXP(V408),\"\")),\".\")","v":51082277.225728571},685.24689129201965,771.70021248876833,878.31620558342638,570.6677648402765,554.27637453773002,515.25421180235378,114.57912645174309,217.42383795103834,363.06199378107254,5780.4714438632755,5694.0181226665263,5587.4021295718685,1.7721020389761706E-2,3.3627174380434291E-2,5.6151841908583924E-2,8.8260535838292145E-2,8.5725412986833643E-2,7.969017286150902E-2,0.89401844377194617,0.88064741263273216,0.86415798522990706,null,2.5000000000001132E-3,2.4999999999999467E-3,17119379.360998377,25836121.831241079,34128274.850060523,-2.7201069801286337E-2,2.4583684502079706E-2,4.9227271916500115E-2,29845784.04007268,23054922.975385539,16954002.375668049,6.5579388045335918E-2,5.2687176063820118E-2,3.3071689872699039E-2,-6.5540883604275457E-2,6.6580514417236003E-4,4.054455867065343E-2,1.7239574242348787E-2,1.8769296705912097E-2,1.4388976626852568E-2,2.9526943132436756E-2,2.8605556484764705E-2,2.7082542100721696E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BJ409)+$I409*BA409,IF(D409=24,\".\",IFERROR((CB410-CB409)/CB409,\".\")))","v":-4.0778364043550945E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BK409)+$I409*BB409,IF(D409=24,\".\",IFERROR((CC410-CC409)/CC409,\".\")))","v":1.8217357482355985E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BL409)+$I409*BC409,IF(D409=24,\".\",IFERROR((CD410-CD409)/CD409,\".\")))","v":5.0478527952806725E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BM409)+$I409*BG409,IF($D409=24,\".\",IFERROR((CE410-CE409)/CE409,\".\")))","v":4.9502093803072418E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BN409)+$I409*BH409,IF($D409=24,\".\",IFERROR((CF410-CF409)/CF409,\".\")))","v":4.3820849044096173E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BO409)+$I409*BI409,IF($D409=24,\".\",IFERROR((CG410-CG409)/CG409,\".\")))","v":3.1822945909005869E-2},{"$f":"IFERROR(AV409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BP409,IF($D409=24,\".\",IFERROR((CH410-CH409)/CH409,\".\")))","v":3.7619555791666821E-2},{"$f":"IFERROR(AW409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BQ409,IF(D409=24,\".\",IFERROR((CI410-CI409)/CI409,\".\")))","v":3.6698169143994604E-2},{"$f":"IFERROR(AW409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BR409,IF(D409=24,\".\",IFERROR((CJ410-CJ409)/CJ409,\".\")))","v":3.5175154759951595E-2},1463643.9183854328,2476885.3923242642,3678631.0574951973,3187146.0541795925,2760665.7088592025,2282525.7949887742,9245855.7200880852,9107573.7577827144,8937041.6309172455,13896645.69265311,14345124.858966181,14898198.483401217,3.2087626997883353E-2,3.4877933032818692E-2,3.844024488433137E-2,0.10532353999348441,0.17266391311861801,0.24691784456984736,0.22934642824380097,0.19244626561292663,0.15320817463479516,0.66533003176271466,0.63488982126845539,0.59987398079535748,847.82171268703007,875.18301866671834,908.92553739254572,9.0099895408348729E-3,1.1514833669073354E-2,1.5069048591991319E-2]
["Burkina Faso","BFA",2025,{"$f":"C428-'Initial Conditions and Settings'!$B$9","v":9},"BFA2025",11365.2548828125,{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Employment\n(thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,G427*F428/F427,\"\")),\".\")","v":8056.3446003315685},23991,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B428,Table1[Country Code],0)),MAX(IF(D428>0,K427*EXP(growthb),\".\"),0.001)),\".\")","v":33.877839150723197},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B428,Table1[Country Code],0))*EXP(D428*INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0))),\".\")","v":37.000366242351319},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B428,Table1[Country Code],0))*EXP(D428*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))),\".\")","v":37.000366242351319},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W2],MATCH($B428,Table1[Country Code],0)),IF($D428=1,Q427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))+growthdif),IF($D428>1,Q427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(T427-LN(Z427)+LN(Z426))+growthdif),\".\"))),\".\")","v":5113.8206496558269},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W2],MATCH($B428,Table1[Country Code],0)),IF($D428=1,R427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))),IF($D428>1,R427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(U427-LN(AA427)+LN(AA426))),\".\"))),\".\")","v":4813.9850199376178},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W2],MATCH($B428,Table1[Country Code],0)),IF($D428=1,S427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))-growthdif),IF($D428>1,S427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(V427-LN(AB427)+LN(AB426))-growthdif),\".\"))),\".\")","v":4528.5013505315655},{"$f":"IFERROR(IF(IFERROR(AND(AC427/$G427=mininf,AF427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(W427/Z427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AC427/$G427>mininf,AF427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(W427/Z427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AC427/$G427=mininf,AF427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(Q428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0))))),\".\")","v":5.6927801924392403E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD427/$G427=mininf,AG427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(X427/AA427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AD427/$G427>mininf,AG427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(X427/AA427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AD427/$G427=mininf,AG427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(R428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0))))),\".\")","v":6.1096352418950402E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE427/$G427=mininf,AH427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(Y427/AB427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AE427/$G427>mininf,AH427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(Y427/AB427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AE427/$G427=mininf,AH427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(S428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B428,Table1[Country Code],0))))),\".\")","v":6.5578375498741556E-2},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,W427*EXP(T427),\"\")),\".\")","v":52394560.143567868},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,X427*EXP(U427),\"\")),\".\")","v":53258669.90141739},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,Y427*EXP(V427),\"\")),\".\")","v":54176691.531368151},1684.7955513219254,1780.4684326139893,1887.0367461248611,1483.1314758772639,1475.4591132363039,1459.0536772816947,201.66407544466151,305.00931937768559,427.98306884316651,6371.5490490096436,6275.8761677175789,6169.3078542067069,2.5031709224101681E-2,3.7859517499429278E-2,5.3123729194199609E-2,0.18409484070681681,0.18314250276429084,0.18110616534720295,0.7908734500690815,0.77899797973627982,0.76577010545859736,null,2.5000000000000577E-3,2.5000000000003908E-3,15408752.172492974,20652399.799264193,25643868.268817127,-2.0748365790840495E-2,3.7768569721460921E-2,6.9769883182605241E-2,36985807.971074894,32606270.102153197,28532823.262551025,8.7588863298481812E-2,7.5595248841572982E-2,6.1796209571021166E-2,-5.8408470309733396E-2,1.3971195949741499E-2,6.026322669664097E-2,3.99287587795909E-2,4.179787506985555E-2,4.2289553085057996E-2,3.1555354116251877E-2,2.9201847469082054E-2,2.6177270091903182E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BJ428)+$I428*BA428,IF(D428=24,\".\",IFERROR((CB429-CB428)/CB428,\".\")))","v":-3.0566616498916885E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BK428)+$I428*BB428,IF(D428=24,\".\",IFERROR((CC429-CC428)/CC428,\".\")))","v":3.4881684386971271E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BL428)+$I428*BC428,IF(D428=24,\".\",IFERROR((CD429-CD428)/CD428,\".\")))","v":7.4028356490993166E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BM428)+$I428*BG428,IF($D428=24,\".\",IFERROR((CE429-CE428)/CE428,\".\")))","v":7.5270612590406474E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BN428)+$I428*BH428,IF($D428=24,\".\",IFERROR((CF429-CF428)/CF428,\".\")))","v":7.0208363507084384E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BO428)+$I428*BI428,IF($D428=24,\".\",IFERROR((CG429-CG428)/CG428,\".\")))","v":6.3554682879409699E-2},{"$f":"IFERROR(AV428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BP428,IF($D428=24,\".\",IFERROR((CH429-CH428)/CH428,\".\")))","v":4.3067155667621995E-2},{"$f":"IFERROR(AW428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BQ428,IF(D428=24,\".\",IFERROR((CI429-CI428)/CI428,\".\")))","v":4.0713649020452505E-2},{"$f":"IFERROR(AW428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BR428,IF(D428=24,\".\",IFERROR((CJ429-CJ428)/CJ428,\".\")))","v":3.7689071643273633E-2},2062547.8266053214,2936620.5888510942,3876243.8105218471,6292792.0241740784,5893185.9929635711,5482062.787813575,7986688.6664532432,7866763.4315025639,7733180.85445992,16342028.517232642,16696570.013317229,17091487.452795342,4.6174265661595007E-2,5.0098305314408009E-2,5.42269437033914E-2,0.12621124877063875,0.17588166830126414,0.22679382477549553,0.38506798697226235,0.35295788226343194,0.32074813868332885,0.48872076425709904,0.47116044943530389,0.45245803654117567,681.17329487026973,695.95139899617482,712.41246520759205,1.9767530324743987E-2,2.327523756025407E-2,2.7411369709689382E-2]
["Bangladesh","BGD",2031,{"$f":"C460-'Initial Conditions and Settings'!$B$9","v":15},"BGD2031",89941.8203125,{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Employment\n(thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,G459*F460/F459,\"\")),\".\")","v":75526.017938983219},186895,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B460,Table1[Country Code],0)),MAX(IF(D460>0,K459*EXP(growthb),\".\"),0.001)),\".\")","v":27.616442021651832},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B460,Table1[Country Code],0))*EXP(D460*INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0))),\".\")","v":49.108633381318143},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B460,Table1[Country Code],0))*EXP(D460*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))),\".\")","v":49.108633381318143},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W2],MATCH($B460,Table1[Country Code],0)),IF($D460=1,Q459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))+growthdif),IF($D460>1,Q459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(T459-LN(Z459)+LN(Z458))+growthdif),\".\"))),\".\")","v":5871.0870470295022},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W2],MATCH($B460,Table1[Country Code],0)),IF($D460=1,R459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))),IF($D460>1,R459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(U459-LN(AA459)+LN(AA458))),\".\"))),\".\")","v":5311.678506508918},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W2],MATCH($B460,Table1[Country Code],0)),IF($D460=1,S459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))-growthdif),IF($D460>1,S459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(V459-LN(AB459)+LN(AB458))-growthdif),\".\"))),\".\")","v":4796.4451775553844},{"$f":"IFERROR(IF(IFERROR(AND(AC459/$G459=mininf,AF459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(W459/Z459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AC459/$G459>mininf,AF459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(W459/Z459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AC459/$G459=mininf,AF459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(Q460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0))))),\".\")","v":5.8041827021939496E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD459/$G459=mininf,AG459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(X459/AA459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AD459/$G459>mininf,AG459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(X459/AA459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AD459/$G459=mininf,AG459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(R460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0))))),\".\")","v":6.8857025592990714E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE459/$G459=mininf,AH459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(Y459/AB459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AE459/$G459>mininf,AH459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(Y459/AB459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AE459/$G459=mininf,AH459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(S460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B460,Table1[Country Code],0))))),\".\")","v":8.1049964231450056E-2},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,W459*EXP(T459),\"\")),\".\")","v":1028537970.8001378},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,X459*EXP(U459),\"\")),\".\")","v":1111275927.1444728},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,Y459*EXP(V459),\"\")),\".\")","v":1207949021.3798211},44339.586890148777,51099.223088613413,59590.946912240644,40323.71152236042,41858.153536838443,42749.332901718088,4015.8753677883665,9241.06955177497,16841.61401052256,31186.431048834442,24426.794850369806,15935.071026742575,5.3172078674037275E-2,0.12235610725883557,0.22299089069052663,0.53390490618660158,0.55422164015922648,0.56602127410258651,0.4129230151393613,0.32342225258193791,0.21098783520688688,null,2.5000000000000022E-3,2.4999999999999467E-3,229594541.76065788,432444218.69923723,642638845.4767257,-5.4983186437173259E-2,4.5853705356801555E-2,8.5777841513465347E-2,798943429.03947985,678831708.44523561,565310175.90309536,8.8291657316680983E-2,8.3239911029973968E-2,7.5648072271036426E-2,-9.1886673446586187E-2,2.23921040921784E-2,7.637694927796268E-2,4.1388170307266492E-2,4.9778309765349249E-2,5.624718003553042E-2,-2.0170634919866259E-2,-6.8489997188766694E-2,-0.21490171348398768,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BJ460)+$I460*BA460,IF(D460=24,\".\",IFERROR((CB461-CB460)/CB460,\".\")))","v":-6.6136264053710481E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BK460)+$I460*BB460,IF(D460=24,\".\",IFERROR((CC461-CC460)/CC460,\".\")))","v":4.1421570612659206E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BL460)+$I460*BC460,IF(D460=24,\".\",IFERROR((CD461-CD460)/CD460,\".\")))","v":8.8376061283883256E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BM460)+$I460*BG460,IF($D460=24,\".\",IFERROR((CE461-CE460)/CE460,\".\")))","v":7.4638579700142968E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BN460)+$I460*BH460,IF($D460=24,\".\",IFERROR((CF461-CF460)/CF460,\".\")))","v":7.6307776285830839E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BO460)+$I460*BI460,IF($D460=24,\".\",IFERROR((CG461-CG460)/CG460,\".\")))","v":7.5746292041452654E-2},{"$f":"IFERROR(AV460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BP460,IF($D460=24,\".\",IFERROR((CH461-CH460)/CH460,\".\")))","v":-1.0371969031697025E-2},{"$f":"IFERROR(AW460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BQ460,IF(D460=24,\".\",IFERROR((CI461-CI460)/CI460,\".\")))","v":-5.8691331300597518E-2},{"$f":"IFERROR(AW460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BR460,IF(D460=24,\".\",IFERROR((CJ461-CJ460)/CJ460,\".\")))","v":-0.20510304759581849},47155107.708614238,98171181.030634224,161559756.60604024,205466254.67678738,192962685.08910426,177955048.34923565,42295216.378703281,33127759.057033822,21611234.579253715,294916578.7641049,324261625.1767723,361126039.53452963,3.9937944978798663E-2,5.1953867872075253E-2,6.4589415841870862E-2,0.15989303790999224,0.30275300377315967,0.44737775435490978,0.69669279203572276,0.59508332194384705,0.49277822385394671,0.14341417005428503,0.10216367428299329,5.9844021791143433E-2,1577.9800356569458,1734.9935802283223,1932.2402393564817,3.4710391702414078E-2,4.6053252271644141E-2,6.0040802522752124E-2]
["Bulgaria","BGR",2025,{"$f":"C480-'Initial Conditions and Settings'!$B$9","v":9},"BGR2025",2986.951904296875,{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Employment\n(thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,G479*F480/F479,\"\")),\".\")","v":2707.3314127390659},6637,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B480,Table1[Country Code],0)),MAX(IF(D480>0,K479*EXP(growthb),\".\"),0.001)),\".\")","v":58.873968406787988},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B480,Table1[Country Code],0))*EXP(D480*INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0))),\".\")","v":85.941187296753156},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B480,Table1[Country Code],0))*EXP(D480*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))),\".\")","v":85.941187296753156},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W2],MATCH($B480,Table1[Country Code],0)),IF($D480=1,Q479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))+growthdif),IF($D480>1,Q479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(T479-LN(Z479)+LN(Z478))+growthdif),\".\"))),\".\")","v":15908.855727062934},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W2],MATCH($B480,Table1[Country Code],0)),IF($D480=1,R479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))),IF($D480>1,R479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(U479-LN(AA479)+LN(AA478))),\".\"))),\".\")","v":15368.421840722494},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W2],MATCH($B480,Table1[Country Code],0)),IF($D480=1,S479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))-growthdif),IF($D480>1,S479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(V479-LN(AB479)+LN(AB478))-growthdif),\".\"))),\".\")","v":14849.416251058443},{"$f":"IFERROR(IF(IFERROR(AND(AC479/$G479=mininf,AF479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(W479/Z479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AC479/$G479>mininf,AF479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(W479/Z479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AC479/$G479=mininf,AF479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(Q480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0))))),\".\")","v":5.0844139104870428E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD479/$G479=mininf,AG479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(X479/AA479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AD479/$G479>mininf,AG479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(X479/AA479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AD479/$G479=mininf,AG479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(R480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0))))),\".\")","v":5.4925613379042573E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE479/$G479=mininf,AH479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(Y479/AB479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AE479/$G479>mininf,AH479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(Y479/AB479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AE479/$G479=mininf,AH479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(S480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B480,Table1[Country Code],0))))),\".\")","v":5.9124905511691001E-2},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,W479*EXP(T479),\"\")),\".\")","v":296380479.30859303},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,X479*EXP(U479),\"\")),\".\")","v":302633331.13413543},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,Y479*EXP(V479),\"\")),\".\")","v":309145891.1890828},2571.9648421021125,2571.9648421021125,2571.9648421021125,608.16078033241547,305.86758400682498,0,1963.8040617696963,2266.0972580952871,2571.9648421021125,135.36657063695338,135.36657063695338,135.36657063695338,0.72536522589337293,0.8370224817812858,0.95,0.22463477410662711,0.11297751821871418,0,5.0000000000000051E-2,5.0000000000000044E-2,5.0000000000000031E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,269174139.56495851,289864068.51227599,309145891.1890828,4.3004377327488186E-2,5.4418747712311699E-2,5.9124905511687587E-2,27206339.743634522,12769262.621859431,0,0.12526658877273178,6.6362963690469456E-2,0,-2.857359462375797E-2,-1.1240698513104164E-2,-1.1009287016408464E-2,4.368861682148939E-2,-9.2964825349453051E-3,0,-1.1009287016408464E-2,-1.1009287016408464E-2,-1.1009287016408464E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BJ480)+$I480*BA480,IF(D480=24,\".\",IFERROR((CB481-CB480)/CB480,\".\")))","v":7.215391351865108E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BK480)+$I480*BB480,IF(D480=24,\".\",IFERROR((CC481-CC480)/CC480,\".\")))","v":2.1589024599603768E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BL480)+$I480*BC480,IF(D480=24,\".\",IFERROR((CD481-CD480)/CD480,\".\")))","v":2.4057809247639561E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BM480)+$I480*BG480,IF($D480=24,\".\",IFERROR((CE481-CE480)/CE480,\".\")))","v":8.6977602797110642E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BN480)+$I480*BH480,IF($D480=24,\".\",IFERROR((CF481-CF480)/CF480,\".\")))","v":3.1033240577762133E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BO480)+$I480*BI480,IF($D480=24,\".\",IFERROR((CG481-CG480)/CG480,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BP480,IF($D480=24,\".\",IFERROR((CH481-CH480)/CH480,\".\")))","v":-8.5092870164084067E-3},{"$f":"IFERROR(AW480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BQ480,IF(D480=24,\".\",IFERROR((CI481-CI480)/CI480,\".\")))","v":-8.5092870164080736E-3},{"$f":"IFERROR(AW480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BR480,IF(D480=24,\".\",IFERROR((CJ481-CJ480)/CJ480,\".\")))","v":-8.5092870164080736E-3},62483750.989828564,69652677.189025939,76632960.29074052,8027412.6243851297,3900146.8511639787,0,684914.06766839291,684914.06766839291,684914.06766839291,71196077.681882083,74237738.107858315,77317874.358408913,1.6057369030652979E-2,2.1807499361678133E-2,2.3769316288418274E-2,0.87762911980935399,0.93823813823407654,0.99114158177068534,0.11275077062887046,5.253590627313489E-2,0,9.6201095617756104E-3,9.2259554927885453E-3,8.8584182293146973E-3,10727.147458472515,11185.43590596027,11649.521524545564,2.5314080869973665E-2,3.0743268097102927E-2,3.2703229498288522E-2]
["Bahrain","BHR",2018,{"$f":"C499-'Initial Conditions and Settings'!$B$9","v":2},"BHR2018",782.094970703125,{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Employment\n(thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,G498*F499/F498,\"\")),\".\")","v":784.58341183271421},1567,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B499,Table1[Country Code],0)),MAX(IF(D499>0,K498*EXP(growthb),\".\"),0.001)),\".\")","v":85.927139246951597},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B499,Table1[Country Code],0))*EXP(D499*INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B499,Table1[Country Code],0))*EXP(D499*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W2],MATCH($B499,Table1[Country Code],0)),IF($D499=1,Q498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))+growthdif),IF($D499>1,Q498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(T498-LN(Z498)+LN(Z497))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W2],MATCH($B499,Table1[Country Code],0)),IF($D499=1,R498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))),IF($D499>1,R498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(U498-LN(AA498)+LN(AA497))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W2],MATCH($B499,Table1[Country Code],0)),IF($D499=1,S498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))-growthdif),IF($D499>1,S498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(V498-LN(AB498)+LN(AB497))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC498/$G498=mininf,AF498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(W498/Z498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AC498/$G498>mininf,AF498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(W498/Z498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AC498/$G498=mininf,AF498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(Q499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD498/$G498=mininf,AG498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(X498/AA498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AD498/$G498>mininf,AG498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(X498/AA498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AD498/$G498=mininf,AG498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(R499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE498/$G498=mininf,AH498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(Y498/AB498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AE498/$G498>mininf,AH498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(Y498/AB498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AE498/$G498=mininf,AH498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(S499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,W498*EXP(T498),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,X498*EXP(U498),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,Y498*EXP(V498),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BJ499)+$I499*BA499,IF(D499=24,\".\",IFERROR((CB500-CB499)/CB499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BK499)+$I499*BB499,IF(D499=24,\".\",IFERROR((CC500-CC499)/CC499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BL499)+$I499*BC499,IF(D499=24,\".\",IFERROR((CD500-CD499)/CD499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BM499)+$I499*BG499,IF($D499=24,\".\",IFERROR((CE500-CE499)/CE499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BN499)+$I499*BH499,IF($D499=24,\".\",IFERROR((CF500-CF499)/CF499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BO499)+$I499*BI499,IF($D499=24,\".\",IFERROR((CG500-CG499)/CG499,\".\")))","v":"."},{"$f":"IFERROR(AV499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BP499,IF($D499=24,\".\",IFERROR((CH500-CH499)/CH499,\".\")))","v":"."},{"$f":"IFERROR(AW499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BQ499,IF(D499=24,\".\",IFERROR((CI500-CI499)/CI499,\".\")))","v":"."},{"$f":"IFERROR(AW499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BR499,IF(D499=24,\".\",IFERROR((CJ500-CJ499)/CJ499,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bahrain","BHR",2032,{"$f":"C513-'Initial Conditions and Settings'!$B$9","v":16},"BHR2032",900.427001953125,{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Employment\n(thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,G512*F513/F512,\"\")),\".\")","v":903.2919476052349},2061,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B513,Table1[Country Code],0)),MAX(IF(D513>0,K512*EXP(growthb),\".\"),0.001)),\".\")","v":88.987838924912822},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B513,Table1[Country Code],0))*EXP(D513*INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B513,Table1[Country Code],0))*EXP(D513*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W2],MATCH($B513,Table1[Country Code],0)),IF($D513=1,Q512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))+growthdif),IF($D513>1,Q512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(T512-LN(Z512)+LN(Z511))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W2],MATCH($B513,Table1[Country Code],0)),IF($D513=1,R512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))),IF($D513>1,R512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(U512-LN(AA512)+LN(AA511))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W2],MATCH($B513,Table1[Country Code],0)),IF($D513=1,S512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))-growthdif),IF($D513>1,S512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(V512-LN(AB512)+LN(AB511))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC512/$G512=mininf,AF512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(W512/Z512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AC512/$G512>mininf,AF512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(W512/Z512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AC512/$G512=mininf,AF512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(Q513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD512/$G512=mininf,AG512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(X512/AA512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AD512/$G512>mininf,AG512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(X512/AA512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AD512/$G512=mininf,AG512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(R513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE512/$G512=mininf,AH512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(Y512/AB512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AE512/$G512>mininf,AH512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(Y512/AB512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AE512/$G512=mininf,AH512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(S513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,W512*EXP(T512),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,X512*EXP(U512),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,Y512*EXP(V512),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BJ513)+$I513*BA513,IF(D513=24,\".\",IFERROR((CB514-CB513)/CB513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BK513)+$I513*BB513,IF(D513=24,\".\",IFERROR((CC514-CC513)/CC513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BL513)+$I513*BC513,IF(D513=24,\".\",IFERROR((CD514-CD513)/CD513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BM513)+$I513*BG513,IF($D513=24,\".\",IFERROR((CE514-CE513)/CE513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BN513)+$I513*BH513,IF($D513=24,\".\",IFERROR((CF514-CF513)/CF513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BO513)+$I513*BI513,IF($D513=24,\".\",IFERROR((CG514-CG513)/CG513,\".\")))","v":"."},{"$f":"IFERROR(AV513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BP513,IF($D513=24,\".\",IFERROR((CH514-CH513)/CH513,\".\")))","v":"."},{"$f":"IFERROR(AW513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BQ513,IF(D513=24,\".\",IFERROR((CI514-CI513)/CI513,\".\")))","v":"."},{"$f":"IFERROR(AW513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BR513,IF(D513=24,\".\",IFERROR((CJ514-CJ513)/CJ513,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bahamas, The","BHS",2023,{"$f":"C530-'Initial Conditions and Settings'!$B$9","v":7},"BHS2023",243.29800415039063,{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Employment\n(thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,G529*F530/F529,\"\")),\".\")","v":208.22769369655509},418,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B530,Table1[Country Code],0)),MAX(IF(D530>0,K529*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B530,Table1[Country Code],0))*EXP(D530*INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B530,Table1[Country Code],0))*EXP(D530*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W2],MATCH($B530,Table1[Country Code],0)),IF($D530=1,Q529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))+growthdif),IF($D530>1,Q529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(T529-LN(Z529)+LN(Z528))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W2],MATCH($B530,Table1[Country Code],0)),IF($D530=1,R529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))),IF($D530>1,R529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(U529-LN(AA529)+LN(AA528))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W2],MATCH($B530,Table1[Country Code],0)),IF($D530=1,S529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))-growthdif),IF($D530>1,S529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(V529-LN(AB529)+LN(AB528))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC529/$G529=mininf,AF529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(W529/Z529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AC529/$G529>mininf,AF529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(W529/Z529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AC529/$G529=mininf,AF529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(Q530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD529/$G529=mininf,AG529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(X529/AA529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AD529/$G529>mininf,AG529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(X529/AA529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AD529/$G529=mininf,AG529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(R530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE529/$G529=mininf,AH529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(Y529/AB529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AE529/$G529>mininf,AH529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(Y529/AB529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AE529/$G529=mininf,AH529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(S530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,W529*EXP(T529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,X529*EXP(U529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,Y529*EXP(V529),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BJ530)+$I530*BA530,IF(D530=24,\".\",IFERROR((CB531-CB530)/CB530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BK530)+$I530*BB530,IF(D530=24,\".\",IFERROR((CC531-CC530)/CC530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BL530)+$I530*BC530,IF(D530=24,\".\",IFERROR((CD531-CD530)/CD530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BM530)+$I530*BG530,IF($D530=24,\".\",IFERROR((CE531-CE530)/CE530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BN530)+$I530*BH530,IF($D530=24,\".\",IFERROR((CF531-CF530)/CF530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BO530)+$I530*BI530,IF($D530=24,\".\",IFERROR((CG531-CG530)/CG530,\".\")))","v":"."},{"$f":"IFERROR(AV530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BP530,IF($D530=24,\".\",IFERROR((CH531-CH530)/CH530,\".\")))","v":"."},{"$f":"IFERROR(AW530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BQ530,IF(D530=24,\".\",IFERROR((CI531-CI530)/CI530,\".\")))","v":"."},{"$f":"IFERROR(AW530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BR530,IF(D530=24,\".\",IFERROR((CJ531-CJ530)/CJ530,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bosnia and Herzegovina","BIH",2016,{"$f":"C549-'Initial Conditions and Settings'!$B$9","v":0},"BIH2016",1514.4229736328125,{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Employment\n(thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,G548*F549/F548,\"\")),\".\")","v":1045.4000000000001},3516.8159999999998,0.5,0.71,{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B549,Table1[Country Code],0)),MAX(IF(D549>0,K548*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B549,Table1[Country Code],0))*EXP(D549*INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B549,Table1[Country Code],0))*EXP(D549*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W2],MATCH($B549,Table1[Country Code],0)),IF($D549=1,Q548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))+growthdif),IF($D549>1,Q548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(T548-LN(Z548)+LN(Z547))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W2],MATCH($B549,Table1[Country Code],0)),IF($D549=1,R548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))),IF($D549>1,R548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(U548-LN(AA548)+LN(AA547))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W2],MATCH($B549,Table1[Country Code],0)),IF($D549=1,S548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))-growthdif),IF($D549>1,S548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(V548-LN(AB548)+LN(AB547))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC548/$G548=mininf,AF548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(W548/Z548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AC548/$G548>mininf,AF548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(W548/Z548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AC548/$G548=mininf,AF548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(Q549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD548/$G548=mininf,AG548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(X548/AA548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AD548/$G548>mininf,AG548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(X548/AA548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AD548/$G548=mininf,AG548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(R549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE548/$G548=mininf,AH548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(Y548/AB548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AE548/$G548>mininf,AH548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(Y548/AB548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AE548/$G548=mininf,AH548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(S549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,W548*EXP(T548),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,X548*EXP(U548),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,Y548*EXP(V548),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BJ549)+$I549*BA549,IF(D549=24,\".\",IFERROR((CB550-CB549)/CB549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BK549)+$I549*BB549,IF(D549=24,\".\",IFERROR((CC550-CC549)/CC549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BL549)+$I549*BC549,IF(D549=24,\".\",IFERROR((CD550-CD549)/CD549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BM549)+$I549*BG549,IF($D549=24,\".\",IFERROR((CE550-CE549)/CE549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BN549)+$I549*BH549,IF($D549=24,\".\",IFERROR((CF550-CF549)/CF549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BO549)+$I549*BI549,IF($D549=24,\".\",IFERROR((CG550-CG549)/CG549,\".\")))","v":"."},{"$f":"IFERROR(AV549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BP549,IF($D549=24,\".\",IFERROR((CH550-CH549)/CH549,\".\")))","v":"."},{"$f":"IFERROR(AW549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BQ549,IF(D549=24,\".\",IFERROR((CI550-CI549)/CI549,\".\")))","v":"."},{"$f":"IFERROR(AW549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BR549,IF(D549=24,\".\",IFERROR((CJ550-CJ549)/CJ549,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belarus","BLR",2029,{"$f":"C588-'Initial Conditions and Settings'!$B$9","v":13},"BLR2029",4184.1591796875,{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Employment\n(thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,G587*F588/F587,\"\")),\".\")","v":4435.7451928684186},9083,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B588,Table1[Country Code],0)),MAX(IF(D588>0,K587*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B588,Table1[Country Code],0))*EXP(D588*INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B588,Table1[Country Code],0))*EXP(D588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W2],MATCH($B588,Table1[Country Code],0)),IF($D588=1,Q587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))+growthdif),IF($D588>1,Q587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(T587-LN(Z587)+LN(Z586))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W2],MATCH($B588,Table1[Country Code],0)),IF($D588=1,R587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))),IF($D588>1,R587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(U587-LN(AA587)+LN(AA586))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W2],MATCH($B588,Table1[Country Code],0)),IF($D588=1,S587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))-growthdif),IF($D588>1,S587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(V587-LN(AB587)+LN(AB586))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC587/$G587=mininf,AF587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(W587/Z587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AC587/$G587>mininf,AF587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(W587/Z587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AC587/$G587=mininf,AF587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(Q588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD587/$G587=mininf,AG587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(X587/AA587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AD587/$G587>mininf,AG587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(X587/AA587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AD587/$G587=mininf,AG587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(R588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE587/$G587=mininf,AH587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(Y587/AB587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AE587/$G587>mininf,AH587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(Y587/AB587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AE587/$G587=mininf,AH587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(S588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,W587*EXP(T587),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,X587*EXP(U587),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,Y587*EXP(V587),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BJ588)+$I588*BA588,IF(D588=24,\".\",IFERROR((CB589-CB588)/CB588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BK588)+$I588*BB588,IF(D588=24,\".\",IFERROR((CC589-CC588)/CC588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BL588)+$I588*BC588,IF(D588=24,\".\",IFERROR((CD589-CD588)/CD588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BM588)+$I588*BG588,IF($D588=24,\".\",IFERROR((CE589-CE588)/CE588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BN588)+$I588*BH588,IF($D588=24,\".\",IFERROR((CF589-CF588)/CF588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BO588)+$I588*BI588,IF($D588=24,\".\",IFERROR((CG589-CG588)/CG588,\".\")))","v":"."},{"$f":"IFERROR(AV588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BP588,IF($D588=24,\".\",IFERROR((CH589-CH588)/CH588,\".\")))","v":"."},{"$f":"IFERROR(AW588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BQ588,IF(D588=24,\".\",IFERROR((CI589-CI588)/CI588,\".\")))","v":"."},{"$f":"IFERROR(AW588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BR588,IF(D588=24,\".\",IFERROR((CJ589-CJ588)/CJ588,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belize","BLZ",2020,{"$f":"C605-'Initial Conditions and Settings'!$B$9","v":4},"BLZ2020",196.27099609375,{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Employment\n(thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,G604*F605/F604,\"\")),\".\")","v":158.7163653374075},398,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B605,Table1[Country Code],0)),MAX(IF(D605>0,K604*EXP(growthb),\".\"),0.001)),\".\")","v":50.07365014574048},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B605,Table1[Country Code],0))*EXP(D605*INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B605,Table1[Country Code],0))*EXP(D605*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W2],MATCH($B605,Table1[Country Code],0)),IF($D605=1,Q604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))+growthdif),IF($D605>1,Q604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(T604-LN(Z604)+LN(Z603))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W2],MATCH($B605,Table1[Country Code],0)),IF($D605=1,R604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))),IF($D605>1,R604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(U604-LN(AA604)+LN(AA603))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W2],MATCH($B605,Table1[Country Code],0)),IF($D605=1,S604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))-growthdif),IF($D605>1,S604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(V604-LN(AB604)+LN(AB603))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC604/$G604=mininf,AF604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(W604/Z604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AC604/$G604>mininf,AF604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(W604/Z604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AC604/$G604=mininf,AF604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(Q605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD604/$G604=mininf,AG604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(X604/AA604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AD604/$G604>mininf,AG604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(X604/AA604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AD604/$G604=mininf,AG604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(R605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE604/$G604=mininf,AH604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(Y604/AB604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AE604/$G604>mininf,AH604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(Y604/AB604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AE604/$G604=mininf,AH604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(S605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,W604*EXP(T604),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,X604*EXP(U604),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,Y604*EXP(V604),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BJ605)+$I605*BA605,IF(D605=24,\".\",IFERROR((CB606-CB605)/CB605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BK605)+$I605*BB605,IF(D605=24,\".\",IFERROR((CC606-CC605)/CC605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BL605)+$I605*BC605,IF(D605=24,\".\",IFERROR((CD606-CD605)/CD605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BM605)+$I605*BG605,IF($D605=24,\".\",IFERROR((CE606-CE605)/CE605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BN605)+$I605*BH605,IF($D605=24,\".\",IFERROR((CF606-CF605)/CF605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BO605)+$I605*BI605,IF($D605=24,\".\",IFERROR((CG606-CG605)/CG605,\".\")))","v":"."},{"$f":"IFERROR(AV605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BP605,IF($D605=24,\".\",IFERROR((CH606-CH605)/CH605,\".\")))","v":"."},{"$f":"IFERROR(AW605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BQ605,IF(D605=24,\".\",IFERROR((CI606-CI605)/CI605,\".\")))","v":"."},{"$f":"IFERROR(AW605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BR605,IF(D605=24,\".\",IFERROR((CJ606-CJ605)/CJ605,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belize","BLZ",2035,{"$f":"C620-'Initial Conditions and Settings'!$B$9","v":19},"BLZ2035",266.8489990234375,{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Employment\n(thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,G619*F620/F619,\"\")),\".\")","v":215.78992343165714},507,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B620,Table1[Country Code],0)),MAX(IF(D620>0,K619*EXP(growthb),\".\"),0.001)),\".\")","v":51.987064318985922},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B620,Table1[Country Code],0))*EXP(D620*INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B620,Table1[Country Code],0))*EXP(D620*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W2],MATCH($B620,Table1[Country Code],0)),IF($D620=1,Q619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))+growthdif),IF($D620>1,Q619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(T619-LN(Z619)+LN(Z618))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W2],MATCH($B620,Table1[Country Code],0)),IF($D620=1,R619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))),IF($D620>1,R619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(U619-LN(AA619)+LN(AA618))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W2],MATCH($B620,Table1[Country Code],0)),IF($D620=1,S619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))-growthdif),IF($D620>1,S619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(V619-LN(AB619)+LN(AB618))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC619/$G619=mininf,AF619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(W619/Z619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AC619/$G619>mininf,AF619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(W619/Z619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AC619/$G619=mininf,AF619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(Q620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD619/$G619=mininf,AG619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(X619/AA619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AD619/$G619>mininf,AG619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(X619/AA619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AD619/$G619=mininf,AG619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(R620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE619/$G619=mininf,AH619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(Y619/AB619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AE619/$G619>mininf,AH619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(Y619/AB619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AE619/$G619=mininf,AH619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(S620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,W619*EXP(T619),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,X619*EXP(U619),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,Y619*EXP(V619),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BJ620)+$I620*BA620,IF(D620=24,\".\",IFERROR((CB621-CB620)/CB620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BK620)+$I620*BB620,IF(D620=24,\".\",IFERROR((CC621-CC620)/CC620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BL620)+$I620*BC620,IF(D620=24,\".\",IFERROR((CD621-CD620)/CD620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BM620)+$I620*BG620,IF($D620=24,\".\",IFERROR((CE621-CE620)/CE620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BN620)+$I620*BH620,IF($D620=24,\".\",IFERROR((CF621-CF620)/CF620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BO620)+$I620*BI620,IF($D620=24,\".\",IFERROR((CG621-CG620)/CG620,\".\")))","v":"."},{"$f":"IFERROR(AV620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BP620,IF($D620=24,\".\",IFERROR((CH621-CH620)/CH620,\".\")))","v":"."},{"$f":"IFERROR(AW620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BQ620,IF(D620=24,\".\",IFERROR((CI621-CI620)/CI620,\".\")))","v":"."},{"$f":"IFERROR(AW620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BR620,IF(D620=24,\".\",IFERROR((CJ621-CJ620)/CJ620,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bermuda","BMU",2030,{"$f":"C641-'Initial Conditions and Settings'!$B$9","v":14},"BMU2030",".",{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Employment\n(thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,G640*F641/F640,\"\")),\".\")","v":"."},".",0.5,0.73528999324773325,{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B641,Table1[Country Code],0)),MAX(IF(D641>0,K640*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B641,Table1[Country Code],0))*EXP(D641*INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B641,Table1[Country Code],0))*EXP(D641*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W2],MATCH($B641,Table1[Country Code],0)),IF($D641=1,Q640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))+growthdif),IF($D641>1,Q640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(T640-LN(Z640)+LN(Z639))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W2],MATCH($B641,Table1[Country Code],0)),IF($D641=1,R640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))),IF($D641>1,R640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(U640-LN(AA640)+LN(AA639))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W2],MATCH($B641,Table1[Country Code],0)),IF($D641=1,S640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))-growthdif),IF($D641>1,S640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(V640-LN(AB640)+LN(AB639))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC640/$G640=mininf,AF640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(W640/Z640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AC640/$G640>mininf,AF640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(W640/Z640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AC640/$G640=mininf,AF640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(Q641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD640/$G640=mininf,AG640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(X640/AA640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AD640/$G640>mininf,AG640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(X640/AA640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AD640/$G640=mininf,AG640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(R641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE640/$G640=mininf,AH640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(Y640/AB640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AE640/$G640>mininf,AH640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(Y640/AB640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AE640/$G640=mininf,AH640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(S641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,W640*EXP(T640),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,X640*EXP(U640),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,Y640*EXP(V640),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BJ641)+$I641*BA641,IF(D641=24,\".\",IFERROR((CB642-CB641)/CB641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BK641)+$I641*BB641,IF(D641=24,\".\",IFERROR((CC642-CC641)/CC641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BL641)+$I641*BC641,IF(D641=24,\".\",IFERROR((CD642-CD641)/CD641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BM641)+$I641*BG641,IF($D641=24,\".\",IFERROR((CE642-CE641)/CE641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BN641)+$I641*BH641,IF($D641=24,\".\",IFERROR((CF642-CF641)/CF641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BO641)+$I641*BI641,IF($D641=24,\".\",IFERROR((CG642-CG641)/CG641,\".\")))","v":"."},{"$f":"IFERROR(AV641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BP641,IF($D641=24,\".\",IFERROR((CH642-CH641)/CH641,\".\")))","v":"."},{"$f":"IFERROR(AW641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BQ641,IF(D641=24,\".\",IFERROR((CI642-CI641)/CI641,\".\")))","v":"."},{"$f":"IFERROR(AW641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BR641,IF(D641=24,\".\",IFERROR((CJ642-CJ641)/CJ641,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bolivia","BOL",2039,{"$f":"C676-'Initial Conditions and Settings'!$B$9","v":23},"BOL2039",8101.875,{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Employment\n(thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,G675*F676/F675,\"\")),\".\")","v":7103.4885076110268},14504,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B676,Table1[Country Code],0)),MAX(IF(D676>0,K675*EXP(growthb),\".\"),0.001)),\".\")","v":32.542532705243254},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B676,Table1[Country Code],0))*EXP(D676*INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0))),\".\")","v":88.90103225426725},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B676,Table1[Country Code],0))*EXP(D676*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))),\".\")","v":88.90103225426725},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W2],MATCH($B676,Table1[Country Code],0)),IF($D676=1,Q675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))+growthdif),IF($D676>1,Q675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(T675-LN(Z675)+LN(Z674))+growthdif),\".\"))),\".\")","v":13366.663925023297},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W2],MATCH($B676,Table1[Country Code],0)),IF($D676=1,R675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))),IF($D676>1,R675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(U675-LN(AA675)+LN(AA674))),\".\"))),\".\")","v":11496.357563611897},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W2],MATCH($B676,Table1[Country Code],0)),IF($D676=1,S675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))-growthdif),IF($D676>1,S675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(V675-LN(AB675)+LN(AB674))-growthdif),\".\"))),\".\")","v":9855.0095067530419},{"$f":"IFERROR(IF(IFERROR(AND(AC675/$G675=mininf,AF675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(W675/Z675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AC675/$G675>mininf,AF675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(W675/Z675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AC675/$G675=mininf,AF675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(Q676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0))))),\".\")","v":1.5450616591457023E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD675/$G675=mininf,AG675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(X675/AA675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AD675/$G675>mininf,AG675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(X675/AA675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AD675/$G675=mininf,AG675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(R676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0))))),\".\")","v":3.9498844291954216E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE675/$G675=mininf,AH675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(Y675/AB675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AE675/$G675>mininf,AH675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(Y675/AB675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AE675/$G675=mininf,AH675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(S676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B676,Table1[Country Code],0))))),\".\")","v":6.8123283761041681E-2},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,W675*EXP(T675),\"\")),\".\")","v":98393254.812104821},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,X675*EXP(U675),\"\")),\".\")","v":128840147.42767382},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,Y675*EXP(V675),\"\")),\".\")","v":174214239.62976059},2640.0148082832047,3814.365786116517,5758.9553136920813,2484.7182907104316,3023.2194948918182,3545.9284558489494,155.29651757277333,791.14629122469887,2213.0268578431319,4463.473699327822,3289.1227214945097,1344.5331939189455,2.1862007294920095E-2,0.11137433253774197,0.31154085143827381,0.34978845788913182,0.425596450483814,0.499181275798457,0.62834953481594813,0.46302921697844401,0.18927787276326929,null,2.5000000000001688E-3,2.4999999999999467E-3,14042814.486320741,52920471.660861596,108779526.40653977,-0.19804034567041029,1.5931167446318284E-2,7.2008281019144249E-2,84350440.325784087,75919675.76681222,65434713.223220825,4.6953696564084879E-2,5.5604431119366637E-2,6.163122358438855E-2,-0.23536085074213542,-8.5150764705383963E-3,6.1105249989702237E-2,-3.6680850763914918E-4,2.1158187202509282E-2,4.0728192554944087E-2,2.7976993121878735E-2,1.0650902764453463E-2,-0.15554896505785898,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BJ676)+$I676*BA676,IF(D676=24,\".\",IFERROR((CB677-CB676)/CB676,\".\")))","v":-0.2042883306335333},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BK676)+$I676*BB676,IF(D676=24,\".\",IFERROR((CC677-CC676)/CC676,\".\")))","v":1.6120313060629488E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BL676)+$I676*BC676,IF(D676=24,\".\",IFERROR((CD677-CD676)/CD676,\".\")))","v":7.8969033077162784E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BM676)+$I676*BG676,IF($D676=24,\".\",IFERROR((CE677-CE676)/CE676,\".\")))","v":3.8205711600962575E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BN676)+$I676*BH676,IF($D676=24,\".\",IFERROR((CF677-CF676)/CF676,\".\")))","v":5.3293576733677669E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BO676)+$I676*BI676,IF($D676=24,\".\",IFERROR((CG677-CG676)/CG676,\".\")))","v":6.6091975642406028E-2},{"$f":"IFERROR(AV676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BP676,IF($D676=24,\".\",IFERROR((CH677-CH676)/CH676,\".\")))","v":4.2889260694618445E-2},{"$f":"IFERROR(AW676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BQ676,IF(D676=24,\".\",IFERROR((CI677-CI676)/CI676,\".\")))","v":2.5563170337192954E-2},{"$f":"IFERROR(AW676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BR676,IF(D676=24,\".\",IFERROR((CJ677-CJ676)/CJ676,\".\")))","v":-0.14063669748511948},4151592.7182434713,18190601.298089135,43618801.44548776,30606899.721492052,32029421.681757055,32203729.588689528,12913118.420579378,9515645.0028759297,3889821.5880805599,47671610.860314906,59735667.982722126,79712352.622257844,1.8356219234198196E-2,3.7556300275138774E-2,6.3050341112976763E-2,8.7087317657636359E-2,0.30451825370648844,0.54720253524807161,0.64203619657776911,0.53618587961586384,0.40399923637051677,0.27087648576459444,0.15929586667764767,4.87982283814117E-2,3286.7905998562401,4118.5650843024077,5495.8875222185497,1.103217167764825E-2,2.816597990588221E-2,5.4530375545301268E-2]
["Brazil","BRA",2028,{"$f":"C691-'Initial Conditions and Settings'!$B$9","v":12},"BRA2028",119482.2109375,{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Employment\n(thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,G690*F691/F690,\"\")),\".\")","v":101807.15411012735},223599,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B691,Table1[Country Code],0)),MAX(IF(D691>0,K690*EXP(growthb),\".\"),0.001)),\".\")","v":76.950626628250191},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B691,Table1[Country Code],0))*EXP(D691*INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0))),\".\")","v":110.10592782516211},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B691,Table1[Country Code],0))*EXP(D691*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))),\".\")","v":110.10592782516211},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W2],MATCH($B691,Table1[Country Code],0)),IF($D691=1,Q690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))+growthdif),IF($D691>1,Q690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(T690-LN(Z690)+LN(Z689))+growthdif),\".\"))),\".\")","v":23525.716196071622},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W2],MATCH($B691,Table1[Country Code],0)),IF($D691=1,R690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))),IF($D691>1,R690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(U690-LN(AA690)+LN(AA689))),\".\"))),\".\")","v":21595.080241665753},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W2],MATCH($B691,Table1[Country Code],0)),IF($D691=1,S690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))-growthdif),IF($D691>1,S690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(V690-LN(AB690)+LN(AB689))-growthdif),\".\"))),\".\")","v":19814.980181534258},{"$f":"IFERROR(IF(IFERROR(AND(AC690/$G690=mininf,AF690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(W690/Z690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AC690/$G690>mininf,AF690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(W690/Z690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AC690/$G690=mininf,AF690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(Q691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0))))),\".\")","v":7.4562388009432878E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD690/$G690=mininf,AG690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(X690/AA690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AD690/$G690>mininf,AG690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(X690/AA690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AD690/$G690=mininf,AG690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(R691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0))))),\".\")","v":1.8973895369134075E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE690/$G690=mininf,AH690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(Y690/AB690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AE690/$G690>mininf,AH690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(Y690/AB690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AE690/$G690=mininf,AH690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(S691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B691,Table1[Country Code],0))))),\".\")","v":3.158221938284958E-2},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,W690*EXP(T690),\"\")),\".\")","v":8760489708.8583527},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,X690*EXP(U690),\"\")),\".\")","v":9343836447.9816952},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,Y690*EXP(V690),\"\")),\".\")","v":10003262358.9289},69175.813940634049,78950.762159523059,90631.564697229056,31945.871831443452,27459.44126246831,20211.459316959619,37229.942109190597,51491.320897054749,70420.105380269437,32631.340169493298,22856.391950604288,11175.589412898291,0.3656908243296737,0.50577310943546561,0.6917009516256023,0.31378808405632086,0.26972015377980946,0.19852690602760958,0.32052109161400544,0.22450673678472494,0.10977214234678809,null,2.5000000000000577E-3,2.5000000000003908E-3,6798555661.1212225,7922865194.0184946,9122682174.4820824,-4.4312548502709603E-3,1.7363605786442804E-2,3.6927753198579438E-2,1961934047.7371302,1420971253.9632006,880580184.4468174,4.7589078604016066E-2,2.7905109515430127E-2,-2.5546202266127693E-2,-4.1763799103181398E-2,-5.035822748876484E-3,2.9649210326205377E-2,2.5653435110584155E-4,-4.4943190198925009E-3,-4.2824745138497988E-2,5.6154559329202769E-2,3.2369798432274166E-2,-8.4126654713221782E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BJ691)+$I691*BA691,IF(D691=24,\".\",IFERROR((CB692-CB691)/CB691,\".\")))","v":-2.1900784918925886E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BK691)+$I691*BB691,IF(D691=24,\".\",IFERROR((CC692-CC691)/CC691,\".\")))","v":7.360633576583453E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BL691)+$I691*BC691,IF(D691=24,\".\",IFERROR((CD692-CD691)/CD691,\".\")))","v":3.4485223820192701E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BM691)+$I691*BG691,IF($D691=24,\".\",IFERROR((CE692-CE691)/CE691,\".\")))","v":2.7619548535361305E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BN691)+$I691*BH691,IF($D691=24,\".\",IFERROR((CF692-CF691)/CF691,\".\")))","v":1.5402137305569163E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BO691)+$I691*BI691,IF($D691=24,\".\",IFERROR((CG692-CG691)/CG691,\".\")))","v":-3.048873164451249E-2},{"$f":"IFERROR(AV691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BP691,IF($D691=24,\".\",IFERROR((CH692-CH691)/CH691,\".\")))","v":5.985130138700312E-2},{"$f":"IFERROR(AW691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BQ691,IF(D691=24,\".\",IFERROR((CI692-CI691)/CI691,\".\")))","v":3.606654049007485E-2},{"$f":"IFERROR(AW691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BR691,IF(D691=24,\".\",IFERROR((CJ692-CJ691)/CJ691,\".\")))","v":-8.0429912655421099E-2},1751722104.1139879,2223918413.0425158,2790745984.9831853,637745581.82878423,503195070.90768993,339845226.51034468,276476213.10248226,193655812.44490018,94687641.513262764,2665943899.0452542,2920769296.3951058,3225278853.0067925,-1.5763208048629332E-3,1.064932562640288E-2,2.4265291416984483E-2,0.65707388094000274,0.76141529417860465,0.86527277552497195,0.23921943070789223,0.172281690145383,0.10536925394637466,0.10370668835210516,6.6303015676012322E-2,2.9357970528653497E-2,11922.879346711095,13062.532911127088,14424.388539335116,-5.4409561138069051E-3,6.3749644332862232E-3,2.0319079017523833E-2]
["Brazil","BRA",2035,{"$f":"C698-'Initial Conditions and Settings'!$B$9","v":19},"BRA2035",121624.828125,{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Employment\n(thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,G697*F698/F697,\"\")),\".\")","v":103632.81298014043},229203,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B698,Table1[Country Code],0)),MAX(IF(D698>0,K697*EXP(growthb),\".\"),0.001)),\".\")","v":78.309114695260391},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B698,Table1[Country Code],0))*EXP(D698*INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0))),\".\")","v":111.03218087174365},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B698,Table1[Country Code],0))*EXP(D698*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))),\".\")","v":111.03218087174365},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W2],MATCH($B698,Table1[Country Code],0)),IF($D698=1,Q697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))+growthdif),IF($D698>1,Q697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(T697-LN(Z697)+LN(Z696))+growthdif),\".\"))),\".\")","v":27043.545713563282},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W2],MATCH($B698,Table1[Country Code],0)),IF($D698=1,R697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))),IF($D698>1,R697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(U697-LN(AA697)+LN(AA696))),\".\"))),\".\")","v":23558.85220487279},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W2],MATCH($B698,Table1[Country Code],0)),IF($D698=1,S697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))-growthdif),IF($D698>1,S697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(V697-LN(AB697)+LN(AB696))-growthdif),\".\"))),\".\")","v":20495.993882472354},{"$f":"IFERROR(IF(IFERROR(AND(AC697/$G697=mininf,AF697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(W697/Z697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AC697/$G697>mininf,AF697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(W697/Z697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AC697/$G697=mininf,AF697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(Q698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0))))),\".\")","v":-7.408532886329991E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD697/$G697=mininf,AG697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(X697/AA697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AD697/$G697>mininf,AG697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(X697/AA697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AD697/$G697=mininf,AG697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(R698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0))))),\".\")","v":9.4486335944038158E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE697/$G697=mininf,AH697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(Y697/AB697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AE697/$G697>mininf,AH697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(Y697/AB697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AE697/$G697=mininf,AH697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(S698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B698,Table1[Country Code],0))))),\".\")","v":2.8998398849312573E-2},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,W697*EXP(T697),\"\")),\".\")","v":8818566065.0425243},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,X697*EXP(U697),\"\")),\".\")","v":10366950240.040762},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,Y697*EXP(V697),\"\")),\".\")","v":12381426830.588926},56613.083293468713,74122.135028841425,98451.172331133406,30424.333690773077,25894.283561803051,11907.650404496037,26188.749602695629,48227.851467038367,86543.521926637361,47019.729686671715,29510.677951299003,5181.6406490070221,0.25270711900596859,0.46537240551677844,0.83509768226808678,0.29357819030352306,0.24986568266525083,0.11490231773191324,0.4537146906905084,0.28476191181797078,5.0000000000000017E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,6214472606.2146826,8684971965.1097622,11796000477.450459,-2.4111589796447674E-2,7.5624469949886475E-3,3.6974545093649169E-2,2604093458.8278418,1681978274.9309998,585426353.13846779,3.1359707051699104E-2,1.9131831358244256E-2,-0.14697219604071066,-6.1643920022079968E-2,-1.5010023919318272E-2,2.2579800873408828E-2,-1.6172623173936529E-2,-1.3440639556058898E-2,-0.17136694026095078,4.4915978390118738E-2,3.8899757673370061E-2,1.0259395372216318E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BJ698)+$I698*BA698,IF(D698=24,\".\",IFERROR((CB699-CB698)/CB698,\".\")))","v":-4.1681012851463528E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BK698)+$I698*BB698,IF(D698=24,\".\",IFERROR((CC699-CC698)/CC698,\".\")))","v":-2.5270464043645191E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BL698)+$I698*BC698,IF(D698=24,\".\",IFERROR((CD699-CD698)/CD698,\".\")))","v":3.0973915041329292E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BM698)+$I698*BG698,IF($D698=24,\".\",IFERROR((CE699-CE698)/CE698,\".\")))","v":1.1290283996681694E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BN698)+$I698*BH698,IF($D698=24,\".\",IFERROR((CF699-CF698)/CF698,\".\")))","v":6.5423379588930852E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BO698)+$I698*BI698,IF($D698=24,\".\",IFERROR((CG699-CG698)/CG698,\".\")))","v":-0.15547282609303031},{"$f":"IFERROR(AV698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BP698,IF($D698=24,\".\",IFERROR((CH699-CH698)/CH698,\".\")))","v":4.8612720447919144E-2},{"$f":"IFERROR(AW698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BQ698,IF(D698=24,\".\",IFERROR((CI699-CI698)/CI698,\".\")))","v":4.2596499731169857E-2},{"$f":"IFERROR(AW698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BR698,IF(D698=24,\".\",IFERROR((CJ699-CJ698)/CJ698,\".\")))","v":4.7226815950214274E-3},1416473294.1231229,2272385649.7410288,3547590991.9519424,735825828.37496459,545567319.77450013,218265642.87083763,408828640.28407854,256590380.69950491,45053493.822503559,2561127762.782166,3074543350.2150335,3810910128.6452837,-1.2048632266162212E-2,2.8481347910282234E-3,1.9985036745829632E-2,0.55306623695508295,0.73909696201944852,0.93090387130516061,0.28730539689110757,0.17744661812504389,5.7273888783209777E-2,0.15962836615380949,8.3456419855507641E-2,1.1822239911629546E-2,11174.05864138849,13414.062425950069,16626.789913942153,-1.397451524177562E-2,3.8209299791880369E-4,1.8329928909885496E-2]
["Barbados","BRB",2037,{"$f":"C726-'Initial Conditions and Settings'!$B$9","v":21},"BRB2037",144.35499572753906,{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Employment\n(thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,G725*F726/F725,\"\")),\".\")","v":127.66036539125538},288,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B726,Table1[Country Code],0)),MAX(IF(D726>0,K725*EXP(growthb),\".\"),0.001)),\".\")","v":87.326024755673828},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B726,Table1[Country Code],0))*EXP(D726*INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B726,Table1[Country Code],0))*EXP(D726*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W2],MATCH($B726,Table1[Country Code],0)),IF($D726=1,Q725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))+growthdif),IF($D726>1,Q725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(T725-LN(Z725)+LN(Z724))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W2],MATCH($B726,Table1[Country Code],0)),IF($D726=1,R725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))),IF($D726>1,R725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(U725-LN(AA725)+LN(AA724))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W2],MATCH($B726,Table1[Country Code],0)),IF($D726=1,S725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))-growthdif),IF($D726>1,S725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(V725-LN(AB725)+LN(AB724))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC725/$G725=mininf,AF725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(W725/Z725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AC725/$G725>mininf,AF725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(W725/Z725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AC725/$G725=mininf,AF725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(Q726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD725/$G725=mininf,AG725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(X725/AA725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AD725/$G725>mininf,AG725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(X725/AA725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AD725/$G725=mininf,AG725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(R726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE725/$G725=mininf,AH725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(Y725/AB725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AE725/$G725>mininf,AH725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(Y725/AB725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AE725/$G725=mininf,AH725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(S726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,W725*EXP(T725),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,X725*EXP(U725),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,Y725*EXP(V725),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BJ726)+$I726*BA726,IF(D726=24,\".\",IFERROR((CB727-CB726)/CB726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BK726)+$I726*BB726,IF(D726=24,\".\",IFERROR((CC727-CC726)/CC726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BL726)+$I726*BC726,IF(D726=24,\".\",IFERROR((CD727-CD726)/CD726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BM726)+$I726*BG726,IF($D726=24,\".\",IFERROR((CE727-CE726)/CE726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BN726)+$I726*BH726,IF($D726=24,\".\",IFERROR((CF727-CF726)/CF726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BO726)+$I726*BI726,IF($D726=24,\".\",IFERROR((CG727-CG726)/CG726,\".\")))","v":"."},{"$f":"IFERROR(AV726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BP726,IF($D726=24,\".\",IFERROR((CH727-CH726)/CH726,\".\")))","v":"."},{"$f":"IFERROR(AW726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BQ726,IF(D726=24,\".\",IFERROR((CI727-CI726)/CI726,\".\")))","v":"."},{"$f":"IFERROR(AW726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BR726,IF(D726=24,\".\",IFERROR((CJ727-CJ726)/CJ726,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Brunei Darussalam","BRN",2026,{"$f":"C741-'Initial Conditions and Settings'!$B$9","v":10},"BRN2026",233.40699768066406,{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Employment\n(thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,G740*F741/F740,\"\")),\".\")","v":220.35818318499844},473,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B741,Table1[Country Code],0)),MAX(IF(D741>0,K740*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B741,Table1[Country Code],0))*EXP(D741*INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B741,Table1[Country Code],0))*EXP(D741*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W2],MATCH($B741,Table1[Country Code],0)),IF($D741=1,Q740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))+growthdif),IF($D741>1,Q740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(T740-LN(Z740)+LN(Z739))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W2],MATCH($B741,Table1[Country Code],0)),IF($D741=1,R740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))),IF($D741>1,R740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(U740-LN(AA740)+LN(AA739))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W2],MATCH($B741,Table1[Country Code],0)),IF($D741=1,S740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))-growthdif),IF($D741>1,S740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(V740-LN(AB740)+LN(AB739))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC740/$G740=mininf,AF740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(W740/Z740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AC740/$G740>mininf,AF740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(W740/Z740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AC740/$G740=mininf,AF740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(Q741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD740/$G740=mininf,AG740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(X740/AA740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AD740/$G740>mininf,AG740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(X740/AA740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AD740/$G740=mininf,AG740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(R741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE740/$G740=mininf,AH740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(Y740/AB740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AE740/$G740>mininf,AH740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(Y740/AB740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AE740/$G740=mininf,AH740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(S741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,W740*EXP(T740),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,X740*EXP(U740),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,Y740*EXP(V740),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BJ741)+$I741*BA741,IF(D741=24,\".\",IFERROR((CB742-CB741)/CB741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BK741)+$I741*BB741,IF(D741=24,\".\",IFERROR((CC742-CC741)/CC741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BL741)+$I741*BC741,IF(D741=24,\".\",IFERROR((CD742-CD741)/CD741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BM741)+$I741*BG741,IF($D741=24,\".\",IFERROR((CE742-CE741)/CE741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BN741)+$I741*BH741,IF($D741=24,\".\",IFERROR((CF742-CF741)/CF741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BO741)+$I741*BI741,IF($D741=24,\".\",IFERROR((CG742-CG741)/CG741,\".\")))","v":"."},{"$f":"IFERROR(AV741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BP741,IF($D741=24,\".\",IFERROR((CH742-CH741)/CH741,\".\")))","v":"."},{"$f":"IFERROR(AW741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BQ741,IF(D741=24,\".\",IFERROR((CI742-CI741)/CI741,\".\")))","v":"."},{"$f":"IFERROR(AW741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BR741,IF(D741=24,\".\",IFERROR((CJ742-CJ741)/CJ741,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bhutan","BTN",2032,{"$f":"C773-'Initial Conditions and Settings'!$B$9","v":16},"BTN2032",491.03799438476563,{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Employment\n(thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,G772*F773/F772,\"\")),\".\")","v":456.35453566308001},926,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B773,Table1[Country Code],0)),MAX(IF(D773>0,K772*EXP(growthb),\".\"),0.001)),\".\")","v":65.896950817538411},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B773,Table1[Country Code],0))*EXP(D773*INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B773,Table1[Country Code],0))*EXP(D773*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W2],MATCH($B773,Table1[Country Code],0)),IF($D773=1,Q772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))+growthdif),IF($D773>1,Q772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(T772-LN(Z772)+LN(Z771))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W2],MATCH($B773,Table1[Country Code],0)),IF($D773=1,R772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))),IF($D773>1,R772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(U772-LN(AA772)+LN(AA771))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W2],MATCH($B773,Table1[Country Code],0)),IF($D773=1,S772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))-growthdif),IF($D773>1,S772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(V772-LN(AB772)+LN(AB771))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC772/$G772=mininf,AF772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(W772/Z772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AC772/$G772>mininf,AF772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(W772/Z772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AC772/$G772=mininf,AF772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(Q773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD772/$G772=mininf,AG772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(X772/AA772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AD772/$G772>mininf,AG772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(X772/AA772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AD772/$G772=mininf,AG772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(R773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE772/$G772=mininf,AH772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(Y772/AB772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AE772/$G772>mininf,AH772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(Y772/AB772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AE772/$G772=mininf,AH772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(S773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,W772*EXP(T772),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,X772*EXP(U772),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,Y772*EXP(V772),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BJ773)+$I773*BA773,IF(D773=24,\".\",IFERROR((CB774-CB773)/CB773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BK773)+$I773*BB773,IF(D773=24,\".\",IFERROR((CC774-CC773)/CC773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BL773)+$I773*BC773,IF(D773=24,\".\",IFERROR((CD774-CD773)/CD773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BM773)+$I773*BG773,IF($D773=24,\".\",IFERROR((CE774-CE773)/CE773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BN773)+$I773*BH773,IF($D773=24,\".\",IFERROR((CF774-CF773)/CF773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BO773)+$I773*BI773,IF($D773=24,\".\",IFERROR((CG774-CG773)/CG773,\".\")))","v":"."},{"$f":"IFERROR(AV773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BP773,IF($D773=24,\".\",IFERROR((CH774-CH773)/CH773,\".\")))","v":"."},{"$f":"IFERROR(AW773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BQ773,IF(D773=24,\".\",IFERROR((CI774-CI773)/CI773,\".\")))","v":"."},{"$f":"IFERROR(AW773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BR773,IF(D773=24,\".\",IFERROR((CJ774-CJ773)/CJ773,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Botswana","BWA",2030,{"$f":"C797-'Initial Conditions and Settings'!$B$9","v":14},"BWA2030",1565.405029296875,{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Employment\n(thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,G796*F797/F796,\"\")),\".\")","v":1112.449694731268},2800,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B797,Table1[Country Code],0)),MAX(IF(D797>0,K796*EXP(growthb),\".\"),0.001)),\".\")","v":67.23287183618676},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B797,Table1[Country Code],0))*EXP(D797*INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0))),\".\")","v":87.395907803601204},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B797,Table1[Country Code],0))*EXP(D797*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))),\".\")","v":87.395907803601204},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W2],MATCH($B797,Table1[Country Code],0)),IF($D797=1,Q796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))+growthdif),IF($D797>1,Q796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(T796-LN(Z796)+LN(Z795))+growthdif),\".\"))),\".\")","v":21876.883278662393},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W2],MATCH($B797,Table1[Country Code],0)),IF($D797=1,R796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))),IF($D797>1,R796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(U796-LN(AA796)+LN(AA795))),\".\"))),\".\")","v":20693.4893385379},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W2],MATCH($B797,Table1[Country Code],0)),IF($D797=1,S796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))-growthdif),IF($D797>1,S796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(V796-LN(AB796)+LN(AB795))-growthdif),\".\"))),\".\")","v":19696.909942602557},{"$f":"IFERROR(IF(IFERROR(AND(AC796/$G796=mininf,AF796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(W796/Z796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AC796/$G796>mininf,AF796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(W796/Z796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AC796/$G796=mininf,AF796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(Q797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0))))),\".\")","v":4.1709260703553769E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD796/$G796=mininf,AG796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(X796/AA796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AD796/$G796>mininf,AG796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(X796/AA796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AD796/$G796=mininf,AG796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(R797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0))))),\".\")","v":4.6700775560406346E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE796/$G796=mininf,AH796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(Y796/AB796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AE796/$G796>mininf,AH796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(Y796/AB796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AE796/$G796=mininf,AH796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(S797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B797,Table1[Country Code],0))))),\".\")","v":5.1369543430746401E-2},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,W796*EXP(T796),\"\")),\".\")","v":127243568.13263869},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,X796*EXP(U796),\"\")),\".\")","v":133444388.9840124},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,Y796*EXP(V796),\"\")),\".\")","v":139068986.03563023},1034.7288320537036,1056.8272099947046,1056.8272099947046,802.342688275358,702.96979499443546,566.84270140199146,232.38614377834557,353.85741500026916,489.9845085927131,77.720862677564355,55.622484736563401,55.622484736563401,0.20889586727288606,0.31808846429298515,0.4404554299518933,0.72123952397611846,0.63191153570701486,0.50954457004810672,6.9864608750995441E-2,0.05,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,58245036.841908127,79354863.958457947,99553456.572978571,2.8459785784349378E-3,3.7103547035464146E-2,5.7295544077646809E-2,68998531.290730566,54089525.025554448,39515529.462651655,7.3379516468708772E-2,6.0616270555186702E-2,3.6282306313886181E-2,-3.4197735874220037E-2,7.3956342968450883E-3,3.2918863468688997E-2,2.6335802016054011E-2,2.0908357816569634E-2,1.9056257049276937E-3,5.9939952677186881E-2,1.6404196279757421E-2,1.6404196279757421E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BJ797)+$I797*BA797,IF(D797=24,\".\",IFERROR((CB798-CB797)/CB797,\".\")))","v":-1.5675878647892549E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BK797)+$I797*BB797,IF(D797=24,\".\",IFERROR((CC798-CC797)/CC797,\".\")))","v":2.2249590666154617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BL797)+$I797*BC797,IF(D797=24,\".\",IFERROR((CD798-CD797)/CD797,\".\")))","v":4.5107203773167903E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BM797)+$I797*BG797,IF($D797=24,\".\",IFERROR((CE798-CE797)/CE797,\".\")))","v":5.2357659242381449E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BN797)+$I797*BH797,IF($D797=24,\".\",IFERROR((CF798-CF797)/CF797,\".\")))","v":4.3262314185878226E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BO797)+$I797*BI797,IF($D797=24,\".\",IFERROR((CG798-CG797)/CG797,\".\")))","v":2.1593966009406995E-2},{"$f":"IFERROR(AV797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BP797,IF($D797=24,\".\",IFERROR((CH798-CH797)/CH797,\".\")))","v":6.2439952677186938E-2},{"$f":"IFERROR(AW797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BQ797,IF(D797=24,\".\",IFERROR((CI798-CI797)/CI797,\".\")))","v":1.8904196279757812E-2},{"$f":"IFERROR(AW797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BR797,IF(D797=24,\".\",IFERROR((CJ798-CJ797)/CJ797,\".\")))","v":1.8904196279757812E-2},10167769.086034648,14645089.289341299,19302361.478042081,15119924.629090711,12530680.874859078,9617560.6929172594,456678.29691746895,326830.92704713828,326830.92704713828,25744372.012042828,27502601.091247514,29246753.098006476,2.5666585229854377E-2,3.1783610867324036E-2,3.7082246482217994E-2,0.3949511404387071,0.53249833500301114,0.65998305566978555,0.58730990299619035,0.45561802802887863,0.32884199694539129,1.7738956565102531E-2,1.1883636968110251E-2,1.1174947384823233E-2,9194.4185757295818,9822.3575325883976,10445.268963573741,1.3447380482825011E-2,1.9063655364252696E-2,2.43694362266762E-2]
["Central African Republic","CAF",2019,{"$f":"C812-'Initial Conditions and Settings'!$B$9","v":3},"CAF2019",2578.406005859375,{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Employment\n(thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,G811*F812/F811,\"\")),\".\")","v":1858.6532434562675},4826,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B812,Table1[Country Code],0)),MAX(IF(D812>0,K811*EXP(growthb),\".\"),0.001)),\".\")","v":25.174021892660249},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B812,Table1[Country Code],0))*EXP(D812*INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0))),\".\")","v":19.905317790302394},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B812,Table1[Country Code],0))*EXP(D812*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))),\".\")","v":19.905317790302394},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W2],MATCH($B812,Table1[Country Code],0)),IF($D812=1,Q811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))+growthdif),IF($D812>1,Q811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(T811-LN(Z811)+LN(Z810))+growthdif),\".\"))),\".\")","v":1710.0473465799255},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W2],MATCH($B812,Table1[Country Code],0)),IF($D812=1,R811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))),IF($D812>1,R811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(U811-LN(AA811)+LN(AA810))),\".\"))),\".\")","v":1678.3794921935823},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W2],MATCH($B812,Table1[Country Code],0)),IF($D812=1,S811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))-growthdif),IF($D812>1,S811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(V811-LN(AB811)+LN(AB810))-growthdif),\".\"))),\".\")","v":1647.2590651478042},{"$f":"IFERROR(IF(IFERROR(AND(AC811/$G811=mininf,AF811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(W811/Z811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AC811/$G811>mininf,AF811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(W811/Z811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AC811/$G811=mininf,AF811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(Q812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-1.0852630992731323E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD811/$G811=mininf,AG811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(X811/AA811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AD811/$G811>mininf,AG811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(X811/AA811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AD811/$G811=mininf,AG811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(R812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-9.7596853078964485E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE811/$G811=mininf,AH811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(Y811/AB811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AE811/$G811>mininf,AH811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(Y811/AB811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AE811/$G811=mininf,AH811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(S812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-8.6446933958708796E-3},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,W811*EXP(T811),\"\")),\".\")","v":6607032.1277243253},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,X811*EXP(U811),\"\")),\".\")","v":6613542.6465121349},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,Y811*EXP(V811),\"\")),\".\")","v":6620124.1340625156},467.46209630454564,474.04024047414174,480.78957441891129,351.78546139561405,348.64382685665788,345.23504446937119,115.67663490893162,125.39641361748392,135.55452994954013,1391.1911471517219,1384.6130029821259,1377.8636690373562,6.2236802543020116E-2,6.7466276487540194E-2,7.2931586581189853E-2,0.18926901111551594,0.18757873642333392,0.18574472978477025,0.74849418634146392,0.744954987089126,0.74132368363403989,null,2.5000000000001132E-3,2.5000000000003908E-3,3414944.7097536693,3566048.1642119926,3713296.3277367018,-3.928800630895779E-2,-1.9481214045459438E-2,-2.4666509583841645E-3,3192087.417970656,3047494.4823001423,2906827.8063258138,1.8698565533858513E-2,1.4973188761899792E-3,-1.6592699084348794E-2,-7.5505836496195577E-2,-4.1187588017425725E-2,-9.5772014065040878E-3,-2.7519264653380837E-2,-3.0209055095776982E-2,-3.3703249532469393E-2,4.6316234080450158E-2,4.4787647490038829E-2,4.3126477788405282E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BJ812)+$I812*BA812,IF(D812=24,\".\",IFERROR((CB813-CB812)/CB812,\".\")))","v":-5.7396921402576684E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BK812)+$I812*BB812,IF(D812=24,\".\",IFERROR((CC813-CC812)/CC812,\".\")))","v":-3.0334401031442582E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BL812)+$I812*BC812,IF(D812=24,\".\",IFERROR((CD813-CD812)/CD812,\".\")))","v":-6.0219261824441261E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BM812)+$I812*BG812,IF($D812=24,\".\",IFERROR((CE813-CE812)/CE812,\".\")))","v":-1.9103495597610487E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BN812)+$I812*BH812,IF($D812=24,\".\",IFERROR((CF813-CF812)/CF812,\".\")))","v":-1.1855868109793388E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BO812)+$I812*BI812,IF($D812=24,\".\",IFERROR((CG813-CG812)/CG812,\".\")))","v":-2.264797430840898E-2},{"$f":"IFERROR(AV812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BP812,IF($D812=24,\".\",IFERROR((CH813-CH812)/CH812,\".\")))","v":4.8816234080450271E-2},{"$f":"IFERROR(AW812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BQ812,IF(D812=24,\".\",IFERROR((CI813-CI812)/CI812,\".\")))","v":4.728764749003922E-2},{"$f":"IFERROR(AW812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BR812,IF(D812=24,\".\",IFERROR((CJ813-CJ812)/CJ812,\".\")))","v":4.5626477788405673E-2},395625.04517462658,420925.53802041814,446586.85656245891,477156.67600522388,464138.00030759483,451078.12120567472,697121.5792605906,693825.29157107987,690443.22121491923,1569903.3004404409,1578888.8298990927,1588108.1989830527,6.6320355680981272E-3,9.2077938237987624E-3,1.1710268560042758E-2,0.25200599620602926,0.26659605796775421,0.28120682006958431,0.3039401699909518,0.29396496543538031,0.28403487967288576,0.44405383380301905,0.43943897659686559,0.43475830025752998,325.3011397514382,327.16303976359154,329.07339390448669,-1.1944684161443675E-2,-9.6930239091888026E-3,-7.3210325498598294E-3]
["Central African Republic","CAF",2033,{"$f":"C826-'Initial Conditions and Settings'!$B$9","v":17},"CAF2033",3593.030029296875,{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Employment\n(thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,G825*F826/F825,\"\")),\".\")","v":2590.0486201988115},6525,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B826,Table1[Country Code],0)),MAX(IF(D826>0,K825*EXP(growthb),\".\"),0.001)),\".\")","v":26.070713221792182},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B826,Table1[Country Code],0))*EXP(D826*INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0))),\".\")","v":19.905317790302394},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B826,Table1[Country Code],0))*EXP(D826*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))),\".\")","v":19.905317790302394},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W2],MATCH($B826,Table1[Country Code],0)),IF($D826=1,Q825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))+growthdif),IF($D826>1,Q825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(T825-LN(Z825)+LN(Z824))+growthdif),\".\"))),\".\")","v":2223.8127503107339},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W2],MATCH($B826,Table1[Country Code],0)),IF($D826=1,R825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))),IF($D826>1,R825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(U825-LN(AA825)+LN(AA824))),\".\"))),\".\")","v":1973.1767807903693},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W2],MATCH($B826,Table1[Country Code],0)),IF($D826=1,S825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))-growthdif),IF($D826>1,S825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(V825-LN(AB825)+LN(AB824))-growthdif),\".\"))),\".\")","v":1745.1496032597865},{"$f":"IFERROR(IF(IFERROR(AND(AC825/$G825=mininf,AF825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(W825/Z825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AC825/$G825>mininf,AF825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(W825/Z825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AC825/$G825=mininf,AF825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(Q826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-2.4235115365005229E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD825/$G825=mininf,AG825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(X825/AA825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AD825/$G825>mininf,AG825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(X825/AA825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AD825/$G825=mininf,AG825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(R826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-1.8577187247906225E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE825/$G825=mininf,AH825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(Y825/AB825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AE825/$G825>mininf,AH825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(Y825/AB825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AE825/$G825=mininf,AH825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(S826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-1.2017755881382451E-2},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,W825*EXP(T825),\"\")),\".\")","v":5183071.2847167766},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,X825*EXP(U825),\"\")),\".\")","v":5441124.7021555211},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,Y825*EXP(V825),\"\")),\".\")","v":5738820.9028111929},245.78694463581377,279.22123116937627,321.3388087838066,219.61710026412524,217.79158446497547,208.34885034033672,26.169844371688519,61.429646704400803,112.98995844346989,2344.2616755629979,2310.8273890294354,2268.7098114150049,1.0103997341053668E-2,2.3717565077865398E-2,4.3624647646497386E-2,8.4792655454964949E-2,8.4087836331141072E-2,8.0442061479272117E-2,0.90510334720398122,0.89219459859099337,0.87593329087423044,null,2.5000000000001132E-3,2.4999999999999467E-3,1306529.837107101,2414525.3558854735,3473976.9688292821,-0.12357324434725392,-3.6813404438088781E-2,-6.1447561977328036E-3,3876541.4476096756,3026599.3462700476,2264843.9339819108,7.1387386883721149E-3,-4.263687924300541E-3,-2.1093743532038189E-2,-0.16112077388791324,-6.0224236359927907E-2,-1.4500447185965548E-2,-4.0408790852287879E-2,-3.7674519846138566E-2,-3.9449434520273385E-2,3.0274180543144347E-2,3.0307212300617614E-2,3.0024478479787398E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BJ826)+$I826*BA826,IF(D826=24,\".\",IFERROR((CB827-CB826)/CB826,\".\")))","v":-0.14234700911758358},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BK826)+$I826*BB826,IF(D826=24,\".\",IFERROR((CC827-CC826)/CC826,\".\")))","v":-4.8518820399008344E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BL826)+$I826*BC826,IF(D826=24,\".\",IFERROR((CD827-CD826)/CD826,\".\")))","v":-1.0322601691849176E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BM826)+$I826*BG826,IF($D826=24,\".\",IFERROR((CE827-CE826)/CE826,\".\")))","v":-1.4135026081957769E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BN826)+$I826*BH826,IF($D826=24,\".\",IFERROR((CF827-CF826)/CF826,\".\")))","v":-1.846910388521944E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BO826)+$I826*BI826,IF($D826=24,\".\",IFERROR((CG827-CG826)/CG826,\".\")))","v":-2.7771589026155674E-2},{"$f":"IFERROR(AV826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BP826,IF($D826=24,\".\",IFERROR((CH827-CH826)/CH826,\".\")))","v":3.277418054314446E-2},{"$f":"IFERROR(AW826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BQ826,IF(D826=24,\".\",IFERROR((CI827-CI826)/CI826,\".\")))","v":3.2807212300617561E-2},{"$f":"IFERROR(AW826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BR826,IF(D826=24,\".\",IFERROR((CJ827-CJ826)/CJ826,\".\")))","v":3.2524478479787344E-2},116393.66717481706,242423.10505855861,394368.76229992247,430269.21293529804,378602.07854145864,320331.51993513794,1216544.8249465653,1199194.2413141227,1177337.4999698291,1763207.7050566804,1820219.4249141398,1892037.7822048895,9.766916701062547E-3,1.1310557160323243E-2,1.3385177316602218E-2,6.601245380281244E-2,0.1331834512589018,0.20843598685452475,0.24402639104929871,0.20799804318060028,0.16930503341314837,0.68996115514788892,0.65881850556049804,0.62225897973232691,270.22340307382075,278.96083140446586,289.96747619998308,-9.8826358118326851E-3,-8.8399030543424573E-3,-6.9292804258678231E-3]
["Switzerland","CHE",2023,{"$f":"C868-'Initial Conditions and Settings'!$B$9","v":7},"CHE2023",5013.5771484375,{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Employment\n(thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,G867*F868/F867,\"\")),\".\")","v":4648.3357857307001},8840,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B868,Table1[Country Code],0)),MAX(IF(D868>0,K867*EXP(growthb),\".\"),0.001)),\".\")","v":207.78984517747492},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B868,Table1[Country Code],0))*EXP(D868*INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0))),\".\")","v":189.78441761931191},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B868,Table1[Country Code],0))*EXP(D868*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))),\".\")","v":189.78441761931191},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W2],MATCH($B868,Table1[Country Code],0)),IF($D868=1,Q867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))+growthdif),IF($D868>1,Q867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(T867-LN(Z867)+LN(Z866))+growthdif),\".\"))),\".\")","v":81617.109211836287},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W2],MATCH($B868,Table1[Country Code],0)),IF($D868=1,R867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))),IF($D868>1,R867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(U867-LN(AA867)+LN(AA866))),\".\"))),\".\")","v":78339.288743525307},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W2],MATCH($B868,Table1[Country Code],0)),IF($D868=1,S867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))-growthdif),IF($D868>1,S867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(V867-LN(AB867)+LN(AB866))-growthdif),\".\"))),\".\")","v":75949.650856732347},{"$f":"IFERROR(IF(IFERROR(AND(AC867/$G867=mininf,AF867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(W867/Z867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AC867/$G867>mininf,AF867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(W867/Z867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AC867/$G867=mininf,AF867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(Q868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0))))),\".\")","v":1.1015380669658251E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD867/$G867=mininf,AG867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(X867/AA867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AD867/$G867>mininf,AG867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(X867/AA867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AD867/$G867=mininf,AG867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(R868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0))))),\".\")","v":1.5631589440991814E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE867/$G867=mininf,AH867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(Y867/AB867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AE867/$G867>mininf,AH867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(Y867/AB867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AE867/$G867=mininf,AH867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(S868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B868,Table1[Country Code],0))))),\".\")","v":1.6962506830134672E-2},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,W867*EXP(T867),\"\")),\".\")","v":2905879241.3472514},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,X867*EXP(U867),\"\")),\".\")","v":2939222048.0036559},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,Y867*EXP(V867),\"\")),\".\")","v":2962956841.4215999},4235.5292899162987,4415.9189964441648,4415.9189964441648,452.12694459466712,151.99187405827334,0,3783.4023453216319,4263.9271223858914,4415.9189964441648,412.80649581440139,232.41678928653528,232.41678928653528,0.81392621353556016,0.9173018729574457,0.95,9.7266412203393465E-2,3.2698127042554183E-2,0,8.8807374261046387E-2,5.0000000000000058E-2,5.0000000000000058E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,2798877133.4090147,2906082304.3268423,2962956841.4215999,6.3664630851505422E-3,1.6431154843797202E-2,1.6962506830136448E-2,107002107.93823671,33139743.676813602,0,0.1255224012267746,-5.7093235993260549E-2,0,-3.1616885576104536E-2,2.1510101372115287E-3,8.8694314323767287E-4,7.7539052565502864E-2,-8.1373380699864661E-2,0,0.18807650726940839,2.8926849616017769E-2,8.8694314323678469E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BJ868)+$I868*BA868,IF(D868=24,\".\",IFERROR((CB869-CB868)/CB868,\".\")))","v":-8.2958383906832252E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BK868)+$I868*BB868,IF(D868=24,\".\",IFERROR((CC869-CC868)/CC868,\".\")))","v":1.3620455345298137E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BL868)+$I868*BC868,IF(D868=24,\".\",IFERROR((CD869-CD868)/CD868,\".\")))","v":1.3254097841480832E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BM868)+$I868*BG868,IF($D868=24,\".\",IFERROR((CE869-CE868)/CE868,\".\")))","v":0.10836009975093262},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BN868)+$I868*BH868,IF($D868=24,\".\",IFERROR((CF869-CF868)/CF868,\".\")))","v":-6.2403935491768717E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BO868)+$I868*BI868,IF($D868=24,\".\",IFERROR((CG869-CG868)/CG868,\".\")))","v":6.8293728547938861E-3},{"$f":"IFERROR(AV868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BP868,IF($D868=24,\".\",IFERROR((CH869-CH868)/CH868,\".\")))","v":0.19490588012420226},{"$f":"IFERROR(AW868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BQ868,IF(D868=24,\".\",IFERROR((CI869-CI868)/CI868,\".\")))","v":3.5756222470811935E-2},{"$f":"IFERROR(AW868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BR868,IF(D868=24,\".\",IFERROR((CJ869-CJ868)/CJ868,\".\")))","v":7.7163159980309483E-3},617580724.82086635,668066036.04387462,686489285.72449601,30160977.674463566,9732038.3378184419,0,16279137.582765236,9165419.9430067949,9165419.9430067949,664020840.07809508,686963494.32469976,695654705.66750276,1.9845706968360521E-3,1.2838770890147342E-2,1.3181136218804429E-2,0.93006226242572909,0.97249132095526891,0.98682475678186887,4.5421733557212379E-2,1.4166747459244905E-2,0,2.4516004017058647E-2,1.3341931585486366E-2,1.3175243218131162E-2,75115.479646843334,77710.80252541852,78693.97122935552,-3.7530403916683497E-3,6.3420571053800501E-3,6.6416794877390828E-3]
["Channel Islands","CHI",2016,{"$f":"C887-'Initial Conditions and Settings'!$B$9","v":0},"CHI2016",".",{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Employment\n(thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,G886*F887/F886,\"\")),\".\")","v":72.599999999999994},164.541,0.5,0.71,{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B887,Table1[Country Code],0)),MAX(IF(D887>0,K886*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B887,Table1[Country Code],0))*EXP(D887*INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B887,Table1[Country Code],0))*EXP(D887*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W2],MATCH($B887,Table1[Country Code],0)),IF($D887=1,Q886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))+growthdif),IF($D887>1,Q886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(T886-LN(Z886)+LN(Z885))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W2],MATCH($B887,Table1[Country Code],0)),IF($D887=1,R886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))),IF($D887>1,R886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(U886-LN(AA886)+LN(AA885))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W2],MATCH($B887,Table1[Country Code],0)),IF($D887=1,S886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))-growthdif),IF($D887>1,S886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(V886-LN(AB886)+LN(AB885))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC886/$G886=mininf,AF886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(W886/Z886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AC886/$G886>mininf,AF886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(W886/Z886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AC886/$G886=mininf,AF886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(Q887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD886/$G886=mininf,AG886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(X886/AA886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AD886/$G886>mininf,AG886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(X886/AA886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AD886/$G886=mininf,AG886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(R887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE886/$G886=mininf,AH886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(Y886/AB886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AE886/$G886>mininf,AH886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(Y886/AB886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AE886/$G886=mininf,AH886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(S887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,W886*EXP(T886),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,X886*EXP(U886),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,Y886*EXP(V886),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BJ887)+$I887*BA887,IF(D887=24,\".\",IFERROR((CB888-CB887)/CB887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BK887)+$I887*BB887,IF(D887=24,\".\",IFERROR((CC888-CC887)/CC887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BL887)+$I887*BC887,IF(D887=24,\".\",IFERROR((CD888-CD887)/CD887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BM887)+$I887*BG887,IF($D887=24,\".\",IFERROR((CE888-CE887)/CE887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BN887)+$I887*BH887,IF($D887=24,\".\",IFERROR((CF888-CF887)/CF887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BO887)+$I887*BI887,IF($D887=24,\".\",IFERROR((CG888-CG887)/CG887,\".\")))","v":"."},{"$f":"IFERROR(AV887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BP887,IF($D887=24,\".\",IFERROR((CH888-CH887)/CH887,\".\")))","v":"."},{"$f":"IFERROR(AW887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BQ887,IF(D887=24,\".\",IFERROR((CI888-CI887)/CI887,\".\")))","v":"."},{"$f":"IFERROR(AW887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BR887,IF(D887=24,\".\",IFERROR((CJ888-CJ887)/CJ887,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Channel Islands","CHI",2030,{"$f":"C901-'Initial Conditions and Settings'!$B$9","v":14},"CHI2030",".",{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Employment\n(thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,G900*F901/F900,\"\")),\".\")","v":"."},174,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B901,Table1[Country Code],0)),MAX(IF(D901>0,K900*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B901,Table1[Country Code],0))*EXP(D901*INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B901,Table1[Country Code],0))*EXP(D901*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W2],MATCH($B901,Table1[Country Code],0)),IF($D901=1,Q900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))+growthdif),IF($D901>1,Q900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(T900-LN(Z900)+LN(Z899))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W2],MATCH($B901,Table1[Country Code],0)),IF($D901=1,R900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))),IF($D901>1,R900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(U900-LN(AA900)+LN(AA899))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W2],MATCH($B901,Table1[Country Code],0)),IF($D901=1,S900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))-growthdif),IF($D901>1,S900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(V900-LN(AB900)+LN(AB899))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC900/$G900=mininf,AF900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(W900/Z900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AC900/$G900>mininf,AF900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(W900/Z900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AC900/$G900=mininf,AF900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(Q901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD900/$G900=mininf,AG900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(X900/AA900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AD900/$G900>mininf,AG900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(X900/AA900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AD900/$G900=mininf,AG900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(R901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE900/$G900=mininf,AH900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(Y900/AB900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AE900/$G900>mininf,AH900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(Y900/AB900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AE900/$G900=mininf,AH900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(S901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,W900*EXP(T900),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,X900*EXP(U900),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,Y900*EXP(V900),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BJ901)+$I901*BA901,IF(D901=24,\".\",IFERROR((CB902-CB901)/CB901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BK901)+$I901*BB901,IF(D901=24,\".\",IFERROR((CC902-CC901)/CC901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BL901)+$I901*BC901,IF(D901=24,\".\",IFERROR((CD902-CD901)/CD901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BM901)+$I901*BG901,IF($D901=24,\".\",IFERROR((CE902-CE901)/CE901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BN901)+$I901*BH901,IF($D901=24,\".\",IFERROR((CF902-CF901)/CF901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BO901)+$I901*BI901,IF($D901=24,\".\",IFERROR((CG902-CG901)/CG901,\".\")))","v":"."},{"$f":"IFERROR(AV901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BP901,IF($D901=24,\".\",IFERROR((CH902-CH901)/CH901,\".\")))","v":"."},{"$f":"IFERROR(AW901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BQ901,IF(D901=24,\".\",IFERROR((CI902-CI901)/CI901,\".\")))","v":"."},{"$f":"IFERROR(AW901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BR901,IF(D901=24,\".\",IFERROR((CJ902-CJ901)/CJ901,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Chile","CHL",2021,{"$f":"C918-'Initial Conditions and Settings'!$B$9","v":5},"CHL2021",9665.0341796875,{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Employment\n(thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,G917*F918/F917,\"\")),\".\")","v":8585.3066550005551},18605,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B918,Table1[Country Code],0)),MAX(IF(D918>0,K917*EXP(growthb),\".\"),0.001)),\".\")","v":82.159394473500896},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B918,Table1[Country Code],0))*EXP(D918*INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0))),\".\")","v":128.60489071587975},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B918,Table1[Country Code],0))*EXP(D918*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))),\".\")","v":128.60489071587975},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W2],MATCH($B918,Table1[Country Code],0)),IF($D918=1,Q917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))+growthdif),IF($D918>1,Q917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(T917-LN(Z917)+LN(Z916))+growthdif),\".\"))),\".\")","v":24745.915638361828},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W2],MATCH($B918,Table1[Country Code],0)),IF($D918=1,R917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))),IF($D918>1,R917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(U917-LN(AA917)+LN(AA916))),\".\"))),\".\")","v":23934.273654283043},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W2],MATCH($B918,Table1[Country Code],0)),IF($D918=1,S917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))-growthdif),IF($D918>1,S917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(V917-LN(AB917)+LN(AB916))-growthdif),\".\"))),\".\")","v":23148.874936582753},{"$f":"IFERROR(IF(IFERROR(AND(AC917/$G917=mininf,AF917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(W917/Z917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AC917/$G917>mininf,AF917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(W917/Z917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AC917/$G917=mininf,AF917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(Q918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0))))),\".\")","v":4.3315001239264656E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD917/$G917=mininf,AG917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(X917/AA917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AD917/$G917>mininf,AG917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(X917/AA917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AD917/$G917=mininf,AG917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(R918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0))))),\".\")","v":4.8981250841712315E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE917/$G917=mininf,AH917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(Y917/AB917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AE917/$G917>mininf,AH917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(Y917/AB917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AE917/$G917=mininf,AH917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(S918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B918,Table1[Country Code],0))))),\".\")","v":5.4842565343475952E-2},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,W917*EXP(T917),\"\")),\".\")","v":817570589.22601545},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,X917*EXP(U917),\"\")),\".\")","v":826380012.00298285},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,Y917*EXP(V917),\"\")),\".\")","v":835460015.07818222},7046.3152916080844,7318.1177867144697,7603.9339171662778,2222.9480645245339,1971.5840819730661,1686.2500926612274,4823.3672270835514,5346.533704741405,5917.6838245050503,1538.9913633924707,1267.1888682860854,981.37273783427736,0.56181653386535191,0.62275395854698889,0.68928042553474378,0.25892471333330491,0.22964632030059248,0.19641116624285779,0.1792587528013431,0.14759972115241854,0.11430840822239842,null,2.5000000000000022E-3,2.4999999999995026E-3,714335783.92441821,740726420.40563238,766931466.35932696,3.6441684931364904E-2,4.8456887265448501E-2,5.9773188459718796E-2,103234805.30159724,85653591.597350478,68528548.718855262,8.9623047472294104E-2,5.3504477370882597E-2,-2.0632007149217202E-3,-1.950684882956466E-6,2.6779903724209575E-2,5.2889113209850791E-2,4.317941185604468E-2,2.1827493829647437E-2,-1.8947275964794841E-2,-4.2835974103603291E-3,-7.9739705601566513E-2,-0.22567079732419426,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BJ918)+$I918*BA918,IF(D918=24,\".\",IFERROR((CB919-CB918)/CB918,\".\")))","v":1.8219867123240974E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BK918)+$I918*BB918,IF(D918=24,\".\",IFERROR((CC919-CC918)/CC918,\".\")))","v":3.7618395494829038E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BL918)+$I918*BC918,IF(D918=24,\".\",IFERROR((CD919-CD918)/CD918,\".\")))","v":5.6331150834784793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BM918)+$I918*BG918,IF($D918=24,\".\",IFERROR((CE919-CE918)/CE918,\".\")))","v":6.8901229664169394E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BN918)+$I918*BH918,IF($D918=24,\".\",IFERROR((CF919-CF918)/CF918,\".\")))","v":4.016598560026502E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BO918)+$I918*BI918,IF($D918=24,\".\",IFERROR((CG919-CG918)/CG918,\".\")))","v":-8.0052383398582783E-3},{"$f":"IFERROR(AV918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BP918,IF($D918=24,\".\",IFERROR((CH919-CH918)/CH918,\".\")))","v":-1.7835974103603269E-3},{"$f":"IFERROR(AW918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BQ918,IF(D918=24,\".\",IFERROR((CI919-CI918)/CI918,\".\")))","v":-7.723970560156701E-2},{"$f":"IFERROR(AW918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BR918,IF(D918=24,\".\",IFERROR((CJ919-CJ918)/CJ918,\".\")))","v":-0.22317079732419476},238717276.98849756,255930801.582257,273975445.53541231,44291689.232869908,37994869.324190095,31429775.215319082,16261136.564017143,13389244.234730301,10369282.433755241,299270102.7853846,307314915.14117742,315774503.18448663,2.4633752349869743E-2,3.2929173645289654E-2,4.074942133620342E-2,0.79766496808967502,0.83279655159166266,0.86763004223728024,0.14799904441050291,0.1236349667790632,9.9532340003260791E-2,5.4335987499822137E-2,4.3568481629274049E-2,3.2837617759459002E-2,16085.466422219006,16517.866978832433,16972.56131064158,1.7906382705652035E-2,2.6286812049020725E-2,3.5110518656427558E-2]
["Chile","CHL",2040,{"$f":"C937-'Initial Conditions and Settings'!$B$9","v":24},"CHL2040",10848.05859375,{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Employment\n(thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,G936*F937/F936,\"\")),\".\")","v":9636.1697131389901},20379,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B937,Table1[Country Code],0)),MAX(IF(D937>0,K936*EXP(growthb),\".\"),0.001)),\".\")","v":86.156136901061984},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B937,Table1[Country Code],0))*EXP(D937*INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0))),\".\")","v":128.60489071587975},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B937,Table1[Country Code],0))*EXP(D937*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))),\".\")","v":128.60489071587975},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W2],MATCH($B937,Table1[Country Code],0)),IF($D937=1,Q936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))+growthdif),IF($D937>1,Q936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(T936-LN(Z936)+LN(Z935))+growthdif),\".\"))),\".\")","v":35127.762011237501},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W2],MATCH($B937,Table1[Country Code],0)),IF($D937=1,R936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))),IF($D937>1,R936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(U936-LN(AA936)+LN(AA935))),\".\"))),\".\")","v":29473.560433938284},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W2],MATCH($B937,Table1[Country Code],0)),IF($D937=1,S936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))-growthdif),IF($D937>1,S936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(V936-LN(AB936)+LN(AB935))-growthdif),\".\"))),\".\")","v":27657.976049147739},{"$f":"IFERROR(IF(IFERROR(AND(AC936/$G936=mininf,AF936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(W936/Z936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AC936/$G936>mininf,AF936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(W936/Z936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AC936/$G936=mininf,AF936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(Q937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0))))),\".\")","v":-6.0677823330701625E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD936/$G936=mininf,AG936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(X936/AA936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AD936/$G936>mininf,AG936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(X936/AA936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AD936/$G936=mininf,AG936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(R937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0))))),\".\")","v":1.6513218224422366E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE936/$G936=mininf,AH936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(Y936/AB936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AE936/$G936>mininf,AH936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(Y936/AB936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AE936/$G936=mininf,AH936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(S937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B937,Table1[Country Code],0))))),\".\")","v":2.2888112848201636E-2},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,W936*EXP(T936),\"\")),\".\")","v":1163913485.2454851},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,X936*EXP(U936),\"\")),\".\")","v":1550254043.5222323},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,Y936*EXP(V936),\"\")),\".\")","v":1796738116.6270297},5724.6895919014823,8759.1320981002391,9154.3612274820407,2939.0773987771945,2223.2601983734112,0,2785.6121931242874,6535.871899726827,9154.3612274820407,3911.4801212375078,877.03761503875103,481.80848565694953,0.2890787808900962,0.67826450698716079,0.95,0.30500473593462557,0.23072032400404691,0,0.40591648317527818,9.1015169008792335E-2,0.05,null,2.5000000000000001E-3,2.5000000000000001E-3,831316959.02008498,1373136646.9850786,1796738116.6270297,".",".",".",332596526.22540009,177117396.53715372,0,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BJ937)+$I937*BA937,IF(D937=24,\".\",IFERROR((CB938-CB937)/CB937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BK937)+$I937*BB937,IF(D937=24,\".\",IFERROR((CC938-CC937)/CC937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BL937)+$I937*BC937,IF(D937=24,\".\",IFERROR((CD938-CD937)/CD937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BM937)+$I937*BG937,IF($D937=24,\".\",IFERROR((CE938-CE937)/CE937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BN937)+$I937*BH937,IF($D937=24,\".\",IFERROR((CF938-CF937)/CF937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BO937)+$I937*BI937,IF($D937=24,\".\",IFERROR((CG938-CG937)/CG937,\".\")))","v":"."},{"$f":"IFERROR(AV937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BP937,IF($D937=24,\".\",IFERROR((CH938-CH937)/CH937,\".\")))","v":"."},{"$f":"IFERROR(AW937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BQ937,IF(D937=24,\".\",IFERROR((CI938-CI937)/CI937,\".\")))","v":"."},{"$f":"IFERROR(AW937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BR937,IF(D937=24,\".\",IFERROR((CJ938-CJ937)/CJ937,\".\")))","v":"."},195704644.35134268,385270830.85015529,521571554.79297078,95860097.934819728,60841408.396125749,0,43339593.123462453,9717664.9788841773,5338486.47687806,334904335.40962481,455829904.22516519,526910041.26984882,".",".",".",0.584359841481223,0.84520744970659933,0.98986831516056828,0.28623128398016195,0.13347392927093274,0,0.12940887453861524,2.1318621022467992E-2,1.0131684839431703E-2,16433.796330027224,22367.628648371618,25855.539588294265,".",".","."]
["China","CHN",2031,{"$f":"C954-'Initial Conditions and Settings'!$B$9","v":15},"CHN2031",783786.8125,{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Employment\n(thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,G953*F954/F953,\"\")),\".\")","v":740075.02957807691},1409465,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B954,Table1[Country Code],0)),MAX(IF(D954>0,K953*EXP(growthb),\".\"),0.001)),\".\")","v":55.87238060874126},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B954,Table1[Country Code],0))*EXP(D954*INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0))),\".\")","v":108.71333192568584},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B954,Table1[Country Code],0))*EXP(D954*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))),\".\")","v":108.71333192568584},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W2],MATCH($B954,Table1[Country Code],0)),IF($D954=1,Q953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))+growthdif),IF($D954>1,Q953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(T953-LN(Z953)+LN(Z952))+growthdif),\".\"))),\".\")","v":29840.456463986502},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W2],MATCH($B954,Table1[Country Code],0)),IF($D954=1,R953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))),IF($D954>1,R953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(U953-LN(AA953)+LN(AA952))),\".\"))),\".\")","v":28336.852966069393},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W2],MATCH($B954,Table1[Country Code],0)),IF($D954=1,S953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))-growthdif),IF($D954>1,S953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(V953-LN(AB953)+LN(AB952))-growthdif),\".\"))),\".\")","v":26926.970236326},{"$f":"IFERROR(IF(IFERROR(AND(AC953/$G953=mininf,AF953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(W953/Z953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AC953/$G953>mininf,AF953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(W953/Z953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AC953/$G953=mininf,AF953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(Q954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0))))),\".\")","v":8.2884134694173023E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD953/$G953=mininf,AG953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(X953/AA953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AD953/$G953>mininf,AG953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(X953/AA953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AD953/$G953=mininf,AG953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(R954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0))))),\".\")","v":8.8138035514346541E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE953/$G953=mininf,AH953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(Y953/AB953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AE953/$G953>mininf,AH953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(Y953/AB953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AE953/$G953=mininf,AH953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(S954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B954,Table1[Country Code],0))))),\".\")","v":9.3597493214272326E-2},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,W953*EXP(T953),\"\")),\".\")","v":127963384514.49046},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,X953*EXP(U953),\"\")),\".\")","v":134067095169.3851},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,Y953*EXP(V953),\"\")),\".\")","v":140649476182.73578},703071.27809917298,703071.27809917298,703071.27809917298,426159.12802710099,321000.99383545324,198824.6726301781,276912.15007207199,382070.28426371975,504246.60546899494,37003.751478903927,37003.751478903927,37003.751478903927,0.37416767085080815,0.51625885078373912,0.68134524921948825,0.57583232914919169,0.43374114921626072,0.26865475078051171,5.0000000000000107E-2,5.0000000000000107E-2,5.0000000000000107E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,83454030135.453232,103834308074.03009,123740635510.9213,6.0750624179416235E-2,8.3696949198309056E-2,9.8994838804507879E-2,44509354379.037231,30232787095.355011,16908840671.814484,0.12310812475855926,0.10324244944211713,5.3186752267954773E-2,-3.630347546599566E-2,-8.6110512672750161E-3,1.1227380638993978E-2,1.6054025113145798E-2,9.3444897653149894E-4,-4.4580705897562467E-2,-4.2415590235531653E-3,-4.2415590235531653E-3,-4.2415590235531653E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BJ954)+$I954*BA954,IF(D954=24,\".\",IFERROR((CB955-CB954)/CB954,\".\")))","v":4.5641276077901693E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BK954)+$I954*BB954,IF(D954=24,\".\",IFERROR((CC955-CC954)/CC954,\".\")))","v":7.0960650686708426E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BL954)+$I954*BC954,IF(D954=24,\".\",IFERROR((CD955-CD954)/CD954,\".\")))","v":8.8528811442942335E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BM954)+$I954*BG954,IF($D954=24,\".\",IFERROR((CE955-CE954)/CE954,\".\")))","v":0.10549877665704394},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BN954)+$I954*BH954,IF($D954=24,\".\",IFERROR((CF955-CF954)/CF954,\".\")))","v":8.8006150930515725E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BO954)+$I954*BI954,IF($D954=24,\".\",IFERROR((CG955-CG954)/CG954,\".\")))","v":4.0220724906387562E-2},{"$f":"IFERROR(AV954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BP954,IF($D954=24,\".\",IFERROR((CH955-CH954)/CH954,\".\")))","v":3.1676142697638243E-2},{"$f":"IFERROR(AW954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BQ954,IF(D954=24,\".\",IFERROR((CI955-CI954)/CI954,\".\")))","v":3.1676142697638632E-2},{"$f":"IFERROR(AW954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BR954,IF(D954=24,\".\",IFERROR((CJ955-CJ954)/CJ954,\".\")))","v":3.1676142697638632E-2},16526369917.149122,21653338935.770721,27155666674.464092,11036687435.098824,7894406395.797513,4646428433.0468531,224763475.12350428,224763475.12350428,224763475.12350428,27787820827.371452,29772508806.691738,32026858582.634449,6.9302349636483532E-2,7.5183821277622145E-2,8.1121326577866887E-2,0.5947342909621175,0.72729305670417221,0.84790291262560458,0.39717714835081663,0.26515758033878378,0.14507911917300037,8.0885606870657756E-3,7.5493629570439801E-3,7.0179682013950364E-3,19715.154918619086,21123.269330342886,22722.705837061898,7.0567596448963599E-2,7.6050387918110474E-2,8.2103942262504503E-2]
["Cote d'Ivoire","CIV",2040,{"$f":"C989-'Initial Conditions and Settings'!$B$9","v":24},"CIV2040",17128.2890625,{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Employment\n(thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,G988*F989/F988,\"\")),\".\")","v":13926.16552500852},41796,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B989,Table1[Country Code],0)),MAX(IF(D989>0,K988*EXP(growthb),\".\"),0.001)),\".\")","v":71.44091332027871},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B989,Table1[Country Code],0))*EXP(D989*INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0))),\".\")","v":81.937358323310605},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B989,Table1[Country Code],0))*EXP(D989*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))),\".\")","v":81.937358323310605},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W2],MATCH($B989,Table1[Country Code],0)),IF($D989=1,Q988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))+growthdif),IF($D989>1,Q988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(T988-LN(Z988)+LN(Z987))+growthdif),\".\"))),\".\")","v":28458.409386596381},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W2],MATCH($B989,Table1[Country Code],0)),IF($D989=1,R988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))),IF($D989>1,R988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(U988-LN(AA988)+LN(AA987))),\".\"))),\".\")","v":24109.910737965252},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W2],MATCH($B989,Table1[Country Code],0)),IF($D989=1,S988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))-growthdif),IF($D989>1,S988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(V988-LN(AB988)+LN(AB987))-growthdif),\".\"))),\".\")","v":20291.586803082017},{"$f":"IFERROR(IF(IFERROR(AND(AC988/$G988=mininf,AF988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(W988/Z988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AC988/$G988>mininf,AF988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(W988/Z988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AC988/$G988=mininf,AF988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(Q989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0))))),\".\")","v":-7.0817182258898007E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD988/$G988=mininf,AG988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(X988/AA988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AD988/$G988>mininf,AG988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(X988/AA988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AD988/$G988=mininf,AG988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(R989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0))))),\".\")","v":3.5557197106075439E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE988/$G988=mininf,AH988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(Y988/AB988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AE988/$G988>mininf,AH988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(Y988/AB988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AE988/$G988=mininf,AH988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(S989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B989,Table1[Country Code],0))))),\".\")","v":1.6655532284197944E-2},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,W988*EXP(T988),\"\")),\".\")","v":130417943.08302015},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,X988*EXP(U988),\"\")),\".\")","v":145159612.7733987},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,Y988*EXP(V988),\"\")),\".\")","v":164195344.18447977},694.73709469154028,859.16409169705321,1098.1125122323892,683.71252361183031,708.79500382332481,690.70480781240053,11.0245710797098,150.36908787372835,407.4077044199887,13231.428430316981,13067.001433311467,12828.05301277613,7.9164440921745071E-4,1.0797594470904176E-2,2.9254837140084866E-2,4.9095533324232263E-2,5.0896637882874164E-2,4.9597630199930999E-2,0.95011282226655036,0.93830576764622164,0.92114753265998406,null,2.5000000000000001E-3,2.5000000000000001E-3,5319600.5492390469,52076986.518776551,99944139.502542377,".",".",".",125098342.53378111,93082626.254622146,64251204.681937397,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BJ989)+$I989*BA989,IF(D989=24,\".\",IFERROR((CB990-CB989)/CB989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BK989)+$I989*BB989,IF(D989=24,\".\",IFERROR((CC990-CC989)/CC989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BL989)+$I989*BC989,IF(D989=24,\".\",IFERROR((CD990-CD989)/CD989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BM989)+$I989*BG989,IF($D989=24,\".\",IFERROR((CE990-CE989)/CE989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BN989)+$I989*BH989,IF($D989=24,\".\",IFERROR((CF990-CF989)/CF989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BO989)+$I989*BI989,IF($D989=24,\".\",IFERROR((CG990-CG989)/CG989,\".\")))","v":"."},{"$f":"IFERROR(AV989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BP989,IF($D989=24,\".\",IFERROR((CH990-CH989)/CH989,\".\")))","v":"."},{"$f":"IFERROR(AW989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BQ989,IF(D989=24,\".\",IFERROR((CI990-CI989)/CI989,\".\")))","v":"."},{"$f":"IFERROR(AW989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BR989,IF(D989=24,\".\",IFERROR((CJ990-CJ989)/CJ989,\".\")))","v":"."},627483.51419602474,7250770.5727696875,16533897.596965166,18065938.232284684,15866919.324954735,13013222.418789288,77452544.185399845,76490041.208649278,75091313.686748505,96145965.931880549,99607731.106373698,104638433.70250297,".",".",".",6.5263634112386684E-3,7.2793251008060819E-2,0.15800979632371612,0.18790115692513201,0.1592940542738599,0.12436369657240015,0.80557247966362933,0.76791269471807933,0.71762650710388365,2300.3628560599232,2383.1881305955999,2503.5513853599141,".",".","."]
["Cameroon","CMR",2033,{"$f":"C1008-'Initial Conditions and Settings'!$B$9","v":17},"CMR2033",17065.109375,{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,G1007*F1008/F1007,\"\")),\".\")","v":14992.409302083273},35292,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1008,Table1[Country Code],0)),MAX(IF(D1008>0,K1007*EXP(growthb),\".\"),0.001)),\".\")","v":40.157290081576967},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1008,Table1[Country Code],0))*EXP(D1008*INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0))),\".\")","v":52.945988077629465},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1008,Table1[Country Code],0))*EXP(D1008*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))),\".\")","v":52.945988077629465},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W2],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,Q1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))+growthdif),IF($D1008>1,Q1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(T1007-LN(Z1007)+LN(Z1006))+growthdif),\".\"))),\".\")","v":8675.8237349897481},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W2],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,R1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))),IF($D1008>1,R1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(U1007-LN(AA1007)+LN(AA1006))),\".\"))),\".\")","v":7708.4389565884776},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W2],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,S1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))-growthdif),IF($D1008>1,S1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(V1007-LN(AB1007)+LN(AB1006))-growthdif),\".\"))),\".\")","v":6831.9045118908971},{"$f":"IFERROR(IF(IFERROR(AND(AC1007/$G1007=mininf,AF1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(W1007/Z1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AC1007/$G1007>mininf,AF1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(W1007/Z1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AC1007/$G1007=mininf,AF1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(Q1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":1.6349056353514205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1007/$G1007=mininf,AG1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(X1007/AA1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AD1007/$G1007>mininf,AG1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(X1007/AA1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AD1007/$G1007=mininf,AG1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(R1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":2.6486494462185137E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1007/$G1007=mininf,AH1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(Y1007/AB1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AE1007/$G1007>mininf,AH1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(Y1007/AB1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AE1007/$G1007=mininf,AH1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(S1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":3.8151014821334261E-2},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,W1007*EXP(T1007),\"\")),\".\")","v":114778493.61739956},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,X1007*EXP(U1007),\"\")),\".\")","v":124727524.03636703},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,Y1007*EXP(V1007),\"\")),\".\")","v":136587347.91116399},2367.5782671743455,2788.6328344506364,3333.922088675482,2009.3116030805606,2038.1633305329253,1984.8266140802616,358.26666409378475,750.46950391771134,1349.0954745952201,12624.831034908928,12203.776467632637,11658.487213407792,2.3896537032510295E-2,5.0056631245615053E-2,8.9985235022082555E-2,0.13402192820345135,0.13594635054752086,0.13238876914896255,0.84208153476403835,0.8139970182068641,0.77762599582895486,null,2.5000000000001132E-3,2.4999999999999467E-3,38478817.40656779,63629688.9707864,89850425.299438804,-5.0594361998957282E-2,1.2125384387303484E-2,4.3183442082536772E-2,76299676.210831761,61097835.065580629,46736922.611725181,4.8482338013247528E-2,4.1226665640468951E-2,2.8404587303086259E-2,-8.84027893186623E-2,-1.1713213685767165E-2,3.4021081050261692E-2,6.7391069354538757E-4,7.3880675673967389E-3,9.2422262708078406E-3,3.3956002671278185E-2,3.2307987686511552E-2,2.8910811724331964E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BJ1008)+$I1008*BA1008,IF(D1008=24,\".\",IFERROR((CB1009-CB1008)/CB1008,\".\")))","v":-6.1485663806141476E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BK1008)+$I1008*BB1008,IF(D1008=24,\".\",IFERROR((CC1009-CC1008)/CC1008,\".\")))","v":8.218997203436473E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BL1008)+$I1008*BC1008,IF(D1008=24,\".\",IFERROR((CD1009-CD1008)/CD1008,\".\")))","v":4.6615173419067547E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BM1008)+$I1008*BG1008,IF($D1008=24,\".\",IFERROR((CE1009-CE1008)/CE1008,\".\")))","v":3.5091036206064886E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BN1008)+$I1008*BH1008,IF($D1008=24,\".\",IFERROR((CF1009-CF1008)/CF1008,\".\")))","v":3.4820278456601274E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BO1008)+$I1008*BI1008,IF($D1008=24,\".\",IFERROR((CG1009-CG1008)/CG1008,\".\")))","v":2.9336318639615479E-2},{"$f":"IFERROR(AV1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BP1008,IF($D1008=24,\".\",IFERROR((CH1009-CH1008)/CH1008,\".\")))","v":4.4468914523946614E-2},{"$f":"IFERROR(AW1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BQ1008,IF(D1008=24,\".\",IFERROR((CI1009-CI1008)/CI1008,\".\")))","v":4.2820899539179814E-2},{"$f":"IFERROR(AW1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BR1008,IF(D1008=24,\".\",IFERROR((CJ1009-CJ1008)/CJ1008,\".\")))","v":3.9423723577000226E-2},6216516.855600914,11569896.71946183,18433782.919717357,15357973.549201097,13841441.593410399,11946488.393691346,26842504.200780969,25947271.705421604,24787895.468488332,48416994.605582982,51358610.018293835,55168166.781897038,2.7890156676424721E-2,3.2869684629646082E-2,3.964226553630508E-2,0.12839534767166413,0.22527667153259515,0.33413803638960582,0.31720212446705981,0.2695057671630931,0.21654677127338376,0.55440252786127597,0.50521756130431172,0.44931519233701034,1371.8971609878438,1455.2479320609157,1563.1918503314359,6.3071837505139783E-3,1.0797647002387833E-2,1.7496347773782617E-2]
["Congo, Dem. Rep.","COD",2022,{"$f":"C1023-'Initial Conditions and Settings'!$B$9","v":6},"COD2022",37815.47265625,{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,G1022*F1023/F1022,\"\")),\".\")","v":34031.174876913443},95220,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1023,Table1[Country Code],0)),MAX(IF(D1023>0,K1022*EXP(growthb),\".\"),0.001)),\".\")","v":3.8905635342881153},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1023,Table1[Country Code],0))*EXP(D1023*INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0))),\".\")","v":147.76254126821323},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1023,Table1[Country Code],0))*EXP(D1023*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))),\".\")","v":147.76254126821323},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W2],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,Q1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))+growthdif),IF($D1023>1,Q1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(T1022-LN(Z1022)+LN(Z1021))+growthdif),\".\"))),\".\")","v":1899.9334156229686},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W2],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,R1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))),IF($D1023>1,R1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(U1022-LN(AA1022)+LN(AA1021))),\".\"))),\".\")","v":1865.7708357684203},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W2],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,S1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))-growthdif),IF($D1023>1,S1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(V1022-LN(AB1022)+LN(AB1021))-growthdif),\".\"))),\".\")","v":1832.4210849222832},{"$f":"IFERROR(IF(IFERROR(AND(AC1022/$G1022=mininf,AF1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(W1022/Z1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AC1022/$G1022>mininf,AF1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(W1022/Z1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AC1022/$G1022=mininf,AF1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(Q1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.20025677348238347},{"$f":"IFERROR(IF(IFERROR(AND(AD1022/$G1022=mininf,AG1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(X1022/AA1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AD1022/$G1022>mininf,AG1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(X1022/AA1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AD1022/$G1022=mininf,AG1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(R1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.25286124846023084},{"$f":"IFERROR(IF(IFERROR(AND(AE1022/$G1022=mininf,AH1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(Y1022/AB1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AE1022/$G1022>mininf,AH1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(Y1022/AB1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AE1022/$G1022=mininf,AH1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(S1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.30610611281626232},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,W1022*EXP(T1022),\"\")),\".\")","v":3486372.4188183732},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,X1022*EXP(U1022),\"\")),\".\")","v":3916692.5995105687},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,Y1022*EXP(V1022),\"\")),\".\")","v":4402907.980432516},10173.770185607711,11578.701569531277,13186.507833135116,7174.14746988975,7957.6642161802301,8823.828660044408,2999.6227157179615,3621.0373533510474,4362.6791730907071,23857.404691305732,22452.473307382166,20844.667043778325,8.8143378139815223E-2,0.10640353635887954,0.12819654886644316,0.21081104298743006,0.23383454273800769,0.25928663033113336,0.70104557887275476,0.65976192090311281,0.61251682080242342,null,2.5000000000001132E-3,2.5000000000001688E-3,1983694.0196556384,2309302.860051509,2683707.1634566477,-0.19483872014716397,-0.12215000500216,-5.1668925099995988E-2,1502678.3991627349,1607389.7394590597,1719200.8169758683,0.55853362100131321,0.62392536607610971,0.69103341007597585,-0.49287916121443232,-0.42611535222869001,-0.36194234633009259,0.2504931799340433,0.30996001884957991,0.37075998884587946,1.4139410843132083E-2,-1.8909567778388592E-2,-7.0603088515429846E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BJ1023)+$I1023*BA1023,IF(D1023=24,\".\",IFERROR((CB1024-CB1023)/CB1023,\".\")))","v":-0.34385894068079814},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BK1023)+$I1023*BB1023,IF(D1023=24,\".\",IFERROR((CC1024-CC1023)/CC1023,\".\")))","v":-0.27413267861542501},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BL1023)+$I1023*BC1023,IF(D1023=24,\".\",IFERROR((CD1024-CD1023)/CD1023,\".\")))","v":-0.20680563571504429},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BM1023)+$I1023*BG1023,IF($D1023=24,\".\",IFERROR((CE1024-CE1023)/CE1023,\".\")))","v":0.40701340046767837},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BN1023)+$I1023*BH1023,IF($D1023=24,\".\",IFERROR((CF1024-CF1023)/CF1023,\".\")))","v":0.46944269246284492},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BO1023)+$I1023*BI1023,IF($D1023=24,\".\",IFERROR((CG1024-CG1023)/CG1023,\".\")))","v":0.53339669946092783},{"$f":"IFERROR(AV1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BP1023,IF($D1023=24,\".\",IFERROR((CH1024-CH1023)/CH1023,\".\")))","v":1.6639410843132196E-2},{"$f":"IFERROR(AW1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BQ1023,IF(D1023=24,\".\",IFERROR((CI1024-CI1023)/CI1023,\".\")))","v":-1.6409567778388423E-2},{"$f":"IFERROR(AW1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BR1023,IF(D1023=24,\".\",IFERROR((CJ1024-CJ1023)/CJ1023,\".\")))","v":-6.8103088515429677E-2},11398166.863708543,13512051.778220905,15988530.607045447,11057457.764037948,12044548.319736047,13116831.972366242,13715134.187426908,12907467.858923826,11983172.909911698,36170758.815173402,38464067.956880778,41088535.489323385,2.2376739682463464E-2,4.5193458955824384E-2,6.9943246345968921E-2,0.31512103248790801,0.35129024297087524,0.38912388617988036,0.30570157016997429,0.31313766222642647,0.3192333777818529,0.37917739734211758,0.33557209480269828,0.29164273603826679,379.86514193628864,403.94946394539778,431.51160984376588,3.5596409305234999E-2,6.3000976218463123E-2,9.4522237499556461E-2]
["Congo, Rep.","COG",2022,{"$f":"C1049-'Initial Conditions and Settings'!$B$9","v":6},"COG2022",2263.90087890625,{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,G1048*F1049/F1048,\"\")),\".\")","v":2101.9364162112565},5984,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1049,Table1[Country Code],0)),MAX(IF(D1049>0,K1048*EXP(growthb),\".\"),0.001)),\".\")","v":49.049935912726362},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1049,Table1[Country Code],0))*EXP(D1049*INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0))),\".\")","v":69.956790833672812},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1049,Table1[Country Code],0))*EXP(D1049*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))),\".\")","v":69.956790833672812},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W2],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,Q1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))+growthdif),IF($D1049>1,Q1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(T1048-LN(Z1048)+LN(Z1047))+growthdif),\".\"))),\".\")","v":12379.144271517283},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W2],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,R1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))),IF($D1049>1,R1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(U1048-LN(AA1048)+LN(AA1047))),\".\"))),\".\")","v":11899.747298441456},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W2],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,S1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))-growthdif),IF($D1049>1,S1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(V1048-LN(AB1048)+LN(AB1047))-growthdif),\".\"))),\".\")","v":11436.746236130484},{"$f":"IFERROR(IF(IFERROR(AND(AC1048/$G1048=mininf,AF1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(W1048/Z1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AC1048/$G1048>mininf,AF1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(W1048/Z1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AC1048/$G1048=mininf,AF1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(Q1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":2.8657009759993843E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1048/$G1048=mininf,AG1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(X1048/AA1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AD1048/$G1048>mininf,AG1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(X1048/AA1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AD1048/$G1048=mininf,AG1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(R1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":3.263869284550984E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1048/$G1048=mininf,AH1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(Y1048/AB1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AE1048/$G1048>mininf,AH1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(Y1048/AB1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AE1048/$G1048=mininf,AH1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(S1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":3.6801070962400442E-2},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,W1048*EXP(T1048),\"\")),\".\")","v":55068025.610063344},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,X1048*EXP(U1048),\"\")),\".\")","v":55597015.589052372},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,Y1048*EXP(V1048),\"\")),\".\")","v":56145043.423673898},951.3262700415288,986.79262647768917,1024.6151753262543,748.84652694512693,741.17396152816218,730.95078489690366,202.47974309640179,245.61866494952696,293.66439042935065,1150.6101461697276,1115.1437897335672,1077.3212408850022,9.6330099014779819E-2,0.11685351804896885,0.13971135766260767,0.35626507118370587,0.35261483449824299,0.34775113997712809,0.54740482980151417,0.53053164745278814,0.51253750236026419,null,2.5000000000001132E-3,2.5000000000003908E-3,25360806.707696188,28427395.926211078,31394711.121817634,-8.5491505265054002E-3,1.9774507453156787E-2,4.1404264800835477E-2,29707218.902367156,27169619.662841294,24750332.301856264,5.9359787820095988E-2,4.5923566077185285E-2,3.0931469437618375E-2,-4.575650444804058E-2,-3.3639320001714879E-3,3.2535759267519282E-2,1.2152433898562798E-2,1.2785126623857224E-2,1.206296390429884E-2,5.3918417434251076E-2,4.8254304377758572E-2,4.11525014055103E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BJ1049)+$I1049*BA1049,IF(D1049=24,\".\",IFERROR((CB1050-CB1049)/CB1049,\".\")))","v":-2.2304950321422518E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BK1049)+$I1049*BB1049,IF(D1049=24,\".\",IFERROR((CC1050-CC1049)/CC1049,\".\")))","v":1.305316489234312E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BL1049)+$I1049*BC1049,IF(D1049=24,\".\",IFERROR((CD1050-CD1049)/CD1049,\".\")))","v":4.1817889200027852E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BM1049)+$I1049*BG1049,IF($D1049=24,\".\",IFERROR((CE1050-CE1049)/CE1049,\".\")))","v":4.3103988025179979E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BN1049)+$I1049*BH1049,IF($D1049=24,\".\",IFERROR((CF1050-CF1049)/CF1049,\".\")))","v":3.670222351637184E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BO1049)+$I1049*BI1049,IF($D1049=24,\".\",IFERROR((CG1050-CG1049)/CG1049,\".\")))","v":2.8845093836809194E-2},{"$f":"IFERROR(AV1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BP1049,IF($D1049=24,\".\",IFERROR((CH1050-CH1049)/CH1049,\".\")))","v":6.1266294600101662E-2},{"$f":"IFERROR(AW1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BQ1049,IF(D1049=24,\".\",IFERROR((CI1050-CI1049)/CI1049,\".\")))","v":5.5602181543609436E-2},{"$f":"IFERROR(AW1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BR1049,IF(D1049=24,\".\",IFERROR((CJ1050-CJ1049)/CJ1049,\".\")))","v":4.8500378571361163E-2},5013051.9037002269,5845600.0893598609,6717130.2238568589,7520211.4618410487,7154915.3639547834,6781679.0123619698,3948176.1640980151,3826477.7560187965,3696694.3655920364,16481439.529639291,16826993.209333438,17195503.601810865,2.7559810798877531E-2,3.2784549728495115E-2,3.8138193931748145E-2,0.30416347399054783,0.34739421455982272,0.39063294564687684,0.45628365461142667,0.4252046265750058,0.39438676350530311,0.2395528713980255,0.22740115886517157,0.21498029084782003,2754.2512582953359,2811.9975282977002,2873.5801473614415,2.7149120934657489E-3,7.5049259282486958E-3,1.2759684817969408E-2]
["Colombia","COL",2026,{"$f":"C1079-'Initial Conditions and Settings'!$B$9","v":10},"COL2026",28390.8046875,{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,G1078*F1079/F1078,\"\")),\".\")","v":25846.892708318293},52139,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1079,Table1[Country Code],0)),MAX(IF(D1079>0,K1078*EXP(growthb),\".\"),0.001)),\".\")","v":67.479211309377405},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1079,Table1[Country Code],0))*EXP(D1079*INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0))),\".\")","v":88.612064761475125},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1079,Table1[Country Code],0))*EXP(D1079*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))),\".\")","v":88.612064761475125},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W2],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,Q1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))+growthdif),IF($D1079>1,Q1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(T1078-LN(Z1078)+LN(Z1077))+growthdif),\".\"))),\".\")","v":16003.826109172387},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W2],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,R1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))),IF($D1079>1,R1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(U1078-LN(AA1078)+LN(AA1077))),\".\"))),\".\")","v":14903.15355897806},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W2],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,S1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))-growthdif),IF($D1079>1,S1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(V1078-LN(AB1078)+LN(AB1077))-growthdif),\".\"))),\".\")","v":13874.337321552763},{"$f":"IFERROR(IF(IFERROR(AND(AC1078/$G1078=mininf,AF1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(W1078/Z1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AC1078/$G1078>mininf,AF1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(W1078/Z1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AC1078/$G1078=mininf,AF1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(Q1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":2.072945201642204E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1078/$G1078=mininf,AG1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(X1078/AA1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AD1078/$G1078>mininf,AG1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(X1078/AA1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AD1078/$G1078=mininf,AG1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(R1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":2.9788485327067543E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1078/$G1078=mininf,AH1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(Y1078/AB1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AE1078/$G1078>mininf,AH1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(Y1078/AB1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AE1078/$G1078=mininf,AH1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(S1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":3.955575335580927E-2},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,W1078*EXP(T1078),\"\")),\".\")","v":1304380886.5453923},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,X1078*EXP(U1078),\"\")),\".\")","v":1358869825.0283003},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,Y1078*EXP(V1078),\"\")),\".\")","v":1418379383.3984158},14119.096613805634,15565.815913358427,17218.527104284083,6148.7754580914689,5304.281444551264,4108.8583564191094,7970.3211557141658,10261.534468807164,13109.668747864976,11727.79609451266,10281.076794959867,8628.3656040342103,0.30836670564849294,0.39701230568054702,0.5072048271259274,0.23789224985302049,0.20521930834820193,0.1589691419695009,0.45374104449848662,0.39776838597125108,0.33382603090457158,null,2.5000000000001132E-3,2.5000000000003908E-3,1039914772.9485797,1161028658.5031421,1285554507.0720971,1.0004965269466481E-2,2.8340971068402609E-2,4.4825357383885489E-2,264466113.59681261,197841166.52515817,132824876.32631874,6.1818362546162575E-2,3.8241235942404472E-2,-1.2934925428638167E-2,-2.7344615069189615E-2,6.0465240345219939E-3,3.7746902224547796E-2,1.4468782207506692E-2,5.9467889085187409E-3,-3.0013380587977423E-2,2.7816851698224454E-2,1.079232087249693E-2,-2.0773149952633574E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BJ1079)+$I1079*BA1079,IF(D1079=24,\".\",IFERROR((CB1080-CB1079)/CB1079,\".\")))","v":-8.6152130206250087E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BK1079)+$I1079*BB1079,IF(D1079=24,\".\",IFERROR((CC1080-CC1079)/CC1079,\".\")))","v":1.724835943069886E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BL1079)+$I1079*BC1079,IF(D1079=24,\".\",IFERROR((CD1080-CD1079)/CD1079,\".\")))","v":4.1340741683453197E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BM1079)+$I1079*BG1079,IF($D1079=24,\".\",IFERROR((CE1080-CE1079)/CE1079,\".\")))","v":4.0698184256071301E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BN1079)+$I1079*BH1079,IF($D1079=24,\".\",IFERROR((CF1080-CF1079)/CF1079,\".\")))","v":2.4648624304698278E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BO1079)+$I1079*BI1079,IF($D1079=24,\".\",IFERROR((CG1080-CG1079)/CG1079,\".\")))","v":-1.8919541129071123E-2},{"$f":"IFERROR(AV1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BP1079,IF($D1079=24,\".\",IFERROR((CH1080-CH1079)/CH1079,\".\")))","v":3.0371463577461125E-2},{"$f":"IFERROR(AW1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BQ1079,IF(D1079=24,\".\",IFERROR((CI1080-CI1079)/CI1079,\".\")))","v":1.3346932751733879E-2},{"$f":"IFERROR(AW1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BR1079,IF(D1079=24,\".\",IFERROR((CJ1080-CJ1079)/CJ1079,\".\")))","v":-1.8218538073396625E-2},255111267.6206148,305858447.87875909,363775932.76339382,82259847.575607046,66081543.557659119,47655042.609961651,70126031.214008972,61475413.319499597,51593072.628325552,407497146.41023082,433415404.75591779,463024048.00168097,8.0486912625922502E-3,1.7823279254152391E-2,2.8502202050445805E-2,0.62604430452573556,0.70569353216922759,0.78565235290343527,0.2018660702295946,0.15246699317222839,0.10292131222045868,0.17208962524466984,0.14183947465854402,0.11142633487610615,7815.5919064468217,8312.6911669943383,8880.5701682364634,3.1219723091453488E-3,1.2663271136105436E-2,2.3635739348012663E-2]
["Comoros","COM",2015,{"$f":"C1094-'Initial Conditions and Settings'!$B$9","v":-1},"COM2015",270.34298706054688,{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,G1093*F1094/F1093,\"\")),\".\")","v":""},777.42399999999998,0.5,".",{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1094,Table1[Country Code],0)),MAX(IF(D1094>0,K1093*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1094,Table1[Country Code],0))*EXP(D1094*INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1094,Table1[Country Code],0))*EXP(D1094*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W2],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,Q1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))+growthdif),IF($D1094>1,Q1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(T1093-LN(Z1093)+LN(Z1092))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W2],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,R1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))),IF($D1094>1,R1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(U1093-LN(AA1093)+LN(AA1092))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W2],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,S1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))-growthdif),IF($D1094>1,S1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(V1093-LN(AB1093)+LN(AB1092))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1093/$G1093=mininf,AF1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(W1093/Z1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AC1093/$G1093>mininf,AF1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(W1093/Z1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AC1093/$G1093=mininf,AF1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(Q1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1093/$G1093=mininf,AG1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(X1093/AA1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AD1093/$G1093>mininf,AG1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(X1093/AA1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AD1093/$G1093=mininf,AG1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(R1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1093/$G1093=mininf,AH1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(Y1093/AB1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AE1093/$G1093>mininf,AH1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(Y1093/AB1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AE1093/$G1093=mininf,AH1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(S1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,W1093*EXP(T1093),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,X1093*EXP(U1093),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,Y1093*EXP(V1093),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BJ1094)+$I1094*BA1094,IF(D1094=24,\".\",IFERROR((CB1095-CB1094)/CB1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BK1094)+$I1094*BB1094,IF(D1094=24,\".\",IFERROR((CC1095-CC1094)/CC1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BL1094)+$I1094*BC1094,IF(D1094=24,\".\",IFERROR((CD1095-CD1094)/CD1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BM1094)+$I1094*BG1094,IF($D1094=24,\".\",IFERROR((CE1095-CE1094)/CE1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BN1094)+$I1094*BH1094,IF($D1094=24,\".\",IFERROR((CF1095-CF1094)/CF1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BO1094)+$I1094*BI1094,IF($D1094=24,\".\",IFERROR((CG1095-CG1094)/CG1094,\".\")))","v":"."},{"$f":"IFERROR(AV1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BP1094,IF($D1094=24,\".\",IFERROR((CH1095-CH1094)/CH1094,\".\")))","v":"."},{"$f":"IFERROR(AW1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BQ1094,IF(D1094=24,\".\",IFERROR((CI1095-CI1094)/CI1094,\".\")))","v":"."},{"$f":"IFERROR(AW1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BR1094,IF(D1094=24,\".\",IFERROR((CJ1095-CJ1094)/CJ1094,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cabo Verde","CPV",2019,{"$f":"C1124-'Initial Conditions and Settings'!$B$9","v":3},"CPV2019",269.6820068359375,{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,G1123*F1124/F1123,\"\")),\".\")","v":203.60930354398388},560,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1124,Table1[Country Code],0)),MAX(IF(D1124>0,K1123*EXP(growthb),\".\"),0.001)),\".\")","v":58.392769051051864},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1124,Table1[Country Code],0))*EXP(D1124*INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1124,Table1[Country Code],0))*EXP(D1124*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W2],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,Q1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))+growthdif),IF($D1124>1,Q1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(T1123-LN(Z1123)+LN(Z1122))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W2],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,R1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))),IF($D1124>1,R1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(U1123-LN(AA1123)+LN(AA1122))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W2],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,S1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))-growthdif),IF($D1124>1,S1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(V1123-LN(AB1123)+LN(AB1122))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1123/$G1123=mininf,AF1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(W1123/Z1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AC1123/$G1123>mininf,AF1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(W1123/Z1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AC1123/$G1123=mininf,AF1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(Q1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1123/$G1123=mininf,AG1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(X1123/AA1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AD1123/$G1123>mininf,AG1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(X1123/AA1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AD1123/$G1123=mininf,AG1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(R1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1123/$G1123=mininf,AH1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(Y1123/AB1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AE1123/$G1123>mininf,AH1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(Y1123/AB1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AE1123/$G1123=mininf,AH1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(S1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,W1123*EXP(T1123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,X1123*EXP(U1123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,Y1123*EXP(V1123),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BJ1124)+$I1124*BA1124,IF(D1124=24,\".\",IFERROR((CB1125-CB1124)/CB1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BK1124)+$I1124*BB1124,IF(D1124=24,\".\",IFERROR((CC1125-CC1124)/CC1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BL1124)+$I1124*BC1124,IF(D1124=24,\".\",IFERROR((CD1125-CD1124)/CD1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BM1124)+$I1124*BG1124,IF($D1124=24,\".\",IFERROR((CE1125-CE1124)/CE1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BN1124)+$I1124*BH1124,IF($D1124=24,\".\",IFERROR((CF1125-CF1124)/CF1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BO1124)+$I1124*BI1124,IF($D1124=24,\".\",IFERROR((CG1125-CG1124)/CG1124,\".\")))","v":"."},{"$f":"IFERROR(AV1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BP1124,IF($D1124=24,\".\",IFERROR((CH1125-CH1124)/CH1124,\".\")))","v":"."},{"$f":"IFERROR(AW1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BQ1124,IF(D1124=24,\".\",IFERROR((CI1125-CI1124)/CI1124,\".\")))","v":"."},{"$f":"IFERROR(AW1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BR1124,IF(D1124=24,\".\",IFERROR((CJ1125-CJ1124)/CJ1124,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cabo Verde","CPV",2024,{"$f":"C1129-'Initial Conditions and Settings'!$B$9","v":8},"CPV2024",292.7139892578125,{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,G1128*F1129/F1128,\"\")),\".\")","v":220.99839803781171},595,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1129,Table1[Country Code],0)),MAX(IF(D1129>0,K1128*EXP(growthb),\".\"),0.001)),\".\")","v":59.127259666884008},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1129,Table1[Country Code],0))*EXP(D1129*INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1129,Table1[Country Code],0))*EXP(D1129*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W2],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,Q1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))+growthdif),IF($D1129>1,Q1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(T1128-LN(Z1128)+LN(Z1127))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W2],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,R1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))),IF($D1129>1,R1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(U1128-LN(AA1128)+LN(AA1127))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W2],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,S1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))-growthdif),IF($D1129>1,S1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(V1128-LN(AB1128)+LN(AB1127))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1128/$G1128=mininf,AF1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(W1128/Z1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AC1128/$G1128>mininf,AF1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(W1128/Z1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AC1128/$G1128=mininf,AF1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(Q1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1128/$G1128=mininf,AG1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(X1128/AA1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AD1128/$G1128>mininf,AG1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(X1128/AA1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AD1128/$G1128=mininf,AG1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(R1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1128/$G1128=mininf,AH1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(Y1128/AB1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AE1128/$G1128>mininf,AH1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(Y1128/AB1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AE1128/$G1128=mininf,AH1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(S1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,W1128*EXP(T1128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,X1128*EXP(U1128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,Y1128*EXP(V1128),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BJ1129)+$I1129*BA1129,IF(D1129=24,\".\",IFERROR((CB1130-CB1129)/CB1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BK1129)+$I1129*BB1129,IF(D1129=24,\".\",IFERROR((CC1130-CC1129)/CC1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BL1129)+$I1129*BC1129,IF(D1129=24,\".\",IFERROR((CD1130-CD1129)/CD1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BM1129)+$I1129*BG1129,IF($D1129=24,\".\",IFERROR((CE1130-CE1129)/CE1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BN1129)+$I1129*BH1129,IF($D1129=24,\".\",IFERROR((CF1130-CF1129)/CF1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BO1129)+$I1129*BI1129,IF($D1129=24,\".\",IFERROR((CG1130-CG1129)/CG1129,\".\")))","v":"."},{"$f":"IFERROR(AV1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BP1129,IF($D1129=24,\".\",IFERROR((CH1130-CH1129)/CH1129,\".\")))","v":"."},{"$f":"IFERROR(AW1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BQ1129,IF(D1129=24,\".\",IFERROR((CI1130-CI1129)/CI1129,\".\")))","v":"."},{"$f":"IFERROR(AW1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BR1129,IF(D1129=24,\".\",IFERROR((CJ1130-CJ1129)/CJ1129,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Costa Rica","CRI",2017,{"$f":"C1148-'Initial Conditions and Settings'!$B$9","v":1},"CRI2017",2368.64501953125,{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,G1147*F1148/F1147,\"\")),\".\")","v":2079.9917704463592},4905.7690000000002,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1148,Table1[Country Code],0)),MAX(IF(D1148>0,K1147*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1148,Table1[Country Code],0))*EXP(D1148*INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1148,Table1[Country Code],0))*EXP(D1148*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W2],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,Q1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))+growthdif),IF($D1148>1,Q1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(T1147-LN(Z1147)+LN(Z1146))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W2],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,R1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))),IF($D1148>1,R1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(U1147-LN(AA1147)+LN(AA1146))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W2],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,S1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))-growthdif),IF($D1148>1,S1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(V1147-LN(AB1147)+LN(AB1146))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1147/$G1147=mininf,AF1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(W1147/Z1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AC1147/$G1147>mininf,AF1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(W1147/Z1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AC1147/$G1147=mininf,AF1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(Q1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1147/$G1147=mininf,AG1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(X1147/AA1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AD1147/$G1147>mininf,AG1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(X1147/AA1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AD1147/$G1147=mininf,AG1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(R1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1147/$G1147=mininf,AH1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(Y1147/AB1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AE1147/$G1147>mininf,AH1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(Y1147/AB1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AE1147/$G1147=mininf,AH1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(S1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,W1147*EXP(T1147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,X1147*EXP(U1147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,Y1147*EXP(V1147),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BJ1148)+$I1148*BA1148,IF(D1148=24,\".\",IFERROR((CB1149-CB1148)/CB1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BK1148)+$I1148*BB1148,IF(D1148=24,\".\",IFERROR((CC1149-CC1148)/CC1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BL1148)+$I1148*BC1148,IF(D1148=24,\".\",IFERROR((CD1149-CD1148)/CD1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BM1148)+$I1148*BG1148,IF($D1148=24,\".\",IFERROR((CE1149-CE1148)/CE1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BN1148)+$I1148*BH1148,IF($D1148=24,\".\",IFERROR((CF1149-CF1148)/CF1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BO1148)+$I1148*BI1148,IF($D1148=24,\".\",IFERROR((CG1149-CG1148)/CG1148,\".\")))","v":"."},{"$f":"IFERROR(AV1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BP1148,IF($D1148=24,\".\",IFERROR((CH1149-CH1148)/CH1148,\".\")))","v":"."},{"$f":"IFERROR(AW1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BQ1148,IF(D1148=24,\".\",IFERROR((CI1149-CI1148)/CI1148,\".\")))","v":"."},{"$f":"IFERROR(AW1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BR1148,IF(D1148=24,\".\",IFERROR((CJ1149-CJ1148)/CJ1148,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cuba","CUB",2020,{"$f":"C1177-'Initial Conditions and Settings'!$B$9","v":4},"CUB2020",5238.2099609375,{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,G1176*F1177/F1176,\"\")),\".\")","v":5030.748655291829},11495,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1177,Table1[Country Code],0)),MAX(IF(D1177>0,K1176*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1177,Table1[Country Code],0))*EXP(D1177*INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1177,Table1[Country Code],0))*EXP(D1177*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W2],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,Q1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))+growthdif),IF($D1177>1,Q1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(T1176-LN(Z1176)+LN(Z1175))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W2],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,R1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))),IF($D1177>1,R1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(U1176-LN(AA1176)+LN(AA1175))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W2],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,S1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))-growthdif),IF($D1177>1,S1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(V1176-LN(AB1176)+LN(AB1175))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1176/$G1176=mininf,AF1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(W1176/Z1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AC1176/$G1176>mininf,AF1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(W1176/Z1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AC1176/$G1176=mininf,AF1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(Q1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1176/$G1176=mininf,AG1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(X1176/AA1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AD1176/$G1176>mininf,AG1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(X1176/AA1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AD1176/$G1176=mininf,AG1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(R1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1176/$G1176=mininf,AH1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(Y1176/AB1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AE1176/$G1176>mininf,AH1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(Y1176/AB1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AE1176/$G1176=mininf,AH1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(S1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,W1176*EXP(T1176),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,X1176*EXP(U1176),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,Y1176*EXP(V1176),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BJ1177)+$I1177*BA1177,IF(D1177=24,\".\",IFERROR((CB1178-CB1177)/CB1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BK1177)+$I1177*BB1177,IF(D1177=24,\".\",IFERROR((CC1178-CC1177)/CC1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BL1177)+$I1177*BC1177,IF(D1177=24,\".\",IFERROR((CD1178-CD1177)/CD1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BM1177)+$I1177*BG1177,IF($D1177=24,\".\",IFERROR((CE1178-CE1177)/CE1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BN1177)+$I1177*BH1177,IF($D1177=24,\".\",IFERROR((CF1178-CF1177)/CF1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BO1177)+$I1177*BI1177,IF($D1177=24,\".\",IFERROR((CG1178-CG1177)/CG1177,\".\")))","v":"."},{"$f":"IFERROR(AV1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BP1177,IF($D1177=24,\".\",IFERROR((CH1178-CH1177)/CH1177,\".\")))","v":"."},{"$f":"IFERROR(AW1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BQ1177,IF(D1177=24,\".\",IFERROR((CI1178-CI1177)/CI1177,\".\")))","v":"."},{"$f":"IFERROR(AW1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BR1177,IF(D1177=24,\".\",IFERROR((CJ1178-CJ1177)/CJ1177,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Curacao","CUW",2017,{"$f":"C1200-'Initial Conditions and Settings'!$B$9","v":1},"CUW2017",".",{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,G1199*F1200/F1199,\"\")),\".\")","v":"."},161.01400000000001,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1200,Table1[Country Code],0)),MAX(IF(D1200>0,K1199*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1200,Table1[Country Code],0))*EXP(D1200*INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1200,Table1[Country Code],0))*EXP(D1200*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W2],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,Q1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))+growthdif),IF($D1200>1,Q1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(T1199-LN(Z1199)+LN(Z1198))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W2],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,R1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))),IF($D1200>1,R1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(U1199-LN(AA1199)+LN(AA1198))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W2],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,S1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))-growthdif),IF($D1200>1,S1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(V1199-LN(AB1199)+LN(AB1198))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1199/$G1199=mininf,AF1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(W1199/Z1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AC1199/$G1199>mininf,AF1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(W1199/Z1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AC1199/$G1199=mininf,AF1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(Q1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1199/$G1199=mininf,AG1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(X1199/AA1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AD1199/$G1199>mininf,AG1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(X1199/AA1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AD1199/$G1199=mininf,AG1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(R1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1199/$G1199=mininf,AH1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(Y1199/AB1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AE1199/$G1199>mininf,AH1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(Y1199/AB1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AE1199/$G1199=mininf,AH1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(S1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,W1199*EXP(T1199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,X1199*EXP(U1199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,Y1199*EXP(V1199),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BJ1200)+$I1200*BA1200,IF(D1200=24,\".\",IFERROR((CB1201-CB1200)/CB1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BK1200)+$I1200*BB1200,IF(D1200=24,\".\",IFERROR((CC1201-CC1200)/CC1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BL1200)+$I1200*BC1200,IF(D1200=24,\".\",IFERROR((CD1201-CD1200)/CD1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BM1200)+$I1200*BG1200,IF($D1200=24,\".\",IFERROR((CE1201-CE1200)/CE1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BN1200)+$I1200*BH1200,IF($D1200=24,\".\",IFERROR((CF1201-CF1200)/CF1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BO1200)+$I1200*BI1200,IF($D1200=24,\".\",IFERROR((CG1201-CG1200)/CG1200,\".\")))","v":"."},{"$f":"IFERROR(AV1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BP1200,IF($D1200=24,\".\",IFERROR((CH1201-CH1200)/CH1200,\".\")))","v":"."},{"$f":"IFERROR(AW1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BQ1200,IF(D1200=24,\".\",IFERROR((CI1201-CI1200)/CI1200,\".\")))","v":"."},{"$f":"IFERROR(AW1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BR1200,IF(D1200=24,\".\",IFERROR((CJ1201-CJ1200)/CJ1200,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Curacao","CUW",2036,{"$f":"C1219-'Initial Conditions and Settings'!$B$9","v":20},{"$f":"B1219&C1219","v":"CUW2036"},".",{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,G1218*F1219/F1218,\"\")),\".\")","v":"."},178,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1219,Table1[Country Code],0)),MAX(IF(D1219>0,K1218*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,{"$f":"IFERROR(($J1219^(1/(1-$I1219)))*($M1219^((-$I1219)/(1-$I1219))),\".\")","v":0.45052358710920792},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1219,Table1[Country Code],0))*EXP(D1219*INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1219,Table1[Country Code],0))*EXP(D1219*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W2],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,Q1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))+growthdif),IF($D1219>1,Q1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(T1218-LN(Z1218)+LN(Z1217))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W2],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,R1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))),IF($D1219>1,R1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(U1218-LN(AA1218)+LN(AA1217))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W2],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,S1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))-growthdif),IF($D1219>1,S1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(V1218-LN(AB1218)+LN(AB1217))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1218/$G1218=mininf,AF1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(W1218/Z1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AC1218/$G1218>mininf,AF1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(W1218/Z1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AC1218/$G1218=mininf,AF1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(Q1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1218/$G1218=mininf,AG1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(X1218/AA1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AD1218/$G1218>mininf,AG1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(X1218/AA1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AD1218/$G1218=mininf,AG1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(R1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1218/$G1218=mininf,AH1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(Y1218/AB1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AE1218/$G1218>mininf,AH1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(Y1218/AB1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AE1218/$G1218=mininf,AH1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(S1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,W1218*EXP(T1218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,X1218*EXP(U1218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,Y1218*EXP(V1218),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF1219/(AC1219+AI1219+AF1219),\".\")","v":"."},".",".",{"$f":"IFERROR(AC1219/(AC1219+AI1219+AF1219),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",{"$f":"IFERROR(IF($D1219=24,\".\",IF(AX1219=0,0,LN(AX1220)-LN(AX1219))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AY1219=0,0,LN(AY1220)-LN(AY1219))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AZ1219=0,0,LN(AZ1220)-LN(AZ1219))),\".\")","v":"."},{"$f":"IFERROR(MAX(W1219-AX1219,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X1219-AY1219,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y1219-AZ1219,0),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BD1219=0,0,IF(BD1220=0,-LN(BD1219),LN(BD1220)-LN(BD1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BE1219=0,0,IF(BE1220=0,-LN(BE1219),LN(BE1220)-LN(BE1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BF1219=0,0,IF(BF1220=0,-LN(BF1219),LN(BF1220)-LN(BF1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AF1219=0,0,IF(AF1220=0,-LN(AF1219),LN(AF1220)-LN(AF1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AG1219=0,0,IF(AG1220=0,-LN(AG1219),LN(AG1220)-LN(AG1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AH1219=0,0,IF(AH1220=0,-LN(AH1219),LN(AH1220)-LN(AH1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AC1219=0,0,IF(AC1220=0,-LN(AC1219),LN(AC1220)-LN(AC1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AD1219=0,0,IF(AD1220=0,-LN(AD1219),LN(AD1220)-LN(AD1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AE1219=0,0,IF(AE1220=0,-LN(AE1219),LN(AE1220)-LN(AE1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AI1219=0,0,IF(AI1220=0,-LN(AI1219),LN(AI1220)-LN(AI1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AJ1219=0,0,IF(AJ1220=0,-LN(AJ1219),LN(AJ1220)-LN(AJ1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AK1219=0,0,IF(AK1220=0,-LN(AK1219),LN(AK1220)-LN(AK1219)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BJ1219)+$I1219*BA1219,IF(D1219=24,\".\",IFERROR((CB1220-CB1219)/CB1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BK1219)+$I1219*BB1219,IF(D1219=24,\".\",IFERROR((CC1220-CC1219)/CC1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BL1219)+$I1219*BC1219,IF(D1219=24,\".\",IFERROR((CD1220-CD1219)/CD1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BM1219)+$I1219*BG1219,IF($D1219=24,\".\",IFERROR((CE1220-CE1219)/CE1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BN1219)+$I1219*BH1219,IF($D1219=24,\".\",IFERROR((CF1220-CF1219)/CF1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BO1219)+$I1219*BI1219,IF($D1219=24,\".\",IFERROR((CG1220-CG1219)/CG1219,\".\")))","v":"."},{"$f":"IFERROR(AV1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BP1219,IF($D1219=24,\".\",IFERROR((CH1220-CH1219)/CH1219,\".\")))","v":"."},{"$f":"IFERROR(AW1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BQ1219,IF(D1219=24,\".\",IFERROR((CI1220-CI1219)/CI1219,\".\")))","v":"."},{"$f":"IFERROR(AW1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BR1219,IF(D1219=24,\".\",IFERROR((CJ1220-CJ1219)/CJ1219,\".\")))","v":"."},{"$f":"IFERROR(P1219*AX1219^I1219*AF1219^(1-I1219),\".\")","v":"."},{"$f":"IFERROR(P1219*AY1219^$I1219*AG1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR(P1219*AZ1219^$I1219*AH1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BD1219^$I1219*AC1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BE1219^$I1219*AD1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BF1219^$I1219*AE1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AI1219,\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AJ1219,\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AK1219,\".\")","v":"."},{"$f":"IFERROR(CB1219+CE1219+CH1219,\".\")","v":"."},{"$f":"IFERROR(CC1219+CF1219+CI1219,\".\")","v":"."},{"$f":"IFERROR(CD1219+CG1219+CJ1219,\".\")","v":"."},{"$f":"IFERROR((BS1219*CB1219/CK1219)+(BV1219*CE1219/CK1219)+(BY1219*CH1219/CK1219),\".\")","v":"."},{"$f":"IFERROR((BT1219*CC1219/CL1219)+(BW1219*CF1219/CL1219)+(BZ1219*CI1219/CL1219),\".\")","v":"."},{"$f":"IFERROR((BU1219*CD1219/CM1219)+(BX1219*CG1219/CM1219)+(CA1219*CJ1219/CM1219),\".\")","v":"."},{"$f":"IFERROR(CB1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CC1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CD1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CE1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CF1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CG1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CH1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CI1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CJ1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CK1219/$H1219,\".\")","v":"."},{"$f":"IFERROR(CL1219/$H1219,\".\")","v":"."},{"$f":"IFERROR(CM1219/$H1219,\".\")","v":"."},".",".","."]
["Cyprus","CYP",2017,{"$f":"C1252-'Initial Conditions and Settings'!$B$9","v":1},"CYP2017",638.177001953125,{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,G1251*F1252/F1251,\"\")),\".\")","v":521.19394916970884},1179.5509999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1252,Table1[Country Code],0)),MAX(IF(D1252>0,K1251*EXP(growthb),\".\"),0.001)),\".\")","v":116.48629475607029},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1252,Table1[Country Code],0))*EXP(D1252*INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0))),\".\")","v":111.0754818025468},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1252,Table1[Country Code],0))*EXP(D1252*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))),\".\")","v":111.0754818025468},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W2],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,Q1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))+growthdif),IF($D1252>1,Q1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(T1251-LN(Z1251)+LN(Z1250))+growthdif),\".\"))),\".\")","v":25948.626746877177},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W2],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,R1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))),IF($D1252>1,R1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(U1251-LN(AA1251)+LN(AA1250))),\".\"))),\".\")","v":25819.207431055806},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W2],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,S1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))-growthdif),IF($D1252>1,S1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(V1251-LN(AB1251)+LN(AB1250))-growthdif),\".\"))),\".\")","v":25690.43359676496},{"$f":"IFERROR(IF(IFERROR(AND(AC1251/$G1251=mininf,AF1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(W1251/Z1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AC1251/$G1251>mininf,AF1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(W1251/Z1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AC1251/$G1251=mininf,AF1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(Q1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.3874766384534762E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1251/$G1251=mininf,AG1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(X1251/AA1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AD1251/$G1251>mininf,AG1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(X1251/AA1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AD1251/$G1251=mininf,AG1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(R1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.4470590715463402E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1251/$G1251=mininf,AH1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(Y1251/AB1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AE1251/$G1251>mininf,AH1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(Y1251/AB1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AE1251/$G1251=mininf,AH1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(S1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.5069401628279369E-2},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,W1251*EXP(T1251),\"\")),\".\")","v":98424757.158267274},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,X1251*EXP(U1251),\"\")),\".\")","v":98424757.158267274},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,Y1251*EXP(V1251),\"\")),\".\")","v":98424757.158267274},495.13425171122338,495.13425171122338,495.13425171122338,63.349651370405127,56.864452905557727,50.314077112564767,431.7846003408182,438.26979880566563,444.82017459865858,26.059697458485459,26.059697458485459,26.059697458485459,0.82845282649323793,0.84089579225517486,0.85346381190204157,0.12154717350676209,0.1091042077448251,9.6536188097958373E-2,5.0000000000000044E-2,5.0000000000000031E-2,5.0000000000000031E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,94258274.901373625,94722017.071910113,95181144.930752203,9.9158235490754976E-3,1.4174530643629168E-2,1.9673311064767773E-2,4166482.2568936497,3702740.0863571614,3243612.2275150716,9.9489055614283117E-2,2.201463215407351E-2,-0.13042980025858419,-1.2266069209285746E-3,1.2436275842697242E-2,2.7336245351021304E-2,7.8346625144273041E-2,1.027637735313558E-2,-0.13276686597233578,6.5278510397257961E-2,1.2188455977609536E-2,1.2188455977609536E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BJ1252)+$I1252*BA1252,IF(D1252=24,\".\",IFERROR((CB1253-CB1252)/CB1252,\".\")))","v":7.6026963698524134E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BK1252)+$I1252*BB1252,IF(D1252=24,\".\",IFERROR((CC1253-CC1252)/CC1252,\".\")))","v":1.6563491298942155E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BL1252)+$I1252*BC1252,IF(D1252=24,\".\",IFERROR((CD1253-CD1252)/CD1252,\".\")))","v":2.6762866263673493E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BM1252)+$I1252*BG1252,IF($D1252=24,\".\",IFERROR((CE1253-CE1252)/CE1252,\".\")))","v":9.4675928435057094E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BN1252)+$I1252*BH1252,IF($D1252=24,\".\",IFERROR((CF1253-CF1252)/CF1252,\".\")))","v":2.1903592809383553E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BO1252)+$I1252*BI1252,IF($D1252=24,\".\",IFERROR((CG1253-CG1252)/CG1252,\".\")))","v":-0.12584024505968097},{"$f":"IFERROR(AV1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BP1252,IF($D1252=24,\".\",IFERROR((CH1253-CH1252)/CH1252,\".\")))","v":7.1036598453036975E-2},{"$f":"IFERROR(AW1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BQ1252,IF(D1252=24,\".\",IFERROR((CI1253-CI1252)/CI1252,\".\")))","v":1.7946544033387989E-2},{"$f":"IFERROR(AW1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BR1252,IF(D1252=24,\".\",IFERROR((CJ1253-CJ1252)/CJ1252,\".\")))","v":1.7946544033387989E-2},22408434.858586852,22631557.692261148,22855246.316056468,1284455.8279185751,1147213.7328750477,1010000.3182346008,337180.46591235971,337180.46591235971,337180.46591235971,24030071.152417786,24115951.891048558,24202427.100203428,1.3147015909975825E-2,1.6836861231959561E-2,2.0271703952266351E-2,0.93251637568839352,0.93844762149577876,0.94433695519175276,5.3452019337418381E-2,4.7570742306086392E-2,4.1731364959926333E-2,1.4031604974188113E-2,1.3981636198134709E-2,1.3931679848320899E-2,20372.218880250017,20445.026871282851,20518.338842664227,5.3890838294954335E-3,8.8587564335824709E-3,1.273735039775481E-2]
["Cyprus","CYP",2036,{"$f":"C1271-'Initial Conditions and Settings'!$B$9","v":20},"CYP2036",739.37799072265625,{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,G1270*F1271/F1270,\"\")),\".\")","v":603.84397077068411},1319,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1271,Table1[Country Code],0)),MAX(IF(D1271>0,K1270*EXP(growthb),\".\"),0.001)),\".\")","v":122.15291047864764},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1271,Table1[Country Code],0))*EXP(D1271*INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0))),\".\")","v":118.16874667838459},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1271,Table1[Country Code],0))*EXP(D1271*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))),\".\")","v":118.16874667838459},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W2],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,Q1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))+growthdif),IF($D1271>1,Q1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(T1270-LN(Z1270)+LN(Z1269))+growthdif),\".\"))),\".\")","v":38665.772650857616},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W2],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,R1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))),IF($D1271>1,R1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(U1270-LN(AA1270)+LN(AA1269))),\".\"))),\".\")","v":33209.499417648571},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W2],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,S1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))-growthdif),IF($D1271>1,S1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(V1270-LN(AB1270)+LN(AB1269))-growthdif),\".\"))),\".\")","v":28340.668871386639},{"$f":"IFERROR(IF(IFERROR(AND(AC1270/$G1270=mininf,AF1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(W1270/Z1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AC1270/$G1270>mininf,AF1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(W1270/Z1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AC1270/$G1270=mininf,AF1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(Q1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":-1.4706818059864055E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1270/$G1270=mininf,AG1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(X1270/AA1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AD1270/$G1270>mininf,AG1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(X1270/AA1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AD1270/$G1270=mininf,AG1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(R1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":1.2697975643055637E-4},{"$f":"IFERROR(IF(IFERROR(AND(AE1270/$G1270=mininf,AH1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(Y1270/AB1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AE1270/$G1270>mininf,AH1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(Y1270/AB1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AE1270/$G1270=mininf,AH1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(S1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":1.0768250903808438E-2},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,W1270*EXP(T1270),\"\")),\".\")","v":100749197.00052845},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,X1270*EXP(U1270),\"\")),\".\")","v":116846227.10858293},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,Y1270*EXP(V1270),\"\")),\".\")","v":132538534.21302535},295.24328013135874,387.89696041549252,503.4366416175443,94.374003235540869,28.377261785590754,0,200.86927689581788,359.51969862990177,503.4366416175443,308.60069063932536,215.94701035519159,100.40732915313981,0.33265096054440862,0.59538509289253638,0.83371974547499372,0.15628872325261711,4.6994361390034163E-2,0,0.51106031620297421,0.35762054571742952,0.16628025452500628,null,2.5000000000000577E-3,2.5000000000003908E-3,86024396.566822127,113580057.00666052,132538534.21302535,-2.4814631825975653E-2,2.3375270803427384E-4,1.0768250903808507E-2,14724800.433706328,3266170.1019224077,0,4.2385795977338603E-2,-3.5931259254748937E-3,0,-6.38817473695239E-2,-2.3189296761687572E-2,-6.2721905963609714E-3,-6.6813195662138725E-3,-3.7016175395183648E-2,0,5.1156201691742176E-2,5.5880960688463155E-2,6.0726522172326547E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BJ1271)+$I1271*BA1271,IF(D1271=24,\".\",IFERROR((CB1272-CB1271)/CB1271,\".\")))","v":-4.1090101541970819E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BK1271)+$I1271*BB1271,IF(D1271=24,\".\",IFERROR((CC1272-CC1271)/CC1271,\".\")))","v":-8.2196839710476973E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BL1271)+$I1271*BC1271,IF(D1271=24,\".\",IFERROR((CD1272-CD1271)/CD1271,\".\")))","v":5.5061182095027198E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BM1271)+$I1271*BG1271,IF($D1271=24,\".\",IFERROR((CE1272-CE1271)/CE1271,\".\")))","v":2.3610326261341373E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BN1271)+$I1271*BH1271,IF($D1271=24,\".\",IFERROR((CF1272-CF1271)/CF1271,\".\")))","v":-1.4546562604550261E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BO1271)+$I1271*BI1271,IF($D1271=24,\".\",IFERROR((CG1272-CG1271)/CG1271,\".\")))","v":5.7580880557790096E-3},{"$f":"IFERROR(AV1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BP1271,IF($D1271=24,\".\",IFERROR((CH1272-CH1271)/CH1271,\".\")))","v":5.6914289747521184E-2},{"$f":"IFERROR(AW1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BQ1271,IF(D1271=24,\".\",IFERROR((CI1272-CI1271)/CI1271,\".\")))","v":6.1639048744242496E-2},{"$f":"IFERROR(AW1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BR1271,IF(D1271=24,\".\",IFERROR((CJ1272-CJ1271)/CJ1271,\".\")))","v":6.6484610228105895E-2},15533531.585991722,23878938.444565821,30524328.713389508,3287960.5624713348,849142.04425894597,0,4454544.913930581,3117120.8809137098,1449345.2897784172,23276037.062393636,27845201.369738474,31973674.003167927,-1.3194570356259103E-2,-5.9231245434586237E-4,8.2702325298087565E-3,0.66736152483142253,0.85756027142676383,0.95467066782394727,0.14125946584711321,3.0495094396471991E-2,0,0.19137900932146434,0.1119446341767643,4.5329332176052624E-2,17646.730145863257,21110.842585093611,24240.844581628451,-1.6897860676584386E-2,-4.8817584319209573E-3,3.8136081089152896E-3]
["Czech Republic","CZE",2029,{"$f":"C1290-'Initial Conditions and Settings'!$B$9","v":13},"CZE2029",5193.576171875,{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,G1289*F1290/F1289,\"\")),\".\")","v":4930.1992133385666},10516,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1290,Table1[Country Code],0)),MAX(IF(D1290>0,K1289*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1290,Table1[Country Code],0))*EXP(D1290*INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1290,Table1[Country Code],0))*EXP(D1290*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W2],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,Q1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))+growthdif),IF($D1290>1,Q1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(T1289-LN(Z1289)+LN(Z1288))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W2],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,R1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))),IF($D1290>1,R1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(U1289-LN(AA1289)+LN(AA1288))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W2],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,S1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))-growthdif),IF($D1290>1,S1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(V1289-LN(AB1289)+LN(AB1288))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1289/$G1289=mininf,AF1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(W1289/Z1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AC1289/$G1289>mininf,AF1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(W1289/Z1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AC1289/$G1289=mininf,AF1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(Q1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1289/$G1289=mininf,AG1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(X1289/AA1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AD1289/$G1289>mininf,AG1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(X1289/AA1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AD1289/$G1289=mininf,AG1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(R1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1289/$G1289=mininf,AH1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(Y1289/AB1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AE1289/$G1289>mininf,AH1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(Y1289/AB1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AE1289/$G1289=mininf,AH1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(S1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,W1289*EXP(T1289),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,X1289*EXP(U1289),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,Y1289*EXP(V1289),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BJ1290)+$I1290*BA1290,IF(D1290=24,\".\",IFERROR((CB1291-CB1290)/CB1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BK1290)+$I1290*BB1290,IF(D1290=24,\".\",IFERROR((CC1291-CC1290)/CC1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BL1290)+$I1290*BC1290,IF(D1290=24,\".\",IFERROR((CD1291-CD1290)/CD1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BM1290)+$I1290*BG1290,IF($D1290=24,\".\",IFERROR((CE1291-CE1290)/CE1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BN1290)+$I1290*BH1290,IF($D1290=24,\".\",IFERROR((CF1291-CF1290)/CF1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BO1290)+$I1290*BI1290,IF($D1290=24,\".\",IFERROR((CG1291-CG1290)/CG1290,\".\")))","v":"."},{"$f":"IFERROR(AV1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BP1290,IF($D1290=24,\".\",IFERROR((CH1291-CH1290)/CH1290,\".\")))","v":"."},{"$f":"IFERROR(AW1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BQ1290,IF(D1290=24,\".\",IFERROR((CI1291-CI1290)/CI1290,\".\")))","v":"."},{"$f":"IFERROR(AW1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BR1290,IF(D1290=24,\".\",IFERROR((CJ1291-CJ1290)/CJ1290,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Germany","DEU",2018,{"$f":"C1305-'Initial Conditions and Settings'!$B$9","v":2},"DEU2018",42141.34765625,{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,G1304*F1305/F1304,\"\")),\".\")","v":40348.782056712094},82603,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1305,Table1[Country Code],0)),MAX(IF(D1305>0,K1304*EXP(growthb),\".\"),0.001)),\".\")","v":157.80073820758417},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1305,Table1[Country Code],0))*EXP(D1305*INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0))),\".\")","v":158.55219971699469},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1305,Table1[Country Code],0))*EXP(D1305*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))),\".\")","v":158.55219971699469},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W2],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,Q1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))+growthdif),IF($D1305>1,Q1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(T1304-LN(Z1304)+LN(Z1303))+growthdif),\".\"))),\".\")","v":49405.634488512835},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W2],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,R1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))),IF($D1305>1,R1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(U1304-LN(AA1304)+LN(AA1303))),\".\"))),\".\")","v":48929.785011830274},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W2],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,S1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))-growthdif),IF($D1305>1,S1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(V1304-LN(AB1304)+LN(AB1303))-growthdif),\".\"))),\".\")","v":48458.596844445252},{"$f":"IFERROR(IF(IFERROR(AND(AC1304/$G1304=mininf,AF1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(W1304/Z1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AC1304/$G1304>mininf,AF1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(W1304/Z1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AC1304/$G1304=mininf,AF1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(Q1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.0732198361203982E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1304/$G1304=mininf,AG1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(X1304/AA1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AD1304/$G1304>mininf,AG1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(X1304/AA1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AD1304/$G1304=mininf,AG1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(R1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.1969297086766362E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1304/$G1304=mininf,AH1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(Y1304/AB1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AE1304/$G1304>mininf,AH1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(Y1304/AB1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AE1304/$G1304=mininf,AH1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(S1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.3218217562060736E-2},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,W1304*EXP(T1304),\"\")),\".\")","v":14240562657.329153},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,X1304*EXP(U1304),\"\")),\".\")","v":14249731840.607487},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,Y1304*EXP(V1304),\"\")),\".\")","v":14258952932.912754},38331.34295387649,38331.34295387649,38331.34295387649,2394.381505434088,1329.6918819718314,243.49410140300517,35936.961448442409,37001.651071904664,38087.848852473486,2017.4391028356049,2017.4391028356049,2017.4391028356049,0.89065789886622426,0.91704505528561209,0.94396526762416866,5.9342101133775804E-2,3.295494471438784E-2,6.0347323758313913E-3,4.9999999999999996E-2,4.9999999999999996E-2,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,13957568366.784302,14095586999.412569,14231266852.463057,6.0315201435159338E-3,1.2158351019014191E-2,1.5161767971523687E-2,282994290.5448513,154144841.19491768,27686080.449697495,0.21880126715599957,-5.4713512103745643E-3,-17.136440334015436,-1.8091601400556101E-2,-3.20186925062238E-3,2.2249571591714812E-3,0.18467814561190821,-3.0831571480046449E-2,-5.4950927180115956,-4.1476547377925499E-3,-4.1476547377925499E-3,-4.1476547377925499E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BJ1305)+$I1305*BA1305,IF(D1305=24,\".\",IFERROR((CB1306-CB1305)/CB1305,\".\")))","v":-3.3877737379381673E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BK1305)+$I1305*BB1305,IF(D1305=24,\".\",IFERROR((CC1306-CC1305)/CC1305,\".\")))","v":7.1205077747778216E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BL1305)+$I1305*BC1305,IF(D1305=24,\".\",IFERROR((CD1306-CD1305)/CD1305,\".\")))","v":1.1335629455929501E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BM1305)+$I1305*BG1305,IF($D1305=24,\".\",IFERROR((CE1306-CE1305)/CE1305,\".\")))","v":0.20688197327453586},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BN1305)+$I1305*BH1305,IF($D1305=24,\".\",IFERROR((CF1306-CF1305)/CF1305,\".\")))","v":-1.3009194454628533E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BO1305)+$I1305*BI1305,IF($D1305=24,\".\",IFERROR((CG1306-CG1305)/CG1305,\".\")))","v":-11.310624259122934},{"$f":"IFERROR(AV1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BP1305,IF($D1305=24,\".\",IFERROR((CH1306-CH1305)/CH1305,\".\")))","v":9.9461215278942409E-4},{"$f":"IFERROR(AW1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BQ1305,IF(D1305=24,\".\",IFERROR((CI1306-CI1305)/CI1305,\".\")))","v":9.9461215278975716E-4},{"$f":"IFERROR(AW1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BR1305,IF(D1305=24,\".\",IFERROR((CJ1306-CJ1305)/CJ1305,\".\")))","v":9.9461215278975716E-4},3550976763.899045,3620965664.062108,3691367424.4283586,93129571.411254629,51220297.758725561,9289173.0514945518,50475628.641359806,50475628.641359806,50475628.641359806,3694581963.9516592,3722661590.4621935,3751132226.121213,1.9723821054110587E-3,6.7604810192087037E-3,-1.6840827055054828E-2,0.96113086637303435,0.97268193094407507,0.98406752999089742,2.5207066000951538E-2,1.3759052901815396E-2,2.4763651323216201E-3,1.3662067626014168E-2,1.3559016154109489E-2,1.3456104876780943E-2,44726.970738976299,45066.905444865122,45411.57374576242,3.7767389202816304E-3,7.9869041872946411E-3,9.9408709657407002E-3]
["Germany","DEU",2038,{"$f":"C1325-'Initial Conditions and Settings'!$B$9","v":22},"DEU2038",37668.58203125,{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,G1324*F1325/F1324,\"\")),\".\")","v":36066.274366972517},80021,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1325,Table1[Country Code],0)),MAX(IF(D1325>0,K1324*EXP(growthb),\".\"),0.001)),\".\")","v":165.89135506443327},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1325,Table1[Country Code],0))*EXP(D1325*INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0))),\".\")","v":167.1562849243341},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1325,Table1[Country Code],0))*EXP(D1325*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))),\".\")","v":167.1562849243341},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W2],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,Q1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))+growthdif),IF($D1325>1,Q1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(T1324-LN(Z1324)+LN(Z1323))+growthdif),\".\"))),\".\")","v":73876.721787484435},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W2],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,R1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))),IF($D1325>1,R1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(U1324-LN(AA1324)+LN(AA1323))),\".\"))),\".\")","v":62465.744812508623},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W2],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,S1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))-growthdif),IF($D1325>1,S1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(V1324-LN(AB1324)+LN(AB1323))-growthdif),\".\"))),\".\")","v":52842.781493364775},{"$f":"IFERROR(IF(IFERROR(AND(AC1324/$G1324=mininf,AF1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(W1324/Z1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AC1324/$G1324>mininf,AF1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(W1324/Z1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AC1324/$G1324=mininf,AF1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(Q1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":-2.1920396200871578E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1324/$G1324=mininf,AG1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(X1324/AA1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AD1324/$G1324>mininf,AG1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(X1324/AA1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AD1324/$G1324=mininf,AG1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(R1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":-4.6477562624370888E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1324/$G1324=mininf,AH1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(Y1324/AB1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AE1324/$G1324>mininf,AH1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(Y1324/AB1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AE1324/$G1324=mininf,AH1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(S1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":3.495031097953058E-3},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,W1324*EXP(T1324),\"\")),\".\")","v":13156672482.414045},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,X1324*EXP(U1324),\"\")),\".\")","v":15767454560.36038},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,Y1324*EXP(V1324),\"\")),\".\")","v":16602050674.34761},20504.718491168627,28224.790913805857,34262.960648623892,5834.2053752352604,0,0,14670.513115933367,28224.790913805857,34262.960648623892,15561.55587580389,7841.4834531666602,1803.313718348626,0.40676541654016263,0.78258127320332671,0.95000000000000007,0.16176346122897298,0,0,0.43147112223086437,0.21741872679667335,0.05,null,2.5000000000001132E-3,2.4999999999995026E-3,11462388028.269302,15767454560.36038,16602050674.34761,-3.1437374005747643E-2,-4.6477562624360758E-3,3.4950310979517951E-3,1694284454.144743,0,0,4.0190233542492848E-2,0,0,-7.0379475322059903E-2,-2.8909915256013718E-2,-6.9614020991970449E-3,-8.751867773820976E-3,0,0,6.4867360844161226E-2,9.7070560944789719E-2,0.12138844924101644,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BJ1325)+$I1325*BA1325,IF(D1325=24,\".\",IFERROR((CB1326-CB1325)/CB1325,\".\")))","v":-4.8266157773321855E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BK1325)+$I1325*BB1325,IF(D1325=24,\".\",IFERROR((CC1326-CC1325)/CC1325,\".\")))","v":-1.4136568868642981E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BL1325)+$I1325*BC1325,IF(D1325=24,\".\",IFERROR((CD1326-CD1325)/CD1325,\".\")))","v":9.0908138995929137E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BM1325)+$I1325*BG1325,IF($D1325=24,\".\",IFERROR((CE1326-CE1325)/CE1325,\".\")))","v":2.0861449774917967E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BN1325)+$I1325*BH1325,IF($D1325=24,\".\",IFERROR((CF1326-CF1325)/CF1325,\".\")))","v":5.1422668905820295E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BO1325)+$I1325*BI1325,IF($D1325=24,\".\",IFERROR((CG1326-CG1325)/CG1325,\".\")))","v":5.1422668905820295E-3},{"$f":"IFERROR(AV1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BP1325,IF($D1325=24,\".\",IFERROR((CH1326-CH1325)/CH1325,\".\")))","v":7.0009627734743257E-2},{"$f":"IFERROR(AW1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BQ1325,IF(D1325=24,\".\",IFERROR((CI1326-CI1325)/CI1325,\".\")))","v":0.10221282783537114},{"$f":"IFERROR(AW1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BR1325,IF(D1325=24,\".\",IFERROR((CJ1326-CJ1325)/CJ1325,\".\")))","v":0.12653071613159786},2167618831.8909016,3526296865.1677775,3986722632.3108444,394231456.98356044,0,0,431518561.56596506,217442631.52472177,50005497.393991917,2993368850.4404273,3743739496.6924992,4036728129.7048364,-2.2111521247142996E-2,-7.3788019305357907E-3,2.4652358117735074E-3,0.72414023803714345,0.94191833280151394,0.98761236927847096,0.13170159665607378,0,0,0.14415816530678263,5.8081667198486148E-2,1.2387630721528996E-2,37407.291216560996,46784.462787174605,50445.859583169869,-1.8083423433360224E-2,-3.9667397446674357E-3,5.5946190030713439E-3]
["Djibouti","DJI",2027,{"$f":"C1340-'Initial Conditions and Settings'!$B$9","v":11},"DJI2027",382.30300903320313,{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,G1339*F1340/F1339,\"\")),\".\")","v":410.12577486900528},1095,0.5,0.72979594672615,{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1340,Table1[Country Code],0)),MAX(IF(D1340>0,K1339*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1340,Table1[Country Code],0))*EXP(D1340*INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1340,Table1[Country Code],0))*EXP(D1340*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W2],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,Q1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))+growthdif),IF($D1340>1,Q1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(T1339-LN(Z1339)+LN(Z1338))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W2],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,R1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))),IF($D1340>1,R1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(U1339-LN(AA1339)+LN(AA1338))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W2],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,S1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))-growthdif),IF($D1340>1,S1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(V1339-LN(AB1339)+LN(AB1338))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1339/$G1339=mininf,AF1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(W1339/Z1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AC1339/$G1339>mininf,AF1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(W1339/Z1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AC1339/$G1339=mininf,AF1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(Q1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1339/$G1339=mininf,AG1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(X1339/AA1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AD1339/$G1339>mininf,AG1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(X1339/AA1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AD1339/$G1339=mininf,AG1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(R1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1339/$G1339=mininf,AH1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(Y1339/AB1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AE1339/$G1339>mininf,AH1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(Y1339/AB1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AE1339/$G1339=mininf,AH1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(S1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,W1339*EXP(T1339),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,X1339*EXP(U1339),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,Y1339*EXP(V1339),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BJ1340)+$I1340*BA1340,IF(D1340=24,\".\",IFERROR((CB1341-CB1340)/CB1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BK1340)+$I1340*BB1340,IF(D1340=24,\".\",IFERROR((CC1341-CC1340)/CC1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BL1340)+$I1340*BC1340,IF(D1340=24,\".\",IFERROR((CD1341-CD1340)/CD1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BM1340)+$I1340*BG1340,IF($D1340=24,\".\",IFERROR((CE1341-CE1340)/CE1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BN1340)+$I1340*BH1340,IF($D1340=24,\".\",IFERROR((CF1341-CF1340)/CF1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BO1340)+$I1340*BI1340,IF($D1340=24,\".\",IFERROR((CG1341-CG1340)/CG1340,\".\")))","v":"."},{"$f":"IFERROR(AV1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BP1340,IF($D1340=24,\".\",IFERROR((CH1341-CH1340)/CH1340,\".\")))","v":"."},{"$f":"IFERROR(AW1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BQ1340,IF(D1340=24,\".\",IFERROR((CI1341-CI1340)/CI1340,\".\")))","v":"."},{"$f":"IFERROR(AW1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BR1340,IF(D1340=24,\".\",IFERROR((CJ1341-CJ1340)/CJ1340,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Denmark","DNK",2015,{"$f":"C1380-'Initial Conditions and Settings'!$B$9","v":-1},"DNK2015",2923.537109375,{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,G1379*F1380/F1379,\"\")),\".\")","v":""},5683.4830000000002,0.5,".",{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1380,Table1[Country Code],0)),MAX(IF(D1380>0,K1379*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1380,Table1[Country Code],0))*EXP(D1380*INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0))),\".\")","v":191.90908365884385},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1380,Table1[Country Code],0))*EXP(D1380*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))),\".\")","v":191.90908365884385},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W2],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,Q1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))+growthdif),IF($D1380>1,Q1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(T1379-LN(Z1379)+LN(Z1378))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W2],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,R1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))),IF($D1380>1,R1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(U1379-LN(AA1379)+LN(AA1378))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W2],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,S1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))-growthdif),IF($D1380>1,S1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(V1379-LN(AB1379)+LN(AB1378))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1379/$G1379=mininf,AF1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(W1379/Z1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AC1379/$G1379>mininf,AF1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(W1379/Z1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AC1379/$G1379=mininf,AF1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(Q1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1379/$G1379=mininf,AG1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(X1379/AA1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AD1379/$G1379>mininf,AG1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(X1379/AA1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AD1379/$G1379=mininf,AG1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(R1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1379/$G1379=mininf,AH1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(Y1379/AB1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AE1379/$G1379>mininf,AH1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(Y1379/AB1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AE1379/$G1379=mininf,AH1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(S1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,W1379*EXP(T1379),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,X1379*EXP(U1379),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,Y1379*EXP(V1379),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BJ1380)+$I1380*BA1380,IF(D1380=24,\".\",IFERROR((CB1381-CB1380)/CB1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BK1380)+$I1380*BB1380,IF(D1380=24,\".\",IFERROR((CC1381-CC1380)/CC1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BL1380)+$I1380*BC1380,IF(D1380=24,\".\",IFERROR((CD1381-CD1380)/CD1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BM1380)+$I1380*BG1380,IF($D1380=24,\".\",IFERROR((CE1381-CE1380)/CE1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BN1380)+$I1380*BH1380,IF($D1380=24,\".\",IFERROR((CF1381-CF1380)/CF1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BO1380)+$I1380*BI1380,IF($D1380=24,\".\",IFERROR((CG1381-CG1380)/CG1380,\".\")))","v":"."},{"$f":"IFERROR(AV1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BP1380,IF($D1380=24,\".\",IFERROR((CH1381-CH1380)/CH1380,\".\")))","v":"."},{"$f":"IFERROR(AW1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BQ1380,IF(D1380=24,\".\",IFERROR((CI1381-CI1380)/CI1380,\".\")))","v":"."},{"$f":"IFERROR(AW1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BR1380,IF(D1380=24,\".\",IFERROR((CJ1381-CJ1380)/CJ1380,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Denmark","DNK",2031,{"$f":"C1396-'Initial Conditions and Settings'!$B$9","v":15},"DNK2031",3119.35498046875,{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,G1395*F1396/F1395,\"\")),\".\")","v":2908.445580252971},6060,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1396,Table1[Country Code],0)),MAX(IF(D1396>0,K1395*EXP(growthb),\".\"),0.001)),\".\")","v":180.62956693529321},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1396,Table1[Country Code],0))*EXP(D1396*INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0))),\".\")","v":191.90908365884385},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1396,Table1[Country Code],0))*EXP(D1396*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))),\".\")","v":191.90908365884385},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W2],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,Q1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))+growthdif),IF($D1396>1,Q1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(T1395-LN(Z1395)+LN(Z1394))+growthdif),\".\"))),\".\")","v":83151.365645708356},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W2],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,R1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))),IF($D1396>1,R1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(U1395-LN(AA1395)+LN(AA1394))),\".\"))),\".\")","v":74330.935749755008},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W2],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,S1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))-growthdif),IF($D1396>1,S1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(V1395-LN(AB1395)+LN(AB1394))-growthdif),\".\"))),\".\")","v":68793.197554503407},{"$f":"IFERROR(IF(IFERROR(AND(AC1395/$G1395=mininf,AF1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(W1395/Z1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AC1395/$G1395>mininf,AF1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(W1395/Z1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AC1395/$G1395=mininf,AF1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(Q1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":-3.9987497448995685E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1395/$G1395=mininf,AG1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(X1395/AA1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AD1395/$G1395>mininf,AG1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(X1395/AA1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AD1395/$G1395=mininf,AG1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(R1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":9.1408409907314664E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1395/$G1395=mininf,AH1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(Y1395/AB1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AE1395/$G1395>mininf,AH1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(Y1395/AB1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AE1395/$G1395=mininf,AH1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(S1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":1.2616850227196649E-2},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,W1395*EXP(T1395),\"\")),\".\")","v":1419394025.2394214},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,X1395*EXP(U1395),\"\")),\".\")","v":1535771367.9372475},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,Y1395*EXP(V1395),\"\")),\".\")","v":1586278472.8932006},2206.9011670948194,2621.0843617220253,2763.0233012403223,484.74821325903679,94.576848986120183,0,1722.1529538357829,2526.5075127359059,2763.0233012403223,701.54441315815166,287.36121853094573,145.42227901264869,0.5921214292364354,0.86867965826479532,0.95,0.16666917082797,3.2518005366252732E-2,0,0.2412093999355947,9.8802336368951943E-2,5.0000000000000044E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1293240870.8183012,1516103052.4613471,1586278472.8932006,-1.0982021490260507E-2,9.7735095164637187E-3,1.2616850227196608E-2,126153154.42112017,19668315.475900412,0,6.4910168101281585E-2,-4.0873008373491615E-2,0,-4.9171945120236593E-2,-1.2630778996753023E-2,2.2616868558644754E-3,1.67202444713066E-2,-7.3277296886731236E-2,0,0.10932465020480375,0.14541921539371216,2.2616868558653636E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BJ1396)+$I1396*BA1396,IF(D1396=24,\".\",IFERROR((CB1397-CB1396)/CB1396,\".\")))","v":-3.007698330524855E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BK1396)+$I1396*BB1396,IF(D1396=24,\".\",IFERROR((CC1397-CC1396)/CC1396,\".\")))","v":-1.428634740144652E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BL1396)+$I1396*BC1396,IF(D1396=24,\".\",IFERROR((CD1397-CD1396)/CD1396,\".\")))","v":7.4392685415305415E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BM1396)+$I1396*BG1396,IF($D1396=24,\".\",IFERROR((CE1397-CE1396)/CE1396,\".\")))","v":4.3315206286294095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BN1396)+$I1396*BH1396,IF($D1396=24,\".\",IFERROR((CF1397-CF1396)/CF1396,\".\")))","v":-5.4575152630111423E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BO1396)+$I1396*BI1396,IF($D1396=24,\".\",IFERROR((CG1397-CG1396)/CG1396,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(AV1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BP1396,IF($D1396=24,\".\",IFERROR((CH1397-CH1396)/CH1396,\".\")))","v":0.11182465020480375},{"$f":"IFERROR(AW1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BQ1396,IF(D1396=24,\".\",IFERROR((CI1397-CI1396)/CI1396,\".\")))","v":0.14791921539371256},{"$f":"IFERROR(AW1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BR1396,IF(D1396=24,\".\",IFERROR((CJ1397-CJ1396)/CJ1396,\".\")))","v":4.7616868558657544E-3},286398739.92447174,375595335.20089191,401770014.52302533,34982197.649236828,6101209.3430160293,0,24318654.510488112,9961219.934327323,5040983.9991686596,345699592.08419663,391657764.47823524,406810998.52219397,-1.2668004469830393E-2,1.5418891608769167E-3,7.4060893834376291E-3,0.82846131867785977,0.95898861012307102,0.98760853561609485,0.10119247592492607,1.5577909839586696E-2,0,7.0346205397214354E-2,2.5433480037342339E-2,1.2391464383905156E-2,57046.137307623205,64629.994138322647,67130.527808942905,-1.4614859449787687E-2,-9.4494189504956694E-4,4.6047801428077406E-3]
["Dominican Republic","DOM",2020,{"$f":"C1411-'Initial Conditions and Settings'!$B$9","v":4},{"$f":"B1411&C1411","v":"DOM2020"},5188.68994140625,{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,G1410*F1411/F1410,\"\")),\".\")","v":4779.5839908207681},11108,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1411,Table1[Country Code],0)),MAX(IF(D1411>0,K1410*EXP(growthb),\".\"),0.001)),\".\")","v":67.579324664813342},1.8817003597826003,1.287064736664659,{"$f":"IFERROR(($J1411^(1/(1-$I1411)))*($M1411^((-$I1411)/(1-$I1411))),\".\")","v":0.39957857663027785},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1411,Table1[Country Code],0))*EXP(D1411*INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0))),\".\")","v":85.533384076142994},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1411,Table1[Country Code],0))*EXP(D1411*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))),\".\")","v":85.533384076142994},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W2],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,Q1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))+growthdif),IF($D1411>1,Q1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(T1410-LN(Z1410)+LN(Z1409))+growthdif),\".\"))),\".\")","v":13947.791832825247},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W2],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,R1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))),IF($D1411>1,R1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(U1410-LN(AA1410)+LN(AA1409))),\".\"))),\".\")","v":13584.726775792573},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W2],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,S1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))-growthdif),IF($D1411>1,S1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(V1410-LN(AB1410)+LN(AB1409))-growthdif),\".\"))),\".\")","v":13230.858621792739},{"$f":"IFERROR(IF(IFERROR(AND(AC1410/$G1410=mininf,AF1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(W1410/Z1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AC1410/$G1410>mininf,AF1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(W1410/Z1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AC1410/$G1410=mininf,AF1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(Q1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":4.5045831623820032E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1410/$G1410=mininf,AG1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(X1410/AA1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AD1410/$G1410>mininf,AG1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(X1410/AA1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AD1410/$G1410=mininf,AG1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(R1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":4.855043928543093E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1410/$G1410=mininf,AH1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(Y1410/AB1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AE1410/$G1410>mininf,AH1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(Y1410/AB1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AE1410/$G1410=mininf,AH1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(S1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":5.2151362513239402E-2},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,W1410*EXP(T1410),\"\")),\".\")","v":239751644.29523373},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,X1410*EXP(U1410),\"\")),\".\")","v":240891689.12729248},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,Y1410*EXP(V1410),\"\")),\".\")","v":242054322.7478489},3016.898989110131,3096.245889173093,3178.4622507851082,1106.3230146895382,1027.9452436866261,941.87992500056851,1910.5759744205925,2068.3006454864671,2236.58232578454,1762.6850017106372,1683.3381016476751,1601.12174003566,{"$f":"IFERROR(AF1411/(AC1411+AI1411+AF1411),\".\")","v":0.3997368762825112},0.43273654139327944,0.46794497807338775,{"$f":"IFERROR(AC1411/(AC1411+AI1411+AF1411),\".\")","v":0.2314684744141417},0.21507002401481043,0.1970631600594229,0.36879464930334704,0.35219343459191016,0.33499186186718921,null,2.5000000000001688E-3,2.5000000000003908E-3,203218811.72939387,208691213.78007415,214066953.12031916,{"$f":"IFERROR(IF($D1411=24,\".\",IF(AX1411=0,0,LN(AX1412)-LN(AX1411))),\".\")","v":3.5595209168405972E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AY1411=0,0,LN(AY1412)-LN(AY1411))),\".\")","v":4.6052033835600525E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AZ1411=0,0,LN(AZ1412)-LN(AZ1411))),\".\")","v":5.577414957862814E-2},{"$f":"IFERROR(MAX(W1411-AX1411,0),\".\")","v":36532832.565839857},{"$f":"IFERROR(MAX(X1411-AY1411,0),\".\")","v":32200475.347218335},{"$f":"IFERROR(MAX(Y1411-AZ1411,0),\".\")","v":27987369.62752974},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BD1411=0,0,IF(BD1412=0,-LN(BD1411),LN(BD1412)-LN(BD1411)))),\".\")","v":9.6045678615173102E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BE1411=0,0,IF(BE1412=0,-LN(BE1411),LN(BE1412)-LN(BE1411)))),\".\")","v":6.4593016316656815E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BF1411=0,0,IF(BF1412=0,-LN(BF1411),LN(BF1412)-LN(BF1411)))),\".\")","v":2.3998915301380208E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AF1411=0,0,IF(AF1412=0,-LN(AF1411),LN(AF1412)-LN(AF1411)))),\".\")","v":-4.7032007890805971E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AG1411=0,0,IF(AG1412=0,-LN(AG1411),LN(AG1412)-LN(AG1411)))),\".\")","v":2.0715926255444828E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AH1411=0,0,IF(AH1412=0,-LN(AH1411),LN(AH1412)-LN(AH1411)))),\".\")","v":4.5440980457957636E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AC1411=0,0,IF(AC1412=0,-LN(AC1411),LN(AC1412)-LN(AC1411)))),\".\")","v":4.5747268657692075E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AD1411=0,0,IF(AD1412=0,-LN(AD1411),LN(AD1412)-LN(AD1411)))),\".\")","v":2.925690873650133E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AE1411=0,0,IF(AE1412=0,-LN(AE1411),LN(AE1412)-LN(AE1411)))),\".\")","v":3.6657461807081404E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AI1411=0,0,IF(AI1412=0,-LN(AI1411),LN(AI1412)-LN(AI1411)))),\".\")","v":1.4202121721720751E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AJ1411=0,0,IF(AJ1412=0,-LN(AJ1411),LN(AJ1412)-LN(AJ1411)))),\".\")","v":-3.4383010284351201E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AK1411=0,0,IF(AK1412=0,-LN(AK1411),LN(AK1412)-LN(AK1411)))),\".\")","v":-2.4916545518598454E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BJ1411)+$I1411*BA1411,IF(D1411=24,\".\",IFERROR((CB1412-CB1411)/CB1411,\".\")))","v":3.0614446635305496E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BK1411)+$I1411*BB1411,IF(D1411=24,\".\",IFERROR((CC1412-CC1411)/CC1411,\".\")))","v":4.8552422491165481E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BL1411)+$I1411*BC1411,IF(D1411=24,\".\",IFERROR((CD1412-CD1411)/CD1411,\".\")))","v":6.5776007463935693E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BM1411)+$I1411*BG1411,IF($D1411=24,\".\",IFERROR((CE1412-CE1411)/CE1411,\".\")))","v":8.8564916082075562E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BN1411)+$I1411*BH1411,IF($D1411=24,\".\",IFERROR((CF1412-CF1411)/CF1411,\".\")))","v":6.4593404972222046E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BO1411)+$I1411*BI1411,IF($D1411=24,\".\",IFERROR((CG1412-CG1411)/CG1411,\".\")))","v":3.1500773186687148E-2},{"$f":"IFERROR(AV1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BP1411,IF($D1411=24,\".\",IFERROR((CH1412-CH1411)/CH1411,\".\")))","v":3.1870564167363724E-2},{"$f":"IFERROR(AW1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BQ1411,IF(D1411=24,\".\",IFERROR((CI1412-CI1411)/CI1411,\".\")))","v":1.4230141417208079E-2},{"$f":"IFERROR(AW1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BR1411,IF(D1411=24,\".\",IFERROR((CJ1412-CJ1411)/CJ1411,\".\")))","v":-7.2481030729552552E-3},{"$f":"IFERROR(P1411*AX1411^I1411*AF1411^(1-I1411),\".\")","v":53296631.94403135},{"$f":"IFERROR(P1411*AY1411^$I1411*AG1411^(1-$I1411),\".\")","v":56194598.318258144},{"$f":"IFERROR(P1411*AZ1411^$I1411*AH1411^(1-$I1411),\".\")","v":59183809.096911266},{"$f":"IFERROR($J1411*$P1411*BD1411^$I1411*AC1411^(1-$I1411),\".\")","v":12331604.718629343},{"$f":"IFERROR($J1411*$P1411*BE1411^$I1411*AD1411^(1-$I1411),\".\")","v":11159714.409453895},{"$f":"IFERROR($J1411*$P1411*BF1411^$I1411*AE1411^(1-$I1411),\".\")","v":9959000.6460779402},{"$f":"IFERROR($K1411*$P1411*AI1411,\".\")","v":10188827.548664674},{"$f":"IFERROR($K1411*$P1411*AJ1411,\".\")","v":9730179.5880375225},{"$f":"IFERROR($K1411*$P1411*AK1411,\".\")","v":9254945.3122987933},{"$f":"IFERROR(CB1411+CE1411+CH1411,\".\")","v":75817064.211325377},{"$f":"IFERROR(CC1411+CF1411+CI1411,\".\")","v":77084492.315749556},{"$f":"IFERROR(CD1411+CG1411+CJ1411,\".\")","v":78397755.055288002},{"$f":"IFERROR((BS1411*CB1411/CK1411)+(BV1411*CE1411/CK1411)+(BY1411*CH1411/CK1411),\".\")","v":4.0208865186834031E-2},{"$f":"IFERROR((BT1411*CC1411/CL1411)+(BW1411*CF1411/CL1411)+(BZ1411*CI1411/CL1411),\".\")","v":4.6542301249783133E-2},{"$f":"IFERROR((BU1411*CD1411/CM1411)+(BX1411*CG1411/CM1411)+(CA1411*CJ1411/CM1411),\".\")","v":5.2801385561912634E-2},{"$f":"IFERROR(CB1411/$CK1411,\".\")","v":0.70296354123495619},{"$f":"IFERROR(CC1411/$CL1411,\".\")","v":0.72900004436789578},{"$f":"IFERROR(CD1411/$CM1411,\".\")","v":0.7549171408693196},{"$f":"IFERROR(CE1411/$CK1411,\".\")","v":0.16264946218779172},{"$f":"IFERROR(CF1411/$CL1411,\".\")","v":0.14477249670065989},{"$f":"IFERROR(CG1411/$CM1411,\".\")","v":0.12703170695455004},{"$f":"IFERROR(CH1411/$CK1411,\".\")","v":0.13438699657725195},{"$f":"IFERROR(CI1411/$CL1411,\".\")","v":0.12622745893144446},{"$f":"IFERROR(CJ1411/$CM1411,\".\")","v":0.11805115217613031},{"$f":"IFERROR(CK1411/$H1411,\".\")","v":6825.4469041524462},{"$f":"IFERROR(CL1411/$H1411,\".\")","v":6939.5473816843314},{"$f":"IFERROR(CM1411/$H1411,\".\")","v":7057.7741317328055},3.058495238081882E-2,3.6778629836904386E-2,4.3248356208001937E-2]
["Algeria","DZA",2020,{"$f":"C1437-'Initial Conditions and Settings'!$B$9","v":4},"DZA2020",13256.8330078125,{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,G1436*F1437/F1436,\"\")),\".\")","v":11126.475961876102},43333,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1437,Table1[Country Code],0)),MAX(IF(D1437>0,K1436*EXP(growthb),\".\"),0.001)),\".\")","v":77.111500695081872},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1437,Table1[Country Code],0))*EXP(D1437*INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0))),\".\")","v":69.806898983192369},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1437,Table1[Country Code],0))*EXP(D1437*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))),\".\")","v":69.806898983192369},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W2],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,Q1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))+growthdif),IF($D1437>1,Q1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(T1436-LN(Z1436)+LN(Z1435))+growthdif),\".\"))),\".\")","v":15246.618920771431},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W2],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,R1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))),IF($D1437>1,R1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(U1436-LN(AA1436)+LN(AA1435))),\".\"))),\".\")","v":14848.235327966826},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W2],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,S1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))-growthdif),IF($D1437>1,S1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(V1436-LN(AB1436)+LN(AB1435))-growthdif),\".\"))),\".\")","v":14459.654689141937},{"$f":"IFERROR(IF(IFERROR(AND(AC1436/$G1436=mininf,AF1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(W1436/Z1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AC1436/$G1436>mininf,AF1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(W1436/Z1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AC1436/$G1436=mininf,AF1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(Q1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":3.689907154853924E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1436/$G1436=mininf,AG1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(X1436/AA1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AD1436/$G1436>mininf,AG1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(X1436/AA1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AD1436/$G1436=mininf,AG1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(R1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":3.9042898650035511E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1436/$G1436=mininf,AH1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(Y1436/AB1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AE1436/$G1436>mininf,AH1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(Y1436/AB1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AE1436/$G1436=mininf,AH1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(S1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":4.1247779343139425E-2},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,W1436*EXP(T1436),\"\")),\".\")","v":1105266353.612565},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,X1436*EXP(U1436),\"\")),\".\")","v":1108545666.7361169},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,Y1436*EXP(V1436),\"\")),\".\")","v":1111884784.8467262},9425.7794634652746,9646.5117410716557,9875.1747413662943,5269.29757965511,5106.3186136473432,4925.8476365582665,4156.4818838101646,4540.1931274243125,4949.3271048080278,1700.6964984108272,1479.9642208044461,1251.3012205098075,0.37356678772793711,0.40805311070467304,0.44482432009618006,0.47358189580509569,0.45893404444890712,0.44271408606249213,0.1528513164669672,0.13301284484641987,0.11246159384132783,null,2.5000000000001688E-3,2.5000000000003908E-3,793115217.21278632,821650853.23612297,849425511.96248078,2.2236208757156817E-2,3.4839019784314473E-2,4.6021284514370819E-2,312151136.39977872,286894813.49999392,262459272.8842454,7.3215254799059437E-2,5.0985703555213036E-2,2.5640673534443437E-2,-1.5866140700053322E-2,1.1824701216283984E-2,3.8184707154030662E-2,2.5112905341845959E-2,1.7971384987182759E-2,7.8040961741070447E-3,3.9743630169781774E-2,-6.1495990682276513E-3,-7.7839549058778879E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BJ1437)+$I1437*BA1437,IF(D1437=24,\".\",IFERROR((CB1438-CB1437)/CB1437,\".\")))","v":3.1850340285517476E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BK1437)+$I1437*BB1437,IF(D1437=24,\".\",IFERROR((CC1438-CC1437)/CC1437,\".\")))","v":2.3331860500299229E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BL1437)+$I1437*BC1437,IF(D1437=24,\".\",IFERROR((CD1438-CD1437)/CD1437,\".\")))","v":4.210299583420074E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BM1437)+$I1437*BG1437,IF($D1437=24,\".\",IFERROR((CE1438-CE1437)/CE1437,\".\")))","v":5.1664080070452867E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BN1437)+$I1437*BH1437,IF($D1437=24,\".\",IFERROR((CF1438-CF1437)/CF1437,\".\")))","v":3.6978544271198066E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BO1437)+$I1437*BI1437,IF($D1437=24,\".\",IFERROR((CG1438-CG1437)/CG1437,\".\")))","v":1.9222384854275409E-2},{"$f":"IFERROR(AV1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BP1437,IF($D1437=24,\".\",IFERROR((CH1438-CH1437)/CH1437,\".\")))","v":4.2243630169781943E-2},{"$f":"IFERROR(AW1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BQ1437,IF(D1437=24,\".\",IFERROR((CI1438-CI1437)/CI1437,\".\")))","v":-3.6495990682272605E-3},{"$f":"IFERROR(AW1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BR1437,IF(D1437=24,\".\",IFERROR((CJ1438-CJ1437)/CJ1437,\".\")))","v":-7.5339549058778488E-2},126744590.6670875,134827711.98082775,143131121.75826937,64203464.30096592,60591951.859571598,56920812.051808231,9154704.2486503683,7966521.2180475304,6735647.783391471,200102759.21670377,203386185.05844688,206787581.59346908,2.0526586996237418E-2,2.6340574370254024E-2,3.1979396736655924E-2,0.63339751617231754,0.6629147989677,0.69216497748716765,0.32085246876299184,0.29791576965839323,0.27526223583247295,4.5750015064690674E-2,3.9169431373906737E-2,3.2572786680359345E-2,4617.7915033970366,4693.5634518368652,4772.0578218325318,6.2189085644348552E-3,1.1807557316688033E-2,1.7647932132453192E-2]
["Algeria","DZA",2029,{"$f":"C1446-'Initial Conditions and Settings'!$B$9","v":13},"DZA2029",14620.9609375,{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,G1445*F1446/F1445,\"\")),\".\")","v":12271.390181557919},48347,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1446,Table1[Country Code],0)),MAX(IF(D1446>0,K1445*EXP(growthb),\".\"),0.001)),\".\")","v":78.866175527870212},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1446,Table1[Country Code],0))*EXP(D1446*INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0))),\".\")","v":69.806898983192369},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1446,Table1[Country Code],0))*EXP(D1446*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))),\".\")","v":69.806898983192369},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W2],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,Q1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))+growthdif),IF($D1446>1,Q1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(T1445-LN(Z1445)+LN(Z1444))+growthdif),\".\"))),\".\")","v":18103.357838238811},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W2],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,R1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))),IF($D1446>1,R1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(U1445-LN(AA1445)+LN(AA1444))),\".\"))),\".\")","v":16473.330140183523},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W2],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,S1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))-growthdif),IF($D1446>1,S1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(V1445-LN(AB1445)+LN(AB1444))-growthdif),\".\"))),\".\")","v":15142.043691783885},{"$f":"IFERROR(IF(IFERROR(AND(AC1445/$G1445=mininf,AF1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(W1445/Z1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AC1445/$G1445>mininf,AF1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(W1445/Z1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AC1445/$G1445=mininf,AF1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(Q1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":2.4290247911575753E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1445/$G1445=mininf,AG1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(X1445/AA1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AD1445/$G1445>mininf,AG1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(X1445/AA1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AD1445/$G1445=mininf,AG1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(R1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":3.0948973942126E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1445/$G1445=mininf,AH1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(Y1445/AB1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AE1445/$G1445>mininf,AH1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(Y1445/AB1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AE1445/$G1445=mininf,AH1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(S1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":3.7450904314835241E-2},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,W1445*EXP(T1445),\"\")),\".\")","v":1462516340.1801956},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,X1445*EXP(U1445),\"\")),\".\")","v":1524217717.1333411},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,Y1445*EXP(V1445),\"\")),\".\")","v":1591779975.3549457},9557.7202852401024,10687.174411223144,11657.820672480022,6241.3871079200126,5822.4222382262215,4846.4682799719822,3316.3331773200898,4864.752172996923,6811.3523925080399,2713.6698963178169,1584.2157703347748,613.56950907789724,0.27024918352804456,0.39643040446288835,0.55505955655655814,0.50861288049498188,0.47447128255904203,0.39494044344344176,0.22113793597697354,0.12909831297806962,5.0000000000000107E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,892153794.97459757,1083644483.9601343,1281933919.985914,1.0451576055743317E-3,2.5716356802234941E-2,4.243694509467133E-2,570362545.205598,440573233.17320681,309846055.36903167,5.9599799679340038E-2,4.370393900911651E-2,1.6553684060710339E-2,-3.7140350737765004E-2,2.5349859311614154E-3,2.7779980467739662E-2,1.1414291336002691E-2,1.0522568138044974E-2,-8.1032805662228924E-3,7.4558140574549903E-2,5.337825525036255E-2,1.3018403686455571E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BJ1446)+$I1446*BA1446,IF(D1446=24,\".\",IFERROR((CB1447-CB1446)/CB1446,\".\")))","v":-1.8047596566095336E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BK1446)+$I1446*BB1446,IF(D1446=24,\".\",IFERROR((CC1447-CC1446)/CC1446,\".\")))","v":1.4125671366698178E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BL1446)+$I1446*BC1446,IF(D1446=24,\".\",IFERROR((CD1447-CD1446)/CD1446,\".\")))","v":3.5108462781205496E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BM1446)+$I1446*BG1446,IF($D1446=24,\".\",IFERROR((CE1447-CE1446)/CE1446,\".\")))","v":3.8007045507671422E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BN1446)+$I1446*BH1446,IF($D1446=24,\".\",IFERROR((CF1447-CF1446)/CF1446,\".\")))","v":2.96132535735808E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BO1446)+$I1446*BI1446,IF($D1446=24,\".\",IFERROR((CG1447-CG1446)/CG1446,\".\")))","v":6.7252017472437808E-3},{"$f":"IFERROR(AV1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BP1446,IF($D1446=24,\".\",IFERROR((CH1447-CH1446)/CH1446,\".\")))","v":7.705814057454996E-2},{"$f":"IFERROR(AW1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BQ1446,IF(D1446=24,\".\",IFERROR((CI1447-CI1446)/CI1446,\".\")))","v":5.5878255250362052E-2},{"$f":"IFERROR(AW1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BR1446,IF(D1446=24,\".\",IFERROR((CJ1447-CJ1446)/CJ1446,\".\")))","v":1.5518403686455073E-2},120073532.43969814,160277337.19190702,206275591.05498686,96602268.316797972,82003458.255951986,62741794.844971687,14939846.790539399,8721746.4895317424,3377947.5069567151,231615647.54703552,251002541.93739074,272395333.40691525,1.1466258772225204E-2,2.0636325562828097E-2,2.8327910012538048E-2,0.51841718688420702,0.63854866151867928,0.75726550993017194,0.41708006060851477,0.32670369639685426,0.23033358927351899,6.450275250727816E-2,3.4747642084466485E-2,1.2400900796309162E-2,4790.6932704621904,5191.6880455331402,5634.1724079449659,2.2028973187868672E-3,1.0908007256411167E-2,1.8622870107003919E-2]
["Ecuador","ECU",2039,{"$f":"C1482-'Initial Conditions and Settings'!$B$9","v":23},"ECU2039",10672.169921875,{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,G1481*F1482/F1481,\"\")),\".\")","v":10119.143043779512},21288,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1482,Table1[Country Code],0)),MAX(IF(D1482>0,K1481*EXP(growthb),\".\"),0.001)),\".\")","v":62.990172743149138},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1482,Table1[Country Code],0))*EXP(D1482*INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0))),\".\")","v":76.825606812729461},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1482,Table1[Country Code],0))*EXP(D1482*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))),\".\")","v":76.825606812729461},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W2],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,Q1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))+growthdif),IF($D1482>1,Q1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(T1481-LN(Z1481)+LN(Z1480))+growthdif),\".\"))),\".\")","v":17044.910753654469},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W2],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,R1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))),IF($D1482>1,R1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(U1481-LN(AA1481)+LN(AA1480))),\".\"))),\".\")","v":14401.614267347153},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W2],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,S1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))-growthdif),IF($D1482>1,S1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(V1481-LN(AB1481)+LN(AB1480))-growthdif),\".\"))),\".\")","v":12130.927561085109},{"$f":"IFERROR(IF(IFERROR(AND(AC1481/$G1481=mininf,AF1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(W1481/Z1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AC1481/$G1481>mininf,AF1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(W1481/Z1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AC1481/$G1481=mininf,AF1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(Q1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":1.2257957695267913E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1481/$G1481=mininf,AG1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(X1481/AA1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AD1481/$G1481>mininf,AG1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(X1481/AA1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AD1481/$G1481=mininf,AG1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(R1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":1.7114628008681423E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1481/$G1481=mininf,AH1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(Y1481/AB1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AE1481/$G1481>mininf,AH1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(Y1481/AB1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AE1481/$G1481=mininf,AH1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(S1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":3.629266008062236E-2},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,W1481*EXP(T1481),\"\")),\".\")","v":451472758.52358854},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,X1481*EXP(U1481),\"\")),\".\")","v":544905143.01434779},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,Y1481*EXP(V1481),\"\")),\".\")","v":673515641.16131079},3886.3805989815273,5329.8446954977726,7561.4689463968007,2551.2087473293113,2326.7623152546334,1294.0492280146498,1335.1718516522162,3003.0823802431387,6267.4197183821507,6232.7624447979842,4789.298348281739,2557.6740973827109,0.1319451504811941,0.29677240130420018,0.61936269615586559,0.25211707516058907,0.22993669574470063,0.12788130599756015,0.61593777435821684,0.47329090295109916,0.25275599784657421,null,2.5000000000001688E-3,2.5000000000003908E-3,262890337.50410163,422121611.96348298,625064438.11054385,-2.6266005218730015E-2,1.3292026653839883E-2,4.2362070542722563E-2,188582421.0194869,122783531.05086482,48451203.050766945,3.8331292176234655E-2,3.0146111312916446E-2,-4.5502163042549171E-2,-6.4504801156806124E-2,-1.0111218165236302E-2,3.4460453187984186E-2,-9.9075037618439055E-3,-3.2571335061604145E-3,-6.340378039728467E-2,3.4745795743775787E-2,3.0756213234083063E-2,-1.1178089793570045E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BJ1482)+$I1482*BA1482,IF(D1482=24,\".\",IFERROR((CB1483-CB1482)/CB1482,\".\")))","v":-4.1617534136003081E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BK1482)+$I1482*BB1482,IF(D1482=24,\".\",IFERROR((CC1483-CC1482)/CC1482,\".\")))","v":5.3582732960667841E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BL1482)+$I1482*BC1482,IF(D1482=24,\".\",IFERROR((CD1483-CD1482)/CD1482,\".\")))","v":4.2179130917118363E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BM1482)+$I1482*BG1482,IF($D1482=24,\".\",IFERROR((CE1483-CE1482)/CE1482,\".\")))","v":2.0479763258960539E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BN1482)+$I1482*BH1482,IF($D1482=24,\".\",IFERROR((CF1483-CF1482)/CF1482,\".\")))","v":1.971235795514318E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BO1482)+$I1482*BI1482,IF($D1482=24,\".\",IFERROR((CG1483-CG1482)/CG1482,\".\")))","v":-4.8185102668151757E-2},{"$f":"IFERROR(AV1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BP1482,IF($D1482=24,\".\",IFERROR((CH1483-CH1482)/CH1482,\".\")))","v":4.1013664795540951E-2},{"$f":"IFERROR(AW1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BQ1482,IF(D1482=24,\".\",IFERROR((CI1483-CI1482)/CI1482,\".\")))","v":3.7024082285848449E-2},{"$f":"IFERROR(AW1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BR1482,IF(D1482=24,\".\",IFERROR((CJ1483-CJ1482)/CJ1482,\".\")))","v":-4.910220741804661E-3},45515770.104407221,86498468.106656879,152059229.19722062,40073740.52079279,30880359.719809622,14466516.351053974,30161947.045322534,23176651.516004719,12377245.461815581,115751457.67052254,140555479.34247121,178902991.01009017,1.412497014796267E-3,1.3733377014230535E-2,3.1614231380444814E-2,0.39321984379638913,0.61540445460613147,0.84995353257478212,0.34620506149356284,0.21970228314307061,8.0862350424527329E-2,0.26057509471004808,0.16489326225079795,6.9184117000690618E-2,5437.4040619373609,6602.568552352086,8403.9360677419281,-6.0988398573940117E-3,5.6635093468511144E-3,2.3817717937889782E-2]
["Egypt, Arab Rep.","EGY",2021,{"$f":"C1490-'Initial Conditions and Settings'!$B$9","v":5},"EGY2021",34090.58203125,{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,G1489*F1490/F1489,\"\")),\".\")","v":28849.909578355731},104692,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1490,Table1[Country Code],0)),MAX(IF(D1490>0,K1489*EXP(growthb),\".\"),0.001)),\".\")","v":38.448703369179171},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1490,Table1[Country Code],0))*EXP(D1490*INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0))),\".\")","v":81.082467274362315},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1490,Table1[Country Code],0))*EXP(D1490*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))),\".\")","v":81.082467274362315},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W2],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,Q1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))+growthdif),IF($D1490>1,Q1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(T1489-LN(Z1489)+LN(Z1488))+growthdif),\".\"))),\".\")","v":9463.5263584999975},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W2],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,R1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))),IF($D1490>1,R1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(U1489-LN(AA1489)+LN(AA1488))),\".\"))),\".\")","v":9163.9789895332142},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W2],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,S1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))-growthdif),IF($D1490>1,S1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(V1489-LN(AB1489)+LN(AB1488))-growthdif),\".\"))),\".\")","v":8873.4764337295128},{"$f":"IFERROR(IF(IFERROR(AND(AC1489/$G1489=mininf,AF1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(W1489/Z1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AC1489/$G1489>mininf,AF1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(W1489/Z1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AC1489/$G1489=mininf,AF1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(Q1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":3.3801539522590324E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1489/$G1489=mininf,AG1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(X1489/AA1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AD1489/$G1489>mininf,AG1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(X1489/AA1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AD1489/$G1489=mininf,AG1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(R1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":3.9478584670579769E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1489/$G1489=mininf,AH1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(Y1489/AB1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AE1489/$G1489>mininf,AH1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(Y1489/AB1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AE1489/$G1489=mininf,AH1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(S1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":4.5350313520900548E-2},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,W1489*EXP(T1489),\"\")),\".\")","v":696441956.59326863},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,X1489*EXP(U1489),\"\")),\".\")","v":703915451.17520344},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,Y1489*EXP(V1489),\"\")),\".\")","v":711617567.86454976},22407.453090095365,23196.425107854386,24026.884494354454,14023.747203662368,13722.875441023192,13362.842998795661,8383.7058864329993,9473.5496668311935,10664.041495558795,6442.4564882603663,5653.4844705013456,4823.0250840012777,0.29059730200065392,0.32837363462444263,0.36963864536890451,0.48609328100575749,0.47566441772554463,0.46318491787651767,0.22330941699358861,0.19596194765001271,0.16717643675457788,null,2.5000000000000022E-3,2.4999999999999467E-3,456823152.78354979,484046390.92623413,510876007.52405632,1.5341018146287411E-2,3.3144253883026664E-2,4.8954279237118925E-2,239618803.80971885,219869060.24896932,200741560.34049344,6.8078653423345514E-2,5.3283940506204885E-2,3.6119401451220057E-2,-2.2537651179451501E-2,9.1900742011308267E-3,3.8993551245088298E-2,2.0199984097605039E-2,1.9329760824303932E-2,1.6158673459187867E-2,6.4694787391355035E-2,3.0414791020673348E-2,-2.3459115586634383E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BJ1490)+$I1490*BA1490,IF(D1490=24,\".\",IFERROR((CB1491-CB1490)/CB1490,\".\")))","v":6.6683381150887382E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BK1490)+$I1490*BB1490,IF(D1490=24,\".\",IFERROR((CC1491-CC1490)/CC1490,\".\")))","v":3.1433818673749531E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BL1490)+$I1490*BC1490,IF(D1490=24,\".\",IFERROR((CD1491-CD1490)/CD1490,\".\")))","v":5.4240569872774397E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BM1490)+$I1490*BG1490,IF($D1490=24,\".\",IFERROR((CE1491-CE1490)/CE1490,\".\")))","v":5.6905973392146064E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BN1490)+$I1490*BH1490,IF($D1490=24,\".\",IFERROR((CF1491-CF1490)/CF1490,\".\")))","v":4.9073505296925196E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BO1490)+$I1490*BI1490,IF($D1490=24,\".\",IFERROR((CG1491-CG1490)/CG1490,\".\")))","v":3.8905692086874749E-2},{"$f":"IFERROR(AV1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BP1490,IF($D1490=24,\".\",IFERROR((CH1491-CH1490)/CH1490,\".\")))","v":7.7461442023025823E-2},{"$f":"IFERROR(AW1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BQ1490,IF(D1490=24,\".\",IFERROR((CI1491-CI1490)/CI1490,\".\")))","v":4.318144565234408E-2},{"$f":"IFERROR(AW1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BR1490,IF(D1490=24,\".\",IFERROR((CJ1491-CJ1490)/CJ1490,\".\")))","v":-1.0692460954963652E-2},158678843.27634054,173630820.20628089,189254241.79830921,106857859.46594864,101255496.13597012,95473328.985754639,20084459.459213804,17624826.78121119,15035856.578451147,285621162.20150298,292511143.1234622,299763427.36251497,3.0441532452061146E-2,3.8247798784105294E-2,4.6099498121588776E-2,0.55555702544335339,0.59358702835124244,0.63134533609877985,0.3741244473704699,0.34615944902048573,0.31849558775659187,7.0318527186176816E-2,6.0253522628271834E-2,5.0159076144628313E-2,2728.2042773230332,2794.0161915281224,2863.2887647815974,1.447512468221035E-2,2.1949403930939582E-2,2.9874836984462583E-2]
["Eritrea","ERI",2022,{"$f":"C1517-'Initial Conditions and Settings'!$B$9","v":6},"ERI2022",".",{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,G1516*F1517/F1516,\"\")),\".\")","v":"."},".",0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1517,Table1[Country Code],0)),MAX(IF(D1517>0,K1516*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1517,Table1[Country Code],0))*EXP(D1517*INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1517,Table1[Country Code],0))*EXP(D1517*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W2],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,Q1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))+growthdif),IF($D1517>1,Q1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(T1516-LN(Z1516)+LN(Z1515))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W2],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,R1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))),IF($D1517>1,R1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(U1516-LN(AA1516)+LN(AA1515))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W2],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,S1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))-growthdif),IF($D1517>1,S1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(V1516-LN(AB1516)+LN(AB1515))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1516/$G1516=mininf,AF1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(W1516/Z1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AC1516/$G1516>mininf,AF1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(W1516/Z1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AC1516/$G1516=mininf,AF1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(Q1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1516/$G1516=mininf,AG1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(X1516/AA1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AD1516/$G1516>mininf,AG1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(X1516/AA1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AD1516/$G1516=mininf,AG1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(R1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1516/$G1516=mininf,AH1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(Y1516/AB1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AE1516/$G1516>mininf,AH1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(Y1516/AB1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AE1516/$G1516=mininf,AH1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(S1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,W1516*EXP(T1516),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,X1516*EXP(U1516),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,Y1516*EXP(V1516),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BJ1517)+$I1517*BA1517,IF(D1517=24,\".\",IFERROR((CB1518-CB1517)/CB1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BK1517)+$I1517*BB1517,IF(D1517=24,\".\",IFERROR((CC1518-CC1517)/CC1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BL1517)+$I1517*BC1517,IF(D1517=24,\".\",IFERROR((CD1518-CD1517)/CD1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BM1517)+$I1517*BG1517,IF($D1517=24,\".\",IFERROR((CE1518-CE1517)/CE1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BN1517)+$I1517*BH1517,IF($D1517=24,\".\",IFERROR((CF1518-CF1517)/CF1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BO1517)+$I1517*BI1517,IF($D1517=24,\".\",IFERROR((CG1518-CG1517)/CG1517,\".\")))","v":"."},{"$f":"IFERROR(AV1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BP1517,IF($D1517=24,\".\",IFERROR((CH1518-CH1517)/CH1517,\".\")))","v":"."},{"$f":"IFERROR(AW1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BQ1517,IF(D1517=24,\".\",IFERROR((CI1518-CI1517)/CI1517,\".\")))","v":"."},{"$f":"IFERROR(AW1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BR1517,IF(D1517=24,\".\",IFERROR((CJ1518-CJ1517)/CJ1517,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Eritrea","ERI",2037,{"$f":"C1532-'Initial Conditions and Settings'!$B$9","v":21},"ERI2037",".",{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,G1531*F1532/F1531,\"\")),\".\")","v":"."},".",0.5,0.74827081907576265,{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1532,Table1[Country Code],0)),MAX(IF(D1532>0,K1531*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1532,Table1[Country Code],0))*EXP(D1532*INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1532,Table1[Country Code],0))*EXP(D1532*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W2],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,Q1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))+growthdif),IF($D1532>1,Q1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(T1531-LN(Z1531)+LN(Z1530))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W2],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,R1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))),IF($D1532>1,R1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(U1531-LN(AA1531)+LN(AA1530))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W2],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,S1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))-growthdif),IF($D1532>1,S1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(V1531-LN(AB1531)+LN(AB1530))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1531/$G1531=mininf,AF1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(W1531/Z1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AC1531/$G1531>mininf,AF1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(W1531/Z1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AC1531/$G1531=mininf,AF1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(Q1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1531/$G1531=mininf,AG1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(X1531/AA1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AD1531/$G1531>mininf,AG1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(X1531/AA1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AD1531/$G1531=mininf,AG1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(R1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1531/$G1531=mininf,AH1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(Y1531/AB1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AE1531/$G1531>mininf,AH1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(Y1531/AB1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AE1531/$G1531=mininf,AH1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(S1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,W1531*EXP(T1531),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,X1531*EXP(U1531),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,Y1531*EXP(V1531),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BJ1532)+$I1532*BA1532,IF(D1532=24,\".\",IFERROR((CB1533-CB1532)/CB1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BK1532)+$I1532*BB1532,IF(D1532=24,\".\",IFERROR((CC1533-CC1532)/CC1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BL1532)+$I1532*BC1532,IF(D1532=24,\".\",IFERROR((CD1533-CD1532)/CD1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BM1532)+$I1532*BG1532,IF($D1532=24,\".\",IFERROR((CE1533-CE1532)/CE1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BN1532)+$I1532*BH1532,IF($D1532=24,\".\",IFERROR((CF1533-CF1532)/CF1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BO1532)+$I1532*BI1532,IF($D1532=24,\".\",IFERROR((CG1533-CG1532)/CG1532,\".\")))","v":"."},{"$f":"IFERROR(AV1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BP1532,IF($D1532=24,\".\",IFERROR((CH1533-CH1532)/CH1532,\".\")))","v":"."},{"$f":"IFERROR(AW1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BQ1532,IF(D1532=24,\".\",IFERROR((CI1533-CI1532)/CI1532,\".\")))","v":"."},{"$f":"IFERROR(AW1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BR1532,IF(D1532=24,\".\",IFERROR((CJ1533-CJ1532)/CJ1532,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Estonia","EST",2018,{"$f":"C1565-'Initial Conditions and Settings'!$B$9","v":2},"EST2018",668.8690185546875,{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,G1564*F1565/F1564,\"\")),\".\")","v":622.10937103389153},1312,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1565,Table1[Country Code],0)),MAX(IF(D1565>0,K1564*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1565,Table1[Country Code],0))*EXP(D1565*INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1565,Table1[Country Code],0))*EXP(D1565*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W2],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,Q1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))+growthdif),IF($D1565>1,Q1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(T1564-LN(Z1564)+LN(Z1563))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W2],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,R1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))),IF($D1565>1,R1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(U1564-LN(AA1564)+LN(AA1563))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W2],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,S1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))-growthdif),IF($D1565>1,S1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(V1564-LN(AB1564)+LN(AB1563))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1564/$G1564=mininf,AF1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(W1564/Z1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AC1564/$G1564>mininf,AF1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(W1564/Z1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AC1564/$G1564=mininf,AF1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(Q1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1564/$G1564=mininf,AG1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(X1564/AA1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AD1564/$G1564>mininf,AG1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(X1564/AA1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AD1564/$G1564=mininf,AG1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(R1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1564/$G1564=mininf,AH1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(Y1564/AB1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AE1564/$G1564>mininf,AH1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(Y1564/AB1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AE1564/$G1564=mininf,AH1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(S1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,W1564*EXP(T1564),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,X1564*EXP(U1564),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,Y1564*EXP(V1564),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BJ1565)+$I1565*BA1565,IF(D1565=24,\".\",IFERROR((CB1566-CB1565)/CB1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BK1565)+$I1565*BB1565,IF(D1565=24,\".\",IFERROR((CC1566-CC1565)/CC1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BL1565)+$I1565*BC1565,IF(D1565=24,\".\",IFERROR((CD1566-CD1565)/CD1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BM1565)+$I1565*BG1565,IF($D1565=24,\".\",IFERROR((CE1566-CE1565)/CE1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BN1565)+$I1565*BH1565,IF($D1565=24,\".\",IFERROR((CF1566-CF1565)/CF1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BO1565)+$I1565*BI1565,IF($D1565=24,\".\",IFERROR((CG1566-CG1565)/CG1565,\".\")))","v":"."},{"$f":"IFERROR(AV1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BP1565,IF($D1565=24,\".\",IFERROR((CH1566-CH1565)/CH1565,\".\")))","v":"."},{"$f":"IFERROR(AW1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BQ1565,IF(D1565=24,\".\",IFERROR((CI1566-CI1565)/CI1565,\".\")))","v":"."},{"$f":"IFERROR(AW1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BR1565,IF(D1565=24,\".\",IFERROR((CJ1566-CJ1565)/CJ1565,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ethiopia","ETH",2015,{"$f":"C1588-'Initial Conditions and Settings'!$B$9","v":-1},"ETH2015",48285.921875,{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,G1587*F1588/F1587,\"\")),\".\")","v":""},99873.032999999996,0.5,".",{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1588,Table1[Country Code],0)),MAX(IF(D1588>0,K1587*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1588,Table1[Country Code],0))*EXP(D1588*INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1588,Table1[Country Code],0))*EXP(D1588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W2],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,Q1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))+growthdif),IF($D1588>1,Q1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(T1587-LN(Z1587)+LN(Z1586))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W2],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,R1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))),IF($D1588>1,R1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(U1587-LN(AA1587)+LN(AA1586))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W2],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,S1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))-growthdif),IF($D1588>1,S1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(V1587-LN(AB1587)+LN(AB1586))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1587/$G1587=mininf,AF1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(W1587/Z1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AC1587/$G1587>mininf,AF1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(W1587/Z1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AC1587/$G1587=mininf,AF1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(Q1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1587/$G1587=mininf,AG1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(X1587/AA1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AD1587/$G1587>mininf,AG1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(X1587/AA1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AD1587/$G1587=mininf,AG1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(R1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1587/$G1587=mininf,AH1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(Y1587/AB1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AE1587/$G1587>mininf,AH1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(Y1587/AB1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AE1587/$G1587=mininf,AH1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(S1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,W1587*EXP(T1587),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,X1587*EXP(U1587),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,Y1587*EXP(V1587),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BJ1588)+$I1588*BA1588,IF(D1588=24,\".\",IFERROR((CB1589-CB1588)/CB1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BK1588)+$I1588*BB1588,IF(D1588=24,\".\",IFERROR((CC1589-CC1588)/CC1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BL1588)+$I1588*BC1588,IF(D1588=24,\".\",IFERROR((CD1589-CD1588)/CD1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BM1588)+$I1588*BG1588,IF($D1588=24,\".\",IFERROR((CE1589-CE1588)/CE1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BN1588)+$I1588*BH1588,IF($D1588=24,\".\",IFERROR((CF1589-CF1588)/CF1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BO1588)+$I1588*BI1588,IF($D1588=24,\".\",IFERROR((CG1589-CG1588)/CG1588,\".\")))","v":"."},{"$f":"IFERROR(AV1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BP1588,IF($D1588=24,\".\",IFERROR((CH1589-CH1588)/CH1588,\".\")))","v":"."},{"$f":"IFERROR(AW1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BQ1588,IF(D1588=24,\".\",IFERROR((CI1589-CI1588)/CI1588,\".\")))","v":"."},{"$f":"IFERROR(AW1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BR1588,IF(D1588=24,\".\",IFERROR((CJ1589-CJ1588)/CJ1588,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ethiopia","ETH",2034,{"$f":"C1607-'Initial Conditions and Settings'!$B$9","v":18},"ETH2034",84231.8046875,{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,G1606*F1607/F1606,\"\")),\".\")","v":74709.597218919429},150372,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1607,Table1[Country Code],0)),MAX(IF(D1607>0,K1606*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1607,Table1[Country Code],0))*EXP(D1607*INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1607,Table1[Country Code],0))*EXP(D1607*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W2],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,Q1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))+growthdif),IF($D1607>1,Q1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(T1606-LN(Z1606)+LN(Z1605))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W2],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,R1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))),IF($D1607>1,R1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(U1606-LN(AA1606)+LN(AA1605))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W2],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,S1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))-growthdif),IF($D1607>1,S1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(V1606-LN(AB1606)+LN(AB1605))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1606/$G1606=mininf,AF1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(W1606/Z1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AC1606/$G1606>mininf,AF1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(W1606/Z1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AC1606/$G1606=mininf,AF1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(Q1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1606/$G1606=mininf,AG1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(X1606/AA1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AD1606/$G1606>mininf,AG1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(X1606/AA1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AD1606/$G1606=mininf,AG1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(R1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1606/$G1606=mininf,AH1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(Y1606/AB1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AE1606/$G1606>mininf,AH1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(Y1606/AB1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AE1606/$G1606=mininf,AH1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(S1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,W1606*EXP(T1606),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,X1606*EXP(U1606),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,Y1606*EXP(V1606),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BJ1607)+$I1607*BA1607,IF(D1607=24,\".\",IFERROR((CB1608-CB1607)/CB1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BK1607)+$I1607*BB1607,IF(D1607=24,\".\",IFERROR((CC1608-CC1607)/CC1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BL1607)+$I1607*BC1607,IF(D1607=24,\".\",IFERROR((CD1608-CD1607)/CD1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BM1607)+$I1607*BG1607,IF($D1607=24,\".\",IFERROR((CE1608-CE1607)/CE1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BN1607)+$I1607*BH1607,IF($D1607=24,\".\",IFERROR((CF1608-CF1607)/CF1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BO1607)+$I1607*BI1607,IF($D1607=24,\".\",IFERROR((CG1608-CG1607)/CG1607,\".\")))","v":"."},{"$f":"IFERROR(AV1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BP1607,IF($D1607=24,\".\",IFERROR((CH1608-CH1607)/CH1607,\".\")))","v":"."},{"$f":"IFERROR(AW1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BQ1607,IF(D1607=24,\".\",IFERROR((CI1608-CI1607)/CI1607,\".\")))","v":"."},{"$f":"IFERROR(AW1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BR1607,IF(D1607=24,\".\",IFERROR((CJ1608-CJ1607)/CJ1607,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Finland","FIN",2019,{"$f":"C1618-'Initial Conditions and Settings'!$B$9","v":3},"FIN2019",2681.510986328125,{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,G1617*F1618/F1617,\"\")),\".\")","v":2452.4736272668274},5542,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1618,Table1[Country Code],0)),MAX(IF(D1618>0,K1617*EXP(growthb),\".\"),0.001)),\".\")","v":176.13029707535884},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1618,Table1[Country Code],0))*EXP(D1618*INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0))),\".\")","v":159.67581589319394},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1618,Table1[Country Code],0))*EXP(D1618*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))),\".\")","v":159.67581589319394},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W2],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,Q1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))+growthdif),IF($D1618>1,Q1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(T1617-LN(Z1617)+LN(Z1616))+growthdif),\".\"))),\".\")","v":55455.225998100468},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W2],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,R1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))),IF($D1618>1,R1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(U1617-LN(AA1617)+LN(AA1616))),\".\"))),\".\")","v":54676.88851766775},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W2],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,S1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))-growthdif),IF($D1618>1,S1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(V1617-LN(AB1617)+LN(AB1616))-growthdif),\".\"))),\".\")","v":53918.312144162672},{"$f":"IFERROR(IF(IFERROR(AND(AC1617/$G1617=mininf,AF1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(W1617/Z1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AC1617/$G1617>mininf,AF1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(W1617/Z1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AC1617/$G1617=mininf,AF1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(Q1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":1.6936475293946165E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1617/$G1617=mininf,AG1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(X1617/AA1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AD1617/$G1617>mininf,AG1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(X1617/AA1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AD1617/$G1617=mininf,AG1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(R1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":1.8572688783728239E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1617/$G1617=mininf,AH1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(Y1617/AB1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AE1617/$G1617>mininf,AH1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(Y1617/AB1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AE1617/$G1617=mininf,AH1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(S1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":1.9911824145343537E-2},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,W1617*EXP(T1617),\"\")),\".\")","v":1086674494.5096953},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,X1617*EXP(U1617),\"\")),\".\")","v":1088556395.8394966},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,Y1617*EXP(V1617),\"\")),\".\")","v":1090799074.7294676},2329.8499459034861,2329.8499459034861,2329.8499459034861,111.91493628475412,12.881394981117257,0,2217.9350096187318,2316.9685509223686,2329.8499459034861,122.62368136334138,122.62368136334138,122.62368136334138,0.90436650774121541,0.9447475908250752,0.95,4.5633492258784582E-2,5.2524091749247461E-3,0,0.05,0.05,0.05,null,2.5000000000001132E-3,2.5000000000003908E-3,1070078106.7405816,1086699399.5139413,1090799074.7294676,1.1801549686360602E-2,1.8412778641341276E-2,1.9911824145342649E-2,16596387.76911366,1856996.3255553246,0,0.30229118104388419,0.10802086136006039,0,-1.6255346070328081E-2,-1.2803306051321073E-3,-8.2230052939635812E-4,0.26423428528720283,7.8327752113659166E-2,0,-8.2230052939369358E-4,-8.2230052939369358E-4,-8.2230052939369358E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BJ1618)+$I1618*BA1618,IF(D1618=24,\".\",IFERROR((CB1619-CB1618)/CB1618,\".\")))","v":-1.6021012685146444E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BK1618)+$I1618*BB1618,IF(D1618=24,\".\",IFERROR((CC1619-CC1618)/CC1618,\".\")))","v":9.1910209415736795E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BL1618)+$I1618*BC1618,IF(D1618=24,\".\",IFERROR((CD1619-CD1618)/CD1618,\".\")))","v":1.0169558731442241E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BM1618)+$I1618*BG1618,IF($D1618=24,\".\",IFERROR((CE1619-CE1618)/CE1618,\".\")))","v":0.28638753008901274},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BN1618)+$I1618*BH1618,IF($D1618=24,\".\",IFERROR((CF1619-CF1618)/CF1618,\".\")))","v":9.6299103660328983E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BO1618)+$I1618*BI1618,IF($D1618=24,\".\",IFERROR((CG1619-CG1618)/CG1618,\".\")))","v":3.1247969234692078E-3},{"$f":"IFERROR(AV1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BP1618,IF($D1618=24,\".\",IFERROR((CH1619-CH1618)/CH1618,\".\")))","v":2.3024963940755142E-3},{"$f":"IFERROR(AW1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BQ1618,IF(D1618=24,\".\",IFERROR((CI1619-CI1618)/CI1618,\".\")))","v":2.3024963940757918E-3},{"$f":"IFERROR(AW1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BR1618,IF(D1618=24,\".\",IFERROR((CJ1619-CJ1618)/CJ1618,\".\")))","v":2.3024963940757918E-3},245992174.41501182,253369262.31544909,254551405.87577897,4922724.3038890976,558652.40412199916,0,3448637.6225096369,3448637.6225096369,3448637.6225096369,254363536.34141055,257376552.34208071,258000043.4982886,4.0243305720570732E-3,9.2877939952359413E-3,1.006440120205814E-2,0.96708898591831749,0.98443024436310922,0.9866331897632703,1.935310530233289E-2,2.1705644863075596E-3,0,1.3557908779349662E-2,1.3399191150583259E-2,1.3366810236729719E-2,45897.426261532033,46441.0956950705,46553.59861030108,2.0059165691872494E-3,6.4137000554396195E-3,7.181923394234957E-3]
["Finland","FIN",2039,{"$f":"C1638-'Initial Conditions and Settings'!$B$9","v":23},"FIN2039",2758.041015625,{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,G1637*F1638/F1637,\"\")),\".\")","v":2522.4669554692796},5686,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1638,Table1[Country Code],0)),MAX(IF(D1638>0,K1637*EXP(growthb),\".\"),0.001)),\".\")","v":185.16069051144765},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1638,Table1[Country Code],0))*EXP(D1638*INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0))),\".\")","v":161.68363372125535},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1638,Table1[Country Code],0))*EXP(D1638*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))),\".\")","v":161.68363372125535},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W2],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,Q1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))+growthdif),IF($D1638>1,Q1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(T1637-LN(Z1637)+LN(Z1636))+growthdif),\".\"))),\".\")","v":80055.050129919997},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W2],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,R1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))),IF($D1638>1,R1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(U1637-LN(AA1637)+LN(AA1636))),\".\"))),\".\")","v":67046.265511177524},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W2],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,S1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))-growthdif),IF($D1638>1,S1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(V1637-LN(AB1637)+LN(AB1636))-growthdif),\".\"))),\".\")","v":55571.785159889427},{"$f":"IFERROR(IF(IFERROR(AND(AC1637/$G1637=mininf,AF1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(W1637/Z1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AC1637/$G1637>mininf,AF1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(W1637/Z1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AC1637/$G1637=mininf,AF1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(Q1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":-1.6368432765259622E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1637/$G1637=mininf,AG1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(X1637/AA1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AD1637/$G1637>mininf,AG1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(X1637/AA1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AD1637/$G1637=mininf,AG1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(R1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":-3.0797962513036403E-4},{"$f":"IFERROR(IF(IFERROR(AND(AE1637/$G1637=mininf,AH1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(Y1637/AB1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AE1637/$G1637>mininf,AH1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(Y1637/AB1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AE1637/$G1637=mininf,AH1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(S1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":7.4416370014124406E-3},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,W1637*EXP(T1637),\"\")),\".\")","v":1117909771.0214741},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,X1637*EXP(U1637),\"\")),\".\")","v":1339124785.4243057},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,Y1637*EXP(V1637),\"\")),\".\")","v":1399884785.4647725},1377.9149019224228,1911.4108266062858,2348.2572669390347,380.93444661415555,0,0,996.98045530826732,1911.4108266062858,2348.2572669390347,1144.5520535468568,611.05612886299377,174.20968853024488,0.39524024413742581,0.75775455550048509,0.93093678069696062,0.15101662512890543,0,0,0.45374313073366879,0.24224544449951493,6.9063219303039367E-2,null,2.5000000000001688E-3,2.5000000000003908E-3,977669307.48627579,1339124785.4243057,1399884785.4647725,-2.5902769299314343E-2,-3.07979625127075E-4,7.4416370014134259E-3,140240463.53519833,0,0,4.7687104920250079E-2,0,0,-6.4940501664433548E-2,-2.4490691805663545E-2,-8.7831590963203254E-3,-1.350627444870689E-3,0,0,5.7668610557415789E-2,8.014213928102798E-2,0.13549673056996347,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BJ1638)+$I1638*BA1638,IF(D1638=24,\".\",IFERROR((CB1639-CB1638)/CB1638,\".\")))","v":-4.4796838558404849E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BK1638)+$I1638*BB1638,IF(D1638=24,\".\",IFERROR((CC1639-CC1638)/CC1638,\".\")))","v":-1.1774538791926215E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BL1638)+$I1638*BC1638,IF(D1638=24,\".\",IFERROR((CD1639-CD1638)/CD1638,\".\")))","v":-4.5964123984355235E-5},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BM1638)+$I1638*BG1638,IF($D1638=24,\".\",IFERROR((CE1639-CE1638)/CE1638,\".\")))","v":2.6293035661158957E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BN1638)+$I1638*BH1638,IF($D1638=24,\".\",IFERROR((CF1639-CF1638)/CF1638,\".\")))","v":3.1247969234692633E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BO1638)+$I1638*BI1638,IF($D1638=24,\".\",IFERROR((CG1639-CG1638)/CG1638,\".\")))","v":3.1247969234692633E-3},{"$f":"IFERROR(AV1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BP1638,IF($D1638=24,\".\",IFERROR((CH1639-CH1638)/CH1638,\".\")))","v":6.0793407480885055E-2},{"$f":"IFERROR(AW1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BQ1638,IF(D1638=24,\".\",IFERROR((CI1639-CI1638)/CI1638,\".\")))","v":8.326693620449746E-2},{"$f":"IFERROR(AW1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BR1638,IF(D1638=24,\".\",IFERROR((CJ1639-CJ1638)/CJ1638,\".\")))","v":0.13862152749343296},159626640.65650764,258674492.69694933,293146724.07517999,28103352.765949544,0,0,34264973.611534774,18293464.299655728,5215394.4085498573,221994967.03399196,276967956.99660504,298362118.48372984,-1.9499369509968237E-2,-5.4971417648939135E-3,2.3779550521645099E-3,0.71905522359011653,0.93395097217011303,0.98251991762541979,0.12659454915320825,0,0,0.15435022725667519,6.6049027829887058E-2,1.7480082374580208E-2,39042.379007033407,48710.509496413128,52473.112642231768,-1.8977363678246206E-2,-5.5624240241787248E-3,2.1990060282046642E-3]
["France","FRA",2027,{"$f":"C1678-'Initial Conditions and Settings'!$B$9","v":11},"FRA2027",30478.720703125,{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,G1677*F1678/F1677,\"\")),\".\")","v":27686.778973769655},69455,0.5,0.72979594672615,{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1678,Table1[Country Code],0)),MAX(IF(D1678>0,K1677*EXP(growthb),\".\"),0.001)),\".\")","v":171.21197657355108},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1678,Table1[Country Code],0))*EXP(D1678*INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0))),\".\")","v":163.75019763441665},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1678,Table1[Country Code],0))*EXP(D1678*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))),\".\")","v":163.75019763441665},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W2],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,Q1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))+growthdif),IF($D1678>1,Q1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(T1677-LN(Z1677)+LN(Z1676))+growthdif),\".\"))),\".\")","v":62435.500406953091},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W2],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,R1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))),IF($D1678>1,R1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(U1677-LN(AA1677)+LN(AA1676))),\".\"))),\".\")","v":59070.010794715381},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W2],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,S1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))-growthdif),IF($D1678>1,S1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(V1677-LN(AB1677)+LN(AB1676))-growthdif),\".\"))),\".\")","v":56389.23055178528},{"$f":"IFERROR(IF(IFERROR(AND(AC1677/$G1677=mininf,AF1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(W1677/Z1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AC1677/$G1677>mininf,AF1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(W1677/Z1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AC1677/$G1677=mininf,AF1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(Q1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":6.6381120745072353E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1677/$G1677=mininf,AG1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(X1677/AA1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AD1677/$G1677>mininf,AG1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(X1677/AA1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AD1677/$G1677=mininf,AG1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(R1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":1.2755320551411195E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1677/$G1677=mininf,AH1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(Y1677/AB1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AE1677/$G1677>mininf,AH1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(Y1677/AB1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AE1677/$G1677=mininf,AH1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(S1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":1.4029684726516542E-2},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,W1677*EXP(T1677),\"\")),\".\")","v":12964611153.31225},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,X1677*EXP(U1677),\"\")),\".\")","v":13321911221.685001},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,Y1677*EXP(V1677),\"\")),\".\")","v":13551805653.644894},24995.529530566488,26302.44002508117,26302.44002508117,4049.1525546354123,1062.2596199757108,0,20946.376975931074,25240.180405105461,26302.44002508117,2691.2494432031672,1384.3389486884844,1384.3389486884844,0.75654798977431026,0.91163296492589141,0.95,0.1462485960707659,3.8367035074108526E-2,0,9.720341415492377E-2,5.0000000000000058E-2,5.0000000000000058E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,12180593075.933102,13137807097.829391,13551805653.644894,1.3627327084222429E-3,1.2570685429050599E-2,1.4029684726516223E-2,784018077.37914848,184104123.85560989,0,8.5211819762964325E-2,2.5843775084723575E-2,0,-3.5597332549331284E-2,2.4500870353048043E-3,2.582482991911661E-3,3.8251754505207458E-2,5.7231766909771054E-3,0,0.21520888733250665,2.5824829919134373E-3,2.5824829919134373E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BJ1678)+$I1678*BA1678,IF(D1678=24,\".\",IFERROR((CB1679-CB1678)/CB1678,\".\")))","v":-1.7117299920454521E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BK1678)+$I1678*BB1678,IF(D1678=24,\".\",IFERROR((CC1679-CC1678)/CC1678,\".\")))","v":7.5103862321777015E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BL1678)+$I1678*BC1678,IF(D1678=24,\".\",IFERROR((CD1679-CD1678)/CD1678,\".\")))","v":8.3060838592139419E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BM1678)+$I1678*BG1678,IF($D1678=24,\".\",IFERROR((CE1679-CE1678)/CE1678,\".\")))","v":6.4231787134085949E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BN1678)+$I1678*BH1678,IF($D1678=24,\".\",IFERROR((CF1679-CF1678)/CF1678,\".\")))","v":1.8283475887850398E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BO1678)+$I1678*BI1678,IF($D1678=24,\".\",IFERROR((CG1679-CG1678)/CG1678,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BP1678,IF($D1678=24,\".\",IFERROR((CH1679-CH1678)/CH1678,\".\")))","v":0.21770888733250671},{"$f":"IFERROR(AW1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BQ1678,IF(D1678=24,\".\",IFERROR((CI1679-CI1678)/CI1678,\".\")))","v":5.08248299191294E-3},{"$f":"IFERROR(AW1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BR1678,IF(D1678=24,\".\",IFERROR((CJ1679-CJ1678)/CJ1678,\".\")))","v":5.08248299191294E-3},2615595056.4098749,2981875457.9802866,3091565375.7234607,212925849.0800932,52848221.248154439,0,75451855.936890304,38811319.845532618,38811319.845532618,2903972761.4268584,3073534999.0739737,3130376695.5689931,-5.0512793471136049E-3,7.664966705990566E-3,8.2661167189997144E-3,0.90069545112561933,0.97017781117790969,0.98760170943628944,7.3322261113590026E-2,1.7194605320608711E-2,0,2.5982287760790587E-2,1.2627583501481549E-2,1.23982905637106E-2,41810.852514964485,44252.177655661559,45070.573688992772,-7.0725600402354871E-3,4.704433751424375E-3,5.3046208465747924E-3]
["Faroe Islands","FRO",2016,{"$f":"C1693-'Initial Conditions and Settings'!$B$9","v":0},"FRO2016",".",{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,G1692*F1693/F1692,\"\")),\".\")","v":"."},49.116999999999997,0.5,0.71,{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1693,Table1[Country Code],0)),MAX(IF(D1693>0,K1692*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1693,Table1[Country Code],0))*EXP(D1693*INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1693,Table1[Country Code],0))*EXP(D1693*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W2],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,Q1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))+growthdif),IF($D1693>1,Q1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(T1692-LN(Z1692)+LN(Z1691))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W2],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,R1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))),IF($D1693>1,R1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(U1692-LN(AA1692)+LN(AA1691))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W2],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,S1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))-growthdif),IF($D1693>1,S1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(V1692-LN(AB1692)+LN(AB1691))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1692/$G1692=mininf,AF1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(W1692/Z1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AC1692/$G1692>mininf,AF1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(W1692/Z1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AC1692/$G1692=mininf,AF1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(Q1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1692/$G1692=mininf,AG1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(X1692/AA1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AD1692/$G1692>mininf,AG1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(X1692/AA1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AD1692/$G1692=mininf,AG1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(R1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1692/$G1692=mininf,AH1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(Y1692/AB1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AE1692/$G1692>mininf,AH1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(Y1692/AB1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AE1692/$G1692=mininf,AH1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(S1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,W1692*EXP(T1692),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,X1692*EXP(U1692),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,Y1692*EXP(V1692),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BJ1693)+$I1693*BA1693,IF(D1693=24,\".\",IFERROR((CB1694-CB1693)/CB1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BK1693)+$I1693*BB1693,IF(D1693=24,\".\",IFERROR((CC1694-CC1693)/CC1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BL1693)+$I1693*BC1693,IF(D1693=24,\".\",IFERROR((CD1694-CD1693)/CD1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BM1693)+$I1693*BG1693,IF($D1693=24,\".\",IFERROR((CE1694-CE1693)/CE1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BN1693)+$I1693*BH1693,IF($D1693=24,\".\",IFERROR((CF1694-CF1693)/CF1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BO1693)+$I1693*BI1693,IF($D1693=24,\".\",IFERROR((CG1694-CG1693)/CG1693,\".\")))","v":"."},{"$f":"IFERROR(AV1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BP1693,IF($D1693=24,\".\",IFERROR((CH1694-CH1693)/CH1693,\".\")))","v":"."},{"$f":"IFERROR(AW1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BQ1693,IF(D1693=24,\".\",IFERROR((CI1694-CI1693)/CI1693,\".\")))","v":"."},{"$f":"IFERROR(AW1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BR1693,IF(D1693=24,\".\",IFERROR((CJ1694-CJ1693)/CJ1693,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Faroe Islands","FRO",2032,{"$f":"C1709-'Initial Conditions and Settings'!$B$9","v":16},"FRO2032",".",{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,G1708*F1709/F1708,\"\")),\".\")","v":"."},53,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1709,Table1[Country Code],0)),MAX(IF(D1709>0,K1708*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1709,Table1[Country Code],0))*EXP(D1709*INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1709,Table1[Country Code],0))*EXP(D1709*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W2],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,Q1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))+growthdif),IF($D1709>1,Q1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(T1708-LN(Z1708)+LN(Z1707))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W2],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,R1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))),IF($D1709>1,R1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(U1708-LN(AA1708)+LN(AA1707))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W2],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,S1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))-growthdif),IF($D1709>1,S1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(V1708-LN(AB1708)+LN(AB1707))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1708/$G1708=mininf,AF1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(W1708/Z1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AC1708/$G1708>mininf,AF1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(W1708/Z1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AC1708/$G1708=mininf,AF1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(Q1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1708/$G1708=mininf,AG1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(X1708/AA1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AD1708/$G1708>mininf,AG1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(X1708/AA1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AD1708/$G1708=mininf,AG1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(R1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1708/$G1708=mininf,AH1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(Y1708/AB1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AE1708/$G1708>mininf,AH1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(Y1708/AB1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AE1708/$G1708=mininf,AH1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(S1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,W1708*EXP(T1708),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,X1708*EXP(U1708),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,Y1708*EXP(V1708),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BJ1709)+$I1709*BA1709,IF(D1709=24,\".\",IFERROR((CB1710-CB1709)/CB1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BK1709)+$I1709*BB1709,IF(D1709=24,\".\",IFERROR((CC1710-CC1709)/CC1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BL1709)+$I1709*BC1709,IF(D1709=24,\".\",IFERROR((CD1710-CD1709)/CD1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BM1709)+$I1709*BG1709,IF($D1709=24,\".\",IFERROR((CE1710-CE1709)/CE1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BN1709)+$I1709*BH1709,IF($D1709=24,\".\",IFERROR((CF1710-CF1709)/CF1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BO1709)+$I1709*BI1709,IF($D1709=24,\".\",IFERROR((CG1710-CG1709)/CG1709,\".\")))","v":"."},{"$f":"IFERROR(AV1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BP1709,IF($D1709=24,\".\",IFERROR((CH1710-CH1709)/CH1709,\".\")))","v":"."},{"$f":"IFERROR(AW1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BQ1709,IF(D1709=24,\".\",IFERROR((CI1710-CI1709)/CI1709,\".\")))","v":"."},{"$f":"IFERROR(AW1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BR1709,IF(D1709=24,\".\",IFERROR((CJ1710-CJ1709)/CJ1709,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2025,{"$f":"C1728-'Initial Conditions and Settings'!$B$9","v":9},"FSM2025",".",{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,G1727*F1728/F1727,\"\")),\".\")","v":"."},112,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1728,Table1[Country Code],0)),MAX(IF(D1728>0,K1727*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1728,Table1[Country Code],0))*EXP(D1728*INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1728,Table1[Country Code],0))*EXP(D1728*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W2],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,Q1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))+growthdif),IF($D1728>1,Q1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(T1727-LN(Z1727)+LN(Z1726))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W2],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,R1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))),IF($D1728>1,R1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(U1727-LN(AA1727)+LN(AA1726))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W2],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,S1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))-growthdif),IF($D1728>1,S1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(V1727-LN(AB1727)+LN(AB1726))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1727/$G1727=mininf,AF1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(W1727/Z1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AC1727/$G1727>mininf,AF1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(W1727/Z1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AC1727/$G1727=mininf,AF1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(Q1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1727/$G1727=mininf,AG1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(X1727/AA1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AD1727/$G1727>mininf,AG1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(X1727/AA1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AD1727/$G1727=mininf,AG1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(R1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1727/$G1727=mininf,AH1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(Y1727/AB1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AE1727/$G1727>mininf,AH1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(Y1727/AB1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AE1727/$G1727=mininf,AH1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(S1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,W1727*EXP(T1727),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,X1727*EXP(U1727),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,Y1727*EXP(V1727),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BJ1728)+$I1728*BA1728,IF(D1728=24,\".\",IFERROR((CB1729-CB1728)/CB1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BK1728)+$I1728*BB1728,IF(D1728=24,\".\",IFERROR((CC1729-CC1728)/CC1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BL1728)+$I1728*BC1728,IF(D1728=24,\".\",IFERROR((CD1729-CD1728)/CD1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BM1728)+$I1728*BG1728,IF($D1728=24,\".\",IFERROR((CE1729-CE1728)/CE1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BN1728)+$I1728*BH1728,IF($D1728=24,\".\",IFERROR((CF1729-CF1728)/CF1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BO1728)+$I1728*BI1728,IF($D1728=24,\".\",IFERROR((CG1729-CG1728)/CG1728,\".\")))","v":"."},{"$f":"IFERROR(AV1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BP1728,IF($D1728=24,\".\",IFERROR((CH1729-CH1728)/CH1728,\".\")))","v":"."},{"$f":"IFERROR(AW1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BQ1728,IF(D1728=24,\".\",IFERROR((CI1729-CI1728)/CI1728,\".\")))","v":"."},{"$f":"IFERROR(AW1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BR1728,IF(D1728=24,\".\",IFERROR((CJ1729-CJ1728)/CJ1728,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Gabon","GAB",2017,{"$f":"C1746-'Initial Conditions and Settings'!$B$9","v":1},"GAB2017",564.52398681640625,{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,G1745*F1746/F1745,\"\")),\".\")","v":498.99385995195394},2025.1369999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1746,Table1[Country Code],0)),MAX(IF(D1746>0,K1745*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1746,Table1[Country Code],0))*EXP(D1746*INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1746,Table1[Country Code],0))*EXP(D1746*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W2],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,Q1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))+growthdif),IF($D1746>1,Q1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(T1745-LN(Z1745)+LN(Z1744))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W2],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,R1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))),IF($D1746>1,R1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(U1745-LN(AA1745)+LN(AA1744))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W2],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,S1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))-growthdif),IF($D1746>1,S1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(V1745-LN(AB1745)+LN(AB1744))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1745/$G1745=mininf,AF1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(W1745/Z1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AC1745/$G1745>mininf,AF1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(W1745/Z1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AC1745/$G1745=mininf,AF1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(Q1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1745/$G1745=mininf,AG1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(X1745/AA1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AD1745/$G1745>mininf,AG1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(X1745/AA1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AD1745/$G1745=mininf,AG1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(R1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1745/$G1745=mininf,AH1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(Y1745/AB1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AE1745/$G1745>mininf,AH1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(Y1745/AB1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AE1745/$G1745=mininf,AH1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(S1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,W1745*EXP(T1745),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,X1745*EXP(U1745),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,Y1745*EXP(V1745),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BJ1746)+$I1746*BA1746,IF(D1746=24,\".\",IFERROR((CB1747-CB1746)/CB1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BK1746)+$I1746*BB1746,IF(D1746=24,\".\",IFERROR((CC1747-CC1746)/CC1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BL1746)+$I1746*BC1746,IF(D1746=24,\".\",IFERROR((CD1747-CD1746)/CD1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BM1746)+$I1746*BG1746,IF($D1746=24,\".\",IFERROR((CE1747-CE1746)/CE1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BN1746)+$I1746*BH1746,IF($D1746=24,\".\",IFERROR((CF1747-CF1746)/CF1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BO1746)+$I1746*BI1746,IF($D1746=24,\".\",IFERROR((CG1747-CG1746)/CG1746,\".\")))","v":"."},{"$f":"IFERROR(AV1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BP1746,IF($D1746=24,\".\",IFERROR((CH1747-CH1746)/CH1746,\".\")))","v":"."},{"$f":"IFERROR(AW1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BQ1746,IF(D1746=24,\".\",IFERROR((CI1747-CI1746)/CI1746,\".\")))","v":"."},{"$f":"IFERROR(AW1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BR1746,IF(D1746=24,\".\",IFERROR((CJ1747-CJ1746)/CJ1746,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Kingdom","GBR",2029,{"$f":"C1784-'Initial Conditions and Settings'!$B$9","v":13},"GBR2029",34976.81640625,{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,G1783*F1784/F1783,\"\")),\".\")","v":32564.363039200096},69931,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1784,Table1[Country Code],0)),MAX(IF(D1784>0,K1783*EXP(growthb),\".\"),0.001)),\".\")","v":141.33967091077466},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1784,Table1[Country Code],0))*EXP(D1784*INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0))),\".\")","v":179.59071160669234},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1784,Table1[Country Code],0))*EXP(D1784*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))),\".\")","v":179.59071160669234},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W2],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,Q1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))+growthdif),IF($D1784>1,Q1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(T1783-LN(Z1783)+LN(Z1782))+growthdif),\".\"))),\".\")","v":59790.435562943392},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W2],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,R1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))),IF($D1784>1,R1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(U1783-LN(AA1783)+LN(AA1782))),\".\"))),\".\")","v":54368.286912905729},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W2],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,S1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))-growthdif),IF($D1784>1,S1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(V1783-LN(AB1783)+LN(AB1782))-growthdif),\".\"))),\".\")","v":49437.320145555874},{"$f":"IFERROR(IF(IFERROR(AND(AC1783/$G1783=mininf,AF1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(W1783/Z1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AC1783/$G1783>mininf,AF1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(W1783/Z1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AC1783/$G1783=mininf,AF1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(Q1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":-8.3541538023941264E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1783/$G1783=mininf,AG1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(X1783/AA1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AD1783/$G1783>mininf,AG1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(X1783/AA1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AD1783/$G1783=mininf,AG1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(R1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":5.0952119643616345E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1783/$G1783=mininf,AH1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(Y1783/AB1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AE1783/$G1783>mininf,AH1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(Y1783/AB1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AE1783/$G1783=mininf,AH1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(S1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":1.5557349590752223E-2},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,W1783*EXP(T1783),\"\")),\".\")","v":8535114729.005621},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,X1783*EXP(U1783),\"\")),\".\")","v":9267263321.5161037},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,Y1783*EXP(V1783),\"\")),\".\")","v":9995712455.7860928},22521.688956559661,26461.900210754375,30936.144887240091,4953.2694100293393,1790.7322972702084,0,17568.419546530324,24671.167913484165,30936.144887240091,10042.674082640435,6102.4628284457212,1628.2181519600053,0.53949833213018583,0.7576124822028818,0.95,0.15210705654112527,5.4990551945222253E-2,0,0.30839461132868884,0.18739696585189589,5.0000000000000017E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,7789119688.0144243,9044264524.2463799,9995712455.7860928,-1.4989744058684806E-2,5.5201103238893268E-3,1.5557349590750391E-2,745995040.99119663,222998797.26972389,0,5.8420445654864039E-2,-1.2291524440634305E-2,0,-5.283370209318683E-2,-1.6974730330899135E-2,2.1354612820090324E-4,1.0576487620364006E-2,-4.4786365095398573E-2,0,9.1128309347343617E-2,9.3843131273319003E-2,5.9671545792846281E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BJ1784)+$I1784*BA1784,IF(D1784=24,\".\",IFERROR((CB1785-CB1784)/CB1784,\".\")))","v":-3.2218642622624125E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BK1784)+$I1784*BB1784,IF(D1784=24,\".\",IFERROR((CC1785-CC1784)/CC1784,\".\")))","v":-4.0342295501932081E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BL1784)+$I1784*BC1784,IF(D1784=24,\".\",IFERROR((CD1785-CD1784)/CD1784,\".\")))","v":9.5785283127873422E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BM1784)+$I1784*BG1784,IF($D1784=24,\".\",IFERROR((CE1785-CE1784)/CE1784,\".\")))","v":3.8691547090925774E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BN1784)+$I1784*BH1784,IF($D1784=24,\".\",IFERROR((CF1785-CF1784)/CF1784,\".\")))","v":-2.4345864314704684E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BO1784)+$I1784*BI1784,IF($D1784=24,\".\",IFERROR((CG1785-CG1784)/CG1784,\".\")))","v":4.1930804533117537E-3},{"$f":"IFERROR(AV1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BP1784,IF($D1784=24,\".\",IFERROR((CH1785-CH1784)/CH1784,\".\")))","v":9.5321389800655368E-2},{"$f":"IFERROR(AW1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BQ1784,IF(D1784=24,\".\",IFERROR((CI1785-CI1784)/CI1784,\".\")))","v":9.8036211726631087E-2},{"$f":"IFERROR(AW1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BR1784,IF(D1784=24,\".\",IFERROR((CJ1785-CJ1784)/CJ1784,\".\")))","v":6.3864626246158365E-2},2100846913.6791527,2682658271.1935616,3158085219.120698,253204101.31216753,83238334.956929862,0,254916129.47500271,154900596.36421615,41329536.916472189,2608967144.4663229,2920797202.5147076,3199414756.0371699,-1.2875063541609409E-2,8.0008950308808804E-4,1.0279787592896262E-2,0.80524084718165023,0.91846783093461049,0.98708215718562753,9.7051471824480054E-2,2.8498498589790647E-2,0,9.7707680993869728E-2,5.3033670475598912E-2,1.2917842814372528E-2,37307.73397300658,41766.844496928512,45751.022522731975,-1.5641196390522083E-2,-2.5610776804452229E-3,6.6590922124998286E-3]
["Georgia","GEO",2018,{"$f":"C1799-'Initial Conditions and Settings'!$B$9","v":2},"GEO2018",2209.58203125,{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,G1798*F1799/F1798,\"\")),\".\")","v":1905.6519712954582},3712,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1799,Table1[Country Code],0)),MAX(IF(D1799>0,K1798*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1799,Table1[Country Code],0))*EXP(D1799*INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1799,Table1[Country Code],0))*EXP(D1799*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W2],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,Q1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))+growthdif),IF($D1799>1,Q1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(T1798-LN(Z1798)+LN(Z1797))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W2],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,R1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))),IF($D1799>1,R1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(U1798-LN(AA1798)+LN(AA1797))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W2],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,S1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))-growthdif),IF($D1799>1,S1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(V1798-LN(AB1798)+LN(AB1797))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1798/$G1798=mininf,AF1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(W1798/Z1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AC1798/$G1798>mininf,AF1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(W1798/Z1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AC1798/$G1798=mininf,AF1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(Q1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1798/$G1798=mininf,AG1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(X1798/AA1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AD1798/$G1798>mininf,AG1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(X1798/AA1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AD1798/$G1798=mininf,AG1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(R1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1798/$G1798=mininf,AH1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(Y1798/AB1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AE1798/$G1798>mininf,AH1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(Y1798/AB1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AE1798/$G1798=mininf,AH1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(S1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,W1798*EXP(T1798),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,X1798*EXP(U1798),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,Y1798*EXP(V1798),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BJ1799)+$I1799*BA1799,IF(D1799=24,\".\",IFERROR((CB1800-CB1799)/CB1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BK1799)+$I1799*BB1799,IF(D1799=24,\".\",IFERROR((CC1800-CC1799)/CC1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BL1799)+$I1799*BC1799,IF(D1799=24,\".\",IFERROR((CD1800-CD1799)/CD1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BM1799)+$I1799*BG1799,IF($D1799=24,\".\",IFERROR((CE1800-CE1799)/CE1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BN1799)+$I1799*BH1799,IF($D1799=24,\".\",IFERROR((CF1800-CF1799)/CF1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BO1799)+$I1799*BI1799,IF($D1799=24,\".\",IFERROR((CG1800-CG1799)/CG1799,\".\")))","v":"."},{"$f":"IFERROR(AV1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BP1799,IF($D1799=24,\".\",IFERROR((CH1800-CH1799)/CH1799,\".\")))","v":"."},{"$f":"IFERROR(AW1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BQ1799,IF(D1799=24,\".\",IFERROR((CI1800-CI1799)/CI1799,\".\")))","v":"."},{"$f":"IFERROR(AW1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BR1799,IF(D1799=24,\".\",IFERROR((CJ1800-CJ1799)/CJ1799,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Georgia","GEO",2033,{"$f":"C1814-'Initial Conditions and Settings'!$B$9","v":17},"GEO2033",2078.222900390625,{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,G1813*F1814/F1813,\"\")),\".\")","v":1792.3614108503168},3522,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1814,Table1[Country Code],0)),MAX(IF(D1814>0,K1813*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1814,Table1[Country Code],0))*EXP(D1814*INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1814,Table1[Country Code],0))*EXP(D1814*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W2],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,Q1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))+growthdif),IF($D1814>1,Q1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(T1813-LN(Z1813)+LN(Z1812))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W2],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,R1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))),IF($D1814>1,R1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(U1813-LN(AA1813)+LN(AA1812))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W2],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,S1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))-growthdif),IF($D1814>1,S1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(V1813-LN(AB1813)+LN(AB1812))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1813/$G1813=mininf,AF1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(W1813/Z1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AC1813/$G1813>mininf,AF1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(W1813/Z1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AC1813/$G1813=mininf,AF1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(Q1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1813/$G1813=mininf,AG1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(X1813/AA1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AD1813/$G1813>mininf,AG1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(X1813/AA1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AD1813/$G1813=mininf,AG1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(R1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1813/$G1813=mininf,AH1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(Y1813/AB1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AE1813/$G1813>mininf,AH1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(Y1813/AB1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AE1813/$G1813=mininf,AH1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(S1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,W1813*EXP(T1813),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,X1813*EXP(U1813),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,Y1813*EXP(V1813),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BJ1814)+$I1814*BA1814,IF(D1814=24,\".\",IFERROR((CB1815-CB1814)/CB1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BK1814)+$I1814*BB1814,IF(D1814=24,\".\",IFERROR((CC1815-CC1814)/CC1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BL1814)+$I1814*BC1814,IF(D1814=24,\".\",IFERROR((CD1815-CD1814)/CD1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BM1814)+$I1814*BG1814,IF($D1814=24,\".\",IFERROR((CE1815-CE1814)/CE1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BN1814)+$I1814*BH1814,IF($D1814=24,\".\",IFERROR((CF1815-CF1814)/CF1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BO1814)+$I1814*BI1814,IF($D1814=24,\".\",IFERROR((CG1815-CG1814)/CG1814,\".\")))","v":"."},{"$f":"IFERROR(AV1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BP1814,IF($D1814=24,\".\",IFERROR((CH1815-CH1814)/CH1814,\".\")))","v":"."},{"$f":"IFERROR(AW1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BQ1814,IF(D1814=24,\".\",IFERROR((CI1815-CI1814)/CI1814,\".\")))","v":"."},{"$f":"IFERROR(AW1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BR1814,IF(D1814=24,\".\",IFERROR((CJ1815-CJ1814)/CJ1814,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ghana","GHA",2034,{"$f":"C1841-'Initial Conditions and Settings'!$B$9","v":18},"GHA2034",20497.251953125,{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,G1840*F1841/F1840,\"\")),\".\")","v":19078.001680043209},40027,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1841,Table1[Country Code],0)),MAX(IF(D1841>0,K1840*EXP(growthb),\".\"),0.001)),\".\")","v":38.261413667216644},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1841,Table1[Country Code],0))*EXP(D1841*INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0))),\".\")","v":66.224568492257745},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1841,Table1[Country Code],0))*EXP(D1841*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))),\".\")","v":66.224568492257745},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W2],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,Q1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))+growthdif),IF($D1841>1,Q1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(T1840-LN(Z1840)+LN(Z1839))+growthdif),\".\"))),\".\")","v":11025.574018993708},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W2],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,R1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))),IF($D1841>1,R1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(U1840-LN(AA1840)+LN(AA1839))),\".\"))),\".\")","v":9760.3808561956412},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W2],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,S1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))-growthdif),IF($D1841>1,S1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(V1840-LN(AB1840)+LN(AB1839))-growthdif),\".\"))),\".\")","v":8616.7872689853739},{"$f":"IFERROR(IF(IFERROR(AND(AC1840/$G1840=mininf,AF1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(W1840/Z1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AC1840/$G1840>mininf,AF1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(W1840/Z1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AC1840/$G1840=mininf,AF1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(Q1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":4.5634988122970711E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1840/$G1840=mininf,AG1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(X1840/AA1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AD1840/$G1840>mininf,AG1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(X1840/AA1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AD1840/$G1840=mininf,AG1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(R1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":5.8525410432269671E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1840/$G1840=mininf,AH1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(Y1840/AB1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AE1840/$G1840>mininf,AH1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(Y1840/AB1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AE1840/$G1840=mininf,AH1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(S1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":7.3434044624190037E-2},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,W1840*EXP(T1840),\"\")),\".\")","v":286826847.45811588},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,X1840*EXP(U1840),\"\")),\".\")","v":320096917.58843547},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,Y1840*EXP(V1840),\"\")),\".\")","v":361067243.87039435},6173.0210260945487,7463.4626621552034,9195.7679421245793,5577.9841914995786,5878.7839214501819,6010.2834299962115,595.03683459496995,1584.6787407050226,3185.4845121283688,12904.98065394866,11614.539017888006,9882.2337379186301,3.1189683520020654E-2,8.306314085099889E-2,0.16697160245355183,0.29237780167167626,0.30814463799946928,0.31503736768633089,0.67643251480830324,0.60879222114953191,0.51799102986011725,null,2.5000000000000577E-3,2.4999999999999467E-3,65973266.26045727,137688122.34819105,215718780.8997016,-6.9080487682455782E-2,3.7175796159015562E-2,7.7381041814447826E-2,220853581.1976586,182408795.24024442,145348462.97069275,7.749723063465197E-2,7.4344206876393315E-2,6.7547243448345284E-2,-0.1070078690976306,1.2671883813135665E-2,6.7013775707899015E-2,2.9569849219480915E-2,3.9840294530513631E-2,4.7179977341798462E-2,2.4431954515256038E-2,1.4280015192628781E-2,-8.6336477336086404E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BJ1841)+$I1841*BA1841,IF(D1841=24,\".\",IFERROR((CB1842-CB1841)/CB1841,\".\")))","v":-7.4723367735459095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BK1841)+$I1841*BB1841,IF(D1841=24,\".\",IFERROR((CC1842-CC1841)/CC1841,\".\")))","v":3.8244650640659711E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BL1841)+$I1841*BC1841,IF(D1841=24,\".\",IFERROR((CD1842-CD1841)/CD1841,\".\")))","v":8.5518219415757518E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BM1841)+$I1841*BG1841,IF($D1841=24,\".\",IFERROR((CE1842-CE1841)/CE1841,\".\")))","v":6.9354350581650598E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BN1841)+$I1841*BH1841,IF($D1841=24,\".\",IFERROR((CF1842-CF1841)/CF1841,\".\")))","v":7.2913061358037629E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BO1841)+$I1841*BI1841,IF($D1841=24,\".\",IFERROR((CG1842-CG1841)/CG1841,\".\")))","v":7.3184421049656029E-2},{"$f":"IFERROR(AV1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BP1841,IF($D1841=24,\".\",IFERROR((CH1842-CH1841)/CH1841,\".\")))","v":4.0252765169840193E-2},{"$f":"IFERROR(AW1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BQ1841,IF(D1841=24,\".\",IFERROR((CI1842-CI1841)/CI1841,\".\")))","v":3.0100825847212825E-2},{"$f":"IFERROR(AW1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BR1841,IF(D1841=24,\".\",IFERROR((CJ1842-CJ1841)/CJ1841,\".\")))","v":7.187162920975404E-3},13121245.327709112,30934136.087995041,54897284.779315628,54589812.177877799,50931606.369667463,45969886.951534897,32699228.577338837,29429448.702825721,25040054.573969174,100410286.08292574,111295191.16048823,125907226.30481969,4.1049695824548142E-2,5.1956380304840219E-2,6.5436788665170567E-2,0.13067630657752219,0.27794674473749598,0.43601377292205651,0.54366752956757602,0.45762629848241893,0.3651092022330984,0.32565616385490187,0.26442695678008499,0.19887702484484521,2508.5638714599081,2780.5029395280244,3145.5574063711915,2.4971410390442372E-2,3.5005676882954084E-2,4.8726540536815577E-2]
["Gibraltar","GIB",2037,{"$f":"C1870-'Initial Conditions and Settings'!$B$9","v":21},"GIB2037",".",{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,G1869*F1870/F1869,\"\")),\".\")","v":"."},36,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1870,Table1[Country Code],0)),MAX(IF(D1870>0,K1869*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1870,Table1[Country Code],0))*EXP(D1870*INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1870,Table1[Country Code],0))*EXP(D1870*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W2],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,Q1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))+growthdif),IF($D1870>1,Q1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(T1869-LN(Z1869)+LN(Z1868))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W2],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,R1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))),IF($D1870>1,R1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(U1869-LN(AA1869)+LN(AA1868))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W2],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,S1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))-growthdif),IF($D1870>1,S1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(V1869-LN(AB1869)+LN(AB1868))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1869/$G1869=mininf,AF1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(W1869/Z1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AC1869/$G1869>mininf,AF1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(W1869/Z1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AC1869/$G1869=mininf,AF1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(Q1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1869/$G1869=mininf,AG1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(X1869/AA1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AD1869/$G1869>mininf,AG1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(X1869/AA1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AD1869/$G1869=mininf,AG1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(R1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1869/$G1869=mininf,AH1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(Y1869/AB1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AE1869/$G1869>mininf,AH1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(Y1869/AB1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AE1869/$G1869=mininf,AH1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(S1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,W1869*EXP(T1869),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,X1869*EXP(U1869),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,Y1869*EXP(V1869),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BJ1870)+$I1870*BA1870,IF(D1870=24,\".\",IFERROR((CB1871-CB1870)/CB1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BK1870)+$I1870*BB1870,IF(D1870=24,\".\",IFERROR((CC1871-CC1870)/CC1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BL1870)+$I1870*BC1870,IF(D1870=24,\".\",IFERROR((CD1871-CD1870)/CD1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BM1870)+$I1870*BG1870,IF($D1870=24,\".\",IFERROR((CE1871-CE1870)/CE1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BN1870)+$I1870*BH1870,IF($D1870=24,\".\",IFERROR((CF1871-CF1870)/CF1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BO1870)+$I1870*BI1870,IF($D1870=24,\".\",IFERROR((CG1871-CG1870)/CG1870,\".\")))","v":"."},{"$f":"IFERROR(AV1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BP1870,IF($D1870=24,\".\",IFERROR((CH1871-CH1870)/CH1870,\".\")))","v":"."},{"$f":"IFERROR(AW1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BQ1870,IF(D1870=24,\".\",IFERROR((CI1871-CI1870)/CI1870,\".\")))","v":"."},{"$f":"IFERROR(AW1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BR1870,IF(D1870=24,\".\",IFERROR((CJ1871-CJ1870)/CJ1870,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guinea","GIN",2030,{"$f":"C1889-'Initial Conditions and Settings'!$B$9","v":14},"GIN2030",9261.357421875,{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,G1888*F1889/F1888,\"\")),\".\")","v":6270.990554956933},17631,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1889,Table1[Country Code],0)),MAX(IF(D1889>0,K1888*EXP(growthb),\".\"),0.001)),\".\")","v":21.17710498117145},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1889,Table1[Country Code],0))*EXP(D1889*INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0))),\".\")","v":39.69362380675723},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1889,Table1[Country Code],0))*EXP(D1889*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))),\".\")","v":39.69362380675723},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W2],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,Q1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))+growthdif),IF($D1889>1,Q1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(T1888-LN(Z1888)+LN(Z1887))+growthdif),\".\"))),\".\")","v":3301.7884137962833},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W2],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,R1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))),IF($D1889>1,R1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(U1888-LN(AA1888)+LN(AA1887))),\".\"))),\".\")","v":3004.2099513405778},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W2],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,S1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))-growthdif),IF($D1889>1,S1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(V1888-LN(AB1888)+LN(AB1887))-growthdif),\".\"))),\".\")","v":2729.9412011482527},{"$f":"IFERROR(IF(IFERROR(AND(AC1888/$G1888=mininf,AF1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(W1888/Z1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AC1888/$G1888>mininf,AF1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(W1888/Z1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AC1888/$G1888=mininf,AF1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(Q1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":6.394491710615334E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1888/$G1888=mininf,AG1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(X1888/AA1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AD1888/$G1888>mininf,AG1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(X1888/AA1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AD1888/$G1888=mininf,AG1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(R1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":7.576181501107622E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1888/$G1888=mininf,AH1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(Y1888/AB1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AE1888/$G1888>mininf,AH1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(Y1888/AB1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AE1888/$G1888=mininf,AH1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(S1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":8.8934498642300977E-2},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,W1888*EXP(T1888),\"\")),\".\")","v":20047196.939025585},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,X1888*EXP(U1888),\"\")),\".\")","v":21724317.509729844},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,Y1888*EXP(V1888),\"\")),\".\")","v":23673955.327968739},1584.8200303045787,1831.9384837881109,2138.8629508895251,1309.9415086373008,1345.442879728025,1351.2245838161484,274.87852166727771,486.49560406008567,787.63836707337646,4686.1705246523543,4439.0520711688223,4132.1276040674074,4.3833349653189753E-2,7.7578749289541352E-2,0.12560031149317935,0.20888908971515696,0.21455029599183714,0.21547227219917703,0.74727756063165318,0.70787095471862149,0.65892741630764351,null,2.5000000000000577E-3,2.4999999999999467E-3,7607777.0604768395,11146999.295172079,14902253.329255342,1.3432609480958035E-2,6.4035844396048702E-2,9.4986059848640281E-2,12439419.878548745,10577318.214557765,8771701.9987133965,9.3625432523058549E-2,8.7972309664522186E-2,7.8568785473141389E-2,-2.2500510115461836E-2,4.1947456892147628E-2,8.7212299075869026E-2,4.7692312926638891E-2,5.5883922160624877E-2,6.0795024700366795E-2,2.511287032853815E-2,1.7612376865471902E-2,4.966439817817303E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BJ1889)+$I1889*BA1889,IF(D1889=24,\".\",IFERROR((CB1890-CB1889)/CB1889,\".\")))","v":-4.5339503172519002E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BK1889)+$I1889*BB1889,IF(D1889=24,\".\",IFERROR((CC1890-CC1889)/CC1889,\".\")))","v":5.2991650644098165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BL1889)+$I1889*BC1889,IF(D1889=24,\".\",IFERROR((CD1890-CD1889)/CD1889,\".\")))","v":9.1099179462254654E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BM1889)+$I1889*BG1889,IF($D1889=24,\".\",IFERROR((CE1890-CE1889)/CE1889,\".\")))","v":7.3158872724848778E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BN1889)+$I1889*BH1889,IF($D1889=24,\".\",IFERROR((CF1890-CF1889)/CF1889,\".\")))","v":7.4428115912573589E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BO1889)+$I1889*BI1889,IF($D1889=24,\".\",IFERROR((CG1890-CG1889)/CG1889,\".\")))","v":7.218190508675415E-2},{"$f":"IFERROR(AV1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BP1889,IF($D1889=24,\".\",IFERROR((CH1890-CH1889)/CH1889,\".\")))","v":2.7612870328538208E-2},{"$f":"IFERROR(AW1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BQ1889,IF(D1889=24,\".\",IFERROR((CI1890-CI1889)/CI1889,\".\")))","v":2.0112376865471848E-2},{"$f":"IFERROR(AW1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BR1889,IF(D1889=24,\".\",IFERROR((CJ1890-CJ1889)/CJ1889,\".\")))","v":7.4664398178172497E-3},1815181.4360849364,2923069.8700015103,4300412.8597574821,3725678.8858042592,3481767.9430419165,3177496.7021660828,3939176.3784715552,3731449.5854481691,3473450.094302773,9480036.7003607508,10136287.398491595,10951359.656226339,3.9357283447856356E-2,4.8251201499539251E-2,5.9084549740221898E-2,0.19147409376757601,0.28837677495573966,0.39268300875430612,0.39300258042909086,0.34349538506179755,0.29014631990097534,0.41552332580333312,0.3681278399824629,0.31717067134471844,537.69137884185534,574.91278988665385,621.14228666702616,1.6141399081442742E-2,2.4864355330521448E-2,3.6074942349526573E-2]
["Guinea","GIN",2035,{"$f":"C1894-'Initial Conditions and Settings'!$B$9","v":19},"GIN2035",10631.3671875,{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,G1893*F1894/F1893,\"\")),\".\")","v":7198.6427239727554},19789,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1894,Table1[Country Code],0)),MAX(IF(D1894>0,K1893*EXP(growthb),\".\"),0.001)),\".\")","v":21.44348016994805},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1894,Table1[Country Code],0))*EXP(D1894*INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0))),\".\")","v":39.69362380675723},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1894,Table1[Country Code],0))*EXP(D1894*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))),\".\")","v":39.69362380675723},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W2],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,Q1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))+growthdif),IF($D1894>1,Q1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(T1893-LN(Z1893)+LN(Z1892))+growthdif),\".\"))),\".\")","v":3612.5114879931075},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W2],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,R1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))),IF($D1894>1,R1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(U1893-LN(AA1893)+LN(AA1892))),\".\"))),\".\")","v":3175.2724431084876},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W2],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,S1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))-growthdif),IF($D1894>1,S1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(V1893-LN(AB1893)+LN(AB1892))-growthdif),\".\"))),\".\")","v":2783.4629819103484},{"$f":"IFERROR(IF(IFERROR(AND(AC1893/$G1893=mininf,AF1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(W1893/Z1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AC1893/$G1893>mininf,AF1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(W1893/Z1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AC1893/$G1893=mininf,AF1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(Q1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":5.3683755290012874E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1893/$G1893=mininf,AG1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(X1893/AA1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AD1893/$G1893>mininf,AG1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(X1893/AA1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AD1893/$G1893=mininf,AG1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(R1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":6.8698232435296061E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1893/$G1893=mininf,AH1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(Y1893/AB1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AE1893/$G1893>mininf,AH1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(Y1893/AB1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AE1893/$G1893=mininf,AH1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(S1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":8.6160071534008856E-2},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,W1893*EXP(T1893),\"\")),\".\")","v":27029649.558481947},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,X1893*EXP(U1893),\"\")),\".\")","v":31279966.678258084},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,Y1893*EXP(V1893),\"\")),\".\")","v":36725630.342436522},1857.2081116805848,2344.1924693046549,3027.6514577380781,1628.9234957872641,1755.2810274148028,1815.2641663185302,228.28461589332056,588.91144188985186,1212.3872914195476,5341.4346122921706,4854.4502546681006,4170.9912662346778,3.1712174731646614E-2,8.1808677617611514E-2,0.16841887254413712,0.22628203096712388,0.2438349970570711,0.25216755934745572,0.74200579430122948,0.67435632532531753,0.57941356810840705,null,2.5000000000001132E-3,2.4999999999999467E-3,7563339.7847921271,15074068.119044377,23846836.145687982,-2.7857677077612664E-2,5.4805655259396957E-2,9.2611504427733138E-2,19466309.773689821,16205898.559213707,12878794.19674854,8.3654518931584931E-2,8.1449550457900699E-2,7.4103360178757072E-2,-6.3893263694270175E-2,3.2559179393591542E-2,8.4857180644619667E-2,3.7618932314927633E-2,4.9203074592094609E-2,5.6349036395642926E-2,2.6486241568850488E-2,1.7087949287546422E-2,-5.0271296520758568E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BJ1894)+$I1894*BA1894,IF(D1894=24,\".\",IFERROR((CB1895-CB1894)/CB1894,\".\")))","v":-4.5875470385941419E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BK1894)+$I1894*BB1894,IF(D1894=24,\".\",IFERROR((CC1895-CC1894)/CC1894,\".\")))","v":4.3682417326494249E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BL1894)+$I1894*BC1894,IF(D1894=24,\".\",IFERROR((CD1895-CD1894)/CD1894,\".\")))","v":8.8734342536176403E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BM1894)+$I1894*BG1894,IF($D1894=24,\".\",IFERROR((CE1895-CE1894)/CE1894,\".\")))","v":6.3136725623256396E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BN1894)+$I1894*BH1894,IF($D1894=24,\".\",IFERROR((CF1895-CF1894)/CF1894,\".\")))","v":6.7826312524997767E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BO1894)+$I1894*BI1894,IF($D1894=24,\".\",IFERROR((CG1895-CG1894)/CG1894,\".\")))","v":6.7726198287200112E-2},{"$f":"IFERROR(AV1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BP1894,IF($D1894=24,\".\",IFERROR((CH1895-CH1894)/CH1894,\".\")))","v":2.8986241568850601E-2},{"$f":"IFERROR(AW1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BQ1894,IF(D1894=24,\".\",IFERROR((CI1895-CI1894)/CI1894,\".\")))","v":1.9587949287546369E-2},{"$f":"IFERROR(AW1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BR1894,IF(D1894=24,\".\",IFERROR((CJ1895-CJ1894)/CJ1894,\".\")))","v":-2.5271296520759101E-3},1649361.5948934287,3739908.5457282644,6749270.2908097291,5262598.5884721568,4984458.372590431,4518721.8062404776,4546465.8808930311,4131959.6803731816,3550220.2793606929,11458426.064258616,12856326.598691877,14818212.3764109,3.3894966051490782E-2,4.5299276539939322E-2,6.0463166622917695E-2,0.14394311973074164,0.29090024409529219,0.45547128893589667,0.45927761447860405,0.38770470976504257,0.30494378751338636,0.39677926579065437,0.32139504613966524,0.23958492355071695,579.03007045624418,649.67035214977398,748.81057033760669,1.2305725240866039E-2,2.3265950244717004E-2,3.8882115737567169E-2]
["Gambia, The","GMB",2035,{"$f":"C1920-'Initial Conditions and Settings'!$B$9","v":19},"GMB2035",1618.137939453125,{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,G1919*F1920/F1919,\"\")),\".\")","v":1056.81265740566},3383,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1920,Table1[Country Code],0)),MAX(IF(D1920>0,K1919*EXP(growthb),\".\"),0.001)),\".\")","v":31.312709441029252},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1920,Table1[Country Code],0))*EXP(D1920*INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0))),\".\")","v":29.420701965173471},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1920,Table1[Country Code],0))*EXP(D1920*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))),\".\")","v":29.420701965173471},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W2],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,Q1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))+growthdif),IF($D1920>1,Q1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(T1919-LN(Z1919)+LN(Z1918))+growthdif),\".\"))),\".\")","v":3128.9085407051325},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W2],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,R1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))),IF($D1920>1,R1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(U1919-LN(AA1919)+LN(AA1918))),\".\"))),\".\")","v":2719.337980740243},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W2],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,S1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))-growthdif),IF($D1920>1,S1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(V1919-LN(AB1919)+LN(AB1918))-growthdif),\".\"))),\".\")","v":2357.5185354324867},{"$f":"IFERROR(IF(IFERROR(AND(AC1919/$G1919=mininf,AF1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(W1919/Z1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AC1919/$G1919>mininf,AF1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(W1919/Z1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AC1919/$G1919=mininf,AF1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(Q1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":2.5197205094168978E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1919/$G1919=mininf,AG1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(X1919/AA1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AD1919/$G1919>mininf,AG1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(X1919/AA1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AD1919/$G1919=mininf,AG1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(R1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":3.5613631373383692E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1919/$G1919=mininf,AH1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(Y1919/AB1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AE1919/$G1919>mininf,AH1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(Y1919/AB1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AE1919/$G1919=mininf,AH1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(S1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":4.7826555777795196E-2},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,W1919*EXP(T1919),\"\")),\".\")","v":7235911.1249542702},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,X1919*EXP(U1919),\"\")),\".\")","v":8006572.9558012364},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,Y1919*EXP(V1919),\"\")),\".\")","v":8953756.4732586462},272.02055703610506,334.67364392340863,419.24511901825059,175.31962271594895,157.01051411893715,110.48659492511351,96.70093432015608,177.66312980447145,308.75852409313705,784.79210036955499,722.13901348225136,637.56753838740951,9.1502437676649812E-2,0.16811222742222989,0.29216013068115571,0.16589470374658097,0.14856986526294821,0.10454700192212305,0.74260285857676922,0.68331790731482178,0.60329286739672128,null,2.5000000000001132E-3,2.4999999999999467E-3,4374922.2356030624,6071242.9992617909,7930181.3375884807,4.8985684440516764E-4,3.1578462958085751E-2,5.3769746802965201E-2,2860988.8893512078,1935329.9565394456,1023575.1356701655,6.1836391981646699E-2,4.8167553482432623E-2,5.4398378840581074E-4,-3.7745430732276652E-2,8.4068824711165391E-3,4.6317075667392515E-2,1.3601104404965092E-2,1.4995972995464513E-2,-1.6908687347170215E-2,4.2859991829904409E-2,3.9791153954890746E-2,3.1497787209291417E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BJ1920)+$I1920*BA1920,IF(D1920=24,\".\",IFERROR((CB1921-CB1920)/CB1920,\".\")))","v":-1.8627786943935742E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BK1920)+$I1920*BB1920,IF(D1920=24,\".\",IFERROR((CC1921-CC1920)/CC1920,\".\")))","v":1.9992672714601145E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BL1920)+$I1920*BC1920,IF(D1920=24,\".\",IFERROR((CD1921-CD1920)/CD1920,\".\")))","v":5.0043411235178858E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BM1920)+$I1920*BG1920,IF($D1920=24,\".\",IFERROR((CE1921-CE1920)/CE1920,\".\")))","v":4.0218748193306009E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BN1920)+$I1920*BH1920,IF($D1920=24,\".\",IFERROR((CF1921-CF1920)/CF1920,\".\")))","v":3.4081763238948681E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BO1920)+$I1920*BI1920,IF($D1920=24,\".\",IFERROR((CG1921-CG1920)/CG1920,\".\")))","v":-5.6823517793820888E-3},{"$f":"IFERROR(AV1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BP1920,IF($D1920=24,\".\",IFERROR((CH1921-CH1920)/CH1920,\".\")))","v":4.5359991829904522E-2},{"$f":"IFERROR(AW1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BQ1920,IF(D1920=24,\".\",IFERROR((CI1921-CI1920)/CI1920,\".\")))","v":4.2291153954890692E-2},{"$f":"IFERROR(AW1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BR1920,IF(D1920=24,\".\",IFERROR((CJ1921-CJ1920)/CJ1920,\".\")))","v":3.3997787209291364E-2},605136.75857700489,966252.19330896635,1455807.8870446973,490584.38019607839,381840.723758407,232945.87568935149,722983.35951754125,665264.71120215044,587353.92546076688,1818704.4982906245,2013357.6282695238,2276107.6881948155,2.2682547034773619E-2,3.0032707789172775E-2,4.0199612087113659E-2,0.33272956609815652,0.47992079486616485,0.63960413410812766,0.26974386474392731,0.18965370006648952,0.10234396065596581,0.39752656915791623,0.33042550506734558,0.25805190523590654,537.60109319852927,595.13970684880985,672.80747507975627,2.364273496979763E-5,6.9997323331172367E-3,1.7258174453707475E-2]
["Guinea-Bissau","GNB",2028,{"$f":"C1939-'Initial Conditions and Settings'!$B$9","v":12},"GNB2028",1120.781005859375,{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,G1938*F1939/F1938,\"\")),\".\")","v":924.72341469776859},2391,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1939,Table1[Country Code],0)),MAX(IF(D1939>0,K1938*EXP(growthb),\".\"),0.001)),\".\")","v":17.312031203875417},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1939,Table1[Country Code],0))*EXP(D1939*INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1939,Table1[Country Code],0))*EXP(D1939*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W2],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,Q1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))+growthdif),IF($D1939>1,Q1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(T1938-LN(Z1938)+LN(Z1937))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W2],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,R1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))),IF($D1939>1,R1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(U1938-LN(AA1938)+LN(AA1937))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W2],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,S1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))-growthdif),IF($D1939>1,S1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(V1938-LN(AB1938)+LN(AB1937))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1938/$G1938=mininf,AF1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(W1938/Z1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AC1938/$G1938>mininf,AF1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(W1938/Z1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AC1938/$G1938=mininf,AF1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(Q1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1938/$G1938=mininf,AG1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(X1938/AA1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AD1938/$G1938>mininf,AG1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(X1938/AA1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AD1938/$G1938=mininf,AG1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(R1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1938/$G1938=mininf,AH1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(Y1938/AB1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AE1938/$G1938>mininf,AH1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(Y1938/AB1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AE1938/$G1938=mininf,AH1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(S1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,W1938*EXP(T1938),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,X1938*EXP(U1938),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,Y1938*EXP(V1938),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BJ1939)+$I1939*BA1939,IF(D1939=24,\".\",IFERROR((CB1940-CB1939)/CB1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BK1939)+$I1939*BB1939,IF(D1939=24,\".\",IFERROR((CC1940-CC1939)/CC1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BL1939)+$I1939*BC1939,IF(D1939=24,\".\",IFERROR((CD1940-CD1939)/CD1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BM1939)+$I1939*BG1939,IF($D1939=24,\".\",IFERROR((CE1940-CE1939)/CE1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BN1939)+$I1939*BH1939,IF($D1939=24,\".\",IFERROR((CF1940-CF1939)/CF1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BO1939)+$I1939*BI1939,IF($D1939=24,\".\",IFERROR((CG1940-CG1939)/CG1939,\".\")))","v":"."},{"$f":"IFERROR(AV1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BP1939,IF($D1939=24,\".\",IFERROR((CH1940-CH1939)/CH1939,\".\")))","v":"."},{"$f":"IFERROR(AW1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BQ1939,IF(D1939=24,\".\",IFERROR((CI1940-CI1939)/CI1939,\".\")))","v":"."},{"$f":"IFERROR(AW1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BR1939,IF(D1939=24,\".\",IFERROR((CJ1940-CJ1939)/CJ1939,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Equatorial Guinea","GNQ",2032,{"$f":"C1969-'Initial Conditions and Settings'!$B$9","v":16},"GNQ2032",676.99102783203125,{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,G1968*F1969/F1968,\"\")),\".\")","v":612.73078977727891},1964,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1969,Table1[Country Code],0)),MAX(IF(D1969>0,K1968*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1969,Table1[Country Code],0))*EXP(D1969*INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1969,Table1[Country Code],0))*EXP(D1969*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W2],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,Q1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))+growthdif),IF($D1969>1,Q1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(T1968-LN(Z1968)+LN(Z1967))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W2],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,R1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))),IF($D1969>1,R1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(U1968-LN(AA1968)+LN(AA1967))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W2],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,S1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))-growthdif),IF($D1969>1,S1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(V1968-LN(AB1968)+LN(AB1967))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1968/$G1968=mininf,AF1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(W1968/Z1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AC1968/$G1968>mininf,AF1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(W1968/Z1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AC1968/$G1968=mininf,AF1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(Q1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1968/$G1968=mininf,AG1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(X1968/AA1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AD1968/$G1968>mininf,AG1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(X1968/AA1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AD1968/$G1968=mininf,AG1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(R1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1968/$G1968=mininf,AH1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(Y1968/AB1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AE1968/$G1968>mininf,AH1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(Y1968/AB1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AE1968/$G1968=mininf,AH1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(S1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,W1968*EXP(T1968),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,X1968*EXP(U1968),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,Y1968*EXP(V1968),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BJ1969)+$I1969*BA1969,IF(D1969=24,\".\",IFERROR((CB1970-CB1969)/CB1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BK1969)+$I1969*BB1969,IF(D1969=24,\".\",IFERROR((CC1970-CC1969)/CC1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BL1969)+$I1969*BC1969,IF(D1969=24,\".\",IFERROR((CD1970-CD1969)/CD1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BM1969)+$I1969*BG1969,IF($D1969=24,\".\",IFERROR((CE1970-CE1969)/CE1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BN1969)+$I1969*BH1969,IF($D1969=24,\".\",IFERROR((CF1970-CF1969)/CF1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BO1969)+$I1969*BI1969,IF($D1969=24,\".\",IFERROR((CG1970-CG1969)/CG1969,\".\")))","v":"."},{"$f":"IFERROR(AV1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BP1969,IF($D1969=24,\".\",IFERROR((CH1970-CH1969)/CH1969,\".\")))","v":"."},{"$f":"IFERROR(AW1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BQ1969,IF(D1969=24,\".\",IFERROR((CI1970-CI1969)/CI1969,\".\")))","v":"."},{"$f":"IFERROR(AW1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BR1969,IF(D1969=24,\".\",IFERROR((CJ1970-CJ1969)/CJ1969,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Greece","GRC",2028,{"$f":"C1991-'Initial Conditions and Settings'!$B$9","v":12},"GRC2028",4785.97216796875,{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Employment\n(thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,G1990*F1991/F1990,\"\")),\".\")","v":3790.9147359936069},10464,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1991,Table1[Country Code],0)),MAX(IF(D1991>0,K1990*EXP(growthb),\".\"),0.001)),\".\")","v":156.80776864476508},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1991,Table1[Country Code],0))*EXP(D1991*INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0))),\".\")","v":131.44984788120001},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B1991,Table1[Country Code],0))*EXP(D1991*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))),\".\")","v":131.44984788120001},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W2],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,Q1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))+growthdif),IF($D1991>1,Q1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(T1990-LN(Z1990)+LN(Z1989))+growthdif),\".\"))),\".\")","v":52302.564988663107},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W2],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,R1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))),IF($D1991>1,R1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(U1990-LN(AA1990)+LN(AA1989))),\".\"))),\".\")","v":47813.94140533638},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W2],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,S1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))-growthdif),IF($D1991>1,S1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(V1990-LN(AB1990)+LN(AB1989))-growthdif),\".\"))),\".\")","v":43686.146245438489},{"$f":"IFERROR(IF(IFERROR(AND(AC1990/$G1990=mininf,AF1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(W1990/Z1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AC1990/$G1990>mininf,AF1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(W1990/Z1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AC1990/$G1990=mininf,AF1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(Q1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":-6.0551535873741846E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1990/$G1990=mininf,AG1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(X1990/AA1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AD1990/$G1990>mininf,AG1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(X1990/AA1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AD1990/$G1990=mininf,AG1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(R1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":1.6983115513704156E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1990/$G1990=mininf,AH1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(Y1990/AB1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AE1990/$G1990>mininf,AH1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(Y1990/AB1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AE1990/$G1990=mininf,AH1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(S1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":1.0234815421825888E-2},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,W1990*EXP(T1990),\"\")),\".\")","v":1147580421.1291978},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,X1990*EXP(U1990),\"\")),\".\")","v":1198568441.8834054},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,Y1990*EXP(V1990),\"\")),\".\")","v":1255166162.6732457},2343.4533899628991,2632.6987613522983,2971.9456362344363,800.51457143111656,554.45192012268751,197.27403968152146,1542.9388185317825,2078.2468412296107,2774.6715965529147,1447.4613460307078,1158.2159746413085,818.9690997591706,0.40700963381793787,0.54821777485451617,0.73192666936247175,0.21116659887664288,0.14625808247764888,5.2038638012209343E-2,0.38182376730541923,0.30552414266783495,0.21603469262531885,null,2.5000000000000577E-3,2.5000000000003908E-3,977089838.35287547,1099881847.9678347,1225854356.0635026,-1.5341711159507554E-2,1.0217051879095607E-3,1.5528419425315576E-2,170490582.77632236,98686593.915570736,29311806.609743118,4.556467373607731E-2,9.2084029350836261E-3,-0.24075764914661946,-5.4120933374653291E-2,-2.205561240546583E-2,8.4094310231437319E-3,-3.2145484790691015E-3,-2.3868914658292439E-2,-0.25787663754878043,5.415645909858835E-2,4.6483293252236102E-2,2.1867855772486067E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BJ1991)+$I1991*BA1991,IF(D1991=24,\".\",IFERROR((CB1992-CB1991)/CB1991,\".\")))","v":-3.4731322267080422E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BK1991)+$I1991*BB1991,IF(D1991=24,\".\",IFERROR((CC1992-CC1991)/CC1991,\".\")))","v":-1.0516953608778135E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BL1991)+$I1991*BC1991,IF(D1991=24,\".\",IFERROR((CD1992-CD1991)/CD1991,\".\")))","v":1.1968925224229654E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BM1991)+$I1991*BG1991,IF($D1991=24,\".\",IFERROR((CE1992-CE1991)/CE1991,\".\")))","v":2.3675062628504162E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BN1991)+$I1991*BH1991,IF($D1991=24,\".\",IFERROR((CF1992-CF1991)/CF1991,\".\")))","v":-4.8302558616043489E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BO1991)+$I1991*BI1991,IF($D1991=24,\".\",IFERROR((CG1992-CG1991)/CG1991,\".\")))","v":-0.24681714334769989},{"$f":"IFERROR(AV1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BP1991,IF($D1991=24,\".\",IFERROR((CH1992-CH1991)/CH1991,\".\")))","v":5.6656459098588408E-2},{"$f":"IFERROR(AW1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BQ1991,IF(D1991=24,\".\",IFERROR((CI1992-CI1991)/CI1991,\".\")))","v":4.8983293252236493E-2},{"$f":"IFERROR(AW1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BR1991,IF(D1991=24,\".\",IFERROR((CJ1992-CJ1991)/CJ1991,\".\")))","v":2.4367855772486458E-2},161399315.65957928,198738345.38475603,242429418.30014986,35528926.821023181,22496155.064247984,7313134.0366000496,29835590.492905099,23873561.54034799,16880883.730514061,226763832.97350755,245108061.98935202,266623436.06726396,-1.3556320359796757E-2,-4.1996924511523712E-3,5.6557806404999526E-3,0.71175069473461972,0.81081929240413808,0.9092577227119284,0.15667810142005303,9.1780559487371169E-2,2.742869923390788E-2,0.13157120384532722,9.7400148108490639E-2,6.3313578054163766E-2,21670.855597621136,23423.935587667434,25480.068431504584,-1.0180809520520029E-2,-1.2680678057357397E-3,9.2650355821177754E-3]
["Grenada","GRD",2021,{"$f":"C2010-'Initial Conditions and Settings'!$B$9","v":5},"GRD2021",".",{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,G2009*F2010/F2009,\"\")),\".\")","v":"."},110,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2010,Table1[Country Code],0)),MAX(IF(D2010>0,K2009*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2010,Table1[Country Code],0))*EXP(D2010*INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2010,Table1[Country Code],0))*EXP(D2010*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W2],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,Q2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))+growthdif),IF($D2010>1,Q2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(T2009-LN(Z2009)+LN(Z2008))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W2],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,R2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))),IF($D2010>1,R2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(U2009-LN(AA2009)+LN(AA2008))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W2],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,S2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))-growthdif),IF($D2010>1,S2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(V2009-LN(AB2009)+LN(AB2008))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2009/$G2009=mininf,AF2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(W2009/Z2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AC2009/$G2009>mininf,AF2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(W2009/Z2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AC2009/$G2009=mininf,AF2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(Q2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2009/$G2009=mininf,AG2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(X2009/AA2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AD2009/$G2009>mininf,AG2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(X2009/AA2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AD2009/$G2009=mininf,AG2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(R2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2009/$G2009=mininf,AH2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(Y2009/AB2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AE2009/$G2009>mininf,AH2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(Y2009/AB2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AE2009/$G2009=mininf,AH2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(S2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,W2009*EXP(T2009),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,X2009*EXP(U2009),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,Y2009*EXP(V2009),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BJ2010)+$I2010*BA2010,IF(D2010=24,\".\",IFERROR((CB2011-CB2010)/CB2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BK2010)+$I2010*BB2010,IF(D2010=24,\".\",IFERROR((CC2011-CC2010)/CC2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BL2010)+$I2010*BC2010,IF(D2010=24,\".\",IFERROR((CD2011-CD2010)/CD2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BM2010)+$I2010*BG2010,IF($D2010=24,\".\",IFERROR((CE2011-CE2010)/CE2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BN2010)+$I2010*BH2010,IF($D2010=24,\".\",IFERROR((CF2011-CF2010)/CF2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BO2010)+$I2010*BI2010,IF($D2010=24,\".\",IFERROR((CG2011-CG2010)/CG2010,\".\")))","v":"."},{"$f":"IFERROR(AV2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BP2010,IF($D2010=24,\".\",IFERROR((CH2011-CH2010)/CH2010,\".\")))","v":"."},{"$f":"IFERROR(AW2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BQ2010,IF(D2010=24,\".\",IFERROR((CI2011-CI2010)/CI2010,\".\")))","v":"."},{"$f":"IFERROR(AW2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BR2010,IF(D2010=24,\".\",IFERROR((CJ2011-CJ2010)/CJ2010,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Grenada","GRD",2033,{"$f":"C2022-'Initial Conditions and Settings'!$B$9","v":17},"GRD2033",".",{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,G2021*F2022/F2021,\"\")),\".\")","v":"."},112,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2022,Table1[Country Code],0)),MAX(IF(D2022>0,K2021*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2022,Table1[Country Code],0))*EXP(D2022*INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2022,Table1[Country Code],0))*EXP(D2022*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W2],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,Q2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))+growthdif),IF($D2022>1,Q2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(T2021-LN(Z2021)+LN(Z2020))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W2],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,R2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))),IF($D2022>1,R2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(U2021-LN(AA2021)+LN(AA2020))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W2],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,S2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))-growthdif),IF($D2022>1,S2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(V2021-LN(AB2021)+LN(AB2020))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2021/$G2021=mininf,AF2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(W2021/Z2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AC2021/$G2021>mininf,AF2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(W2021/Z2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AC2021/$G2021=mininf,AF2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(Q2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2021/$G2021=mininf,AG2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(X2021/AA2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AD2021/$G2021>mininf,AG2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(X2021/AA2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AD2021/$G2021=mininf,AG2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(R2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2021/$G2021=mininf,AH2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(Y2021/AB2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AE2021/$G2021>mininf,AH2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(Y2021/AB2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AE2021/$G2021=mininf,AH2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(S2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,W2021*EXP(T2021),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,X2021*EXP(U2021),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,Y2021*EXP(V2021),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BJ2022)+$I2022*BA2022,IF(D2022=24,\".\",IFERROR((CB2023-CB2022)/CB2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BK2022)+$I2022*BB2022,IF(D2022=24,\".\",IFERROR((CC2023-CC2022)/CC2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BL2022)+$I2022*BC2022,IF(D2022=24,\".\",IFERROR((CD2023-CD2022)/CD2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BM2022)+$I2022*BG2022,IF($D2022=24,\".\",IFERROR((CE2023-CE2022)/CE2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BN2022)+$I2022*BH2022,IF($D2022=24,\".\",IFERROR((CF2023-CF2022)/CF2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BO2022)+$I2022*BI2022,IF($D2022=24,\".\",IFERROR((CG2023-CG2022)/CG2022,\".\")))","v":"."},{"$f":"IFERROR(AV2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BP2022,IF($D2022=24,\".\",IFERROR((CH2023-CH2022)/CH2022,\".\")))","v":"."},{"$f":"IFERROR(AW2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BQ2022,IF(D2022=24,\".\",IFERROR((CI2023-CI2022)/CI2022,\".\")))","v":"."},{"$f":"IFERROR(AW2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BR2022,IF(D2022=24,\".\",IFERROR((CJ2023-CJ2022)/CJ2022,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Greenland","GRL",2030,{"$f":"C2045-'Initial Conditions and Settings'!$B$9","v":14},"GRL2030",".",{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,G2044*F2045/F2044,\"\")),\".\")","v":"."},".",0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2045,Table1[Country Code],0)),MAX(IF(D2045>0,K2044*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2045,Table1[Country Code],0))*EXP(D2045*INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2045,Table1[Country Code],0))*EXP(D2045*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W2],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,Q2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))+growthdif),IF($D2045>1,Q2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(T2044-LN(Z2044)+LN(Z2043))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W2],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,R2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))),IF($D2045>1,R2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(U2044-LN(AA2044)+LN(AA2043))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W2],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,S2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))-growthdif),IF($D2045>1,S2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(V2044-LN(AB2044)+LN(AB2043))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2044/$G2044=mininf,AF2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(W2044/Z2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AC2044/$G2044>mininf,AF2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(W2044/Z2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AC2044/$G2044=mininf,AF2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(Q2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2044/$G2044=mininf,AG2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(X2044/AA2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AD2044/$G2044>mininf,AG2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(X2044/AA2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AD2044/$G2044=mininf,AG2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(R2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2044/$G2044=mininf,AH2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(Y2044/AB2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AE2044/$G2044>mininf,AH2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(Y2044/AB2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AE2044/$G2044=mininf,AH2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(S2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,W2044*EXP(T2044),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,X2044*EXP(U2044),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,Y2044*EXP(V2044),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BJ2045)+$I2045*BA2045,IF(D2045=24,\".\",IFERROR((CB2046-CB2045)/CB2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BK2045)+$I2045*BB2045,IF(D2045=24,\".\",IFERROR((CC2046-CC2045)/CC2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BL2045)+$I2045*BC2045,IF(D2045=24,\".\",IFERROR((CD2046-CD2045)/CD2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BM2045)+$I2045*BG2045,IF($D2045=24,\".\",IFERROR((CE2046-CE2045)/CE2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BN2045)+$I2045*BH2045,IF($D2045=24,\".\",IFERROR((CF2046-CF2045)/CF2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BO2045)+$I2045*BI2045,IF($D2045=24,\".\",IFERROR((CG2046-CG2045)/CG2045,\".\")))","v":"."},{"$f":"IFERROR(AV2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BP2045,IF($D2045=24,\".\",IFERROR((CH2046-CH2045)/CH2045,\".\")))","v":"."},{"$f":"IFERROR(AW2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BQ2045,IF(D2045=24,\".\",IFERROR((CI2046-CI2045)/CI2045,\".\")))","v":"."},{"$f":"IFERROR(AW2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BR2045,IF(D2045=24,\".\",IFERROR((CJ2046-CJ2045)/CJ2045,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guatemala","GTM",2040,{"$f":"C2081-'Initial Conditions and Settings'!$B$9","v":24},"GTM2040",11950.4228515625,{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,G2080*F2081/F2080,\"\")),\".\")","v":11118.612788378368},24264,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2081,Table1[Country Code],0)),MAX(IF(D2081>0,K2080*EXP(growthb),\".\"),0.001)),\".\")","v":42.791498927776466},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2081,Table1[Country Code],0))*EXP(D2081*INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0))),\".\")","v":84.417212784168001},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2081,Table1[Country Code],0))*EXP(D2081*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))),\".\")","v":84.417212784168001},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W2],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,Q2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))+growthdif),IF($D2081>1,Q2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(T2080-LN(Z2080)+LN(Z2079))+growthdif),\".\"))),\".\")","v":15783.917083638913},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W2],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,R2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))),IF($D2081>1,R2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(U2080-LN(AA2080)+LN(AA2079))),\".\"))),\".\")","v":13394.076575041934},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W2],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,S2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))-growthdif),IF($D2081>1,S2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(V2080-LN(AB2080)+LN(AB2079))-growthdif),\".\"))),\".\")","v":11321.18710332483},{"$f":"IFERROR(IF(IFERROR(AND(AC2080/$G2080=mininf,AF2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(W2080/Z2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AC2080/$G2080>mininf,AF2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(W2080/Z2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AC2080/$G2080=mininf,AF2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(Q2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":-1.2006583627270515E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2080/$G2080=mininf,AG2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(X2080/AA2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AD2080/$G2080>mininf,AG2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(X2080/AA2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AD2080/$G2080=mininf,AG2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(R2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":8.1326702377489263E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2080/$G2080=mininf,AH2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(Y2080/AB2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AE2080/$G2080>mininf,AH2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(Y2080/AB2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AE2080/$G2080=mininf,AH2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(S2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":3.248684548107629E-2},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,W2080*EXP(T2080),\"\")),\".\")","v":148277493.90350282},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,X2080*EXP(U2080),\"\")),\".\")","v":190359439.16820911},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,Y2080*EXP(V2080),\"\")),\".\")","v":252318037.22516108},2352.4082544980115,3378.714751691708,5075.5448596689712,2081.2632049859208,2397.4082812202814,2526.2254268654365,271.14504951209051,981.30647047142577,2549.3194328035343,8766.2045338803564,7739.8980366866599,6043.0679287093972,2.4386589826700548E-2,8.8257994872987022E-2,0.2292839476762954,0.18718730875863787,0.21562116847221729,0.22720688946969642,0.78842610141466174,0.69612083665479574,0.5435091628540083,null,2.5000000000000001E-3,2.5000000000000001E-3,37916586.70937641,98816209.569137946,183402886.25415847,".",".",".",110360907.19412641,91543229.59907116,68915150.971002609,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BJ2081)+$I2081*BA2081,IF(D2081=24,\".\",IFERROR((CB2082-CB2081)/CB2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BK2081)+$I2081*BB2081,IF(D2081=24,\".\",IFERROR((CC2082-CC2081)/CC2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BL2081)+$I2081*BC2081,IF(D2081=24,\".\",IFERROR((CD2082-CD2081)/CD2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BM2081)+$I2081*BG2081,IF($D2081=24,\".\",IFERROR((CE2082-CE2081)/CE2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BN2081)+$I2081*BH2081,IF($D2081=24,\".\",IFERROR((CF2082-CF2081)/CF2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BO2081)+$I2081*BI2081,IF($D2081=24,\".\",IFERROR((CG2082-CG2081)/CG2081,\".\")))","v":"."},{"$f":"IFERROR(AV2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BP2081,IF($D2081=24,\".\",IFERROR((CH2082-CH2081)/CH2081,\".\")))","v":"."},{"$f":"IFERROR(AW2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BQ2081,IF(D2081=24,\".\",IFERROR((CI2082-CI2081)/CI2081,\".\")))","v":"."},{"$f":"IFERROR(AW2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BR2081,IF(D2081=24,\".\",IFERROR((CJ2082-CJ2081)/CJ2081,\".\")))","v":"."},8559461.9582760092,26287388.018156804,57722644.569821484,30501286.707633436,29814747.942845024,26554640.942588247,31666503.136324175,27959136.078368004,21829610.383593172,70727251.802233621,84061272.039369836,106106895.8960029,".",".",".",0.1210207061658473,0.31271699059996605,0.54400464816534067,0.43125225327460243,0.35467876252076436,0.25026310230218102,0.4477270405595502,0.33260424687926954,0.20573224953247835,2914.904871506496,3464.4441163604452,4373.0174701616761,".",".","."]
["Guam","GUM",2030,{"$f":"C2097-'Initial Conditions and Settings'!$B$9","v":14},"GUM2030",95.404998779296875,{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,G2096*F2097/F2096,\"\")),\".\")","v":85.206476692393196},181,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2097,Table1[Country Code],0)),MAX(IF(D2097>0,K2096*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2097,Table1[Country Code],0))*EXP(D2097*INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2097,Table1[Country Code],0))*EXP(D2097*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W2],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,Q2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))+growthdif),IF($D2097>1,Q2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(T2096-LN(Z2096)+LN(Z2095))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W2],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,R2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))),IF($D2097>1,R2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(U2096-LN(AA2096)+LN(AA2095))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W2],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,S2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))-growthdif),IF($D2097>1,S2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(V2096-LN(AB2096)+LN(AB2095))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2096/$G2096=mininf,AF2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(W2096/Z2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AC2096/$G2096>mininf,AF2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(W2096/Z2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AC2096/$G2096=mininf,AF2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(Q2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2096/$G2096=mininf,AG2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(X2096/AA2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AD2096/$G2096>mininf,AG2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(X2096/AA2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AD2096/$G2096=mininf,AG2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(R2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2096/$G2096=mininf,AH2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(Y2096/AB2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AE2096/$G2096>mininf,AH2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(Y2096/AB2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AE2096/$G2096=mininf,AH2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(S2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,W2096*EXP(T2096),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,X2096*EXP(U2096),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,Y2096*EXP(V2096),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BJ2097)+$I2097*BA2097,IF(D2097=24,\".\",IFERROR((CB2098-CB2097)/CB2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BK2097)+$I2097*BB2097,IF(D2097=24,\".\",IFERROR((CC2098-CC2097)/CC2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BL2097)+$I2097*BC2097,IF(D2097=24,\".\",IFERROR((CD2098-CD2097)/CD2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BM2097)+$I2097*BG2097,IF($D2097=24,\".\",IFERROR((CE2098-CE2097)/CE2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BN2097)+$I2097*BH2097,IF($D2097=24,\".\",IFERROR((CF2098-CF2097)/CF2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BO2097)+$I2097*BI2097,IF($D2097=24,\".\",IFERROR((CG2098-CG2097)/CG2097,\".\")))","v":"."},{"$f":"IFERROR(AV2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BP2097,IF($D2097=24,\".\",IFERROR((CH2098-CH2097)/CH2097,\".\")))","v":"."},{"$f":"IFERROR(AW2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BQ2097,IF(D2097=24,\".\",IFERROR((CI2098-CI2097)/CI2097,\".\")))","v":"."},{"$f":"IFERROR(AW2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BR2097,IF(D2097=24,\".\",IFERROR((CJ2098-CJ2097)/CJ2097,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guyana","GUY",2023,{"$f":"C2116-'Initial Conditions and Settings'!$B$9","v":7},"GUY2023",358.83499145507813,{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,G2115*F2116/F2115,\"\")),\".\")","v":293.54740503225872},803,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2116,Table1[Country Code],0)),MAX(IF(D2116>0,K2115*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2116,Table1[Country Code],0))*EXP(D2116*INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2116,Table1[Country Code],0))*EXP(D2116*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W2],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,Q2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))+growthdif),IF($D2116>1,Q2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(T2115-LN(Z2115)+LN(Z2114))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W2],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,R2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))),IF($D2116>1,R2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(U2115-LN(AA2115)+LN(AA2114))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W2],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,S2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))-growthdif),IF($D2116>1,S2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(V2115-LN(AB2115)+LN(AB2114))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2115/$G2115=mininf,AF2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(W2115/Z2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AC2115/$G2115>mininf,AF2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(W2115/Z2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AC2115/$G2115=mininf,AF2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(Q2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2115/$G2115=mininf,AG2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(X2115/AA2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AD2115/$G2115>mininf,AG2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(X2115/AA2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AD2115/$G2115=mininf,AG2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(R2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2115/$G2115=mininf,AH2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(Y2115/AB2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AE2115/$G2115>mininf,AH2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(Y2115/AB2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AE2115/$G2115=mininf,AH2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(S2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,W2115*EXP(T2115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,X2115*EXP(U2115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,Y2115*EXP(V2115),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BJ2116)+$I2116*BA2116,IF(D2116=24,\".\",IFERROR((CB2117-CB2116)/CB2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BK2116)+$I2116*BB2116,IF(D2116=24,\".\",IFERROR((CC2117-CC2116)/CC2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BL2116)+$I2116*BC2116,IF(D2116=24,\".\",IFERROR((CD2117-CD2116)/CD2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BM2116)+$I2116*BG2116,IF($D2116=24,\".\",IFERROR((CE2117-CE2116)/CE2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BN2116)+$I2116*BH2116,IF($D2116=24,\".\",IFERROR((CF2117-CF2116)/CF2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BO2116)+$I2116*BI2116,IF($D2116=24,\".\",IFERROR((CG2117-CG2116)/CG2116,\".\")))","v":"."},{"$f":"IFERROR(AV2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BP2116,IF($D2116=24,\".\",IFERROR((CH2117-CH2116)/CH2116,\".\")))","v":"."},{"$f":"IFERROR(AW2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BQ2116,IF(D2116=24,\".\",IFERROR((CI2117-CI2116)/CI2116,\".\")))","v":"."},{"$f":"IFERROR(AW2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BR2116,IF(D2116=24,\".\",IFERROR((CJ2117-CJ2116)/CJ2116,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guyana","GUY",2038,{"$f":"C2131-'Initial Conditions and Settings'!$B$9","v":22},"GUY2038",378.79098510742188,{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,G2130*F2131/F2130,\"\")),\".\")","v":309.87254135113153},835,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2131,Table1[Country Code],0)),MAX(IF(D2131>0,K2130*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2131,Table1[Country Code],0))*EXP(D2131*INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2131,Table1[Country Code],0))*EXP(D2131*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W2],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,Q2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))+growthdif),IF($D2131>1,Q2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(T2130-LN(Z2130)+LN(Z2129))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W2],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,R2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))),IF($D2131>1,R2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(U2130-LN(AA2130)+LN(AA2129))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W2],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,S2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))-growthdif),IF($D2131>1,S2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(V2130-LN(AB2130)+LN(AB2129))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2130/$G2130=mininf,AF2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(W2130/Z2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AC2130/$G2130>mininf,AF2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(W2130/Z2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AC2130/$G2130=mininf,AF2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(Q2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2130/$G2130=mininf,AG2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(X2130/AA2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AD2130/$G2130>mininf,AG2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(X2130/AA2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AD2130/$G2130=mininf,AG2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(R2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2130/$G2130=mininf,AH2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(Y2130/AB2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AE2130/$G2130>mininf,AH2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(Y2130/AB2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AE2130/$G2130=mininf,AH2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(S2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,W2130*EXP(T2130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,X2130*EXP(U2130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,Y2130*EXP(V2130),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BJ2131)+$I2131*BA2131,IF(D2131=24,\".\",IFERROR((CB2132-CB2131)/CB2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BK2131)+$I2131*BB2131,IF(D2131=24,\".\",IFERROR((CC2132-CC2131)/CC2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BL2131)+$I2131*BC2131,IF(D2131=24,\".\",IFERROR((CD2132-CD2131)/CD2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BM2131)+$I2131*BG2131,IF($D2131=24,\".\",IFERROR((CE2132-CE2131)/CE2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BN2131)+$I2131*BH2131,IF($D2131=24,\".\",IFERROR((CF2132-CF2131)/CF2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BO2131)+$I2131*BI2131,IF($D2131=24,\".\",IFERROR((CG2132-CG2131)/CG2131,\".\")))","v":"."},{"$f":"IFERROR(AV2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BP2131,IF($D2131=24,\".\",IFERROR((CH2132-CH2131)/CH2131,\".\")))","v":"."},{"$f":"IFERROR(AW2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BQ2131,IF(D2131=24,\".\",IFERROR((CI2132-CI2131)/CI2131,\".\")))","v":"."},{"$f":"IFERROR(AW2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BR2131,IF(D2131=24,\".\",IFERROR((CJ2132-CJ2131)/CJ2131,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Hong Kong SAR, China","HKG",2031,{"$f":"C2150-'Initial Conditions and Settings'!$B$9","v":15},"HKG2031",3519.0390625,{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,G2149*F2150/F2149,\"\")),\".\")","v":3414.1165746061952},8038,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2150,Table1[Country Code],0)),MAX(IF(D2150>0,K2149*EXP(growthb),\".\"),0.001)),\".\")","v":133.3861657407576},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2150,Table1[Country Code],0))*EXP(D2150*INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0))),\".\")","v":188.74837163703393},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2150,Table1[Country Code],0))*EXP(D2150*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))),\".\")","v":188.74837163703393},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W2],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,Q2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))+growthdif),IF($D2150>1,Q2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(T2149-LN(Z2149)+LN(Z2148))+growthdif),\".\"))),\".\")","v":66098.012924491137},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W2],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,R2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))),IF($D2150>1,R2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(U2149-LN(AA2149)+LN(AA2148))),\".\"))),\".\")","v":63054.331177961598},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W2],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,S2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))-growthdif),IF($D2150>1,S2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(V2149-LN(AB2149)+LN(AB2148))-growthdif),\".\"))),\".\")","v":59945.106184550728},{"$f":"IFERROR(IF(IFERROR(AND(AC2149/$G2149=mininf,AF2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(W2149/Z2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AC2149/$G2149>mininf,AF2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(W2149/Z2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AC2149/$G2149=mininf,AF2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(Q2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":1.9808846861597534E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2149/$G2149=mininf,AG2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(X2149/AA2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AD2149/$G2149>mininf,AG2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(X2149/AA2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AD2149/$G2149=mininf,AG2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(R2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":2.6313173584992716E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2149/$G2149=mininf,AH2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(Y2149/AB2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AE2149/$G2149>mininf,AH2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(Y2149/AB2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AE2149/$G2149=mininf,AH2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(S2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":2.9438941320085427E-2},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,W2149*EXP(T2149),\"\")),\".\")","v":1258353487.7426841},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,X2149*EXP(U2149),\"\")),\".\")","v":1330454016.7157211},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,Y2149*EXP(V2149),\"\")),\".\")","v":1397081243.4017053},3243.4107458758854,3243.4107458758854,3243.4107458758854,1037.8029221095221,402.47968228515106,0,2205.6078237663633,2840.9310635907345,3243.4107458758854,170.7058287303098,170.7058287303098,170.7058287303098,0.64602592663982816,0.83211308152781061,0.95,0.30397407336017185,0.11788691847218939,0,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1081928759.2848866,1268189364.0887859,1397081243.4017053,8.2640778787599345E-3,2.47860234377697E-2,2.9438941320083956E-2,176424728.45779753,62264652.626935244,0,8.7833275618809381E-2,5.6920781631379924E-2,0,-2.7743644366807096E-2,-7.726025531196612E-3,-4.9525153754377271E-3,4.1825553373239011E-2,1.440873266241649E-2,0,-4.952515375436839E-3,-4.952515375436839E-3,-4.952515375436839E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BJ2150)+$I2150*BA2150,IF(D2150=24,\".\",IFERROR((CB2151-CB2150)/CB2150,\".\")))","v":4.3931652387142403E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BK2150)+$I2150*BB2150,IF(D2150=24,\".\",IFERROR((CC2151-CC2150)/CC2150,\".\")))","v":2.2662947436024365E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BL2150)+$I2150*BC2150,IF(D2150=24,\".\",IFERROR((CD2151-CD2150)/CD2150,\".\")))","v":2.6376161455060936E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BM2150)+$I2150*BG2150,IF($D2150=24,\".\",IFERROR((CE2151-CE2150)/CE2150,\".\")))","v":8.1462362978762026E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BN2150)+$I2150*BH2150,IF($D2150=24,\".\",IFERROR((CF2151-CF2150)/CF2150,\".\")))","v":5.2297705629636031E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BO2150)+$I2150*BI2150,IF($D2150=24,\".\",IFERROR((CG2151-CG2150)/CG2150,\".\")))","v":1.6632948482737824E-2},{"$f":"IFERROR(AV2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BP2150,IF($D2150=24,\".\",IFERROR((CH2151-CH2150)/CH2150,\".\")))","v":1.1680433107300985E-2},{"$f":"IFERROR(AW2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BQ2150,IF(D2150=24,\".\",IFERROR((CI2151-CI2150)/CI2150,\".\")))","v":1.1680433107301373E-2},{"$f":"IFERROR(AW2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BR2150,IF(D2150=24,\".\",IFERROR((CJ2151-CJ2150)/CJ2150,\".\")))","v":1.1680433107301373E-2},291572588.88333571,358266016.27481771,401786203.81077689,59533961.025028944,22025225.873104952,0,4297761.9107001415,4297761.9107001415,4297761.9107001415,355404311.8190648,384589004.05862278,406083965.72147703,1.7391188625433124E-2,2.4237386654913588E-2,2.6220630217990822E-2,0.82039688092409635,0.93155553719421302,0.98941656831225921,0.16751051983673595,5.726951535449426E-2,0,1.2092599239167695E-2,1.1174947451292796E-2,1.058343168774083E-2,44215.515279804029,47846.355319559938,50520.523229842875,1.495426518794396E-2,2.1404854258635808E-2,2.3364433268266538E-2]
["Croatia","HRV",2016,{"$f":"C2187-'Initial Conditions and Settings'!$B$9","v":0},"HRV2016",1877.998046875,{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,G2186*F2187/F2186,\"\")),\".\")","v":1575.8},4174.3490000000002,0.5,0.71,{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2187,Table1[Country Code],0)),MAX(IF(D2187>0,K2186*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2187,Table1[Country Code],0))*EXP(D2187*INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2187,Table1[Country Code],0))*EXP(D2187*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W2],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,Q2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))+growthdif),IF($D2187>1,Q2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(T2186-LN(Z2186)+LN(Z2185))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W2],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,R2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))),IF($D2187>1,R2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(U2186-LN(AA2186)+LN(AA2185))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W2],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,S2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))-growthdif),IF($D2187>1,S2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(V2186-LN(AB2186)+LN(AB2185))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2186/$G2186=mininf,AF2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(W2186/Z2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AC2186/$G2186>mininf,AF2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(W2186/Z2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AC2186/$G2186=mininf,AF2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(Q2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2186/$G2186=mininf,AG2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(X2186/AA2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AD2186/$G2186>mininf,AG2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(X2186/AA2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AD2186/$G2186=mininf,AG2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(R2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2186/$G2186=mininf,AH2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(Y2186/AB2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AE2186/$G2186>mininf,AH2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(Y2186/AB2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AE2186/$G2186=mininf,AH2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(S2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,W2186*EXP(T2186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,X2186*EXP(U2186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,Y2186*EXP(V2186),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BJ2187)+$I2187*BA2187,IF(D2187=24,\".\",IFERROR((CB2188-CB2187)/CB2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BK2187)+$I2187*BB2187,IF(D2187=24,\".\",IFERROR((CC2188-CC2187)/CC2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BL2187)+$I2187*BC2187,IF(D2187=24,\".\",IFERROR((CD2188-CD2187)/CD2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BM2187)+$I2187*BG2187,IF($D2187=24,\".\",IFERROR((CE2188-CE2187)/CE2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BN2187)+$I2187*BH2187,IF($D2187=24,\".\",IFERROR((CF2188-CF2187)/CF2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BO2187)+$I2187*BI2187,IF($D2187=24,\".\",IFERROR((CG2188-CG2187)/CG2187,\".\")))","v":"."},{"$f":"IFERROR(AV2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BP2187,IF($D2187=24,\".\",IFERROR((CH2188-CH2187)/CH2187,\".\")))","v":"."},{"$f":"IFERROR(AW2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BQ2187,IF(D2187=24,\".\",IFERROR((CI2188-CI2187)/CI2187,\".\")))","v":"."},{"$f":"IFERROR(AW2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BR2187,IF(D2187=24,\".\",IFERROR((CJ2188-CJ2187)/CJ2187,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Croatia","HRV",2031,{"$f":"C2202-'Initial Conditions and Settings'!$B$9","v":15},"HRV2031",1734.1829833984375,{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,G2201*F2202/F2201,\"\")),\".\")","v":1455.1269367859729},3886,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2202,Table1[Country Code],0)),MAX(IF(D2202>0,K2201*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2202,Table1[Country Code],0))*EXP(D2202*INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2202,Table1[Country Code],0))*EXP(D2202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W2],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,Q2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))+growthdif),IF($D2202>1,Q2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(T2201-LN(Z2201)+LN(Z2200))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W2],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,R2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))),IF($D2202>1,R2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(U2201-LN(AA2201)+LN(AA2200))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W2],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,S2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))-growthdif),IF($D2202>1,S2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(V2201-LN(AB2201)+LN(AB2200))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2201/$G2201=mininf,AF2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(W2201/Z2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AC2201/$G2201>mininf,AF2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(W2201/Z2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AC2201/$G2201=mininf,AF2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(Q2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2201/$G2201=mininf,AG2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(X2201/AA2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AD2201/$G2201>mininf,AG2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(X2201/AA2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AD2201/$G2201=mininf,AG2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(R2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2201/$G2201=mininf,AH2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(Y2201/AB2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AE2201/$G2201>mininf,AH2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(Y2201/AB2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AE2201/$G2201=mininf,AH2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(S2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,W2201*EXP(T2201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,X2201*EXP(U2201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,Y2201*EXP(V2201),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BJ2202)+$I2202*BA2202,IF(D2202=24,\".\",IFERROR((CB2203-CB2202)/CB2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BK2202)+$I2202*BB2202,IF(D2202=24,\".\",IFERROR((CC2203-CC2202)/CC2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BL2202)+$I2202*BC2202,IF(D2202=24,\".\",IFERROR((CD2203-CD2202)/CD2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BM2202)+$I2202*BG2202,IF($D2202=24,\".\",IFERROR((CE2203-CE2202)/CE2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BN2202)+$I2202*BH2202,IF($D2202=24,\".\",IFERROR((CF2203-CF2202)/CF2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BO2202)+$I2202*BI2202,IF($D2202=24,\".\",IFERROR((CG2203-CG2202)/CG2202,\".\")))","v":"."},{"$f":"IFERROR(AV2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BP2202,IF($D2202=24,\".\",IFERROR((CH2203-CH2202)/CH2202,\".\")))","v":"."},{"$f":"IFERROR(AW2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BQ2202,IF(D2202=24,\".\",IFERROR((CI2203-CI2202)/CI2202,\".\")))","v":"."},{"$f":"IFERROR(AW2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BR2202,IF(D2202=24,\".\",IFERROR((CJ2203-CJ2202)/CJ2202,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Haiti","HTI",2032,{"$f":"C2229-'Initial Conditions and Settings'!$B$9","v":16},"HTI2032",6365.69482421875,{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,G2228*F2229/F2228,\"\")),\".\")","v":5326.7187530458468},12749,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2229,Table1[Country Code],0)),MAX(IF(D2229>0,K2228*EXP(growthb),\".\"),0.001)),\".\")","v":47.751953932488874},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2229,Table1[Country Code],0))*EXP(D2229*INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0))),\".\")","v":26.142973529350407},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2229,Table1[Country Code],0))*EXP(D2229*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))),\".\")","v":26.142973529350407},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W2],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,Q2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))+growthdif),IF($D2229>1,Q2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(T2228-LN(Z2228)+LN(Z2227))+growthdif),\".\"))),\".\")","v":5146.81295546821},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W2],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,R2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))),IF($D2229>1,R2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(U2228-LN(AA2228)+LN(AA2227))),\".\"))),\".\")","v":4591.1583721642246},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W2],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,S2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))-growthdif),IF($D2229>1,S2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(V2228-LN(AB2228)+LN(AB2227))-growthdif),\".\"))),\".\")","v":4083.5765894143542},{"$f":"IFERROR(IF(IFERROR(AND(AC2228/$G2228=mininf,AF2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(W2228/Z2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AC2228/$G2228>mininf,AF2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(W2228/Z2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AC2228/$G2228=mininf,AF2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(Q2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":2.3197974691803319E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2228/$G2228=mininf,AG2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(X2228/AA2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AD2228/$G2228>mininf,AG2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(X2228/AA2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AD2228/$G2228=mininf,AG2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(R2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":2.7215829293759618E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2228/$G2228=mininf,AH2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(Y2228/AB2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AE2228/$G2228>mininf,AH2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(Y2228/AB2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AE2228/$G2228=mininf,AH2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(S2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":3.1841695018528716E-2},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,W2228*EXP(T2228),\"\")),\".\")","v":45749549.00035169},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,X2228*EXP(U2228),\"\")),\".\")","v":47242865.249874443},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,Y2228*EXP(V2228),\"\")),\".\")","v":48928340.914942905},671.54821126061552,748.8982949074674,843.76895085447973,579.19595913405294,563.03221888429744,526.85170926113972,92.352252126562632,185.86607602316994,316.91724159334001,4655.1705417852318,4577.8204581383798,4482.9498021913669,1.7337549889179921E-2,3.4893164937024448E-2,5.949577146571236E-2,0.10873409804166317,0.10569963329908352,9.8907363742432058E-2,0.87392835206915698,0.85940720176389207,0.84159686479185558,null,2.5000000000001132E-3,2.4999999999999467E-3,14317733.901671331,22929506.267328516,30929813.622016199,-5.1205897201906936E-2,1.1610298426269594E-2,3.7513282661628011E-2,31431815.098680358,24313358.982545927,17998527.292926706,5.5337993700650401E-2,4.1713295623107882E-2,2.2019506922760002E-2,-8.9255694856868573E-2,-1.2050323142430486E-2,2.9128873384872911E-2,7.2881960456889772E-3,8.0526740544089037E-3,3.6350976460024498E-3,1.6631234835266184E-2,1.5625739402276295E-2,1.3984822236482231E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BJ2229)+$I2229*BA2229,IF(D2229=24,\".\",IFERROR((CB2230-CB2229)/CB2229,\".\")))","v":-7.0230796029387754E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BK2229)+$I2229*BB2229,IF(D2229=24,\".\",IFERROR((CC2230-CC2229)/CC2229,\".\")))","v":-2.2001235808044584E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BL2229)+$I2229*BC2229,IF(D2229=24,\".\",IFERROR((CD2230-CD2229)/CD2229,\".\")))","v":3.3321078023250461E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BM2229)+$I2229*BG2229,IF($D2229=24,\".\",IFERROR((CE2230-CE2229)/CE2229,\".\")))","v":3.3813094873169802E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BN2229)+$I2229*BH2229,IF($D2229=24,\".\",IFERROR((CF2230-CF2229)/CF2229,\".\")))","v":2.7382984838758506E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BO2229)+$I2229*BI2229,IF($D2229=24,\".\",IFERROR((CG2230-CG2229)/CG2229,\".\")))","v":1.5327302284381339E-2},{"$f":"IFERROR(AV2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BP2229,IF($D2229=24,\".\",IFERROR((CH2230-CH2229)/CH2229,\".\")))","v":1.9131234835266298E-2},{"$f":"IFERROR(AW2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BQ2229,IF(D2229=24,\".\",IFERROR((CI2230-CI2229)/CI2229,\".\")))","v":1.8125739402276242E-2},{"$f":"IFERROR(AW2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BR2229,IF(D2229=24,\".\",IFERROR((CJ2230-CJ2229)/CJ2229,\".\")))","v":1.6484822236482177E-2},950639.53542331816,1706681.182070178,2588311.6571046729,2606649.2905175495,2260342.3191012582,1881255.546292509,5811412.805450405,5714850.6574961888,5596416.2113500936,9368701.6313912719,9681874.158667624,10065983.414747275,1.4148621310893911E-2,1.7053033280327125E-2,2.0597672872059526E-2,0.10146972044002923,0.17627591043850582,0.25713450444520297,0.27822951280501573,0.23346123715909942,0.18689237492050262,0.62030076675495516,0.59026285240239484,0.55597312063429438,734.85776385530414,759.42224163994229,789.55082082887088,6.8263546854039348E-3,9.356697198098729E-3,1.2890541029201508E-2]
["Haiti","HTI",2040,{"$f":"C2237-'Initial Conditions and Settings'!$B$9","v":24},"HTI2040",7022.7587890625,{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,G2236*F2237/F2236,\"\")),\".\")","v":5876.5401064302223},13454,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2237,Table1[Country Code],0)),MAX(IF(D2237>0,K2236*EXP(growthb),\".\"),0.001)),\".\")","v":48.716607390821096},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2237,Table1[Country Code],0))*EXP(D2237*INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0))),\".\")","v":26.142973529350407},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2237,Table1[Country Code],0))*EXP(D2237*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))),\".\")","v":26.142973529350407},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W2],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,Q2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))+growthdif),IF($D2237>1,Q2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(T2236-LN(Z2236)+LN(Z2235))+growthdif),\".\"))),\".\")","v":5990.5088159151328},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W2],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,R2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))),IF($D2237>1,R2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(U2236-LN(AA2236)+LN(AA2235))),\".\"))),\".\")","v":5048.1049942623204},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W2],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,S2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))-growthdif),IF($D2237>1,S2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(V2236-LN(AB2236)+LN(AB2235))-growthdif),\".\"))),\".\")","v":4222.5589808361465},{"$f":"IFERROR(IF(IFERROR(AND(AC2236/$G2236=mininf,AF2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(W2236/Z2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AC2236/$G2236>mininf,AF2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(W2236/Z2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AC2236/$G2236=mininf,AF2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(Q2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":1.8522412951824906E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2236/$G2236=mininf,AG2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(X2236/AA2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AD2236/$G2236>mininf,AG2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(X2236/AA2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AD2236/$G2236=mininf,AG2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(R2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":2.3847110239046718E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2236/$G2236=mininf,AH2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(Y2236/AB2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AE2236/$G2236>mininf,AH2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(Y2236/AB2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AE2236/$G2236=mininf,AH2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(S2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":3.0464506716077838E-2},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,W2236*EXP(T2236),\"\")),\".\")","v":54158626.252987027},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,X2236*EXP(U2236),\"\")),\".\")","v":58034687.202123657},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,Y2236*EXP(V2236),\"\")),\".\")","v":62817613.586776569},632.87616344700587,758.29581630366556,934.00889890844519,604.07289125353975,594.67503908130357,534.83932266142085,28.80327219346611,163.62077722236185,399.16957624702428,5243.6639429832167,5118.2442901265567,4942.5312075217771,4.901399747437956E-3,2.7843046122211418E-2,6.7925951157934802E-2,0.10279397065503759,0.10119475547024667,9.1012621878678146E-2,0.89230462959752455,0.87096219840754208,0.84106142696338704,null,2.5000000000000001E-3,2.5000000000000001E-3,6049497.1548724528,24403113.200146291,41654210.463628903,".",".",".",48109129.098114572,33631574.001977369,21163403.123147666,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BJ2237)+$I2237*BA2237,IF(D2237=24,\".\",IFERROR((CB2238-CB2237)/CB2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BK2237)+$I2237*BB2237,IF(D2237=24,\".\",IFERROR((CC2238-CC2237)/CC2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BL2237)+$I2237*BC2237,IF(D2237=24,\".\",IFERROR((CD2238-CD2237)/CD2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BM2237)+$I2237*BG2237,IF($D2237=24,\".\",IFERROR((CE2238-CE2237)/CE2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BN2237)+$I2237*BH2237,IF($D2237=24,\".\",IFERROR((CF2238-CF2237)/CF2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BO2237)+$I2237*BI2237,IF($D2237=24,\".\",IFERROR((CG2238-CG2237)/CG2237,\".\")))","v":"."},{"$f":"IFERROR(AV2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BP2237,IF($D2237=24,\".\",IFERROR((CH2238-CH2237)/CH2237,\".\")))","v":"."},{"$f":"IFERROR(AW2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BQ2237,IF(D2237=24,\".\",IFERROR((CI2238-CI2237)/CI2237,\".\")))","v":"."},{"$f":"IFERROR(AW2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BR2237,IF(D2237=24,\".\",IFERROR((CJ2238-CJ2237)/CJ2237,\".\")))","v":"."},345092.51200432383,1651949.7253225748,3371034.1581168626,3359923.7497116015,2787304.7337079179,2096888.8873573279,6678314.5485888831,6518580.4577968102,6294792.8068915363,10383330.810304809,10957834.916827302,11762715.852365727,".",".",".",3.3235241976672936E-2,0.15075512068408448,0.28658638025663757,0.32358824071916176,0.25436637391092815,0.17826570952452278,0.64317651730416525,0.59487850540498743,0.53514791021883967,771.76533449567489,814.46669517075236,874.29135219010902,".",".","."]
["Indonesia","IDN",2024,{"$f":"C2273-'Initial Conditions and Settings'!$B$9","v":8},"IDN2024",141329.421875,{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,G2272*F2273/F2272,\"\")),\".\")","v":130393.26553981296},282377,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2273,Table1[Country Code],0)),MAX(IF(D2273>0,K2272*EXP(growthb),\".\"),0.001)),\".\")","v":55.433021441883163},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2273,Table1[Country Code],0))*EXP(D2273*INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0))),\".\")","v":76.043791238819452},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2273,Table1[Country Code],0))*EXP(D2273*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))),\".\")","v":76.043791238819452},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W2],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,Q2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))+growthdif),IF($D2273>1,Q2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(T2272-LN(Z2272)+LN(Z2271))+growthdif),\".\"))),\".\")","v":15826.957116696442},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W2],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,R2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))),IF($D2273>1,R2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(U2272-LN(AA2272)+LN(AA2271))),\".\"))),\".\")","v":14999.463926497114},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W2],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,S2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))-growthdif),IF($D2273>1,S2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(V2272-LN(AB2272)+LN(AB2271))-growthdif),\".\"))),\".\")","v":14209.073263732429},{"$f":"IFERROR(IF(IFERROR(AND(AC2272/$G2272=mininf,AF2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(W2272/Z2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AC2272/$G2272>mininf,AF2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(W2272/Z2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AC2272/$G2272=mininf,AF2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(Q2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":4.1144878225690774E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2272/$G2272=mininf,AG2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(X2272/AA2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AD2272/$G2272>mininf,AG2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(X2272/AA2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AD2272/$G2272=mininf,AG2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(R2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":4.6184045738393055E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2272/$G2272=mininf,AH2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(Y2272/AB2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AE2272/$G2272>mininf,AH2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(Y2272/AB2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AE2272/$G2272=mininf,AH2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(S2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":5.1545317723859056E-2},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,W2272*EXP(T2272),\"\")),\".\")","v":5138936866.5080118},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,X2272*EXP(U2272),\"\")),\".\")","v":5224222488.2303276},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,Y2272*EXP(V2272),\"\")),\".\")","v":5314272216.859642},65972.382152963022,69548.691095187576,73474.448924762328,53649.821278472707,53155.84648599194,52332.20650830277,12322.560874490322,16392.844609195643,21142.242416459565,64420.883386849935,60844.574444625381,56918.816615050629,9.4503046790617232E-2,0.12571849122215917,0.16214213463351146,0.41144625879541158,0.40765791289859116,0.40134132918332488,0.49405069441397115,0.46662359587924973,0.43651653618316361,null,2.5000000000000577E-3,2.4999999999995026E-3,2135149519.5150831,2551163350.8874145,2952670769.5360618,-8.3895850585413712E-3,2.8115115120964873E-2,5.3246034179501578E-2,3003787346.9929285,2673059137.3429132,2361601447.3235803,7.4920226218321062E-2,6.3129746448122859E-2,4.9414863384857455E-2,-4.819103145826098E-2,2.2052983916562852E-3,4.1527988439604258E-2,2.5118779818601666E-2,2.721992971881626E-2,2.7696817644962124E-2,1.0257557539954831E-2,-8.8509182770302175E-4,-1.6242615550206452E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BJ2273)+$I2273*BA2273,IF(D2273=24,\".\",IFERROR((CB2274-CB2273)/CB2273,\".\")))","v":-3.7068563702606638E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BK2273)+$I2273*BB2273,IF(D2273=24,\".\",IFERROR((CC2274-CC2273)/CC2273,\".\")))","v":3.9743658644451091E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BL2273)+$I2273*BC2273,IF(D2273=24,\".\",IFERROR((CD2274-CD2273)/CD2273,\".\")))","v":7.1970463197693429E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BM2273)+$I2273*BG2273,IF($D2273=24,\".\",IFERROR((CE2274-CE2273)/CE2273,\".\")))","v":7.7102954906601934E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BN2273)+$I2273*BH2273,IF($D2273=24,\".\",IFERROR((CF2274-CF2273)/CF2273,\".\")))","v":7.2258289971610129E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BO2273)+$I2273*BI2273,IF($D2273=24,\".\",IFERROR((CG2274-CG2273)/CG2273,\".\")))","v":6.5639292403050359E-2},{"$f":"IFERROR(AV2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BP2273,IF($D2273=24,\".\",IFERROR((CH2274-CH2273)/CH2273,\".\")))","v":3.7341009428095401E-2},{"$f":"IFERROR(AW2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BQ2273,IF(D2273=24,\".\",IFERROR((CI2274-CI2273)/CI2273,\".\")))","v":2.6198360060436993E-2},{"$f":"IFERROR(AW2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BR2273,IF(D2273=24,\".\",IFERROR((CJ2274-CJ2273)/CJ2273,\".\")))","v":1.0840836337933563E-2},390057285.05687946,491767762.73660547,600823342.91013062,699240751.40512228,656580230.41051698,612344505.99824131,271555740.41655016,256480392.61462355,239931999.94970936,1360853776.878552,1404828385.7617459,1453099848.8580813,4.6006270709937652E-2,5.2467177624242183E-2,5.9208909822094001E-2,0.2866268894455144,0.3500554001618868,0.4134769839679549,0.51382504372291959,0.46737397753711873,0.42140566354022563,0.1995480668315659,0.18257062230099452,0.16511735249181944,4819.2798169771331,4975.0099539330258,5145.9568196350319,3.8240917962843568E-2,4.4277902163260663E-2,5.1069436801633117E-2]
["Indonesia","IDN",2033,{"$f":"C2282-'Initial Conditions and Settings'!$B$9","v":17},"IDN2033",154184.0625,{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,G2281*F2282/F2281,\"\")),\".\")","v":142253.20628107619},301302,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2282,Table1[Country Code],0)),MAX(IF(D2282>0,K2281*EXP(growthb),\".\"),0.001)),\".\")","v":56.694401738631726},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2282,Table1[Country Code],0))*EXP(D2282*INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0))),\".\")","v":94.87501955704208},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2282,Table1[Country Code],0))*EXP(D2282*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))),\".\")","v":94.87501955704208},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W2],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,Q2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))+growthdif),IF($D2282>1,Q2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(T2281-LN(Z2281)+LN(Z2280))+growthdif),\".\"))),\".\")","v":23596.086282120916},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W2],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,R2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))),IF($D2282>1,R2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(U2281-LN(AA2281)+LN(AA2280))),\".\"))),\".\")","v":21036.567801100275},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W2],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,S2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))-growthdif),IF($D2282>1,S2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(V2281-LN(AB2281)+LN(AB2280))-growthdif),\".\"))),\".\")","v":18706.460198799774},{"$f":"IFERROR(IF(IFERROR(AND(AC2281/$G2281=mininf,AF2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(W2281/Z2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AC2281/$G2281>mininf,AF2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(W2281/Z2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AC2281/$G2281=mininf,AF2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(Q2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":4.5171209663058272E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2281/$G2281=mininf,AG2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(X2281/AA2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AD2281/$G2281>mininf,AG2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(X2281/AA2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AD2281/$G2281=mininf,AG2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(R2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":5.6774660734385606E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2281/$G2281=mininf,AH2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(Y2281/AB2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AE2281/$G2281>mininf,AH2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(Y2281/AB2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AE2281/$G2281=mininf,AH2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(S2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":7.0099231991675864E-2},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,W2281*EXP(T2281),\"\")),\".\")","v":7560773257.9276772},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,X2281*EXP(U2281),\"\")),\".\")","v":8252999444.3261499},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,Y2281*EXP(V2281),\"\")),\".\")","v":9083025931.2686195},74712.705017438653,87854.972819249713,104953.03669785538,68303.59672258333,70985.708398175193,71997.921078012892,6409.1082948553276,16869.264421074517,32955.115619842487,67540.501263637532,54398.233461826472,37300.169583220806,4.5054227334543569E-2,0.11858618067098442,0.23166518689727753,0.48015505947629172,0.49900954961897653,0.50612511984969377,0.47479071318916477,0.38240426971003899,0.26220969325302873,null,2.5000000000001132E-3,2.4999999999995026E-3,1585746624.1439016,3317432912.5261292,5124627498.1150866,-9.111505352675664E-2,2.9635797072288028E-2,7.1801657880538272E-2,5975026633.7837753,4935566531.8000202,3958398433.153533,7.8425434491705914E-2,7.4610690753221576E-2,6.7890921267821369E-2,-0.13042579447058777,3.5183990538723009E-3,5.9567928454629993E-2,2.911469354787144E-2,3.8493292734804285E-2,4.5657191841918632E-2,-1.1681877946347896E-3,-3.1557765209722533E-2,-0.12039082851081062,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BJ2282)+$I2282*BA2282,IF(D2282=24,\".\",IFERROR((CB2283-CB2282)/CB2282,\".\")))","v":-8.6186972110531695E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BK2282)+$I2282*BB2282,IF(D2282=24,\".\",IFERROR((CC2283-CC2282)/CC2282,\".\")))","v":4.1160549951220676E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BL2282)+$I2282*BC2282,IF(D2282=24,\".\",IFERROR((CD2283-CD2282)/CD2282,\".\")))","v":9.0268245055724644E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BM2282)+$I2282*BG2282,IF($D2282=24,\".\",IFERROR((CE2283-CE2282)/CE2282,\".\")))","v":8.0853515907929302E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BN2282)+$I2282*BH2282,IF($D2282=24,\".\",IFERROR((CF2283-CF2282)/CF2282,\".\")))","v":8.3635443632153555E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BO2282)+$I2282*BI2282,IF($D2282=24,\".\",IFERROR((CG2283-CG2282)/CG2282,\".\")))","v":8.3857508443010625E-2},{"$f":"IFERROR(AV2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BP2282,IF($D2282=24,\".\",IFERROR((CH2283-CH2282)/CH2282,\".\")))","v":2.5915264093505835E-2},{"$f":"IFERROR(AW2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BQ2282,IF(D2282=24,\".\",IFERROR((CI2283-CI2282)/CI2282,\".\")))","v":-4.4743133215825182E-3},{"$f":"IFERROR(AW2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BR2282,IF(D2282=24,\".\",IFERROR((CJ2283-CJ2282)/CJ2282,\".\")))","v":-9.3307376622670607E-2},302459744.6337263,709742849.49724519,1232947117.3788564,1419905534.6636217,1315593467.2934377,1186553907.5541015,363292418.513749,292601704.56955445,200633228.43824944,2085657697.8110971,2317938021.3602371,2620134253.3712072,4.7060015759699467E-2,5.9507396794106396E-2,7.3308024730817753E-2,0.14501888059155563,0.30619578390657154,0.47056639017351098,0.68079509698730334,0.56757059730242787,0.45285996548742363,0.17418602242114095,0.12623361879100062,7.6573644339065383E-2,6922.1501941941879,7693.0721381213434,8696.0400308368589,4.2881693204794402E-2,5.4137188158764005E-2,6.8566171026219536E-2]
["Isle of Man","IMN",2033,{"$f":"C2308-'Initial Conditions and Settings'!$B$9","v":17},"IMN2033",".",{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,G2307*F2308/F2307,\"\")),\".\")","v":"."},92,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2308,Table1[Country Code],0)),MAX(IF(D2308>0,K2307*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2308,Table1[Country Code],0))*EXP(D2308*INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2308,Table1[Country Code],0))*EXP(D2308*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W2],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,Q2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))+growthdif),IF($D2308>1,Q2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(T2307-LN(Z2307)+LN(Z2306))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W2],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,R2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))),IF($D2308>1,R2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(U2307-LN(AA2307)+LN(AA2306))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W2],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,S2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))-growthdif),IF($D2308>1,S2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(V2307-LN(AB2307)+LN(AB2306))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2307/$G2307=mininf,AF2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(W2307/Z2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AC2307/$G2307>mininf,AF2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(W2307/Z2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AC2307/$G2307=mininf,AF2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(Q2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2307/$G2307=mininf,AG2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(X2307/AA2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AD2307/$G2307>mininf,AG2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(X2307/AA2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AD2307/$G2307=mininf,AG2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(R2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2307/$G2307=mininf,AH2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(Y2307/AB2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AE2307/$G2307>mininf,AH2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(Y2307/AB2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AE2307/$G2307=mininf,AH2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(S2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,W2307*EXP(T2307),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,X2307*EXP(U2307),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,Y2307*EXP(V2307),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BJ2308)+$I2308*BA2308,IF(D2308=24,\".\",IFERROR((CB2309-CB2308)/CB2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BK2308)+$I2308*BB2308,IF(D2308=24,\".\",IFERROR((CC2309-CC2308)/CC2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BL2308)+$I2308*BC2308,IF(D2308=24,\".\",IFERROR((CD2309-CD2308)/CD2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BM2308)+$I2308*BG2308,IF($D2308=24,\".\",IFERROR((CE2309-CE2308)/CE2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BN2308)+$I2308*BH2308,IF($D2308=24,\".\",IFERROR((CF2309-CF2308)/CF2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BO2308)+$I2308*BI2308,IF($D2308=24,\".\",IFERROR((CG2309-CG2308)/CG2308,\".\")))","v":"."},{"$f":"IFERROR(AV2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BP2308,IF($D2308=24,\".\",IFERROR((CH2309-CH2308)/CH2308,\".\")))","v":"."},{"$f":"IFERROR(AW2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BQ2308,IF(D2308=24,\".\",IFERROR((CI2309-CI2308)/CI2308,\".\")))","v":"."},{"$f":"IFERROR(AW2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BR2308,IF(D2308=24,\".\",IFERROR((CJ2309-CJ2308)/CJ2308,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["India","IND",2026,{"$f":"C2327-'Initial Conditions and Settings'!$B$9","v":10},"IND2026",601239.1875,{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,G2326*F2327/F2326,\"\")),\".\")","v":561803.21904746396},1464726,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2327,Table1[Country Code],0)),MAX(IF(D2327>0,K2326*EXP(growthb),\".\"),0.001)),\".\")","v":56.256774883362439},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2327,Table1[Country Code],0))*EXP(D2327*INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0))),\".\")","v":57.139528054101802},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2327,Table1[Country Code],0))*EXP(D2327*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))),\".\")","v":57.139528054101802},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W2],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,Q2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))+growthdif),IF($D2327>1,Q2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(T2326-LN(Z2326)+LN(Z2325))+growthdif),\".\"))),\".\")","v":11039.197017626995},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W2],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,R2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))),IF($D2327>1,R2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(U2326-LN(AA2326)+LN(AA2325))),\".\"))),\".\")","v":10288.905625603888},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W2],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,S2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))-growthdif),IF($D2327>1,S2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(V2326-LN(AB2326)+LN(AB2325))-growthdif),\".\"))),\".\")","v":9582.9590474108318},{"$f":"IFERROR(IF(IFERROR(AND(AC2326/$G2326=mininf,AF2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(W2326/Z2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AC2326/$G2326>mininf,AF2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(W2326/Z2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AC2326/$G2326=mininf,AF2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(Q2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":6.3939383023787225E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2326/$G2326=mininf,AG2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(X2326/AA2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AD2326/$G2326>mininf,AG2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(X2326/AA2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AD2326/$G2326=mininf,AG2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(R2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":6.9331218135598838E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2326/$G2326=mininf,AH2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(Y2326/AB2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AE2326/$G2326>mininf,AH2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(Y2326/AB2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AE2326/$G2326=mininf,AH2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(S2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":7.517530050197857E-2},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,W2326*EXP(T2326),\"\")),\".\")","v":13348332785.859987},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,X2326*EXP(U2326),\"\")),\".\")","v":13659597972.083214},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,Y2326*EXP(V2326),\"\")),\".\")","v":13994586708.540335},172479.21828677235,185677.92693679867,200564.01640250249,123926.43781299581,119874.72528287079,113638.87244502689,48552.780473776555,65803.201653927899,86925.143957475622,389324.00076069159,376125.29211066529,361239.20264496148,8.6423108354732603E-2,0.11712855929429716,0.15472525078239494,0.22058691301753805,0.21337493488577389,0.20227522483353039,0.69298997862772937,0.66949650581992903,0.64299952438407471,null,2.5000000000001132E-3,2.5000000000003908E-3,7248961074.386837,8534382146.0373116,9779831592.3221188,3.2980159996395031E-2,5.9521864085656517E-2,7.8801761564175621E-2,6099371711.4731503,5125215826.0459023,4214755116.2182159,9.9529075052142701E-2,8.5454968719353985E-2,6.6709524257550612E-2,-6.7785947977263561E-3,3.428495867754755E-2,6.8452949488712278E-2,4.9770320258021528E-2,5.0218063311241679E-2,4.6360712182091035E-2,4.3559656104878997E-3,-2.0580086154957655E-3,-1.0730569953540936E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BJ2327)+$I2327*BA2327,IF(D2327=24,\".\",IFERROR((CB2328-CB2327)/CB2327,\".\")))","v":3.2179654382422568E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BK2327)+$I2327*BB2327,IF(D2327=24,\".\",IFERROR((CC2328-CC2327)/CC2327,\".\")))","v":6.5982283164690264E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BL2327)+$I2327*BC2327,IF(D2327=24,\".\",IFERROR((CD2328-CD2327)/CD2327,\".\")))","v":9.270622730953218E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BM2327)+$I2327*BG2327,IF($D2327=24,\".\",IFERROR((CE2328-CE2327)/CE2327,\".\")))","v":9.6228569438170458E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BN2327)+$I2327*BH2327,IF($D2327=24,\".\",IFERROR((CF2328-CF2327)/CF2327,\".\")))","v":8.9415387798386176E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BO2327)+$I2327*BI2327,IF($D2327=24,\".\",IFERROR((CG2328-CG2327)/CG2327,\".\")))","v":7.8113990002909167E-2},{"$f":"IFERROR(AV2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BP2327,IF($D2327=24,\".\",IFERROR((CH2328-CH2327)/CH2327,\".\")))","v":2.5934837393576247E-2},{"$f":"IFERROR(AW2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BQ2327,IF(D2327=24,\".\",IFERROR((CI2328-CI2327)/CI2327,\".\")))","v":1.9520863167592859E-2},{"$f":"IFERROR(AW2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BR2327,IF(D2327=24,\".\",IFERROR((CJ2328-CJ2327)/CJ2327,\".\")))","v":1.0848301829547689E-2},1071967418.8072246,1354085863.3596916,1666000189.4695599,1143607233.1174254,1031032253.6479027,910336572.97310221,1251476381.2078149,1209049322.7534754,1161198203.0216458,3467051033.1324654,3594167439.7610693,3737534965.4643078,5.1052050819417966E-2,5.7075112801103375E-2,6.3719977208002848E-2,0.30918708970911996,0.376745348138179,0.44574838894185315,0.32985012974677252,0.28686261030633647,0.24356603520363657,0.36096278054410741,0.33639204155548463,0.31068557585451029,2367.0304433269193,2453.8155530529734,2551.6956519269188,4.3005250398095995E-2,4.8919908923547695E-2,5.580487560925107E-2]
["Ireland","IRL",2030,{"$f":"C2357-'Initial Conditions and Settings'!$B$9","v":14},"IRL2030",2429.7080078125,{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,G2356*F2357/F2356,\"\")),\".\")","v":2175.8324999556621},5266,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2357,Table1[Country Code],0)),MAX(IF(D2357>0,K2356*EXP(growthb),\".\"),0.001)),\".\")","v":176.23247030094987},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2357,Table1[Country Code],0))*EXP(D2357*INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0))),\".\")","v":257.58116437460887},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2357,Table1[Country Code],0))*EXP(D2357*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))),\".\")","v":257.58116437460887},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W2],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,Q2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))+growthdif),IF($D2357>1,Q2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(T2356-LN(Z2356)+LN(Z2355))+growthdif),\".\"))),\".\")","v":115526.66057969307},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W2],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,R2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))),IF($D2357>1,R2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(U2356-LN(AA2356)+LN(AA2355))),\".\"))),\".\")","v":110528.51950485502},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W2],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,S2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))-growthdif),IF($D2357>1,S2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(V2356-LN(AB2356)+LN(AB2355))-growthdif),\".\"))),\".\")","v":105310.40171874654},{"$f":"IFERROR(IF(IFERROR(AND(AC2356/$G2356=mininf,AF2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(W2356/Z2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AC2356/$G2356>mininf,AF2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(W2356/Z2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AC2356/$G2356=mininf,AF2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(Q2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":3.1231625993272061E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2356/$G2356=mininf,AG2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(X2356/AA2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AD2356/$G2356>mininf,AG2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(X2356/AA2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AD2356/$G2356=mininf,AG2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(R2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":3.7724248461190463E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2356/$G2356=mininf,AH2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(Y2356/AB2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AE2356/$G2356>mininf,AH2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(Y2356/AB2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AE2356/$G2356=mininf,AH2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(S2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":4.0533606575449299E-2},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,W2356*EXP(T2356),\"\")),\".\")","v":1346770964.6574147},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,X2356*EXP(U2356),\"\")),\".\")","v":1418009819.5932384},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,Y2356*EXP(V2356),\"\")),\".\")","v":1480724625.2791243},2067.0408749578787,2067.0408749578787,2067.0408749578787,598.6743141666567,215.77285309596684,0,1468.3665607912219,1851.2680218619121,2067.0408749578787,108.7916249977834,108.7916249977834,108.7916249977834,0.67485275673616574,0.85083204791712408,0.94999999999999984,0.27514724326383405,9.9167952082875724E-2,0,5.0000000000000135E-2,5.0000000000000128E-2,5.0000000000000135E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1181491801.8750837,1363483203.1459,1480724625.2791243,2.1630477506938917E-2,3.7187313239073205E-2,4.0533606575447578E-2,165279162.78233099,54526616.447338343,0,9.7304921604532524E-2,5.1057865364089849E-2,0,-1.1265123294139201E-2,7.7990899700788319E-3,8.2038275402922523E-3,5.4409320803458172E-2,1.1669642095097466E-2,0,8.2038275402913641E-3,8.2038275402913641E-3,8.2038275402913641E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BJ2357)+$I2357*BA2357,IF(D2357=24,\".\",IFERROR((CB2358-CB2357)/CB2357,\".\")))","v":1.69994031177883E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BK2357)+$I2357*BB2357,IF(D2357=24,\".\",IFERROR((CC2358-CC2357)/CC2357,\".\")))","v":3.4309927615964464E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BL2357)+$I2357*BC2357,IF(D2357=24,\".\",IFERROR((CD2358-CD2357)/CD2357,\".\")))","v":3.6185443069258361E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BM2357)+$I2357*BG2357,IF($D2357=24,\".\",IFERROR((CE2358-CE2357)/CE2357,\".\")))","v":9.0173847215383851E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BN2357)+$I2357*BH2357,IF($D2357=24,\".\",IFERROR((CF2358-CF2357)/CF2357,\".\")))","v":4.5680479740982161E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BO2357)+$I2357*BI2357,IF($D2357=24,\".\",IFERROR((CG2358-CG2357)/CG2357,\".\")))","v":1.43167260113885E-2},{"$f":"IFERROR(AV2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BP2357,IF($D2357=24,\".\",IFERROR((CH2358-CH2357)/CH2357,\".\")))","v":2.2520553551679864E-2},{"$f":"IFERROR(AW2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BQ2357,IF(D2357=24,\".\",IFERROR((CI2358-CI2357)/CI2357,\".\")))","v":2.2520553551680197E-2},{"$f":"IFERROR(AW2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BR2357,IF(D2357=24,\".\",IFERROR((CJ2358-CJ2357)/CJ2357,\".\")))","v":2.2520553551680197E-2},339270970.55019748,409235827.32615733,450635896.88821369,59576793.121277228,20543547.203601234,0,4938504.9649680145,4938504.9649680145,4938504.9649680145,403786268.63644272,434717879.4947266,455574401.85318172,2.7863479703182883E-2,3.4713337736028554E-2,3.6037313313824808E-2,0.84022414059767614,0.94138255321316178,0.9891598278022663,0.14754536681612226,4.7257194085228417E-2,0,1.2230492586201586E-2,1.1360252701609716E-2,1.0840172197733686E-2,76677.984929062426,82551.81912167235,86512.41964549596,2.2524715373384296E-2,2.9036350190194682E-2,3.035755242374627E-2]
["Iran, Islamic Rep.","IRN",2026,{"$f":"C2379-'Initial Conditions and Settings'!$B$9","v":10},"IRN2026",30007.546875,{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,G2378*F2379/F2378,\"\")),\".\")","v":24888.068052241651},87226,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2379,Table1[Country Code],0)),MAX(IF(D2379>0,K2378*EXP(growthb),\".\"),0.001)),\".\")","v":89.434143378241941},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2379,Table1[Country Code],0))*EXP(D2379*INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0))),\".\")","v":81.975749451081768},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2379,Table1[Country Code],0))*EXP(D2379*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))),\".\")","v":81.975749451081768},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W2],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,Q2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))+growthdif),IF($D2379>1,Q2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(T2378-LN(Z2378)+LN(Z2377))+growthdif),\".\"))),\".\")","v":23196.007148556124},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W2],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,R2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))),IF($D2379>1,R2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(U2378-LN(AA2378)+LN(AA2377))),\".\"))),\".\")","v":21592.901414633445},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W2],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,S2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))-growthdif),IF($D2379>1,S2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(V2378-LN(AB2378)+LN(AB2377))-growthdif),\".\"))),\".\")","v":20088.221219817911},{"$f":"IFERROR(IF(IFERROR(AND(AC2378/$G2378=mininf,AF2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(W2378/Z2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AC2378/$G2378>mininf,AF2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(W2378/Z2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AC2378/$G2378=mininf,AF2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(Q2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":2.1196071928097512E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2378/$G2378=mininf,AG2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(X2378/AA2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AD2378/$G2378>mininf,AG2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(X2378/AA2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AD2378/$G2378=mininf,AG2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(R2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":2.6573179588106385E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2378/$G2378=mininf,AH2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(Y2378/AB2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AE2378/$G2378>mininf,AH2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(Y2378/AB2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AE2378/$G2378=mininf,AH2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(S2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":3.2400951161092345E-2},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,W2378*EXP(T2378),\"\")),\".\")","v":3090240389.7561178},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,X2378*EXP(U2378),\"\")),\".\")","v":3164638553.4964318},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,Y2378*EXP(V2378),\"\")),\".\")","v":3244730280.3248248},16763.094754887923,18111.198842483504,19630.806757351489,10612.774075658837,10007.325335557787,9133.098427953686,6150.3206792290866,8103.87350692572,10497.708329397805,8124.9732973537284,6776.8692097581479,5257.2612948901624,0.24711924872268787,0.32561279927052467,0.42179683482713248,0.4264201646098823,0.40209329685822814,0.36696695013782216,0.32646058666742989,0.27229390387124719,0.21123621503504544,null,2.5000000000001132E-3,2.5000000000003908E-3,1969760517.5900803,2249074580.1678171,2521544671.2854366,-1.0755641889659273E-4,2.0835396600606515E-2,3.7123697740430117E-2,1120479872.1660376,915563973.32861471,723185609.03938818,5.7580898867644947E-2,4.0529784013592973E-2,1.5757378301373137E-2,-3.9023083541026793E-2,-3.1275354186899307E-3,2.8447275793952898E-2,8.6653717455149604E-3,6.5668519942949644E-3,-2.9190436451091983E-3,3.9715047868751796E-2,2.124734194712552E-2,-1.7294497182611224E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BJ2379)+$I2379*BA2379,IF(D2379=24,\".\",IFERROR((CB2380-CB2379)/CB2379,\".\")))","v":-1.2250325048740685E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BK2379)+$I2379*BB2379,IF(D2379=24,\".\",IFERROR((CC2380-CC2379)/CC2379,\".\")))","v":1.61689255221793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BL2379)+$I2379*BC2379,IF(D2379=24,\".\",IFERROR((CD2380-CD2379)/CD2379,\".\")))","v":4.0100481698412516E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BM2379)+$I2379*BG2379,IF($D2379=24,\".\",IFERROR((CE2380-CE2379)/CE2379,\".\")))","v":4.2938130237801075E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BN2379)+$I2379*BH2379,IF($D2379=24,\".\",IFERROR((CF2380-CF2379)/CF2379,\".\")))","v":3.336331293516509E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BO2379)+$I2379*BI2379,IF($D2379=24,\".\",IFERROR((CG2380-CG2379)/CG2379,\".\")))","v":1.6234162259353091E-2},{"$f":"IFERROR(AV2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BP2379,IF($D2379=24,\".\",IFERROR((CH2380-CH2379)/CH2379,\".\")))","v":4.9530042799972918E-2},{"$f":"IFERROR(AW2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BQ2379,IF(D2379=24,\".\",IFERROR((CI2380-CI2379)/CI2379,\".\")))","v":3.1062336878346919E-2},{"$f":"IFERROR(AW2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BR2379,IF(D2379=24,\".\",IFERROR((CJ2380-CJ2379)/CJ2379,\".\")))","v":-7.4795022513898246E-3},285325764.88262087,349972283.42341375,421760574.44413638,205786838.83516687,180636064.85840255,153368109.17035225,59567680.537211657,49684148.532625593,38543248.064170346,550680284.2549994,580292496.81444192,613671931.67865896,1.5056210883338967E-2,2.2796433137773572E-2,3.1147457898771609E-2,0.51813324907506075,0.60309634424813729,0.6872736924604621,0.37369567191527542,0.3112845088468616,0.24991872897107081,0.10817107900966379,8.5619146905001109E-2,6.2807578568467096E-2,6313.2584809001837,6652.7468508752199,7035.4244339836623,1.0256416894380394E-2,1.7627245159106408E-2,2.6046215645978421E-2]
["Iraq","IRQ",2019,{"$f":"C2398-'Initial Conditions and Settings'!$B$9","v":3},"IRQ2019",10413.1171875,{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,G2397*F2398/F2397,\"\")),\".\")","v":9719.6857453232224},40412,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2398,Table1[Country Code],0)),MAX(IF(D2398>0,K2397*EXP(growthb),\".\"),0.001)),\".\")","v":53.032849916567088},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2398,Table1[Country Code],0))*EXP(D2398*INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2398,Table1[Country Code],0))*EXP(D2398*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W2],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,Q2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))+growthdif),IF($D2398>1,Q2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(T2397-LN(Z2397)+LN(Z2396))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W2],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,R2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))),IF($D2398>1,R2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(U2397-LN(AA2397)+LN(AA2396))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W2],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,S2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))-growthdif),IF($D2398>1,S2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(V2397-LN(AB2397)+LN(AB2396))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2397/$G2397=mininf,AF2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(W2397/Z2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AC2397/$G2397>mininf,AF2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(W2397/Z2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AC2397/$G2397=mininf,AF2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(Q2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2397/$G2397=mininf,AG2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(X2397/AA2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AD2397/$G2397>mininf,AG2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(X2397/AA2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AD2397/$G2397=mininf,AG2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(R2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2397/$G2397=mininf,AH2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(Y2397/AB2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AE2397/$G2397>mininf,AH2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(Y2397/AB2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AE2397/$G2397=mininf,AH2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(S2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,W2397*EXP(T2397),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,X2397*EXP(U2397),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,Y2397*EXP(V2397),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BJ2398)+$I2398*BA2398,IF(D2398=24,\".\",IFERROR((CB2399-CB2398)/CB2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BK2398)+$I2398*BB2398,IF(D2398=24,\".\",IFERROR((CC2399-CC2398)/CC2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BL2398)+$I2398*BC2398,IF(D2398=24,\".\",IFERROR((CD2399-CD2398)/CD2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BM2398)+$I2398*BG2398,IF($D2398=24,\".\",IFERROR((CE2399-CE2398)/CE2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BN2398)+$I2398*BH2398,IF($D2398=24,\".\",IFERROR((CF2399-CF2398)/CF2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BO2398)+$I2398*BI2398,IF($D2398=24,\".\",IFERROR((CG2399-CG2398)/CG2398,\".\")))","v":"."},{"$f":"IFERROR(AV2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BP2398,IF($D2398=24,\".\",IFERROR((CH2399-CH2398)/CH2398,\".\")))","v":"."},{"$f":"IFERROR(AW2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BQ2398,IF(D2398=24,\".\",IFERROR((CI2399-CI2398)/CI2398,\".\")))","v":"."},{"$f":"IFERROR(AW2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BR2398,IF(D2398=24,\".\",IFERROR((CJ2399-CJ2398)/CJ2398,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Iraq","IRQ",2031,{"$f":"C2410-'Initial Conditions and Settings'!$B$9","v":15},"IRQ2031",14968.4443359375,{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,G2409*F2410/F2409,\"\")),\".\")","v":13971.664048525419},54568,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2410,Table1[Country Code],0)),MAX(IF(D2410>0,K2409*EXP(growthb),\".\"),0.001)),\".\")","v":54.647940645003011},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2410,Table1[Country Code],0))*EXP(D2410*INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2410,Table1[Country Code],0))*EXP(D2410*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W2],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,Q2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))+growthdif),IF($D2410>1,Q2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(T2409-LN(Z2409)+LN(Z2408))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W2],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,R2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))),IF($D2410>1,R2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(U2409-LN(AA2409)+LN(AA2408))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W2],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,S2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))-growthdif),IF($D2410>1,S2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(V2409-LN(AB2409)+LN(AB2408))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2409/$G2409=mininf,AF2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(W2409/Z2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AC2409/$G2409>mininf,AF2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(W2409/Z2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AC2409/$G2409=mininf,AF2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(Q2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2409/$G2409=mininf,AG2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(X2409/AA2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AD2409/$G2409>mininf,AG2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(X2409/AA2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AD2409/$G2409=mininf,AG2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(R2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2409/$G2409=mininf,AH2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(Y2409/AB2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AE2409/$G2409>mininf,AH2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(Y2409/AB2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AE2409/$G2409=mininf,AH2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(S2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,W2409*EXP(T2409),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,X2409*EXP(U2409),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,Y2409*EXP(V2409),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BJ2410)+$I2410*BA2410,IF(D2410=24,\".\",IFERROR((CB2411-CB2410)/CB2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BK2410)+$I2410*BB2410,IF(D2410=24,\".\",IFERROR((CC2411-CC2410)/CC2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BL2410)+$I2410*BC2410,IF(D2410=24,\".\",IFERROR((CD2411-CD2410)/CD2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BM2410)+$I2410*BG2410,IF($D2410=24,\".\",IFERROR((CE2411-CE2410)/CE2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BN2410)+$I2410*BH2410,IF($D2410=24,\".\",IFERROR((CF2411-CF2410)/CF2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BO2410)+$I2410*BI2410,IF($D2410=24,\".\",IFERROR((CG2411-CG2410)/CG2410,\".\")))","v":"."},{"$f":"IFERROR(AV2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BP2410,IF($D2410=24,\".\",IFERROR((CH2411-CH2410)/CH2410,\".\")))","v":"."},{"$f":"IFERROR(AW2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BQ2410,IF(D2410=24,\".\",IFERROR((CI2411-CI2410)/CI2410,\".\")))","v":"."},{"$f":"IFERROR(AW2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BR2410,IF(D2410=24,\".\",IFERROR((CJ2411-CJ2410)/CJ2410,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Iceland","ISL",2024,{"$f":"C2429-'Initial Conditions and Settings'!$B$9","v":8},"ISL2024",204.56399536132813,{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,G2428*F2429/F2428,\"\")),\".\")","v":198.88094160150402},359,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2429,Table1[Country Code],0)),MAX(IF(D2429>0,K2428*EXP(growthb),\".\"),0.001)),\".\")","v":145.63463866827698},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2429,Table1[Country Code],0))*EXP(D2429*INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2429,Table1[Country Code],0))*EXP(D2429*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W2],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,Q2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))+growthdif),IF($D2429>1,Q2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(T2428-LN(Z2428)+LN(Z2427))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W2],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,R2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))),IF($D2429>1,R2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(U2428-LN(AA2428)+LN(AA2427))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W2],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,S2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))-growthdif),IF($D2429>1,S2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(V2428-LN(AB2428)+LN(AB2427))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2428/$G2428=mininf,AF2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(W2428/Z2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AC2428/$G2428>mininf,AF2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(W2428/Z2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AC2428/$G2428=mininf,AF2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(Q2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2428/$G2428=mininf,AG2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(X2428/AA2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AD2428/$G2428>mininf,AG2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(X2428/AA2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AD2428/$G2428=mininf,AG2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(R2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2428/$G2428=mininf,AH2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(Y2428/AB2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AE2428/$G2428>mininf,AH2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(Y2428/AB2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AE2428/$G2428=mininf,AH2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(S2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,W2428*EXP(T2428),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,X2428*EXP(U2428),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,Y2428*EXP(V2428),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BJ2429)+$I2429*BA2429,IF(D2429=24,\".\",IFERROR((CB2430-CB2429)/CB2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BK2429)+$I2429*BB2429,IF(D2429=24,\".\",IFERROR((CC2430-CC2429)/CC2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BL2429)+$I2429*BC2429,IF(D2429=24,\".\",IFERROR((CD2430-CD2429)/CD2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BM2429)+$I2429*BG2429,IF($D2429=24,\".\",IFERROR((CE2430-CE2429)/CE2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BN2429)+$I2429*BH2429,IF($D2429=24,\".\",IFERROR((CF2430-CF2429)/CF2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BO2429)+$I2429*BI2429,IF($D2429=24,\".\",IFERROR((CG2430-CG2429)/CG2429,\".\")))","v":"."},{"$f":"IFERROR(AV2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BP2429,IF($D2429=24,\".\",IFERROR((CH2430-CH2429)/CH2429,\".\")))","v":"."},{"$f":"IFERROR(AW2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BQ2429,IF(D2429=24,\".\",IFERROR((CI2430-CI2429)/CI2429,\".\")))","v":"."},{"$f":"IFERROR(AW2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BR2429,IF(D2429=24,\".\",IFERROR((CJ2430-CJ2429)/CJ2429,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Israel","ISR",2017,{"$f":"C2448-'Initial Conditions and Settings'!$B$9","v":1},"ISR2017",3823.64892578125,{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,G2447*F2448/F2447,\"\")),\".\")","v":3506.3942153818662},8712.4,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2448,Table1[Country Code],0)),MAX(IF(D2448>0,K2447*EXP(growthb),\".\"),0.001)),\".\")","v":122.66451131292447},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2448,Table1[Country Code],0))*EXP(D2448*INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0))),\".\")","v":180.2828213077841},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2448,Table1[Country Code],0))*EXP(D2448*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))),\".\")","v":180.2828213077841},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W2],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,Q2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))+growthdif),IF($D2448>1,Q2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(T2447-LN(Z2447)+LN(Z2446))+growthdif),\".\"))),\".\")","v":44944.53925964723},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W2],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,R2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))),IF($D2448>1,R2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(U2447-LN(AA2447)+LN(AA2446))),\".\"))),\".\")","v":44720.377434914437},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W2],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,S2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))-growthdif),IF($D2448>1,S2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(V2447-LN(AB2447)+LN(AB2446))-growthdif),\".\"))),\".\")","v":44497.333621946702},{"$f":"IFERROR(IF(IFERROR(AND(AC2447/$G2447=mininf,AF2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(W2447/Z2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AC2447/$G2447>mininf,AF2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(W2447/Z2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AC2447/$G2447=mininf,AF2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(Q2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.4224136670071875E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2447/$G2447=mininf,AG2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(X2447/AA2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AD2447/$G2447>mininf,AG2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(X2447/AA2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AD2447/$G2447=mininf,AG2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(R2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.513034481372479E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2447/$G2447=mininf,AH2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(Y2447/AB2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AE2447/$G2447>mininf,AH2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(Y2447/AB2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AE2447/$G2447=mininf,AH2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(S2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.6041095344600704E-2},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,W2447*EXP(T2447),\"\")),\".\")","v":746677198.44179571},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,X2447*EXP(U2447),\"\")),\".\")","v":746677198.44179571},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,Y2447*EXP(V2447),\"\")),\".\")","v":746677198.44179571},3331.0745046127727,3331.0745046127727,3331.0745046127727,468.821220154895,425.61970469411557,381.98400678466442,2862.2532844578777,2905.454799918657,2949.0904978281083,175.31971076909349,175.31971076909349,175.31971076909349,0.81629534748310162,0.82861612854966349,0.84106073552455241,0.13370465251689839,0.12138387145033638,0.10893926447544752,5.0000000000000051E-2,5.0000000000000051E-2,5.0000000000000051E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,711562786.85627544,715115750.744645,718633362.05164218,2.7862221272194176E-2,3.3992163606015424E-2,3.9898411351046548E-2,35114411.585520267,31561447.697150707,28043836.390153527,0.15512180600955006,6.0577903457399884E-2,-6.824887065211982E-2,-2.4062436966998391E-3,1.2817490493470807E-2,2.781298770762497E-2,0.11485334104065181,2.9403230344849263E-2,-9.0334294295541184E-2,1.4952083836718089E-2,1.4952083836718089E-2,1.4952083836718089E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BJ2448)+$I2448*BA2448,IF(D2448=24,\".\",IFERROR((CB2449-CB2448)/CB2448,\".\")))","v":1.7742772983591032E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BK2448)+$I2448*BB2448,IF(D2448=24,\".\",IFERROR((CC2449-CC2448)/CC2448,\".\")))","v":2.8419611245586979E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BL2448)+$I2448*BC2448,IF(D2448=24,\".\",IFERROR((CD2449-CD2448)/CD2448,\".\")))","v":3.8870483725179622E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BM2448)+$I2448*BG2448,IF($D2448=24,\".\",IFERROR((CE2449-CE2448)/CE2448,\".\")))","v":0.14250235772094486},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BN2448)+$I2448*BH2448,IF($D2448=24,\".\",IFERROR((CF2449-CF2448)/CF2448,\".\")))","v":5.2505351096968494E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BO2448)+$I2448*BI2448,IF($D2448=24,\".\",IFERROR((CG2449-CG2448)/CG2448,\".\")))","v":-7.1776798277986581E-2},{"$f":"IFERROR(AV2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BP2448,IF($D2448=24,\".\",IFERROR((CH2449-CH2448)/CH2448,\".\")))","v":2.246686803256201E-2},{"$f":"IFERROR(AW2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BQ2448,IF(D2448=24,\".\",IFERROR((CI2449-CI2448)/CI2448,\".\")))","v":2.2466868032562343E-2},{"$f":"IFERROR(AW2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BR2448,IF(D2448=24,\".\",IFERROR((CJ2449-CJ2448)/CJ2448,\".\")))","v":2.2466868032562343E-2},257285310.22874263,259866070.54489231,262453327.52634045,16464356.41073156,14872629.245037096,13281273.895848326,3877073.4116164437,3877073.4116164437,3877073.4116164437,277626740.05109066,278615773.20154583,279611674.8338052,2.5207478766966208E-2,2.962248304503166E-2,3.3387397651314141E-2,0.92673101366747068,0.93270408763580548,0.93863508268149642,5.9303928748728175E-2,5.3380428086095805E-2,4.7498996255225794E-2,1.396505758380104E-2,1.391548427809877E-2,1.3865921063277803E-2,31865.70176427743,31979.221936727634,32093.530466209679,1.0326448651939657E-2,1.4306475485463821E-2,1.8324888072614343E-2]
["Italy","ITA",2028,{"$f":"C2485-'Initial Conditions and Settings'!$B$9","v":12},"ITA2028",24085.1796875,{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,G2484*F2485/F2484,\"\")),\".\")","v":21234.638989221006},59811,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2485,Table1[Country Code],0)),MAX(IF(D2485>0,K2484*EXP(growthb),\".\"),0.001)),\".\")","v":172.32729591397211},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2485,Table1[Country Code],0))*EXP(D2485*INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0))),\".\")","v":159.74410959418481},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2485,Table1[Country Code],0))*EXP(D2485*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))),\".\")","v":159.74410959418481},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W2],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,Q2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))+growthdif),IF($D2485>1,Q2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(T2484-LN(Z2484)+LN(Z2483))+growthdif),\".\"))),\".\")","v":66995.204590833469},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W2],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,R2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))),IF($D2485>1,R2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(U2484-LN(AA2484)+LN(AA2483))),\".\"))),\".\")","v":61262.840679060166},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W2],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,S2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))-growthdif),IF($D2485>1,S2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(V2484-LN(AB2484)+LN(AB2483))-growthdif),\".\"))),\".\")","v":56139.198334883076},{"$f":"IFERROR(IF(IFERROR(AND(AC2484/$G2484=mininf,AF2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(W2484/Z2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AC2484/$G2484>mininf,AF2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(W2484/Z2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AC2484/$G2484=mininf,AF2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(Q2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":-5.984155200802671E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2484/$G2484=mininf,AG2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(X2484/AA2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AD2484/$G2484>mininf,AG2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(X2484/AA2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AD2484/$G2484=mininf,AG2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(R2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":2.9259456449438892E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2484/$G2484=mininf,AH2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(Y2484/AB2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AE2484/$G2484>mininf,AH2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(Y2484/AB2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AE2484/$G2484=mininf,AH2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(S2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":1.2429918419040287E-2},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,W2484*EXP(T2484),\"\")),\".\")","v":9030425573.304657},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,X2484*EXP(U2484),\"\")),\".\")","v":9492675879.0052052},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,Y2484*EXP(V2484),\"\")),\".\")","v":9992446826.3956337},15792.252683413097,17866.535721217591,20172.907039759953,4455.1518729596892,2608.1222366011043,0,11337.100810453408,15258.413484616487,20172.907039759953,5442.3863058079096,3368.103268003415,1061.7319494610529,0.53389656476892666,0.71856241551183742,0.94999999999999984,0.2098058683842558,0.1228239499586041,0,0.25629756684681759,0.15861363452955854,5.0000000000000121E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,7976267845.5972033,8976642432.6027222,9992446826.3956337,-1.3895266783123361E-2,2.7775495723467714E-3,1.2429918419041286E-2,1054157727.7074537,516033446.40248299,0,5.1929168533661141E-2,5.5038473541095811E-3,0,-5.2431317357767071E-2,-2.0074825534434737E-2,-4.6584010901540296E-3,3.3931179590158678E-3,-2.7348527752681484E-2,0,8.2032056498036354E-2,7.8466412959397047E-2,-4.6584010901549178E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BJ2485)+$I2485*BA2485,IF(D2485=24,\".\",IFERROR((CB2486-CB2485)/CB2485,\".\")))","v":-3.3163292070445216E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BK2485)+$I2485*BB2485,IF(D2485=24,\".\",IFERROR((CC2486-CC2485)/CC2485,\".\")))","v":-8.6486379810439828E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BL2485)+$I2485*BC2485,IF(D2485=24,\".\",IFERROR((CD2486-CD2485)/CD2485,\".\")))","v":3.8857586644436282E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BM2485)+$I2485*BG2485,IF($D2485=24,\".\",IFERROR((CE2486-CE2485)/CE2485,\".\")))","v":3.0161143246338562E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BN2485)+$I2485*BH2485,IF($D2485=24,\".\",IFERROR((CF2486-CF2485)/CF2485,\".\")))","v":-8.4223401992858937E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BO2485)+$I2485*BI2485,IF($D2485=24,\".\",IFERROR((CG2486-CG2485)/CG2485,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BP2485,IF($D2485=24,\".\",IFERROR((CH2486-CH2485)/CH2485,\".\")))","v":8.4532056498036412E-2},{"$f":"IFERROR(AW2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BQ2485,IF(D2485=24,\".\",IFERROR((CI2486-CI2485)/CI2485,\".\")))","v":8.0966412959397438E-2},{"$f":"IFERROR(AW2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BR2485,IF(D2485=24,\".\",IFERROR((CJ2486-CJ2485)/CJ2485,\".\")))","v":-2.158401090154527E-3},1519062776.5264597,1869547508.6465662,2268010284.142868,253277196.99035349,135586026.24418035,0,149819482.09000137,92718057.646774292,29227644.244384296,1922159455.6068146,2097851592.5375209,2297237928.3872523,-1.5645655046760264E-2,-4.6733251868708373E-3,3.8088591196117007E-3,0.79028967763077718,0.89117243340611974,0.98727704958932871,0.13176700624475265,6.4630895115024845E-2,0,7.7943316124470141E-2,4.4196671478855337E-2,1.2722950410671308E-2,32137.223179796601,35074.678446063779,38408.284903901498,-1.3407597884107503E-2,-2.9262006317107847E-3,5.3819416564877542E-3]
["Jamaica","JAM",2021,{"$f":"C2504-'Initial Conditions and Settings'!$B$9","v":5},"JAM2021",1454.31494140625,{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,G2503*F2504/F2503,\"\")),\".\")","v":1293.6064119521932},2919,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2504,Table1[Country Code],0)),MAX(IF(D2504>0,K2503*EXP(growthb),\".\"),0.001)),\".\")","v":68.535810050272758},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2504,Table1[Country Code],0))*EXP(D2504*INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0))),\".\")","v":58.418648981491771},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2504,Table1[Country Code],0))*EXP(D2504*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))),\".\")","v":58.418648981491771},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W2],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,Q2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))+growthdif),IF($D2504>1,Q2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(T2503-LN(Z2503)+LN(Z2502))+growthdif),\".\"))),\".\")","v":11657.941394216992},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W2],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,R2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))),IF($D2504>1,R2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(U2503-LN(AA2503)+LN(AA2502))),\".\"))),\".\")","v":11267.601256827882},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W2],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,S2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))-growthdif),IF($D2504>1,S2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(V2503-LN(AB2503)+LN(AB2502))-growthdif),\".\"))),\".\")","v":10889.335833828076},{"$f":"IFERROR(IF(IFERROR(AND(AC2503/$G2503=mininf,AF2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(W2503/Z2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AC2503/$G2503>mininf,AF2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(W2503/Z2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AC2503/$G2503=mininf,AF2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(Q2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":2.6935470743501833E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2503/$G2503=mininf,AG2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(X2503/AA2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AD2503/$G2503>mininf,AG2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(X2503/AA2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AD2503/$G2503=mininf,AG2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(R2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":5.228867761496156E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2503/$G2503=mininf,AH2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(Y2503/AB2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AE2503/$G2503>mininf,AH2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(Y2503/AB2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AE2503/$G2503=mininf,AH2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(S2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":7.8591769966806502E-3},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,W2503*EXP(T2503),\"\")),\".\")","v":70221010.20238705},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,X2503*EXP(U2503),\"\")),\".\")","v":70556308.531114146},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,Y2503*EXP(V2503),\"\")),\".\")","v":70900252.535439342},733.48367738074069,756.23998079735441,780.1009115481346,426.35327745638034,410.95642650476742,393.28905970717778,307.1303999243604,345.28355429258704,386.81185184095688,560.1227345714525,537.36643115483878,513.50550040405858,0.23742182868502257,0.26691546292779772,0.29901819306632504,0.32958500631808607,0.3176827377382811,0.30402528626436048,0.43299316499689122,0.41540179933392124,0.39695652066931453,null,2.5000000000000022E-3,2.5000000000003908E-3,48924175.340646654,51380201.834953927,53760033.342306949,-1.3301878495859398E-2,7.1468889087356047E-4,1.2800011114336485E-2,21296834.861740395,19176106.69616022,17140219.193132393,3.8498035567499755E-2,1.7224601433301956E-2,-7.7979555621716656E-3,-5.1410094309764176E-2,-2.2251268576542138E-2,5.1103355621178181E-3,-9.6101802464074737E-3,-1.5741356034109977E-2,-2.5487631114391895E-2,4.6177131118128045E-2,3.8370217119801708E-2,2.8638406218714607E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BJ2504)+$I2504*BA2504,IF(D2504=24,\".\",IFERROR((CB2505-CB2504)/CB2504,\".\")))","v":-3.2355986402811787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BK2504)+$I2504*BB2504,IF(D2504=24,\".\",IFERROR((CC2505-CC2504)/CC2504,\".\")))","v":-1.0768289842834289E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BL2504)+$I2504*BC2504,IF(D2504=24,\".\",IFERROR((CD2505-CD2504)/CD2504,\".\")))","v":8.9551733382271514E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BM2504)+$I2504*BG2504,IF($D2504=24,\".\",IFERROR((CE2505-CE2504)/CE2504,\".\")))","v":1.6943927660546143E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BN2504)+$I2504*BH2504,IF($D2504=24,\".\",IFERROR((CF2505-CF2504)/CF2504,\".\")))","v":3.2416226995959918E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BO2504)+$I2504*BI2504,IF($D2504=24,\".\",IFERROR((CG2505-CG2504)/CG2504,\".\")))","v":-1.4142793338281778E-2},{"$f":"IFERROR(AV2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BP2504,IF($D2504=24,\".\",IFERROR((CH2505-CH2504)/CH2504,\".\")))","v":4.8677131118128047E-2},{"$f":"IFERROR(AW2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BQ2504,IF(D2504=24,\".\",IFERROR((CI2505-CI2504)/CI2504,\".\")))","v":4.0870217119802099E-2},{"$f":"IFERROR(AW2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BR2504,IF(D2504=24,\".\",IFERROR((CJ2505-CJ2504)/CJ2504,\".\")))","v":3.1138406218714998E-2},7161016.405401242,7781034.8206183044,8424248.3184022568,4002034.916244735,3728349.7471030937,3448281.0646262364,2242602.281719069,2151491.289760075,2055957.6246490148,13405653.603365045,13660875.857481474,13928487.007677507,-4.0824651772931198E-3,1.1880190743119544E-3,6.511225598375265E-3,0.53417883359329132,0.56958535468697391,0.60482149380322037,0.29853336768601546,0.27292172083250699,0.24757039746854867,0.16728779872069333,0.15749292448051899,0.14760810872823105,4592.5500525402686,4679.9848775202036,4771.6639286322397,-5.2791012168516005E-3,-3.5666183830507237E-4,4.8991537850788802E-3]
["Jamaica","JAM",2036,{"$f":"C2519-'Initial Conditions and Settings'!$B$9","v":20},"JAM2036",1472.2130126953125,{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,G2518*F2519/F2518,\"\")),\".\")","v":1309.5266635578882},2900,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2519,Table1[Country Code],0)),MAX(IF(D2519>0,K2518*EXP(growthb),\".\"),0.001)),\".\")","v":71.154700223914389},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2519,Table1[Country Code],0))*EXP(D2519*INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0))),\".\")","v":58.418648981491771},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2519,Table1[Country Code],0))*EXP(D2519*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))),\".\")","v":58.418648981491771},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W2],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,Q2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))+growthdif),IF($D2519>1,Q2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(T2518-LN(Z2518)+LN(Z2517))+growthdif),\".\"))),\".\")","v":15530.408988178644},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W2],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,R2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))),IF($D2519>1,R2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(U2518-LN(AA2518)+LN(AA2517))),\".\"))),\".\")","v":13411.600548118062},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W2],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,S2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))-growthdif),IF($D2519>1,S2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(V2518-LN(AB2518)+LN(AB2517))-growthdif),\".\"))),\".\")","v":11541.707348750093},{"$f":"IFERROR(IF(IFERROR(AND(AC2518/$G2518=mininf,AF2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(W2518/Z2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AC2518/$G2518>mininf,AF2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(W2518/Z2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AC2518/$G2518=mininf,AF2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(Q2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":-1.555490613297815E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2518/$G2518=mininf,AG2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(X2518/AA2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AD2518/$G2518>mininf,AG2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(X2518/AA2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AD2518/$G2518=mininf,AG2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(R2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":-6.8758755601541072E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2518/$G2518=mininf,AH2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(Y2518/AB2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AE2518/$G2518>mininf,AH2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(Y2518/AB2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AE2518/$G2518=mininf,AH2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(S2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":3.430575867109445E-3},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,W2518*EXP(T2518),\"\")),\".\")","v":63932990.115287684},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,X2518*EXP(U2518),\"\")),\".\")","v":69946428.574548975},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,Y2518*EXP(V2518),\"\")),\".\")","v":77310776.266406119},429.23567413010676,522.57173415624959,648.81600930936816,319.47569089019231,300.14378286144955,241.72568410058716,109.75998323991443,222.42795129480004,407.090325208781,880.29098942778148,786.95492940163865,660.71065424852009,8.3816531800661911E-2,0.1698537017111813,0.31086829809386723,0.24396272315845804,0.22920020738331576,0.18459012010021708,0.67222074504088003,0.60094609090550288,0.50454158180591568,null,2.5000000000000577E-3,2.5000000000003908E-3,31028929.384955268,46892950.003330685,63560582.80551219,-5.3644577576477559E-2,-1.367720202957301E-2,9.4618912366861707E-3,32904060.730332416,23053478.571218289,13750193.460893929,1.9081811475654575E-2,6.8175396822560685E-3,-2.4932004603147817E-2,-9.1866788627153362E-2,-3.7076295974713069E-2,1.733858980679237E-3,-2.9140399575020126E-2,-2.6581554262885554E-2,-4.2660036859151873E-2,2.1302321995665174E-2,2.026841040818983E-2,1.4325010882584976E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BJ2519)+$I2519*BA2519,IF(D2519=24,\".\",IFERROR((CB2520-CB2519)/CB2519,\".\")))","v":-7.275568310181546E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BK2519)+$I2519*BB2519,IF(D2519=24,\".\",IFERROR((CC2520-CC2519)/CC2519,\".\")))","v":-2.537674900214304E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BL2519)+$I2519*BC2519,IF(D2519=24,\".\",IFERROR((CD2520-CD2519)/CD2519,\".\")))","v":5.5978751086827039E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BM2519)+$I2519*BG2519,IF($D2519=24,\".\",IFERROR((CE2520-CE2519)/CE2519,\".\")))","v":-2.5292940496827176E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BN2519)+$I2519*BH2519,IF($D2519=24,\".\",IFERROR((CF2520-CF2519)/CF2519,\".\")))","v":-7.3820072903146849E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BO2519)+$I2519*BI2519,IF($D2519=24,\".\",IFERROR((CG2520-CG2519)/CG2519,\".\")))","v":-3.1296020731149787E-2},{"$f":"IFERROR(AV2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BP2519,IF($D2519=24,\".\",IFERROR((CH2520-CH2519)/CH2519,\".\")))","v":2.3802321995665232E-2},{"$f":"IFERROR(AW2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BQ2519,IF(D2519=24,\".\",IFERROR((CI2520-CI2519)/CI2519,\".\")))","v":2.2768410408190221E-2},{"$f":"IFERROR(AW2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BR2519,IF(D2519=24,\".\",IFERROR((CJ2520-CJ2519)/CJ2519,\".\")))","v":1.6825010882585367E-2},3409234.8605030091,5966229.6670042351,9397034.7961345036,4470624.9743590336,3627082.9744885629,2513855.9338440136,3659159.6547098695,3271183.9179603122,2746416.5809929478,11539019.489571912,12864496.559453111,14657307.310971465,-1.4927805616165669E-2,-8.0608679294149645E-3,1.3739378042681521E-3,0.29545273440122155,0.46377482705455114,0.64111603835313746,0.3874354297086719,0.28194519371403648,0.1715087144254874,0.31711183589010655,0.25427997923141232,0.18737524722137516,3978.9722377834182,4436.0332963631417,5054.2439003349882,-1.106435660892835E-2,-4.7613268883992532E-3,4.6009534972775157E-3]
["Jordan","JOR",2025,{"$f":"C2534-'Initial Conditions and Settings'!$B$9","v":9},"JOR2025",2354.472900390625,{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,G2533*F2534/F2533,\"\")),\".\")","v":2242.7257184197028},10610,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2534,Table1[Country Code],0)),MAX(IF(D2534>0,K2533*EXP(growthb),\".\"),0.001)),\".\")","v":55.980699358317686},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2534,Table1[Country Code],0))*EXP(D2534*INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0))),\".\")","v":84.960739341613518},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2534,Table1[Country Code],0))*EXP(D2534*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))),\".\")","v":84.960739341613518},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W2],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,Q2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))+growthdif),IF($D2534>1,Q2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(T2533-LN(Z2533)+LN(Z2532))+growthdif),\".\"))),\".\")","v":13518.553970471725},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W2],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,R2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))),IF($D2534>1,R2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(U2533-LN(AA2533)+LN(AA2532))),\".\"))),\".\")","v":13015.361021713477},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W2],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,S2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))-growthdif),IF($D2534>1,S2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(V2533-LN(AB2533)+LN(AB2532))-growthdif),\".\"))),\".\")","v":12578.150717435079},{"$f":"IFERROR(IF(IFERROR(AND(AC2533/$G2533=mininf,AF2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(W2533/Z2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AC2533/$G2533>mininf,AF2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(W2533/Z2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AC2533/$G2533=mininf,AF2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(Q2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":3.4045019578647362E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2533/$G2533=mininf,AG2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(X2533/AA2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AD2533/$G2533>mininf,AG2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(X2533/AA2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AD2533/$G2533=mininf,AG2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(R2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":3.9205910298666935E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2533/$G2533=mininf,AH2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(Y2533/AB2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AE2533/$G2533>mininf,AH2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(Y2533/AB2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AE2533/$G2533=mininf,AH2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(S2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":4.4025321139823465E-2},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,W2533*EXP(T2533),\"\")),\".\")","v":137871675.07918784},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,X2533*EXP(U2533),\"\")),\".\")","v":140836416.57681036},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,Y2533*EXP(V2533),\"\")),\".\")","v":143920487.10280463},2094.4750203489493,2130.5894324987175,2130.5894324987175,1088.2283081461546,935.66264457459135,725.91694796869456,1006.2467122027949,1194.9267879241258,1404.6724845300228,148.25069807075351,112.1362859209853,112.1362859209853,0.44867132165935508,0.53280112592908158,0.62632379563551832,0.48522576755973323,0.41719887407091838,0.32367620436448169,6.61029107809116E-2,5.0000000000000079E-2,5.0000000000000079E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,101903330.44839132,112170113.86986557,123149340.16675606,2.006025505504283E-2,3.4524070933571238E-2,4.8202815721687386E-2,35968344.630796522,28666302.706944793,20771146.936048567,7.2635754668628039E-2,5.7317927604149332E-2,1.8892511379938526E-2,-1.8077676111253105E-2,1.1179629216956144E-2,3.003896316391419E-2,2.4497823502336757E-2,2.3973485887533563E-2,-9.2713411778335697E-3,0.1790920041618751,1.6818304920867E-2,1.6818304920867E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BJ2534)+$I2534*BA2534,IF(D2534=24,\".\",IFERROR((CB2535-CB2534)/CB2534,\".\")))","v":1.0953792119743552E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BK2534)+$I2534*BB2534,IF(D2534=24,\".\",IFERROR((CC2535-CC2534)/CC2534,\".\")))","v":3.281435272311238E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BL2534)+$I2534*BC2534,IF(D2534=24,\".\",IFERROR((CD2535-CD2534)/CD2534,\".\")))","v":4.9083392090649478E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BM2534)+$I2534*BG2534,IF($D2534=24,\".\",IFERROR((CE2535-CE2534)/CE2534,\".\")))","v":6.1029291733331145E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BN2534)+$I2534*BH2534,IF($D2534=24,\".\",IFERROR((CF2535-CF2534)/CF2534,\".\")))","v":5.3108209393690195E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BO2534)+$I2534*BI2534,IF($D2534=24,\".\",IFERROR((CG2535-CG2534)/CG2534,\".\")))","v":1.7273087748901225E-2},{"$f":"IFERROR(AV2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BP2534,IF($D2534=24,\".\",IFERROR((CH2535-CH2534)/CH2534,\".\")))","v":0.19155450680972386},{"$f":"IFERROR(AW2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BQ2534,IF(D2534=24,\".\",IFERROR((CI2535-CI2534)/CI2534,\".\")))","v":2.928080756871608E-2},{"$f":"IFERROR(AW2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BR2534,IF(D2534=24,\".\",IFERROR((CJ2535-CJ2534)/CJ2534,\".\")))","v":2.928080756871608E-2},27206000.973046422,31104807.078697909,35336364.43810524,12205863.040543467,10104009.465952562,7575685.9830443421,705104.27827770473,533338.29777532059,533338.29777532059,40116968.291867591,41742154.842425793,43445388.718924902,2.9363882862016119E-2,3.7681488732486591E-2,4.3293448419848286E-2,0.67816692365962139,0.74516534175383964,0.81335132404311172,0.30425686586635231,0.24205768734495403,0.17437261367497806,1.7576210474026317E-2,1.2776970901206266E-2,1.2276062281910192E-2,3781.0526194031659,3934.2276006056354,4094.7585974481531,2.2177491792040982E-2,3.0020855327904883E-2,3.5667980820164757E-2]
["Japan","JPN",2023,{"$f":"C2558-'Initial Conditions and Settings'!$B$9","v":7},"JPN2023",63347.95703125,{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,G2557*F2558/F2557,\"\")),\".\")","v":62473.12588569583},124228,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2558,Table1[Country Code],0)),MAX(IF(D2558>0,K2557*EXP(growthb),\".\"),0.001)),\".\")","v":190.62646180541276},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2558,Table1[Country Code],0))*EXP(D2558*INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0))),\".\")","v":148.68056161004313},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2558,Table1[Country Code],0))*EXP(D2558*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))),\".\")","v":148.68056161004313},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W2],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,Q2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))+growthdif),IF($D2558>1,Q2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(T2557-LN(Z2557)+LN(Z2556))+growthdif),\".\"))),\".\")","v":61099.409860245505},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W2],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,R2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))),IF($D2558>1,R2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(U2557-LN(AA2557)+LN(AA2556))),\".\"))),\".\")","v":58063.124626836696},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W2],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,S2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))-growthdif),IF($D2558>1,S2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(V2557-LN(AB2557)+LN(AB2556))-growthdif),\".\"))),\".\")","v":55171.776328104403},{"$f":"IFERROR(IF(IFERROR(AND(AC2557/$G2557=mininf,AF2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(W2557/Z2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AC2557/$G2557>mininf,AF2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(W2557/Z2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AC2557/$G2557=mininf,AF2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(Q2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":2.5024742036256209E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2557/$G2557=mininf,AG2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(X2557/AA2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AD2557/$G2557>mininf,AG2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(X2557/AA2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AD2557/$G2557=mininf,AG2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(R2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":7.2323914551692542E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2557/$G2557=mininf,AH2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(Y2557/AB2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AE2557/$G2557>mininf,AH2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(Y2557/AB2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AE2557/$G2557=mininf,AH2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(S2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":1.2220448771258011E-2},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,W2557*EXP(T2557),\"\")),\".\")","v":29846651312.389225},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,X2557*EXP(U2557),\"\")),\".\")","v":30255014339.794987},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,Y2557*EXP(V2557),\"\")),\".\")","v":30682361052.571739},49961.91621386131,52848.147733065431,55957.629816473163,8495.097382648406,4782.2374629308806,369.75798162244104,41466.818831212906,48065.910270134547,55587.871834850725,12511.20967183452,9624.9781526303996,6515.4960692226668,0.66375450633097521,0.76938538913641852,0.88978854582300337,0.13598002760725453,7.6548714269247836E-2,5.9186726513248272E-3,0.20026546606177026,0.15406589659433359,0.1042927815256718,null,2.5000000000001132E-3,2.5000000000003908E-3,28010854392.752144,29321729549.875572,30617208154.976643,-3.3526906712140203E-3,7.2370984565139906E-3,1.4346170794141244E-2,1835796919.6370811,933284789.91941452,65152897.595096588,8.7833861432557114E-2,7.0844966721281821E-3,-17.992247336295868,-4.2630303671550962E-2,-1.6140957914196008E-2,1.3365136732375049E-3,3.8556248432222162E-2,-2.6293559698560287E-2,-5.9128486878959654,8.6951787433498851E-2,6.3754299036302697E-2,5.4071971586644452E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BJ2558)+$I2558*BA2558,IF(D2558=24,\".\",IFERROR((CB2559-CB2558)/CB2558,\".\")))","v":-2.0685035837153976E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BK2558)+$I2558*BB2558,IF(D2558=24,\".\",IFERROR((CC2559-CC2558)/CC2558,\".\")))","v":-2.1454683946124931E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BL2558)+$I2558*BC2558,IF(D2558=24,\".\",IFERROR((CD2559-CD2558)/CD2558,\".\")))","v":1.014780356791789E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BM2558)+$I2558*BG2558,IF($D2558=24,\".\",IFERROR((CE2559-CE2558)/CE2558,\".\")))","v":6.8001516266618267E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BN2558)+$I2558*BH2558,IF($D2558=24,\".\",IFERROR((CF2559-CF2558)/CF2558,\".\")))","v":-4.7980701789874236E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BO2558)+$I2558*BI2558,IF($D2558=24,\".\",IFERROR((CG2559-CG2558)/CG2558,\".\")))","v":-11.947741550761688},{"$f":"IFERROR(AV2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BP2558,IF($D2558=24,\".\",IFERROR((CH2559-CH2558)/CH2558,\".\")))","v":9.1758248767727479E-2},{"$f":"IFERROR(AW2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BQ2558,IF(D2558=24,\".\",IFERROR((CI2559-CI2558)/CI2558,\".\")))","v":6.8560760370531604E-2},{"$f":"IFERROR(AW2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BR2558,IF(D2558=24,\".\",IFERROR((CJ2559-CJ2558)/CJ2558,\".\")))","v":1.0213658492893352E-2},5067196318.737648,5581713876.6343451,6133763262.8554373,424237636.2159161,226952702.03547201,16673944.107605472,354598327.04380143,272795456.25706303,184665117.6510936,5846032281.997365,6081462034.9268799,6335102324.6141367,-7.4288015061373409E-3,9.2720108626184261E-4,-2.132335623591328E-2,0.86677528865892295,0.91782433970278932,0.96821849885890154,7.2568473068877815E-2,3.7318773139097754E-2,2.6319928634492991E-3,6.0656238272199341E-2,4.4856887158112951E-2,2.9149508277649065E-2,47058.893985231713,48954.036408272528,50995.768462940214,-2.7757078065153706E-3,5.0943068707169914E-3,1.1571491774782672E-2]
["Kazakhstan","KAZ",2029,{"$f":"C2590-'Initial Conditions and Settings'!$B$9","v":13},"KAZ2029",9811.84765625,{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,G2589*F2590/F2589,\"\")),\".\")","v":9167.5061506446546},19883,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2590,Table1[Country Code],0)),MAX(IF(D2590>0,K2589*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2590,Table1[Country Code],0))*EXP(D2590*INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2590,Table1[Country Code],0))*EXP(D2590*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W2],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,Q2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))+growthdif),IF($D2590>1,Q2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(T2589-LN(Z2589)+LN(Z2588))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W2],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,R2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))),IF($D2590>1,R2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(U2589-LN(AA2589)+LN(AA2588))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W2],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,S2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))-growthdif),IF($D2590>1,S2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(V2589-LN(AB2589)+LN(AB2588))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2589/$G2589=mininf,AF2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(W2589/Z2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AC2589/$G2589>mininf,AF2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(W2589/Z2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AC2589/$G2589=mininf,AF2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(Q2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2589/$G2589=mininf,AG2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(X2589/AA2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AD2589/$G2589>mininf,AG2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(X2589/AA2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AD2589/$G2589=mininf,AG2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(R2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2589/$G2589=mininf,AH2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(Y2589/AB2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AE2589/$G2589>mininf,AH2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(Y2589/AB2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AE2589/$G2589=mininf,AH2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(S2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,W2589*EXP(T2589),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,X2589*EXP(U2589),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,Y2589*EXP(V2589),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BJ2590)+$I2590*BA2590,IF(D2590=24,\".\",IFERROR((CB2591-CB2590)/CB2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BK2590)+$I2590*BB2590,IF(D2590=24,\".\",IFERROR((CC2591-CC2590)/CC2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BL2590)+$I2590*BC2590,IF(D2590=24,\".\",IFERROR((CD2591-CD2590)/CD2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BM2590)+$I2590*BG2590,IF($D2590=24,\".\",IFERROR((CE2591-CE2590)/CE2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BN2590)+$I2590*BH2590,IF($D2590=24,\".\",IFERROR((CF2591-CF2590)/CF2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BO2590)+$I2590*BI2590,IF($D2590=24,\".\",IFERROR((CG2591-CG2590)/CG2590,\".\")))","v":"."},{"$f":"IFERROR(AV2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BP2590,IF($D2590=24,\".\",IFERROR((CH2591-CH2590)/CH2590,\".\")))","v":"."},{"$f":"IFERROR(AW2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BQ2590,IF(D2590=24,\".\",IFERROR((CI2591-CI2590)/CI2590,\".\")))","v":"."},{"$f":"IFERROR(AW2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BR2590,IF(D2590=24,\".\",IFERROR((CJ2591-CJ2590)/CJ2590,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kenya","KEN",2022,{"$f":"C2609-'Initial Conditions and Settings'!$B$9","v":6},"KEN2022",22390.16796875,{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,G2608*F2609/F2608,\"\")),\".\")","v":18800.850336009833},56082,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2609,Table1[Country Code],0)),MAX(IF(D2609>0,K2608*EXP(growthb),\".\"),0.001)),\".\")","v":26.375687631973481},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2609,Table1[Country Code],0))*EXP(D2609*INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0))),\".\")","v":54.6993637787238},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2609,Table1[Country Code],0))*EXP(D2609*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))),\".\")","v":54.6993637787238},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W2],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,Q2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))+growthdif),IF($D2609>1,Q2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(T2608-LN(Z2608)+LN(Z2607))+growthdif),\".\"))),\".\")","v":4901.436240051723},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W2],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,R2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))),IF($D2609>1,R2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(U2608-LN(AA2608)+LN(AA2607))),\".\"))),\".\")","v":4714.7194861372518},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W2],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,S2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))-growthdif),IF($D2609>1,S2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(V2608-LN(AB2608)+LN(AB2607))-growthdif),\".\"))),\".\")","v":4534.5479210038038},{"$f":"IFERROR(IF(IFERROR(AND(AC2608/$G2608=mininf,AF2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(W2608/Z2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AC2608/$G2608>mininf,AF2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(W2608/Z2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AC2608/$G2608=mininf,AF2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(Q2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":3.9697085224631556E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2608/$G2608=mininf,AG2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(X2608/AA2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AD2608/$G2608>mininf,AG2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(X2608/AA2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AD2608/$G2608=mininf,AG2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(R2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":4.5740865002463438E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2608/$G2608=mininf,AH2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(Y2608/AB2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AE2608/$G2608>mininf,AH2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(Y2608/AB2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AE2608/$G2608=mininf,AH2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(S2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":5.2044643660941886E-2},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,W2608*EXP(T2608),\"\")),\".\")","v":136805673.73710755},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,X2608*EXP(U2608),\"\")),\".\")","v":138807827.30776483},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,Y2608*EXP(V2608),\"\")),\".\")","v":140890331.044653},8518.6825883731381,8884.4327472281457,9275.2036727556642,6233.4700396373564,6166.6090672895034,6073.6094188765483,2285.2125487357816,2717.8236799386427,3201.594253879116,10282.167747636695,9916.4175887816873,9525.6466632541687,0.12154836126527988,0.14455855088283498,0.17028986437634719,0.33155255896581465,0.3279962851189987,0.32304971904614238,0.54689907976890551,0.52744516399816632,0.50666041657751038,null,2.5000000000001132E-3,2.5000000000003908E-3,73395385.625850737,80765974.304065749,88009534.706361011,1.220153994739448E-2,3.6386139297828635E-2,5.6342376361634194E-2,63410288.111256808,58041853.003699079,52880796.338291988,7.0606114593942948E-2,5.8614169873838051E-2,4.4850718446276971E-2,-2.4586694844838775E-2,1.338637315789093E-2,4.7263372003092385E-2,2.3817879801708131E-2,2.5614403733902336E-2,2.5771714087735376E-2,4.7351120646787592E-2,3.9226076969468338E-2,2.8952239527081147E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BJ2609)+$I2609*BA2609,IF(D2609=24,\".\",IFERROR((CB2610-CB2609)/CB2609,\".\")))","v":7.0978362074099188E-7},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BK2609)+$I2609*BB2609,IF(D2609=24,\".\",IFERROR((CC2610-CC2609)/CC2609,\".\")))","v":3.1079543460202669E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BL2609)+$I2609*BC2609,IF(D2609=24,\".\",IFERROR((CD2610-CD2609)/CD2609,\".\")))","v":5.7996161414706177E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BM2609)+$I2609*BG2609,IF($D2609=24,\".\",IFERROR((CE2610-CE2609)/CE2609,\".\")))","v":5.5905284430168539E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BN2609)+$I2609*BH2609,IF($D2609=24,\".\",IFERROR((CF2610-CF2609)/CF2609,\".\")))","v":5.0807574036213193E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BO2609)+$I2609*BI2609,IF($D2609=24,\".\",IFERROR((CG2610-CG2609)/CG2609,\".\")))","v":4.4004503499349173E-2},{"$f":"IFERROR(AV2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BP2609,IF($D2609=24,\".\",IFERROR((CH2610-CH2609)/CH2609,\".\")))","v":5.6044407879130592E-2},{"$f":"IFERROR(AW2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BQ2609,IF(D2609=24,\".\",IFERROR((CI2610-CI2609)/CI2609,\".\")))","v":4.7919364201811615E-2},{"$f":"IFERROR(AW2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BR2609,IF(D2609=24,\".\",IFERROR((CJ2610-CJ2609)/CJ2609,\".\")))","v":3.7645526759424425E-2},22401647.205189049,25627552.527383946,29035565.135650534,24785623.15809172,23585706.180017084,22342278.661250573,14834426.14188005,14306746.19626133,13742967.956554584,62021696.505160823,63520004.903662361,65120811.753455691,3.5746359210252113E-2,4.2197656172693901E-2,4.8901010047686329E-2,0.3611904940930632,0.40345640033013197,0.44587228497055303,0.39962826808565788,0.37131146661257902,0.34308968300084131,0.23918123782127884,0.22523213305728898,0.21103803202860569,1105.9109251660216,1132.627311858749,1161.1713518322401,1.2963396311442388E-2,1.9097709373450122E-2,2.5794645000186911E-2]
["Kyrgyz Republic","KGZ",2020,{"$f":"C2633-'Initial Conditions and Settings'!$B$9","v":4},"KGZ2020",2719.35107421875,{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,G2632*F2633/F2632,\"\")),\".\")","v":2414.89603883276},6461,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2633,Table1[Country Code],0)),MAX(IF(D2633>0,K2632*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2633,Table1[Country Code],0))*EXP(D2633*INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2633,Table1[Country Code],0))*EXP(D2633*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W2],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,Q2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))+growthdif),IF($D2633>1,Q2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(T2632-LN(Z2632)+LN(Z2631))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W2],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,R2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))),IF($D2633>1,R2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(U2632-LN(AA2632)+LN(AA2631))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W2],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,S2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))-growthdif),IF($D2633>1,S2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(V2632-LN(AB2632)+LN(AB2631))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2632/$G2632=mininf,AF2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(W2632/Z2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AC2632/$G2632>mininf,AF2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(W2632/Z2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AC2632/$G2632=mininf,AF2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(Q2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2632/$G2632=mininf,AG2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(X2632/AA2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AD2632/$G2632>mininf,AG2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(X2632/AA2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AD2632/$G2632=mininf,AG2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(R2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2632/$G2632=mininf,AH2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(Y2632/AB2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AE2632/$G2632>mininf,AH2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(Y2632/AB2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AE2632/$G2632=mininf,AH2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(S2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,W2632*EXP(T2632),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,X2632*EXP(U2632),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,Y2632*EXP(V2632),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BJ2633)+$I2633*BA2633,IF(D2633=24,\".\",IFERROR((CB2634-CB2633)/CB2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BK2633)+$I2633*BB2633,IF(D2633=24,\".\",IFERROR((CC2634-CC2633)/CC2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BL2633)+$I2633*BC2633,IF(D2633=24,\".\",IFERROR((CD2634-CD2633)/CD2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BM2633)+$I2633*BG2633,IF($D2633=24,\".\",IFERROR((CE2634-CE2633)/CE2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BN2633)+$I2633*BH2633,IF($D2633=24,\".\",IFERROR((CF2634-CF2633)/CF2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BO2633)+$I2633*BI2633,IF($D2633=24,\".\",IFERROR((CG2634-CG2633)/CG2633,\".\")))","v":"."},{"$f":"IFERROR(AV2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BP2633,IF($D2633=24,\".\",IFERROR((CH2634-CH2633)/CH2633,\".\")))","v":"."},{"$f":"IFERROR(AW2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BQ2633,IF(D2633=24,\".\",IFERROR((CI2634-CI2633)/CI2633,\".\")))","v":"."},{"$f":"IFERROR(AW2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BR2633,IF(D2633=24,\".\",IFERROR((CJ2634-CJ2633)/CJ2633,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kyrgyz Republic","KGZ",2027,{"$f":"C2640-'Initial Conditions and Settings'!$B$9","v":11},"KGZ2027",2942.04296875,{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,G2639*F2640/F2639,\"\")),\".\")","v":2612.6556363640116},6983,0.5,0.72979594672615,{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2640,Table1[Country Code],0)),MAX(IF(D2640>0,K2639*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2640,Table1[Country Code],0))*EXP(D2640*INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2640,Table1[Country Code],0))*EXP(D2640*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W2],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,Q2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))+growthdif),IF($D2640>1,Q2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(T2639-LN(Z2639)+LN(Z2638))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W2],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,R2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))),IF($D2640>1,R2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(U2639-LN(AA2639)+LN(AA2638))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W2],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,S2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))-growthdif),IF($D2640>1,S2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(V2639-LN(AB2639)+LN(AB2638))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2639/$G2639=mininf,AF2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(W2639/Z2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AC2639/$G2639>mininf,AF2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(W2639/Z2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AC2639/$G2639=mininf,AF2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(Q2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2639/$G2639=mininf,AG2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(X2639/AA2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AD2639/$G2639>mininf,AG2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(X2639/AA2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AD2639/$G2639=mininf,AG2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(R2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2639/$G2639=mininf,AH2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(Y2639/AB2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AE2639/$G2639>mininf,AH2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(Y2639/AB2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AE2639/$G2639=mininf,AH2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(S2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,W2639*EXP(T2639),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,X2639*EXP(U2639),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,Y2639*EXP(V2639),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BJ2640)+$I2640*BA2640,IF(D2640=24,\".\",IFERROR((CB2641-CB2640)/CB2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BK2640)+$I2640*BB2640,IF(D2640=24,\".\",IFERROR((CC2641-CC2640)/CC2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BL2640)+$I2640*BC2640,IF(D2640=24,\".\",IFERROR((CD2641-CD2640)/CD2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BM2640)+$I2640*BG2640,IF($D2640=24,\".\",IFERROR((CE2641-CE2640)/CE2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BN2640)+$I2640*BH2640,IF($D2640=24,\".\",IFERROR((CF2641-CF2640)/CF2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BO2640)+$I2640*BI2640,IF($D2640=24,\".\",IFERROR((CG2641-CG2640)/CG2640,\".\")))","v":"."},{"$f":"IFERROR(AV2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BP2640,IF($D2640=24,\".\",IFERROR((CH2641-CH2640)/CH2640,\".\")))","v":"."},{"$f":"IFERROR(AW2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BQ2640,IF(D2640=24,\".\",IFERROR((CI2641-CI2640)/CI2640,\".\")))","v":"."},{"$f":"IFERROR(AW2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BR2640,IF(D2640=24,\".\",IFERROR((CJ2641-CJ2640)/CJ2640,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kiribati","KIR",2015,{"$f":"C2680-'Initial Conditions and Settings'!$B$9","v":-1},"KIR2015",".",{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,G2679*F2680/F2679,\"\")),\".\")","v":""},112.407,0.5,".",{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2680,Table1[Country Code],0)),MAX(IF(D2680>0,K2679*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2680,Table1[Country Code],0))*EXP(D2680*INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2680,Table1[Country Code],0))*EXP(D2680*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W2],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,Q2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))+growthdif),IF($D2680>1,Q2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(T2679-LN(Z2679)+LN(Z2678))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W2],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,R2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))),IF($D2680>1,R2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(U2679-LN(AA2679)+LN(AA2678))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W2],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,S2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))-growthdif),IF($D2680>1,S2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(V2679-LN(AB2679)+LN(AB2678))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2679/$G2679=mininf,AF2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(W2679/Z2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AC2679/$G2679>mininf,AF2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(W2679/Z2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AC2679/$G2679=mininf,AF2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(Q2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2679/$G2679=mininf,AG2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(X2679/AA2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AD2679/$G2679>mininf,AG2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(X2679/AA2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AD2679/$G2679=mininf,AG2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(R2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2679/$G2679=mininf,AH2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(Y2679/AB2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AE2679/$G2679>mininf,AH2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(Y2679/AB2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AE2679/$G2679=mininf,AH2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(S2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,W2679*EXP(T2679),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,X2679*EXP(U2679),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,Y2679*EXP(V2679),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BJ2680)+$I2680*BA2680,IF(D2680=24,\".\",IFERROR((CB2681-CB2680)/CB2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BK2680)+$I2680*BB2680,IF(D2680=24,\".\",IFERROR((CC2681-CC2680)/CC2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BL2680)+$I2680*BC2680,IF(D2680=24,\".\",IFERROR((CD2681-CD2680)/CD2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BM2680)+$I2680*BG2680,IF($D2680=24,\".\",IFERROR((CE2681-CE2680)/CE2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BN2680)+$I2680*BH2680,IF($D2680=24,\".\",IFERROR((CF2681-CF2680)/CF2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BO2680)+$I2680*BI2680,IF($D2680=24,\".\",IFERROR((CG2681-CG2680)/CG2680,\".\")))","v":"."},{"$f":"IFERROR(AV2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BP2680,IF($D2680=24,\".\",IFERROR((CH2681-CH2680)/CH2680,\".\")))","v":"."},{"$f":"IFERROR(AW2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BQ2680,IF(D2680=24,\".\",IFERROR((CI2681-CI2680)/CI2680,\".\")))","v":"."},{"$f":"IFERROR(AW2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BR2680,IF(D2680=24,\".\",IFERROR((CJ2681-CJ2680)/CJ2680,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kiribati","KIR",2021,{"$f":"C2686-'Initial Conditions and Settings'!$B$9","v":5},"KIR2021",".",{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,G2685*F2686/F2685,\"\")),\".\")","v":"."},124,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2686,Table1[Country Code],0)),MAX(IF(D2686>0,K2685*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2686,Table1[Country Code],0))*EXP(D2686*INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2686,Table1[Country Code],0))*EXP(D2686*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W2],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,Q2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))+growthdif),IF($D2686>1,Q2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(T2685-LN(Z2685)+LN(Z2684))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W2],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,R2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))),IF($D2686>1,R2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(U2685-LN(AA2685)+LN(AA2684))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W2],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,S2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))-growthdif),IF($D2686>1,S2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(V2685-LN(AB2685)+LN(AB2684))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2685/$G2685=mininf,AF2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(W2685/Z2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AC2685/$G2685>mininf,AF2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(W2685/Z2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AC2685/$G2685=mininf,AF2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(Q2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2685/$G2685=mininf,AG2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(X2685/AA2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AD2685/$G2685>mininf,AG2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(X2685/AA2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AD2685/$G2685=mininf,AG2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(R2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2685/$G2685=mininf,AH2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(Y2685/AB2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AE2685/$G2685>mininf,AH2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(Y2685/AB2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AE2685/$G2685=mininf,AH2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(S2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,W2685*EXP(T2685),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,X2685*EXP(U2685),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,Y2685*EXP(V2685),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BJ2686)+$I2686*BA2686,IF(D2686=24,\".\",IFERROR((CB2687-CB2686)/CB2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BK2686)+$I2686*BB2686,IF(D2686=24,\".\",IFERROR((CC2687-CC2686)/CC2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BL2686)+$I2686*BC2686,IF(D2686=24,\".\",IFERROR((CD2687-CD2686)/CD2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BM2686)+$I2686*BG2686,IF($D2686=24,\".\",IFERROR((CE2687-CE2686)/CE2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BN2686)+$I2686*BH2686,IF($D2686=24,\".\",IFERROR((CF2687-CF2686)/CF2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BO2686)+$I2686*BI2686,IF($D2686=24,\".\",IFERROR((CG2687-CG2686)/CG2686,\".\")))","v":"."},{"$f":"IFERROR(AV2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BP2686,IF($D2686=24,\".\",IFERROR((CH2687-CH2686)/CH2686,\".\")))","v":"."},{"$f":"IFERROR(AW2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BQ2686,IF(D2686=24,\".\",IFERROR((CI2687-CI2686)/CI2686,\".\")))","v":"."},{"$f":"IFERROR(AW2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BR2686,IF(D2686=24,\".\",IFERROR((CJ2687-CJ2686)/CJ2686,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Kitts and Nevis","KNA",2020,{"$f":"C2711-'Initial Conditions and Settings'!$B$9","v":4},"KNA2020",".",{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,G2710*F2711/F2710,\"\")),\".\")","v":"."},57,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2711,Table1[Country Code],0)),MAX(IF(D2711>0,K2710*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2711,Table1[Country Code],0))*EXP(D2711*INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2711,Table1[Country Code],0))*EXP(D2711*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W2],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,Q2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))+growthdif),IF($D2711>1,Q2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(T2710-LN(Z2710)+LN(Z2709))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W2],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,R2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))),IF($D2711>1,R2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(U2710-LN(AA2710)+LN(AA2709))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W2],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,S2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))-growthdif),IF($D2711>1,S2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(V2710-LN(AB2710)+LN(AB2709))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2710/$G2710=mininf,AF2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(W2710/Z2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AC2710/$G2710>mininf,AF2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(W2710/Z2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AC2710/$G2710=mininf,AF2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(Q2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2710/$G2710=mininf,AG2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(X2710/AA2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AD2710/$G2710>mininf,AG2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(X2710/AA2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AD2710/$G2710=mininf,AG2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(R2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2710/$G2710=mininf,AH2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(Y2710/AB2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AE2710/$G2710>mininf,AH2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(Y2710/AB2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AE2710/$G2710=mininf,AH2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(S2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,W2710*EXP(T2710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,X2710*EXP(U2710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,Y2710*EXP(V2710),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BJ2711)+$I2711*BA2711,IF(D2711=24,\".\",IFERROR((CB2712-CB2711)/CB2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BK2711)+$I2711*BB2711,IF(D2711=24,\".\",IFERROR((CC2712-CC2711)/CC2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BL2711)+$I2711*BC2711,IF(D2711=24,\".\",IFERROR((CD2712-CD2711)/CD2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BM2711)+$I2711*BG2711,IF($D2711=24,\".\",IFERROR((CE2712-CE2711)/CE2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BN2711)+$I2711*BH2711,IF($D2711=24,\".\",IFERROR((CF2712-CF2711)/CF2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BO2711)+$I2711*BI2711,IF($D2711=24,\".\",IFERROR((CG2712-CG2711)/CG2711,\".\")))","v":"."},{"$f":"IFERROR(AV2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BP2711,IF($D2711=24,\".\",IFERROR((CH2712-CH2711)/CH2711,\".\")))","v":"."},{"$f":"IFERROR(AW2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BQ2711,IF(D2711=24,\".\",IFERROR((CI2712-CI2711)/CI2711,\".\")))","v":"."},{"$f":"IFERROR(AW2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BR2711,IF(D2711=24,\".\",IFERROR((CJ2712-CJ2711)/CJ2711,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Kitts and Nevis","KNA",2039,{"$f":"C2730-'Initial Conditions and Settings'!$B$9","v":23},"KNA2039",".",{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,G2729*F2730/F2729,\"\")),\".\")","v":"."},63,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2730,Table1[Country Code],0)),MAX(IF(D2730>0,K2729*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2730,Table1[Country Code],0))*EXP(D2730*INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2730,Table1[Country Code],0))*EXP(D2730*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W2],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,Q2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))+growthdif),IF($D2730>1,Q2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(T2729-LN(Z2729)+LN(Z2728))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W2],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,R2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))),IF($D2730>1,R2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(U2729-LN(AA2729)+LN(AA2728))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W2],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,S2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))-growthdif),IF($D2730>1,S2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(V2729-LN(AB2729)+LN(AB2728))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2729/$G2729=mininf,AF2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(W2729/Z2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AC2729/$G2729>mininf,AF2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(W2729/Z2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AC2729/$G2729=mininf,AF2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(Q2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2729/$G2729=mininf,AG2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(X2729/AA2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AD2729/$G2729>mininf,AG2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(X2729/AA2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AD2729/$G2729=mininf,AG2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(R2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2729/$G2729=mininf,AH2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(Y2729/AB2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AE2729/$G2729>mininf,AH2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(Y2729/AB2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AE2729/$G2729=mininf,AH2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(S2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,W2729*EXP(T2729),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,X2729*EXP(U2729),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,Y2729*EXP(V2729),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BJ2730)+$I2730*BA2730,IF(D2730=24,\".\",IFERROR((CB2731-CB2730)/CB2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BK2730)+$I2730*BB2730,IF(D2730=24,\".\",IFERROR((CC2731-CC2730)/CC2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BL2730)+$I2730*BC2730,IF(D2730=24,\".\",IFERROR((CD2731-CD2730)/CD2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BM2730)+$I2730*BG2730,IF($D2730=24,\".\",IFERROR((CE2731-CE2730)/CE2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BN2730)+$I2730*BH2730,IF($D2730=24,\".\",IFERROR((CF2731-CF2730)/CF2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BO2730)+$I2730*BI2730,IF($D2730=24,\".\",IFERROR((CG2731-CG2730)/CG2730,\".\")))","v":"."},{"$f":"IFERROR(AV2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BP2730,IF($D2730=24,\".\",IFERROR((CH2731-CH2730)/CH2730,\".\")))","v":"."},{"$f":"IFERROR(AW2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BQ2730,IF(D2730=24,\".\",IFERROR((CI2731-CI2730)/CI2730,\".\")))","v":"."},{"$f":"IFERROR(AW2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BR2730,IF(D2730=24,\".\",IFERROR((CJ2731-CJ2730)/CJ2730,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kuwait","KWT",2018,{"$f":"C2761-'Initial Conditions and Settings'!$B$9","v":2},"KWT2018",2189.116943359375,{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,G2760*F2761/F2760,\"\")),\".\")","v":2067.560315803787},4197,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2761,Table1[Country Code],0)),MAX(IF(D2761>0,K2760*EXP(growthb),\".\"),0.001)),\".\")","v":92.588484604046613},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2761,Table1[Country Code],0))*EXP(D2761*INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2761,Table1[Country Code],0))*EXP(D2761*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W2],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,Q2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))+growthdif),IF($D2761>1,Q2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(T2760-LN(Z2760)+LN(Z2759))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W2],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,R2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))),IF($D2761>1,R2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(U2760-LN(AA2760)+LN(AA2759))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W2],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,S2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))-growthdif),IF($D2761>1,S2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(V2760-LN(AB2760)+LN(AB2759))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2760/$G2760=mininf,AF2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(W2760/Z2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AC2760/$G2760>mininf,AF2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(W2760/Z2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AC2760/$G2760=mininf,AF2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(Q2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2760/$G2760=mininf,AG2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(X2760/AA2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AD2760/$G2760>mininf,AG2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(X2760/AA2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AD2760/$G2760=mininf,AG2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(R2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2760/$G2760=mininf,AH2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(Y2760/AB2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AE2760/$G2760>mininf,AH2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(Y2760/AB2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AE2760/$G2760=mininf,AH2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(S2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,W2760*EXP(T2760),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,X2760*EXP(U2760),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,Y2760*EXP(V2760),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BJ2761)+$I2761*BA2761,IF(D2761=24,\".\",IFERROR((CB2762-CB2761)/CB2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BK2761)+$I2761*BB2761,IF(D2761=24,\".\",IFERROR((CC2762-CC2761)/CC2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BL2761)+$I2761*BC2761,IF(D2761=24,\".\",IFERROR((CD2762-CD2761)/CD2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BM2761)+$I2761*BG2761,IF($D2761=24,\".\",IFERROR((CE2762-CE2761)/CE2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BN2761)+$I2761*BH2761,IF($D2761=24,\".\",IFERROR((CF2762-CF2761)/CF2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BO2761)+$I2761*BI2761,IF($D2761=24,\".\",IFERROR((CG2762-CG2761)/CG2761,\".\")))","v":"."},{"$f":"IFERROR(AV2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BP2761,IF($D2761=24,\".\",IFERROR((CH2762-CH2761)/CH2761,\".\")))","v":"."},{"$f":"IFERROR(AW2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BQ2761,IF(D2761=24,\".\",IFERROR((CI2762-CI2761)/CI2761,\".\")))","v":"."},{"$f":"IFERROR(AW2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BR2761,IF(D2761=24,\".\",IFERROR((CJ2762-CJ2761)/CJ2761,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Lao PDR","LAO",2017,{"$f":"C2786-'Initial Conditions and Settings'!$B$9","v":1},"LAO2017",3605.885009765625,{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,G2785*F2786/F2785,\"\")),\".\")","v":3444.068435311749},6858.16,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2786,Table1[Country Code],0)),MAX(IF(D2786>0,K2785*EXP(growthb),\".\"),0.001)),\".\")","v":44.969822825558076},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2786,Table1[Country Code],0))*EXP(D2786*INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0))),\".\")","v":42.313423607760775},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2786,Table1[Country Code],0))*EXP(D2786*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))),\".\")","v":42.313423607760775},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W2],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,Q2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))+growthdif),IF($D2786>1,Q2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(T2785-LN(Z2785)+LN(Z2784))+growthdif),\".\"))),\".\")","v":6127.9053677857482},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W2],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,R2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))),IF($D2786>1,R2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(U2785-LN(AA2785)+LN(AA2784))),\".\"))),\".\")","v":6097.3423122586428},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W2],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,S2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))-growthdif),IF($D2786>1,S2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(V2785-LN(AB2785)+LN(AB2784))-growthdif),\".\"))),\".\")","v":6066.9316906069134},{"$f":"IFERROR(IF(IFERROR(AND(AC2785/$G2785=mininf,AF2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(W2785/Z2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AC2785/$G2785>mininf,AF2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(W2785/Z2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AC2785/$G2785=mininf,AF2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(Q2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":6.3043956701013731E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2785/$G2785=mininf,AG2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(X2785/AA2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AD2785/$G2785>mininf,AG2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(X2785/AA2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AD2785/$G2785=mininf,AG2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(R2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":6.3410091057630777E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2785/$G2785=mininf,AH2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(Y2785/AB2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AE2785/$G2785>mininf,AH2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(Y2785/AB2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AE2785/$G2785=mininf,AH2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(S2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":6.3778060670347678E-2},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,W2785*EXP(T2785),\"\")),\".\")","v":26259051.236594889},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,X2785*EXP(U2785),\"\")),\".\")","v":26259051.236594889},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,Y2785*EXP(V2785),\"\")),\".\")","v":26259051.236594889},621.65468944933752,623.86396490304764,626.08693622068574,441.73704722730349,440.39676851143759,439.03084358258968,179.91764222203398,183.46719639160997,187.05609263809603,2822.4137458624114,2820.2044704087011,2817.9814990910631,5.2239856902189651E-2,5.3270485136281263E-2,5.4312536510664366E-2,0.12826024091107194,0.12787108525373247,0.12747448310876833,0.8194999021867384,0.81885842960998634,0.81821298038056745,null,2.5000000000000577E-3,2.5000000000003908E-3,15093901.471474597,15238535.7837497,15382032.626445558,2.4018075190614496E-2,3.841964151986943E-2,5.203636163655645E-2,11165149.765120292,11020515.45284519,10877018.610149331,0.11349175583173121,9.6967834134026987E-2,8.0151029017294206E-2,-2.8157001020320926E-2,-5.7400633073267926E-4,2.6231641743058809E-2,5.1316679620795114E-2,4.7974186283425091E-2,4.4346309123796779E-2,2.1258532774837136E-2,2.0138420125990208E-2,1.8991223970290072E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BJ2786)+$I2786*BA2786,IF(D2786=24,\".\",IFERROR((CB2787-CB2786)/CB2786,\".\")))","v":8.6987262348911555E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BK2786)+$I2786*BB2786,IF(D2786=24,\".\",IFERROR((CC2787-CC2786)/CC2786,\".\")))","v":2.9691006744312746E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BL2786)+$I2786*BC2786,IF(D2786=24,\".\",IFERROR((CD2787-CD2786)/CD2786,\".\")))","v":4.9902190839551996E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BM2786)+$I2786*BG2786,IF($D2786=24,\".\",IFERROR((CE2787-CE2786)/CE2786,\".\")))","v":9.5672406876007587E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BN2786)+$I2786*BH2786,IF($D2786=24,\".\",IFERROR((CF2787-CF2786)/CF2786,\".\")))","v":8.5739199358470464E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BO2786)+$I2786*BI2786,IF($D2786=24,\".\",IFERROR((CG2787-CG2786)/CG2786,\".\")))","v":7.5516858220289917E-2},{"$f":"IFERROR(AV2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BP2786,IF($D2786=24,\".\",IFERROR((CH2787-CH2786)/CH2786,\".\")))","v":3.452672192458156E-2},{"$f":"IFERROR(AW2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BQ2786,IF(D2786=24,\".\",IFERROR((CI2787-CI2786)/CI2786,\".\")))","v":3.3406609275734966E-2},{"$f":"IFERROR(AW2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BR2786,IF(D2786=24,\".\",IFERROR((CJ2787-CJ2786)/CJ2786,\".\")))","v":3.225941312003483E-2},2205036.5710635153,2237324.5989400595,2269713.0726943351,2115126.9511719854,2098192.1915771347,2081252.1649437901,5370565.5402413364,5366361.6708979458,5362131.7406926546,9690729.0624768361,9701878.46141514,9713096.9783307798,4.1995634807086096E-2,4.3867554889185173E-2,4.5650990984814371E-2,0.22754083380594833,0.23060736205241206,0.23367552879971257,0.21826293331859842,0.21626659207510698,0.21427276692355834,0.55419623287545339,0.55312604587248093,0.55205170427672912,1413.0217233889025,1414.6474362533304,1416.2832273278518,2.7571868659598486E-2,2.922904718437902E-2,3.0914938246574764E-2]
["Lao PDR","LAO",2032,{"$f":"C2801-'Initial Conditions and Settings'!$B$9","v":16},"LAO2032",4850.5732421875,{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,G2800*F2801/F2800,\"\")),\".\")","v":4632.9004256493427},8202,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2801,Table1[Country Code],0)),MAX(IF(D2801>0,K2800*EXP(growthb),\".\"),0.001)),\".\")","v":46.688209564138567},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2801,Table1[Country Code],0))*EXP(D2801*INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0))),\".\")","v":49.730937081273559},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2801,Table1[Country Code],0))*EXP(D2801*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))),\".\")","v":49.730937081273559},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W2],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,Q2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))+growthdif),IF($D2801>1,Q2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(T2800-LN(Z2800)+LN(Z2799))+growthdif),\".\"))),\".\")","v":9704.69950182914},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W2],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,R2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))),IF($D2801>1,R2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(U2800-LN(AA2800)+LN(AA2799))),\".\"))),\".\")","v":8681.6976275581601},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W2],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,S2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))-growthdif),IF($D2801>1,S2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(V2800-LN(AB2800)+LN(AB2799))-growthdif),\".\"))),\".\")","v":7746.9398659218377},{"$f":"IFERROR(IF(IFERROR(AND(AC2800/$G2800=mininf,AF2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(W2800/Z2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AC2800/$G2800>mininf,AF2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(W2800/Z2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AC2800/$G2800=mininf,AF2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(Q2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":5.3710527629305983E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2800/$G2800=mininf,AG2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(X2800/AA2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AD2800/$G2800>mininf,AG2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(X2800/AA2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AD2800/$G2800=mininf,AG2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(R2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":6.1217813873494696E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2800/$G2800=mininf,AH2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(Y2800/AB2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AE2800/$G2800>mininf,AH2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(Y2800/AB2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AE2800/$G2800=mininf,AH2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(S2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":6.9811065588002305E-2},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,W2800*EXP(T2800),\"\")),\".\")","v":62922310.935148664},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,X2800*EXP(U2800),\"\")),\".\")","v":66594875.638923742},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,Y2800*EXP(V2800),\"\")),\".\")","v":70838813.745879963},957.69208053150942,1091.700731682171,1259.4212815793931,837.916326351978,839.14152990253274,814.8506845460613,119.77575417953138,252.55920177963816,444.57059703333175,3675.2083451178332,3541.1996939671717,3373.4791440699496,2.5853297756284872E-2,5.4514273689411252E-2,9.5959454378089976E-2,0.18086214884157292,0.1811266059716618,0.17588348759553851,0.79328455340214221,0.76435912033892695,0.72815705802637154,null,2.5000000000001132E-3,2.4999999999999467E-3,18244829.31110784,30787839.497616328,43152683.85405349,-2.9536391423011565E-2,4.3217034023822265E-2,7.4503455261215379E-2,44677481.624040827,35807036.141307414,27686129.891826473,8.5808617697470169E-2,7.6440435753529101E-2,6.2453134050656445E-2,-6.7657723421563176E-2,1.9041017195252863E-2,6.503192354073839E-2,3.7687285698917883E-2,4.22644189249608E-2,4.2981602330181445E-2,1.4914409742159407E-2,1.0810282100699453E-2,4.1151028379680099E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BJ2801)+$I2801*BA2801,IF(D2801=24,\".\",IFERROR((CB2802-CB2801)/CB2801,\".\")))","v":-3.7828868272543004E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BK2801)+$I2801*BB2801,IF(D2801=24,\".\",IFERROR((CC2802-CC2801)/CC2801,\".\")))","v":4.1897214759281931E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BL2801)+$I2801*BC2801,IF(D2801=24,\".\",IFERROR((CD2802-CD2801)/CD2801,\".\")))","v":8.0535878550721252E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BM2801)+$I2801*BG2801,IF($D2801=24,\".\",IFERROR((CE2802-CE2801)/CE2801,\".\")))","v":7.5016140847938506E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BN2801)+$I2801*BH2801,IF($D2801=24,\".\",IFERROR((CF2802-CF2801)/CF2801,\".\")))","v":7.2620616488989431E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BO2801)+$I2801*BI2801,IF($D2801=24,\".\",IFERROR((CG2802-CG2801)/CG2801,\".\")))","v":6.5985557340163425E-2},{"$f":"IFERROR(AV2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BP2801,IF($D2801=24,\".\",IFERROR((CH2802-CH2801)/CH2801,\".\")))","v":2.8182598891903891E-2},{"$f":"IFERROR(AW2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BQ2801,IF(D2801=24,\".\",IFERROR((CI2802-CI2801)/CI2801,\".\")))","v":2.407847125044377E-2},{"$f":"IFERROR(AW2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BR2801,IF(D2801=24,\".\",IFERROR((CJ2802-CJ2801)/CJ2801,\".\")))","v":1.7383291987712327E-2},2324775.4038346154,4385285.2458165344,6888123.3627483817,7110521.2622039439,6370280.643624627,5519845.3996424563,8533276.6608787701,8222128.8869739622,7832707.1944897957,17968573.326917328,18977694.776415125,20240675.956880633,3.8174992687508888E-2,4.4490189627473829E-2,5.2129157157373665E-2,0.12938007717908517,0.23107576012163644,0.34031093513983296,0.39571985670961551,0.33567199381567719,0.27271052663466189,0.47490006611129942,0.43325224606268631,0.38697853822550521,2190.7550995997717,2313.7886828109149,2467.7732207852514,2.9852947708148392E-2,3.5732917731565728E-2,4.3543175074491458E-2]
["Lebanon","LBN",2019,{"$f":"C2814-'Initial Conditions and Settings'!$B$9","v":3},"LBN2019",2216.4970703125,{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,G2813*F2814/F2813,\"\")),\".\")","v":1886.3289291350316},6066,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2814,Table1[Country Code],0)),MAX(IF(D2814>0,K2813*EXP(growthb),\".\"),0.001)),\".\")","v":69.357484836963991},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2814,Table1[Country Code],0))*EXP(D2814*INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0))),\".\")","v":104.09695811274769},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2814,Table1[Country Code],0))*EXP(D2814*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))),\".\")","v":104.09695811274769},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W2],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,Q2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))+growthdif),IF($D2814>1,Q2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(T2813-LN(Z2813)+LN(Z2812))+growthdif),\".\"))),\".\")","v":20551.079385600086},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W2],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,R2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))),IF($D2814>1,R2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(U2813-LN(AA2813)+LN(AA2812))),\".\"))),\".\")","v":20172.231913805601},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W2],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,S2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))-growthdif),IF($D2814>1,S2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(V2813-LN(AB2813)+LN(AB2812))-growthdif),\".\"))),\".\")","v":19800.142663647799},{"$f":"IFERROR(IF(IFERROR(AND(AC2813/$G2813=mininf,AF2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(W2813/Z2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AC2813/$G2813>mininf,AF2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(W2813/Z2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AC2813/$G2813=mininf,AF2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(Q2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.1070949111949575E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2813/$G2813=mininf,AG2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(X2813/AA2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AD2813/$G2813>mininf,AG2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(X2813/AA2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AD2813/$G2813=mininf,AG2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(R2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.3546614189833818E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2813/$G2813=mininf,AH2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(Y2813/AB2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AE2813/$G2813>mininf,AH2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(Y2813/AB2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AE2813/$G2813=mininf,AH2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(S2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.6070332843549019E-2},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,W2813*EXP(T2813),\"\")),\".\")","v":142108392.99796459},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,X2813*EXP(U2813),\"\")),\".\")","v":142426765.45016944},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,Y2813*EXP(V2813),\"\")),\".\")","v":142748962.19106278},1510.6354704944563,1535.5173876946596,1561.0171808431915,864.98297272347793,847.9507984772664,829.61629552259751,645.65249777097858,687.56658921739347,731.40088532059417,375.69345864057527,350.81154144037191,325.3117482918401,0.34227991088862736,0.36449983807048664,0.38773772379983323,0.4585536272934711,0.44952435674412883,0.43980468236948184,0.19916646181790146,0.18597580518538467,0.1724575938306849,null,2.5000000000001132E-3,2.4999999999995026E-3,100658863.52889206,103277706.14128679,105846386.00064872,1.7728667146691635E-2,3.0154269490765273E-2,4.1531827115662168E-2,41449529.469072536,39149059.308882654,36902576.190414056,6.2749940693404227E-2,4.2441000212669167E-2,2.0237786166720895E-2,-1.7758597601034154E-2,9.0775501738269426E-3,3.4906298718532014E-2,1.7262675945680428E-2,1.1364280895728385E-2,3.6122577695865132E-3,-3.0103041940370723E-2,-6.904731092439409E-2,-0.118758329899741,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BJ2814)+$I2814*BA2814,IF(D2814=24,\".\",IFERROR((CB2815-CB2814)/CB2814,\".\")))","v":-1.4965227171259698E-5},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BK2814)+$I2814*BB2814,IF(D2814=24,\".\",IFERROR((CC2815-CC2814)/CC2814,\".\")))","v":1.9615909832296108E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BL2814)+$I2814*BC2814,IF(D2814=24,\".\",IFERROR((CD2815-CD2814)/CD2814,\".\")))","v":3.8219062917097091E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BM2814)+$I2814*BG2814,IF($D2814=24,\".\",IFERROR((CE2815-CE2814)/CE2814,\".\")))","v":4.2506308319542441E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BN2814)+$I2814*BH2814,IF($D2814=24,\".\",IFERROR((CF2815-CF2814)/CF2814,\".\")))","v":2.9402640554198889E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BO2814)+$I2814*BI2814,IF($D2814=24,\".\",IFERROR((CG2815-CG2814)/CG2814,\".\")))","v":1.4425021968153817E-2},{"$f":"IFERROR(AV2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BP2814,IF($D2814=24,\".\",IFERROR((CH2815-CH2814)/CH2814,\".\")))","v":-2.760304194037061E-2},{"$f":"IFERROR(AW2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BQ2814,IF(D2814=24,\".\",IFERROR((CI2815-CI2814)/CI2814,\".\")))","v":-6.6547310924394587E-2},{"$f":"IFERROR(AW2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BR2814,IF(D2814=24,\".\",IFERROR((CJ2815-CJ2814)/CJ2814,\".\")))","v":-0.1162583298997415},26537711.474404726,27739505.387755141,28963683.747332133,14099937.183898278,13567492.44768315,13029284.7640696,2712470.4019585275,2532825.368494947,2348719.3304986088,43350119.060261533,43839823.203933239,44341687.841900341,1.2089164030861245E-2,1.7666654795173029E-2,2.3045004224413496E-2,0.61217159375074215,0.6327467439527994,0.65319308210823501,0.32525717321093817,0.30947872176788105,0.29383826818963976,6.2571233038319671E-2,5.7774534279319494E-2,5.296864970212533E-2,7146.4093406299926,7227.1386752280314,7309.8727072041447,1.9946593628009879E-2,2.5500615815166938E-2,3.1234337693790692E-2]
["Liberia","LBR",2015,{"$f":"C2836-'Initial Conditions and Settings'!$B$9","v":-1},"LBR2015",1583.1619873046875,{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,G2835*F2836/F2835,\"\")),\".\")","v":""},4499.6210000000001,0.5,".",{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2836,Table1[Country Code],0)),MAX(IF(D2836>0,K2835*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2836,Table1[Country Code],0))*EXP(D2836*INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0))),\".\")","v":28.372194449373453},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2836,Table1[Country Code],0))*EXP(D2836*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))),\".\")","v":28.372194449373453},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W2],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,Q2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))+growthdif),IF($D2836>1,Q2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(T2835-LN(Z2835)+LN(Z2834))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W2],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,R2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))),IF($D2836>1,R2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(U2835-LN(AA2835)+LN(AA2834))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W2],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,S2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))-growthdif),IF($D2836>1,S2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(V2835-LN(AB2835)+LN(AB2834))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2835/$G2835=mininf,AF2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(W2835/Z2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AC2835/$G2835>mininf,AF2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(W2835/Z2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AC2835/$G2835=mininf,AF2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(Q2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2835/$G2835=mininf,AG2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(X2835/AA2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AD2835/$G2835>mininf,AG2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(X2835/AA2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AD2835/$G2835=mininf,AG2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(R2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2835/$G2835=mininf,AH2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(Y2835/AB2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AE2835/$G2835>mininf,AH2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(Y2835/AB2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AE2835/$G2835=mininf,AH2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(S2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,W2835*EXP(T2835),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,X2835*EXP(U2835),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,Y2835*EXP(V2835),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BJ2836)+$I2836*BA2836,IF(D2836=24,\".\",IFERROR((CB2837-CB2836)/CB2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BK2836)+$I2836*BB2836,IF(D2836=24,\".\",IFERROR((CC2837-CC2836)/CC2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BL2836)+$I2836*BC2836,IF(D2836=24,\".\",IFERROR((CD2837-CD2836)/CD2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BM2836)+$I2836*BG2836,IF($D2836=24,\".\",IFERROR((CE2837-CE2836)/CE2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BN2836)+$I2836*BH2836,IF($D2836=24,\".\",IFERROR((CF2837-CF2836)/CF2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BO2836)+$I2836*BI2836,IF($D2836=24,\".\",IFERROR((CG2837-CG2836)/CG2836,\".\")))","v":"."},{"$f":"IFERROR(AV2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BP2836,IF($D2836=24,\".\",IFERROR((CH2837-CH2836)/CH2836,\".\")))","v":"."},{"$f":"IFERROR(AW2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BQ2836,IF(D2836=24,\".\",IFERROR((CI2837-CI2836)/CI2836,\".\")))","v":"."},{"$f":"IFERROR(AW2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BR2836,IF(D2836=24,\".\",IFERROR((CJ2837-CJ2836)/CJ2836,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Libya","LBY",2025,{"$f":"C2872-'Initial Conditions and Settings'!$B$9","v":9},"LBY2025",2736.751953125,{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,G2871*F2872/F2871,\"\")),\".\")","v":2209.269434518008},7032,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2872,Table1[Country Code],0)),MAX(IF(D2872>0,K2871*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2872,Table1[Country Code],0))*EXP(D2872*INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2872,Table1[Country Code],0))*EXP(D2872*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W2],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,Q2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))+growthdif),IF($D2872>1,Q2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(T2871-LN(Z2871)+LN(Z2870))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W2],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,R2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))),IF($D2872>1,R2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(U2871-LN(AA2871)+LN(AA2870))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W2],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,S2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))-growthdif),IF($D2872>1,S2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(V2871-LN(AB2871)+LN(AB2870))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2871/$G2871=mininf,AF2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(W2871/Z2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AC2871/$G2871>mininf,AF2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(W2871/Z2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AC2871/$G2871=mininf,AF2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(Q2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2871/$G2871=mininf,AG2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(X2871/AA2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AD2871/$G2871>mininf,AG2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(X2871/AA2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AD2871/$G2871=mininf,AG2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(R2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2871/$G2871=mininf,AH2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(Y2871/AB2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AE2871/$G2871>mininf,AH2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(Y2871/AB2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AE2871/$G2871=mininf,AH2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(S2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,W2871*EXP(T2871),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,X2871*EXP(U2871),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,Y2871*EXP(V2871),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BJ2872)+$I2872*BA2872,IF(D2872=24,\".\",IFERROR((CB2873-CB2872)/CB2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BK2872)+$I2872*BB2872,IF(D2872=24,\".\",IFERROR((CC2873-CC2872)/CC2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BL2872)+$I2872*BC2872,IF(D2872=24,\".\",IFERROR((CD2873-CD2872)/CD2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BM2872)+$I2872*BG2872,IF($D2872=24,\".\",IFERROR((CE2873-CE2872)/CE2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BN2872)+$I2872*BH2872,IF($D2872=24,\".\",IFERROR((CF2873-CF2872)/CF2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BO2872)+$I2872*BI2872,IF($D2872=24,\".\",IFERROR((CG2873-CG2872)/CG2872,\".\")))","v":"."},{"$f":"IFERROR(AV2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BP2872,IF($D2872=24,\".\",IFERROR((CH2873-CH2872)/CH2872,\".\")))","v":"."},{"$f":"IFERROR(AW2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BQ2872,IF(D2872=24,\".\",IFERROR((CI2873-CI2872)/CI2872,\".\")))","v":"."},{"$f":"IFERROR(AW2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BR2872,IF(D2872=24,\".\",IFERROR((CJ2873-CJ2872)/CJ2872,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Lucia","LCA",2016,{"$f":"C2889-'Initial Conditions and Settings'!$B$9","v":0},"LCA2016",100.18699645996094,{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,G2888*F2889/F2888,\"\")),\".\")","v":74.400000000000006},178.01499999999999,0.5,0.71,{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2889,Table1[Country Code],0)),MAX(IF(D2889>0,K2888*EXP(growthb),\".\"),0.001)),\".\")","v":66.635324887012757},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2889,Table1[Country Code],0))*EXP(D2889*INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2889,Table1[Country Code],0))*EXP(D2889*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W2],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,Q2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))+growthdif),IF($D2889>1,Q2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(T2888-LN(Z2888)+LN(Z2887))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W2],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,R2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))),IF($D2889>1,R2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(U2888-LN(AA2888)+LN(AA2887))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W2],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,S2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))-growthdif),IF($D2889>1,S2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(V2888-LN(AB2888)+LN(AB2887))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2888/$G2888=mininf,AF2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(W2888/Z2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AC2888/$G2888>mininf,AF2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(W2888/Z2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AC2888/$G2888=mininf,AF2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(Q2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2888/$G2888=mininf,AG2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(X2888/AA2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AD2888/$G2888>mininf,AG2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(X2888/AA2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AD2888/$G2888=mininf,AG2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(R2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2888/$G2888=mininf,AH2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(Y2888/AB2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AE2888/$G2888>mininf,AH2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(Y2888/AB2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AE2888/$G2888=mininf,AH2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(S2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,W2888*EXP(T2888),\"\")),\".\")","v":4783359.833333333},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,X2888*EXP(U2888),\"\")),\".\")","v":4783359.833333333},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,Y2888*EXP(V2888),\"\")),\".\")","v":4783359.833333333},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BJ2889)+$I2889*BA2889,IF(D2889=24,\".\",IFERROR((CB2890-CB2889)/CB2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BK2889)+$I2889*BB2889,IF(D2889=24,\".\",IFERROR((CC2890-CC2889)/CC2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BL2889)+$I2889*BC2889,IF(D2889=24,\".\",IFERROR((CD2890-CD2889)/CD2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BM2889)+$I2889*BG2889,IF($D2889=24,\".\",IFERROR((CE2890-CE2889)/CE2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BN2889)+$I2889*BH2889,IF($D2889=24,\".\",IFERROR((CF2890-CF2889)/CF2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BO2889)+$I2889*BI2889,IF($D2889=24,\".\",IFERROR((CG2890-CG2889)/CG2889,\".\")))","v":"."},{"$f":"IFERROR(AV2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BP2889,IF($D2889=24,\".\",IFERROR((CH2890-CH2889)/CH2889,\".\")))","v":"."},{"$f":"IFERROR(AW2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BQ2889,IF(D2889=24,\".\",IFERROR((CI2890-CI2889)/CI2889,\".\")))","v":"."},{"$f":"IFERROR(AW2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BR2889,IF(D2889=24,\".\",IFERROR((CJ2890-CJ2889)/CJ2889,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Lucia","LCA",2034,{"$f":"C2907-'Initial Conditions and Settings'!$B$9","v":18},"LCA2034",112.60399627685547,{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,G2906*F2907/F2906,\"\")),\".\")","v":83.621004911013117},187,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2907,Table1[Country Code],0)),MAX(IF(D2907>0,K2906*EXP(growthb),\".\"),0.001)),\".\")","v":69.702406285884138},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2907,Table1[Country Code],0))*EXP(D2907*INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2907,Table1[Country Code],0))*EXP(D2907*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W2],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,Q2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))+growthdif),IF($D2907>1,Q2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(T2906-LN(Z2906)+LN(Z2905))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W2],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,R2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))),IF($D2907>1,R2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(U2906-LN(AA2906)+LN(AA2905))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W2],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,S2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))-growthdif),IF($D2907>1,S2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(V2906-LN(AB2906)+LN(AB2905))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2906/$G2906=mininf,AF2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(W2906/Z2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AC2906/$G2906>mininf,AF2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(W2906/Z2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AC2906/$G2906=mininf,AF2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(Q2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2906/$G2906=mininf,AG2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(X2906/AA2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AD2906/$G2906>mininf,AG2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(X2906/AA2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AD2906/$G2906=mininf,AG2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(R2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2906/$G2906=mininf,AH2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(Y2906/AB2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AE2906/$G2906>mininf,AH2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(Y2906/AB2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AE2906/$G2906=mininf,AH2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(S2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,W2906*EXP(T2906),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,X2906*EXP(U2906),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,Y2906*EXP(V2906),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BJ2907)+$I2907*BA2907,IF(D2907=24,\".\",IFERROR((CB2908-CB2907)/CB2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BK2907)+$I2907*BB2907,IF(D2907=24,\".\",IFERROR((CC2908-CC2907)/CC2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BL2907)+$I2907*BC2907,IF(D2907=24,\".\",IFERROR((CD2908-CD2907)/CD2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BM2907)+$I2907*BG2907,IF($D2907=24,\".\",IFERROR((CE2908-CE2907)/CE2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BN2907)+$I2907*BH2907,IF($D2907=24,\".\",IFERROR((CF2908-CF2907)/CF2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BO2907)+$I2907*BI2907,IF($D2907=24,\".\",IFERROR((CG2908-CG2907)/CG2907,\".\")))","v":"."},{"$f":"IFERROR(AV2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BP2907,IF($D2907=24,\".\",IFERROR((CH2908-CH2907)/CH2907,\".\")))","v":"."},{"$f":"IFERROR(AW2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BQ2907,IF(D2907=24,\".\",IFERROR((CI2908-CI2907)/CI2907,\".\")))","v":"."},{"$f":"IFERROR(AW2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BR2907,IF(D2907=24,\".\",IFERROR((CJ2908-CJ2907)/CJ2907,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Liechtenstein","LIE",2023,{"$f":"C2922-'Initial Conditions and Settings'!$B$9","v":7},"LIE2023",".",{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,G2921*F2922/F2921,\"\")),\".\")","v":"."},39,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2922,Table1[Country Code],0)),MAX(IF(D2922>0,K2921*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2922,Table1[Country Code],0))*EXP(D2922*INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2922,Table1[Country Code],0))*EXP(D2922*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W2],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,Q2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))+growthdif),IF($D2922>1,Q2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(T2921-LN(Z2921)+LN(Z2920))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W2],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,R2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))),IF($D2922>1,R2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(U2921-LN(AA2921)+LN(AA2920))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W2],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,S2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))-growthdif),IF($D2922>1,S2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(V2921-LN(AB2921)+LN(AB2920))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2921/$G2921=mininf,AF2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(W2921/Z2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AC2921/$G2921>mininf,AF2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(W2921/Z2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AC2921/$G2921=mininf,AF2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(Q2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2921/$G2921=mininf,AG2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(X2921/AA2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AD2921/$G2921>mininf,AG2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(X2921/AA2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AD2921/$G2921=mininf,AG2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(R2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2921/$G2921=mininf,AH2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(Y2921/AB2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AE2921/$G2921>mininf,AH2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(Y2921/AB2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AE2921/$G2921=mininf,AH2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(S2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,W2921*EXP(T2921),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,X2921*EXP(U2921),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,Y2921*EXP(V2921),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BJ2922)+$I2922*BA2922,IF(D2922=24,\".\",IFERROR((CB2923-CB2922)/CB2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BK2922)+$I2922*BB2922,IF(D2922=24,\".\",IFERROR((CC2923-CC2922)/CC2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BL2922)+$I2922*BC2922,IF(D2922=24,\".\",IFERROR((CD2923-CD2922)/CD2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BM2922)+$I2922*BG2922,IF($D2922=24,\".\",IFERROR((CE2923-CE2922)/CE2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BN2922)+$I2922*BH2922,IF($D2922=24,\".\",IFERROR((CF2923-CF2922)/CF2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BO2922)+$I2922*BI2922,IF($D2922=24,\".\",IFERROR((CG2923-CG2922)/CG2922,\".\")))","v":"."},{"$f":"IFERROR(AV2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BP2922,IF($D2922=24,\".\",IFERROR((CH2923-CH2922)/CH2922,\".\")))","v":"."},{"$f":"IFERROR(AW2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BQ2922,IF(D2922=24,\".\",IFERROR((CI2923-CI2922)/CI2922,\".\")))","v":"."},{"$f":"IFERROR(AW2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BR2922,IF(D2922=24,\".\",IFERROR((CJ2923-CJ2922)/CJ2922,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sri Lanka","LKA",2021,{"$f":"C2946-'Initial Conditions and Settings'!$B$9","v":5},"LKA2021",8347.7490234375,{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,G2945*F2946/F2945,\"\")),\".\")","v":8224.0349180475587},21762,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D2946=0,a,IF(D2946>0,MAX(MIN(J2945*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71893070059385067},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2946,Table1[Country Code],0)),MAX(IF(D2946>0,K2945*EXP(growthb),\".\"),0.001)),\".\")","v":51.757227453875672},{"$f":"IFERROR(IF($D2946=0,miu,IF(D2946>0,MAX(L2945*EXP(growthmiu),1.001),\".\")),\".\")","v":1.9006117628007544},{"$f":"IFERROR(IF($D2946=0,psi,IF(D2946>0,MAX(M2945*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2838510935506622},0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2946,Table1[Country Code],0))*EXP(D2946*INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0))),\".\")","v":74.384800845340735},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2946,Table1[Country Code],0))*EXP(D2946*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))),\".\")","v":74.384800845340735},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W2],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,Q2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))+growthdif),IF($D2946>1,Q2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(T2945-LN(Z2945)+LN(Z2944))+growthdif),\".\"))),\".\")","v":11516.25023141342},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W2],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,R2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))),IF($D2946>1,R2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(U2945-LN(AA2945)+LN(AA2944))),\".\"))),\".\")","v":11140.742161325645},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W2],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,S2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))-growthdif),IF($D2946>1,S2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(V2945-LN(AB2945)+LN(AB2944))-growthdif),\".\"))),\".\")","v":10776.700810234403},{"$f":"IFERROR(IF(IFERROR(AND(AC2945/$G2945=mininf,AF2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(W2945/Z2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AC2945/$G2945>mininf,AF2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(W2945/Z2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AC2945/$G2945=mininf,AF2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(Q2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":5.8118887606593263E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2945/$G2945=mininf,AG2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(X2945/AA2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AD2945/$G2945>mininf,AG2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(X2945/AA2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AD2945/$G2945=mininf,AG2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(R2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":6.2167465288734465E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2945/$G2945=mininf,AH2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(Y2945/AB2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AE2945/$G2945>mininf,AH2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(Y2945/AB2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AE2945/$G2945=mininf,AH2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(S2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":6.6361762352217468E-2},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,W2945*EXP(T2945),\"\")),\".\")","v":314336521.91870433},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,X2945*EXP(U2945),\"\")),\".\")","v":316685884.8241542},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,Y2945*EXP(V2945),\"\")),\".\")","v":319101146.5437178},{"$f":"IFERROR(IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946>minrud,W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":5642.335832940018},{"$f":"IFERROR(IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946>minrud,X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":5827.3864805350468},{"$f":"IFERROR(IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946>minrud,Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":6021.778296115509},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((Q2946/($P2946*(1-$I2946)))^(-1/$I2946))*W2946)),Z2946*(1-($L2946*$K2946*$P2946/Q2946))/(1-$N2946))),mininf*$G2946),Z2946-$G2946*minfor),\".\")","v":3443.6386163795473},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((R2946/($P2946*(1-$I2946)))^(-1/$I2946))*X2946)),AA2946*(1-($L2946*$K2946*$P2946/R2946))/(1-$N2946))),mininf*$G2946),AA2946-$G2946*minfor),\".\")","v":3347.6774757711041},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((S2946/($P2946*(1-$I2946)))^(-1/$I2946))*Y2946)),AB2946*(1-($L2946*$K2946*$P2946/S2946))/(1-$N2946))),mininf*$G2946),AB2946-$G2946*minfor),\".\")","v":3235.7104872815466},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((Q2946/($P2946*(1-$I2946)))^(-1/$I2946)))*W2946),MIN((W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946))))-mininf*$G2946,Z2946*(($L2946*$K2946*$P2946/Q2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":2198.6972165604716},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((R2946/($P2946*(1-$I2946)))^(-1/$I2946)))*X2946),MIN((X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946))))-mininf*$G2946,AA2946*(($L2946*$K2946*$P2946/R2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":2479.7090047639435},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((S2946/($P2946*(1-$I2946)))^(-1/$I2946)))*Y2946),MIN((Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946))))-mininf*$G2946,AB2946*(($L2946*$K2946*$P2946/S2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":2786.0678088339628},{"$f":"IFERROR(MAX(MIN($G2946-Z2946,$G2946*(1-mininf)),minrud*$G2946),\".\")","v":2581.6990851075407},2396.6484375125119,2202.2566219320497,0.26735018010872663,0.30151975635733841,0.33877139829744229,0.41872859863745454,0.40706022154948063,0.39344561635807429,{"$f":"IFERROR(AI2946/(AC2946+AI2946+AF2946),\".\")","v":0.31392122125381899},0.29142002209318102,0.26778298534448347,null,{"$f":"IFERROR(IF($D2946=24,growtha,IF(AND(J2946=0,J2947=0),0,LN(J2947)-LN(J2946))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D2946=24,growthb,IF(AND(K2946=0,K2947=0),0,LN(K2947)-LN(K2946))),\".\")","v":2.4999999999999467E-3},{"$f":"IF(IFERROR(AND(AC2946/$G2946>mininf,AF2946/$G2946>minfor),FALSE),AF2946*(Q2946/(P2946*(1-I2946)))^(1/I2946),IF(IFERROR(AF2946/$G2946=minfor,FALSE),0,IF(IFERROR(AC2946/$G2946=mininf,FALSE), W2946,\".\")))","v":210804168.54021537},{"$f":"IF(IFERROR(AND(AD2946/$G2946>mininf,AG2946/$G2946>minfor),FALSE),AG2946*(R2946/($P2946*(1-$I2946)))^(1/$I2946),IF(IFERROR(AG2946/$G2946=minfor,FALSE),0,IF(IFERROR(AD2946/$G2946=mininf,FALSE), X2946,\".\")))","v":222495149.47622177},{"$f":"IF(IFERROR(AND(AE2946/$G2946>mininf,AH2946/$G2946>minfor),FALSE),AH2946*(S2946/($P2946*(1-$I2946)))^(1/$I2946),IF(IFERROR(AH2946/$G2946=minfor,FALSE),0,IF(IFERROR(AE2946/$G2946=mininf,FALSE), Y2946,\".\")))","v":233913300.14248809},3.8812130676646461E-2,5.503956118437614E-2,6.9224457092573743E-2,103532353.37848896,94190735.347932428,85187846.401229709,9.6313880855429801E-2,7.8805780561793881E-2,5.845881544011533E-2,-1.445922162075064E-3,2.9256666863091141E-2,5.8018759859179703E-2,4.6055828016704936E-2,4.3022886240510871E-2,3.7253118206720615E-2,-4.7241401267157812E-2,-7.8429104559225138E-2,-0.12010457162366084,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BJ2946)+$I2946*BA2946,IF(D2946=24,\".\",IFERROR((CB2947-CB2946)/CB2946,\".\")))","v":3.7527330084671101E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BK2946)+$I2946*BB2946,IF(D2946=24,\".\",IFERROR((CC2947-CC2946)/CC2946,\".\")))","v":6.0992339851119043E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BL2946)+$I2946*BC2946,IF(D2946=24,\".\",IFERROR((CD2947-CD2946)/CD2946,\".\")))","v":8.2465834303262125E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BM2946)+$I2946*BG2946,IF($D2946=24,\".\",IFERROR((CE2947-CE2946)/CE2946,\".\")))","v":9.2529080263452773E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BN2946)+$I2946*BH2946,IF($D2946=24,\".\",IFERROR((CF2947-CF2946)/CF2946,\".\")))","v":8.2258559228537781E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BO2946)+$I2946*BI2946,IF($D2946=24,\".\",IFERROR((CG2947-CG2946)/CG2946,\".\")))","v":6.9200192650803377E-2},{"$f":"IFERROR(AV2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BP2946,IF($D2946=24,\".\",IFERROR((CH2947-CH2946)/CH2946,\".\")))","v":-2.5897175439772411E-2},{"$f":"IFERROR(AW2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BQ2946,IF(D2946=24,\".\",IFERROR((CI2947-CI2946)/CI2946,\".\")))","v":-5.7084878731839789E-2},{"$f":"IFERROR(AW2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BR2946,IF(D2946=24,\".\",IFERROR((CJ2947-CJ2946)/CJ2946,\".\")))","v":-9.8760345796275489E-2},50641494.65804515,55251597.314385034,60049238.425657906,31931407.485703349,30029433.070560288,28076623.752489492,9939415.120180741,9226979.1839729976,8478580.2082111295,92512317.263929233,94508009.568918318,96604442.386358529,4.9697393936534835E-2,5.6221489966913785E-2,6.2704888676369794E-2,0.54740272599128148,0.58462343632466163,0.62159914122269633,0.34515844408702839,0.31774484731542091,0.29063491345667331,0.10743882992169024,9.763171635991745E-2,8.7765945320630367E-2,4251.0944427869326,4342.7998147651097,4439.1343804043072,4.7696463992682681E-2,5.4278589332781735E-2,6.125572093242404E-2]
["Lesotho","LSO",2027,{"$f":"C2978-'Initial Conditions and Settings'!$B$9","v":11},"LSO2027",1095.156982421875,{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,G2977*F2978/F2977,\"\")),\".\")","v":805.91021849492995},2523,0.5,0.72979594672615,{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2978,Table1[Country Code],0)),MAX(IF(D2978>0,K2977*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2978,Table1[Country Code],0))*EXP(D2978*INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2978,Table1[Country Code],0))*EXP(D2978*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W2],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,Q2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))+growthdif),IF($D2978>1,Q2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(T2977-LN(Z2977)+LN(Z2976))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W2],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,R2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))),IF($D2978>1,R2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(U2977-LN(AA2977)+LN(AA2976))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W2],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,S2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))-growthdif),IF($D2978>1,S2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(V2977-LN(AB2977)+LN(AB2976))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2977/$G2977=mininf,AF2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(W2977/Z2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AC2977/$G2977>mininf,AF2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(W2977/Z2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AC2977/$G2977=mininf,AF2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(Q2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2977/$G2977=mininf,AG2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(X2977/AA2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AD2977/$G2977>mininf,AG2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(X2977/AA2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AD2977/$G2977=mininf,AG2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(R2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2977/$G2977=mininf,AH2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(Y2977/AB2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AE2977/$G2977>mininf,AH2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(Y2977/AB2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AE2977/$G2977=mininf,AH2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(S2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,W2977*EXP(T2977),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,X2977*EXP(U2977),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,Y2977*EXP(V2977),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BJ2978)+$I2978*BA2978,IF(D2978=24,\".\",IFERROR((CB2979-CB2978)/CB2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BK2978)+$I2978*BB2978,IF(D2978=24,\".\",IFERROR((CC2979-CC2978)/CC2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BL2978)+$I2978*BC2978,IF(D2978=24,\".\",IFERROR((CD2979-CD2978)/CD2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BM2978)+$I2978*BG2978,IF($D2978=24,\".\",IFERROR((CE2979-CE2978)/CE2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BN2978)+$I2978*BH2978,IF($D2978=24,\".\",IFERROR((CF2979-CF2978)/CF2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BO2978)+$I2978*BI2978,IF($D2978=24,\".\",IFERROR((CG2979-CG2978)/CG2978,\".\")))","v":"."},{"$f":"IFERROR(AV2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BP2978,IF($D2978=24,\".\",IFERROR((CH2979-CH2978)/CH2978,\".\")))","v":"."},{"$f":"IFERROR(AW2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BQ2978,IF(D2978=24,\".\",IFERROR((CI2979-CI2978)/CI2978,\".\")))","v":"."},{"$f":"IFERROR(AW2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BR2978,IF(D2978=24,\".\",IFERROR((CJ2979-CJ2978)/CJ2978,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Lithuania","LTU",2016,{"$f":"C2993-'Initial Conditions and Settings'!$B$9","v":0},"LTU2016",1441.9539794921875,{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Employment\n(thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,G2992*F2993/F2992,\"\")),\".\")","v":1339},2868.2310000000002,0.5,0.71,{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2993,Table1[Country Code],0)),MAX(IF(D2993>0,K2992*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2993,Table1[Country Code],0))*EXP(D2993*INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B2993,Table1[Country Code],0))*EXP(D2993*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W2],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,Q2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))+growthdif),IF($D2993>1,Q2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(T2992-LN(Z2992)+LN(Z2991))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W2],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,R2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))),IF($D2993>1,R2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(U2992-LN(AA2992)+LN(AA2991))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W2],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,S2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))-growthdif),IF($D2993>1,S2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(V2992-LN(AB2992)+LN(AB2991))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2992/$G2992=mininf,AF2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(W2992/Z2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AC2992/$G2992>mininf,AF2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(W2992/Z2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AC2992/$G2992=mininf,AF2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(Q2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2992/$G2992=mininf,AG2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(X2992/AA2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AD2992/$G2992>mininf,AG2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(X2992/AA2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AD2992/$G2992=mininf,AG2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(R2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2992/$G2992=mininf,AH2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(Y2992/AB2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AE2992/$G2992>mininf,AH2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(Y2992/AB2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AE2992/$G2992=mininf,AH2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(S2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,W2992*EXP(T2992),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,X2992*EXP(U2992),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,Y2992*EXP(V2992),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BJ2993)+$I2993*BA2993,IF(D2993=24,\".\",IFERROR((CB2994-CB2993)/CB2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BK2993)+$I2993*BB2993,IF(D2993=24,\".\",IFERROR((CC2994-CC2993)/CC2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BL2993)+$I2993*BC2993,IF(D2993=24,\".\",IFERROR((CD2994-CD2993)/CD2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BM2993)+$I2993*BG2993,IF($D2993=24,\".\",IFERROR((CE2994-CE2993)/CE2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BN2993)+$I2993*BH2993,IF($D2993=24,\".\",IFERROR((CF2994-CF2993)/CF2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BO2993)+$I2993*BI2993,IF($D2993=24,\".\",IFERROR((CG2994-CG2993)/CG2993,\".\")))","v":"."},{"$f":"IFERROR(AV2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BP2993,IF($D2993=24,\".\",IFERROR((CH2994-CH2993)/CH2993,\".\")))","v":"."},{"$f":"IFERROR(AW2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BQ2993,IF(D2993=24,\".\",IFERROR((CI2994-CI2993)/CI2993,\".\")))","v":"."},{"$f":"IFERROR(AW2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BR2993,IF(D2993=24,\".\",IFERROR((CJ2994-CJ2993)/CJ2993,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Luxembourg","LUX",2018,{"$f":"C3021-'Initial Conditions and Settings'!$B$9","v":2},"LUX2018",288.96499633789063,{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,G3020*F3021/F3020,\"\")),\".\")","v":259.34870716040035},607,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3021,Table1[Country Code],0)),MAX(IF(D3021>0,K3020*EXP(growthb),\".\"),0.001)),\".\")","v":213.29640694186389},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3021,Table1[Country Code],0))*EXP(D3021*INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3021,Table1[Country Code],0))*EXP(D3021*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W2],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,Q3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))+growthdif),IF($D3021>1,Q3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(T3020-LN(Z3020)+LN(Z3019))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W2],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,R3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))),IF($D3021>1,R3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(U3020-LN(AA3020)+LN(AA3019))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W2],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,S3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))-growthdif),IF($D3021>1,S3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(V3020-LN(AB3020)+LN(AB3019))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3020/$G3020=mininf,AF3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(W3020/Z3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AC3020/$G3020>mininf,AF3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(W3020/Z3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AC3020/$G3020=mininf,AF3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(Q3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3020/$G3020=mininf,AG3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(X3020/AA3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AD3020/$G3020>mininf,AG3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(X3020/AA3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AD3020/$G3020=mininf,AG3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(R3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3020/$G3020=mininf,AH3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(Y3020/AB3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AE3020/$G3020>mininf,AH3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(Y3020/AB3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AE3020/$G3020=mininf,AH3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(S3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,W3020*EXP(T3020),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,X3020*EXP(U3020),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,Y3020*EXP(V3020),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BJ3021)+$I3021*BA3021,IF(D3021=24,\".\",IFERROR((CB3022-CB3021)/CB3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BK3021)+$I3021*BB3021,IF(D3021=24,\".\",IFERROR((CC3022-CC3021)/CC3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BL3021)+$I3021*BC3021,IF(D3021=24,\".\",IFERROR((CD3022-CD3021)/CD3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BM3021)+$I3021*BG3021,IF($D3021=24,\".\",IFERROR((CE3022-CE3021)/CE3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BN3021)+$I3021*BH3021,IF($D3021=24,\".\",IFERROR((CF3022-CF3021)/CF3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BO3021)+$I3021*BI3021,IF($D3021=24,\".\",IFERROR((CG3022-CG3021)/CG3021,\".\")))","v":"."},{"$f":"IFERROR(AV3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BP3021,IF($D3021=24,\".\",IFERROR((CH3022-CH3021)/CH3021,\".\")))","v":"."},{"$f":"IFERROR(AW3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BQ3021,IF(D3021=24,\".\",IFERROR((CI3022-CI3021)/CI3021,\".\")))","v":"."},{"$f":"IFERROR(AW3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BR3021,IF(D3021=24,\".\",IFERROR((CJ3022-CJ3021)/CJ3021,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Luxembourg","LUX",2025,{"$f":"C3028-'Initial Conditions and Settings'!$B$9","v":9},"LUX2025",305.88800048828125,{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,G3027*F3028/F3027,\"\")),\".\")","v":274.53725699617991},660,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3028,Table1[Country Code],0)),MAX(IF(D3028>0,K3027*EXP(growthb),\".\"),0.001)),\".\")","v":217.06194643469368},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3028,Table1[Country Code],0))*EXP(D3028*INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3028,Table1[Country Code],0))*EXP(D3028*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W2],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,Q3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))+growthdif),IF($D3028>1,Q3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(T3027-LN(Z3027)+LN(Z3026))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W2],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,R3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))),IF($D3028>1,R3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(U3027-LN(AA3027)+LN(AA3026))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W2],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,S3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))-growthdif),IF($D3028>1,S3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(V3027-LN(AB3027)+LN(AB3026))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3027/$G3027=mininf,AF3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(W3027/Z3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AC3027/$G3027>mininf,AF3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(W3027/Z3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AC3027/$G3027=mininf,AF3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(Q3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3027/$G3027=mininf,AG3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(X3027/AA3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AD3027/$G3027>mininf,AG3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(X3027/AA3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AD3027/$G3027=mininf,AG3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(R3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3027/$G3027=mininf,AH3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(Y3027/AB3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AE3027/$G3027>mininf,AH3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(Y3027/AB3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AE3027/$G3027=mininf,AH3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(S3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,W3027*EXP(T3027),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,X3027*EXP(U3027),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,Y3027*EXP(V3027),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BJ3028)+$I3028*BA3028,IF(D3028=24,\".\",IFERROR((CB3029-CB3028)/CB3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BK3028)+$I3028*BB3028,IF(D3028=24,\".\",IFERROR((CC3029-CC3028)/CC3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BL3028)+$I3028*BC3028,IF(D3028=24,\".\",IFERROR((CD3029-CD3028)/CD3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BM3028)+$I3028*BG3028,IF($D3028=24,\".\",IFERROR((CE3029-CE3028)/CE3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BN3028)+$I3028*BH3028,IF($D3028=24,\".\",IFERROR((CF3029-CF3028)/CF3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BO3028)+$I3028*BI3028,IF($D3028=24,\".\",IFERROR((CG3029-CG3028)/CG3028,\".\")))","v":"."},{"$f":"IFERROR(AV3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BP3028,IF($D3028=24,\".\",IFERROR((CH3029-CH3028)/CH3028,\".\")))","v":"."},{"$f":"IFERROR(AW3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BQ3028,IF(D3028=24,\".\",IFERROR((CI3029-CI3028)/CI3028,\".\")))","v":"."},{"$f":"IFERROR(AW3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BR3028,IF(D3028=24,\".\",IFERROR((CJ3029-CJ3028)/CJ3028,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Latvia","LVA",2018,{"$f":"C3047-'Initial Conditions and Settings'!$B$9","v":2},"LVA2018",986.510009765625,{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,G3046*F3047/F3046,\"\")),\".\")","v":894.28482599906567},1930,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3047,Table1[Country Code],0)),MAX(IF(D3047>0,K3046*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3047,Table1[Country Code],0))*EXP(D3047*INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3047,Table1[Country Code],0))*EXP(D3047*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W2],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,Q3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))+growthdif),IF($D3047>1,Q3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(T3046-LN(Z3046)+LN(Z3045))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W2],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,R3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))),IF($D3047>1,R3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(U3046-LN(AA3046)+LN(AA3045))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W2],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,S3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))-growthdif),IF($D3047>1,S3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(V3046-LN(AB3046)+LN(AB3045))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3046/$G3046=mininf,AF3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(W3046/Z3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AC3046/$G3046>mininf,AF3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(W3046/Z3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AC3046/$G3046=mininf,AF3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(Q3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3046/$G3046=mininf,AG3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(X3046/AA3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AD3046/$G3046>mininf,AG3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(X3046/AA3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AD3046/$G3046=mininf,AG3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(R3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3046/$G3046=mininf,AH3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(Y3046/AB3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AE3046/$G3046>mininf,AH3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(Y3046/AB3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AE3046/$G3046=mininf,AH3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(S3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,W3046*EXP(T3046),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,X3046*EXP(U3046),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,Y3046*EXP(V3046),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BJ3047)+$I3047*BA3047,IF(D3047=24,\".\",IFERROR((CB3048-CB3047)/CB3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BK3047)+$I3047*BB3047,IF(D3047=24,\".\",IFERROR((CC3048-CC3047)/CC3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BL3047)+$I3047*BC3047,IF(D3047=24,\".\",IFERROR((CD3048-CD3047)/CD3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BM3047)+$I3047*BG3047,IF($D3047=24,\".\",IFERROR((CE3048-CE3047)/CE3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BN3047)+$I3047*BH3047,IF($D3047=24,\".\",IFERROR((CF3048-CF3047)/CF3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BO3047)+$I3047*BI3047,IF($D3047=24,\".\",IFERROR((CG3048-CG3047)/CG3047,\".\")))","v":"."},{"$f":"IFERROR(AV3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BP3047,IF($D3047=24,\".\",IFERROR((CH3048-CH3047)/CH3047,\".\")))","v":"."},{"$f":"IFERROR(AW3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BQ3047,IF(D3047=24,\".\",IFERROR((CI3048-CI3047)/CI3047,\".\")))","v":"."},{"$f":"IFERROR(AW3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BR3047,IF(D3047=24,\".\",IFERROR((CJ3048-CJ3047)/CJ3047,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macao SAR, China","MAC",2019,{"$f":"C3074-'Initial Conditions and Settings'!$B$9","v":3},"MAC2019",375.04098510742188,{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,G3073*F3074/F3073,\"\")),\".\")","v":368.52532326098725},642,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D3074=0,a,IF(D3074>0,MAX(MIN(J3073*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71534501876561918},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3074,Table1[Country Code],0)),MAX(IF(D3074>0,K3073*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,miu,IF(D3074>0,MAX(L3073*EXP(growthmiu),1.001),\".\")),\".\")","v":1.8629771283685133},{"$f":"IFERROR(IF($D3074=0,psi,IF(D3074>0,MAX(M3073*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2902864239374499},0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3074,Table1[Country Code],0))*EXP(D3074*INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3074,Table1[Country Code],0))*EXP(D3074*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W2],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,Q3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))+growthdif),IF($D3074>1,Q3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(T3073-LN(Z3073)+LN(Z3072))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W2],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,R3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))),IF($D3074>1,R3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(U3073-LN(AA3073)+LN(AA3072))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W2],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,S3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))-growthdif),IF($D3074>1,S3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(V3073-LN(AB3073)+LN(AB3072))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3073/$G3073=mininf,AF3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(W3073/Z3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AC3073/$G3073>mininf,AF3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(W3073/Z3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AC3073/$G3073=mininf,AF3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(Q3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3073/$G3073=mininf,AG3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(X3073/AA3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AD3073/$G3073>mininf,AG3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(X3073/AA3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AD3073/$G3073=mininf,AG3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(R3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3073/$G3073=mininf,AH3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(Y3073/AB3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AE3073/$G3073>mininf,AH3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(Y3073/AB3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AE3073/$G3073=mininf,AH3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(S3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,W3073*EXP(T3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,X3073*EXP(U3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,Y3073*EXP(V3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074>minrud,W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074>minrud,X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074>minrud,Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((Q3074/($P3074*(1-$I3074)))^(-1/$I3074))*W3074)),Z3074*(1-($L3074*$K3074*$P3074/Q3074))/(1-$N3074))),mininf*$G3074),Z3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((R3074/($P3074*(1-$I3074)))^(-1/$I3074))*X3074)),AA3074*(1-($L3074*$K3074*$P3074/R3074))/(1-$N3074))),mininf*$G3074),AA3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((S3074/($P3074*(1-$I3074)))^(-1/$I3074))*Y3074)),AB3074*(1-($L3074*$K3074*$P3074/S3074))/(1-$N3074))),mininf*$G3074),AB3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((Q3074/($P3074*(1-$I3074)))^(-1/$I3074)))*W3074),MIN((W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074))))-mininf*$G3074,Z3074*(($L3074*$K3074*$P3074/Q3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((R3074/($P3074*(1-$I3074)))^(-1/$I3074)))*X3074),MIN((X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074))))-mininf*$G3074,AA3074*(($L3074*$K3074*$P3074/R3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((S3074/($P3074*(1-$I3074)))^(-1/$I3074)))*Y3074),MIN((Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074))))-mininf*$G3074,AB3074*(($L3074*$K3074*$P3074/S3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G3074-Z3074,$G3074*(1-mininf)),minrud*$G3074),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI3074/(AC3074+AI3074+AF3074),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D3074=24,growtha,IF(AND(J3074=0,J3075=0),0,LN(J3075)-LN(J3074))),\".\")","v":2.5000000000001132E-3},{"$f":"IFERROR(IF(D3074=24,growthb,IF(AND(K3074=0,K3075=0),0,LN(K3075)-LN(K3074))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC3074/$G3074>mininf,AF3074/$G3074>minfor),FALSE),AF3074*(Q3074/(P3074*(1-I3074)))^(1/I3074),IF(IFERROR(AF3074/$G3074=minfor,FALSE),0,IF(IFERROR(AC3074/$G3074=mininf,FALSE), W3074,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD3074/$G3074>mininf,AG3074/$G3074>minfor),FALSE),AG3074*(R3074/($P3074*(1-$I3074)))^(1/$I3074),IF(IFERROR(AG3074/$G3074=minfor,FALSE),0,IF(IFERROR(AD3074/$G3074=mininf,FALSE), X3074,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE3074/$G3074>mininf,AH3074/$G3074>minfor),FALSE),AH3074*(S3074/($P3074*(1-$I3074)))^(1/$I3074),IF(IFERROR(AH3074/$G3074=minfor,FALSE),0,IF(IFERROR(AE3074/$G3074=mininf,FALSE), Y3074,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BJ3074)+$I3074*BA3074,IF(D3074=24,\".\",IFERROR((CB3075-CB3074)/CB3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BK3074)+$I3074*BB3074,IF(D3074=24,\".\",IFERROR((CC3075-CC3074)/CC3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BL3074)+$I3074*BC3074,IF(D3074=24,\".\",IFERROR((CD3075-CD3074)/CD3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BM3074)+$I3074*BG3074,IF($D3074=24,\".\",IFERROR((CE3075-CE3074)/CE3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BN3074)+$I3074*BH3074,IF($D3074=24,\".\",IFERROR((CF3075-CF3074)/CF3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BO3074)+$I3074*BI3074,IF($D3074=24,\".\",IFERROR((CG3075-CG3074)/CG3074,\".\")))","v":"."},{"$f":"IFERROR(AV3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BP3074,IF($D3074=24,\".\",IFERROR((CH3075-CH3074)/CH3074,\".\")))","v":"."},{"$f":"IFERROR(AW3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BQ3074,IF(D3074=24,\".\",IFERROR((CI3075-CI3074)/CI3074,\".\")))","v":"."},{"$f":"IFERROR(AW3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BR3074,IF(D3074=24,\".\",IFERROR((CJ3075-CJ3074)/CJ3074,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Martin (French part)","MAF",2018,{"$f":"C3099-'Initial Conditions and Settings'!$B$9","v":2},"MAF2018",".",{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,G3098*F3099/F3098,\"\")),\".\")","v":"."},".",0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3099,Table1[Country Code],0)),MAX(IF(D3099>0,K3098*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3099,Table1[Country Code],0))*EXP(D3099*INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3099,Table1[Country Code],0))*EXP(D3099*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W2],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,Q3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))+growthdif),IF($D3099>1,Q3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(T3098-LN(Z3098)+LN(Z3097))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W2],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,R3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))),IF($D3099>1,R3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(U3098-LN(AA3098)+LN(AA3097))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W2],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,S3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))-growthdif),IF($D3099>1,S3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(V3098-LN(AB3098)+LN(AB3097))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3098/$G3098=mininf,AF3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(W3098/Z3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AC3098/$G3098>mininf,AF3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(W3098/Z3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AC3098/$G3098=mininf,AF3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(Q3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3098/$G3098=mininf,AG3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(X3098/AA3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AD3098/$G3098>mininf,AG3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(X3098/AA3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AD3098/$G3098=mininf,AG3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(R3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3098/$G3098=mininf,AH3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(Y3098/AB3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AE3098/$G3098>mininf,AH3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(Y3098/AB3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AE3098/$G3098=mininf,AH3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(S3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,W3098*EXP(T3098),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,X3098*EXP(U3098),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,Y3098*EXP(V3098),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BJ3099)+$I3099*BA3099,IF(D3099=24,\".\",IFERROR((CB3100-CB3099)/CB3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BK3099)+$I3099*BB3099,IF(D3099=24,\".\",IFERROR((CC3100-CC3099)/CC3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BL3099)+$I3099*BC3099,IF(D3099=24,\".\",IFERROR((CD3100-CD3099)/CD3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BM3099)+$I3099*BG3099,IF($D3099=24,\".\",IFERROR((CE3100-CE3099)/CE3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BN3099)+$I3099*BH3099,IF($D3099=24,\".\",IFERROR((CF3100-CF3099)/CF3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BO3099)+$I3099*BI3099,IF($D3099=24,\".\",IFERROR((CG3100-CG3099)/CG3099,\".\")))","v":"."},{"$f":"IFERROR(AV3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BP3099,IF($D3099=24,\".\",IFERROR((CH3100-CH3099)/CH3099,\".\")))","v":"."},{"$f":"IFERROR(AW3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BQ3099,IF(D3099=24,\".\",IFERROR((CI3100-CI3099)/CI3099,\".\")))","v":"."},{"$f":"IFERROR(AW3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BR3099,IF(D3099=24,\".\",IFERROR((CJ3100-CJ3099)/CJ3099,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Martin (French part)","MAF",2037,{"$f":"C3118-'Initial Conditions and Settings'!$B$9","v":21},"MAF2037",".",{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,G3117*F3118/F3117,\"\")),\".\")","v":"."},".",0.5,0.74827081907576265,{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3118,Table1[Country Code],0)),MAX(IF(D3118>0,K3117*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3118,Table1[Country Code],0))*EXP(D3118*INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3118,Table1[Country Code],0))*EXP(D3118*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W2],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,Q3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))+growthdif),IF($D3118>1,Q3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(T3117-LN(Z3117)+LN(Z3116))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W2],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,R3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))),IF($D3118>1,R3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(U3117-LN(AA3117)+LN(AA3116))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W2],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,S3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))-growthdif),IF($D3118>1,S3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(V3117-LN(AB3117)+LN(AB3116))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3117/$G3117=mininf,AF3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(W3117/Z3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AC3117/$G3117>mininf,AF3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(W3117/Z3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AC3117/$G3117=mininf,AF3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(Q3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3117/$G3117=mininf,AG3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(X3117/AA3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AD3117/$G3117>mininf,AG3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(X3117/AA3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AD3117/$G3117=mininf,AG3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(R3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3117/$G3117=mininf,AH3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(Y3117/AB3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AE3117/$G3117>mininf,AH3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(Y3117/AB3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AE3117/$G3117=mininf,AH3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(S3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,W3117*EXP(T3117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,X3117*EXP(U3117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,Y3117*EXP(V3117),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BJ3118)+$I3118*BA3118,IF(D3118=24,\".\",IFERROR((CB3119-CB3118)/CB3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BK3118)+$I3118*BB3118,IF(D3118=24,\".\",IFERROR((CC3119-CC3118)/CC3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BL3118)+$I3118*BC3118,IF(D3118=24,\".\",IFERROR((CD3119-CD3118)/CD3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BM3118)+$I3118*BG3118,IF($D3118=24,\".\",IFERROR((CE3119-CE3118)/CE3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BN3118)+$I3118*BH3118,IF($D3118=24,\".\",IFERROR((CF3119-CF3118)/CF3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BO3118)+$I3118*BI3118,IF($D3118=24,\".\",IFERROR((CG3119-CG3118)/CG3118,\".\")))","v":"."},{"$f":"IFERROR(AV3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BP3118,IF($D3118=24,\".\",IFERROR((CH3119-CH3118)/CH3118,\".\")))","v":"."},{"$f":"IFERROR(AW3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BQ3118,IF(D3118=24,\".\",IFERROR((CI3119-CI3118)/CI3118,\".\")))","v":"."},{"$f":"IFERROR(AW3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BR3118,IF(D3118=24,\".\",IFERROR((CJ3119-CJ3118)/CJ3118,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Monaco","MCO",2016,{"$f":"C3149-'Initial Conditions and Settings'!$B$9","v":0},"MCO2016",".",{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,G3148*F3149/F3148,\"\")),\".\")","v":"."},38.499000000000002,0.5,0.71,{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3149,Table1[Country Code],0)),MAX(IF(D3149>0,K3148*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3149,Table1[Country Code],0))*EXP(D3149*INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3149,Table1[Country Code],0))*EXP(D3149*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W2],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,Q3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))+growthdif),IF($D3149>1,Q3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(T3148-LN(Z3148)+LN(Z3147))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W2],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,R3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))),IF($D3149>1,R3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(U3148-LN(AA3148)+LN(AA3147))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W2],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,S3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))-growthdif),IF($D3149>1,S3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(V3148-LN(AB3148)+LN(AB3147))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3148/$G3148=mininf,AF3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(W3148/Z3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AC3148/$G3148>mininf,AF3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(W3148/Z3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AC3148/$G3148=mininf,AF3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(Q3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3148/$G3148=mininf,AG3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(X3148/AA3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AD3148/$G3148>mininf,AG3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(X3148/AA3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AD3148/$G3148=mininf,AG3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(R3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3148/$G3148=mininf,AH3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(Y3148/AB3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AE3148/$G3148>mininf,AH3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(Y3148/AB3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AE3148/$G3148=mininf,AH3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(S3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,W3148*EXP(T3148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,X3148*EXP(U3148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,Y3148*EXP(V3148),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BJ3149)+$I3149*BA3149,IF(D3149=24,\".\",IFERROR((CB3150-CB3149)/CB3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BK3149)+$I3149*BB3149,IF(D3149=24,\".\",IFERROR((CC3150-CC3149)/CC3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BL3149)+$I3149*BC3149,IF(D3149=24,\".\",IFERROR((CD3150-CD3149)/CD3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BM3149)+$I3149*BG3149,IF($D3149=24,\".\",IFERROR((CE3150-CE3149)/CE3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BN3149)+$I3149*BH3149,IF($D3149=24,\".\",IFERROR((CF3150-CF3149)/CF3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BO3149)+$I3149*BI3149,IF($D3149=24,\".\",IFERROR((CG3150-CG3149)/CG3149,\".\")))","v":"."},{"$f":"IFERROR(AV3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BP3149,IF($D3149=24,\".\",IFERROR((CH3150-CH3149)/CH3149,\".\")))","v":"."},{"$f":"IFERROR(AW3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BQ3149,IF(D3149=24,\".\",IFERROR((CI3150-CI3149)/CI3149,\".\")))","v":"."},{"$f":"IFERROR(AW3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BR3149,IF(D3149=24,\".\",IFERROR((CJ3150-CJ3149)/CJ3149,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Monaco","MCO",2037,{"$f":"C3170-'Initial Conditions and Settings'!$B$9","v":21},"MCO2037",".",{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,G3169*F3170/F3169,\"\")),\".\")","v":"."},43,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3170,Table1[Country Code],0)),MAX(IF(D3170>0,K3169*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3170,Table1[Country Code],0))*EXP(D3170*INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3170,Table1[Country Code],0))*EXP(D3170*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W2],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,Q3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))+growthdif),IF($D3170>1,Q3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(T3169-LN(Z3169)+LN(Z3168))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W2],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,R3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))),IF($D3170>1,R3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(U3169-LN(AA3169)+LN(AA3168))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W2],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,S3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))-growthdif),IF($D3170>1,S3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(V3169-LN(AB3169)+LN(AB3168))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3169/$G3169=mininf,AF3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(W3169/Z3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AC3169/$G3169>mininf,AF3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(W3169/Z3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AC3169/$G3169=mininf,AF3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(Q3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3169/$G3169=mininf,AG3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(X3169/AA3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AD3169/$G3169>mininf,AG3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(X3169/AA3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AD3169/$G3169=mininf,AG3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(R3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3169/$G3169=mininf,AH3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(Y3169/AB3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AE3169/$G3169>mininf,AH3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(Y3169/AB3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AE3169/$G3169=mininf,AH3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(S3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,W3169*EXP(T3169),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,X3169*EXP(U3169),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,Y3169*EXP(V3169),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BJ3170)+$I3170*BA3170,IF(D3170=24,\".\",IFERROR((CB3171-CB3170)/CB3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BK3170)+$I3170*BB3170,IF(D3170=24,\".\",IFERROR((CC3171-CC3170)/CC3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BL3170)+$I3170*BC3170,IF(D3170=24,\".\",IFERROR((CD3171-CD3170)/CD3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BM3170)+$I3170*BG3170,IF($D3170=24,\".\",IFERROR((CE3171-CE3170)/CE3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BN3170)+$I3170*BH3170,IF($D3170=24,\".\",IFERROR((CF3171-CF3170)/CF3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BO3170)+$I3170*BI3170,IF($D3170=24,\".\",IFERROR((CG3171-CG3170)/CG3170,\".\")))","v":"."},{"$f":"IFERROR(AV3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BP3170,IF($D3170=24,\".\",IFERROR((CH3171-CH3170)/CH3170,\".\")))","v":"."},{"$f":"IFERROR(AW3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BQ3170,IF(D3170=24,\".\",IFERROR((CI3171-CI3170)/CI3170,\".\")))","v":"."},{"$f":"IFERROR(AW3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BR3170,IF(D3170=24,\".\",IFERROR((CJ3171-CJ3170)/CJ3170,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Moldova","MDA",2030,{"$f":"C3189-'Initial Conditions and Settings'!$B$9","v":14},"MDA2030",1475.303955078125,{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,G3188*F3189/F3188,\"\")),\".\")","v":1401.230923099637},3364,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3189,Table1[Country Code],0)),MAX(IF(D3189>0,K3188*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3189,Table1[Country Code],0))*EXP(D3189*INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3189,Table1[Country Code],0))*EXP(D3189*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W2],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,Q3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))+growthdif),IF($D3189>1,Q3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(T3188-LN(Z3188)+LN(Z3187))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W2],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,R3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))),IF($D3189>1,R3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(U3188-LN(AA3188)+LN(AA3187))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W2],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,S3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))-growthdif),IF($D3189>1,S3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(V3188-LN(AB3188)+LN(AB3187))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3188/$G3188=mininf,AF3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(W3188/Z3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AC3188/$G3188>mininf,AF3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(W3188/Z3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AC3188/$G3188=mininf,AF3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(Q3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3188/$G3188=mininf,AG3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(X3188/AA3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AD3188/$G3188>mininf,AG3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(X3188/AA3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AD3188/$G3188=mininf,AG3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(R3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3188/$G3188=mininf,AH3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(Y3188/AB3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AE3188/$G3188>mininf,AH3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(Y3188/AB3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AE3188/$G3188=mininf,AH3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(S3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,W3188*EXP(T3188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,X3188*EXP(U3188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,Y3188*EXP(V3188),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BJ3189)+$I3189*BA3189,IF(D3189=24,\".\",IFERROR((CB3190-CB3189)/CB3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BK3189)+$I3189*BB3189,IF(D3189=24,\".\",IFERROR((CC3190-CC3189)/CC3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BL3189)+$I3189*BC3189,IF(D3189=24,\".\",IFERROR((CD3190-CD3189)/CD3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BM3189)+$I3189*BG3189,IF($D3189=24,\".\",IFERROR((CE3190-CE3189)/CE3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BN3189)+$I3189*BH3189,IF($D3189=24,\".\",IFERROR((CF3190-CF3189)/CF3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BO3189)+$I3189*BI3189,IF($D3189=24,\".\",IFERROR((CG3190-CG3189)/CG3189,\".\")))","v":"."},{"$f":"IFERROR(AV3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BP3189,IF($D3189=24,\".\",IFERROR((CH3190-CH3189)/CH3189,\".\")))","v":"."},{"$f":"IFERROR(AW3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BQ3189,IF(D3189=24,\".\",IFERROR((CI3190-CI3189)/CI3189,\".\")))","v":"."},{"$f":"IFERROR(AW3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BR3189,IF(D3189=24,\".\",IFERROR((CJ3190-CJ3189)/CJ3189,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Madagascar","MDG",2017,{"$f":"C3202-'Initial Conditions and Settings'!$B$9","v":1},"MDG2017",13017.03515625,{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,G3201*F3202/F3201,\"\")),\".\")","v":12167.648047967663},25570.895,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D3202=0,a,IF(D3202>0,MAX(MIN(J3201*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.7117772206001145},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3202,Table1[Country Code],0)),MAX(IF(D3202>0,K3201*EXP(growthb),\".\"),0.001)),\".\")","v":23.974867912348213},{"$f":"IFERROR(IF($D3202=0,miu,IF(D3202>0,MAX(L3201*EXP(growthmiu),1.001),\".\")),\".\")","v":1.8260877096276458},{"$f":"IFERROR(IF($D3202=0,psi,IF(D3202>0,MAX(M3201*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2967540115520384},0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3202,Table1[Country Code],0))*EXP(D3202*INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0))),\".\")","v":22.313089071128484},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3202,Table1[Country Code],0))*EXP(D3202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))),\".\")","v":22.313089071128484},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W2],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,Q3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))+growthdif),IF($D3202>1,Q3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(T3201-LN(Z3201)+LN(Z3200))+growthdif),\".\"))),\".\")","v":1680.3777655245851},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W2],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,R3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))),IF($D3202>1,R3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(U3201-LN(AA3201)+LN(AA3200))),\".\"))),\".\")","v":1671.9968464548772},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W2],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,S3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))-growthdif),IF($D3202>1,S3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(V3201-LN(AB3201)+LN(AB3200))-growthdif),\".\"))),\".\")","v":1663.6577273934138},{"$f":"IFERROR(IF(IFERROR(AND(AC3201/$G3201=mininf,AF3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(W3201/Z3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AC3201/$G3201>mininf,AF3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(W3201/Z3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AC3201/$G3201=mininf,AF3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(Q3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.663130344223531E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3201/$G3201=mininf,AG3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(X3201/AA3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AD3201/$G3201>mininf,AG3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(X3201/AA3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AD3201/$G3201=mininf,AG3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(R3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.7002589527473472E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3201/$G3201=mininf,AH3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(Y3201/AB3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AE3201/$G3201>mininf,AH3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(Y3201/AB3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AE3201/$G3201=mininf,AH3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(S3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.7375736691958721E-2},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,W3201*EXP(T3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,X3201*EXP(U3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,Y3201*EXP(V3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202>minrud,W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2192.63025360749},{"$f":"IFERROR(IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202>minrud,X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2200.5233432233622},{"$f":"IFERROR(IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202>minrud,Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2208.4646713001162},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((Q3202/($P3202*(1-$I3202)))^(-1/$I3202))*W3202)),Z3202*(1-($L3202*$K3202*$P3202/Q3202))/(1-$N3202))),mininf*$G3202),Z3202-$G3202*minfor),\".\")","v":1506.5615231214592},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((R3202/($P3202*(1-$I3202)))^(-1/$I3202))*X3202)),AA3202*(1-($L3202*$K3202*$P3202/R3202))/(1-$N3202))),mininf*$G3202),AA3202-$G3202*minfor),\".\")","v":1501.4610645066082},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((S3202/($P3202*(1-$I3202)))^(-1/$I3202))*Y3202)),AB3202*(1-($L3202*$K3202*$P3202/S3202))/(1-$N3202))),mininf*$G3202),AB3202-$G3202*minfor),\".\")","v":1496.2648519411164},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((Q3202/($P3202*(1-$I3202)))^(-1/$I3202)))*W3202),MIN((W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202))))-mininf*$G3202,Z3202*(($L3202*$K3202*$P3202/Q3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":686.06873048603052},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((R3202/($P3202*(1-$I3202)))^(-1/$I3202)))*X3202),MIN((X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202))))-mininf*$G3202,AA3202*(($L3202*$K3202*$P3202/R3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":699.06227871675378},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((S3202/($P3202*(1-$I3202)))^(-1/$I3202)))*Y3202),MIN((Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202))))-mininf*$G3202,AB3202*(($L3202*$K3202*$P3202/S3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":712.19981935899966},{"$f":"IFERROR(MAX(MIN($G3202-Z3202,$G3202*(1-mininf)),minrud*$G3202),\".\")","v":9975.0177943601739},9967.1247047443012,9959.1833766675463,5.6384662654720939E-2,5.7452539386485355E-2,5.8532250156426657E-2,0.12381698724209046,0.1233978052773637,0.1229707537596828,{"$f":"IFERROR(AI3202/(AC3202+AI3202+AF3202),\".\")","v":0.81979835010318847},0.81914965533615092,0.81849699608389059,null,{"$f":"IFERROR(IF($D3202=24,growtha,IF(AND(J3202=0,J3203=0),0,LN(J3203)-LN(J3202))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D3202=24,growthb,IF(AND(K3202=0,K3203=0),0,LN(K3203)-LN(K3202))),\".\")","v":2.4999999999999467E-3},{"$f":"IF(IFERROR(AND(AC3202/$G3202>mininf,AF3202/$G3202>minfor),FALSE),AF3202*(Q3202/(P3202*(1-I3202)))^(1/I3202),IF(IFERROR(AF3202/$G3202=minfor,FALSE),0,IF(IFERROR(AC3202/$G3202=mininf,FALSE), W3202,\".\")))","v":15564030.439779576},{"$f":"IF(IFERROR(AND(AD3202/$G3202>mininf,AG3202/$G3202>minfor),FALSE),AG3202*(R3202/($P3202*(1-$I3202)))^(1/$I3202),IF(IFERROR(AG3202/$G3202=minfor,FALSE),0,IF(IFERROR(AD3202/$G3202=mininf,FALSE), X3202,\".\")))","v":15701002.018045796},{"$f":"IF(IFERROR(AND(AE3202/$G3202>mininf,AH3202/$G3202>minfor),FALSE),AH3202*(S3202/($P3202*(1-$I3202)))^(1/$I3202),IF(IFERROR(AH3202/$G3202=minfor,FALSE),0,IF(IFERROR(AE3202/$G3202=mininf,FALSE), Y3202,\".\")))","v":15836908.789874384},2.8517806950294045E-2,4.1079920240097323E-2,5.2998186148169424E-2,10297084.74488749,10160113.16662127,10024206.394792682,7.3401811103249059E-2,5.6086790800396358E-2,3.842808735650749E-2,-5.0905772540854599E-3,2.0693613093851759E-2,4.5841071711521408E-2,2.9793426898872433E-2,2.5700483654148343E-2,2.1270972919857911E-2,3.4504872990988034E-2,3.3404068267362419E-2,3.2276867802982778E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BJ3202)+$I3202*BA3202,IF(D3202=24,\".\",IFERROR((CB3203-CB3202)/CB3202,\".\")))","v":1.1713614848104292E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BK3202)+$I3202*BB3202,IF(D3202=24,\".\",IFERROR((CC3203-CC3202)/CC3202,\".\")))","v":3.0886766666974541E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BL3202)+$I3202*BC3202,IF(D3202=24,\".\",IFERROR((CD3203-CD3202)/CD3202,\".\")))","v":4.9419628929845416E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BM3202)+$I3202*BG3202,IF($D3202=24,\".\",IFERROR((CE3203-CE3202)/CE3202,\".\")))","v":5.4097619001060804E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BN3202)+$I3202*BH3202,IF($D3202=24,\".\",IFERROR((CF3203-CF3202)/CF3202,\".\")))","v":4.3393637227272408E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BO3202)+$I3202*BI3202,IF($D3202=24,\".\",IFERROR((CG3203-CG3202)/CG3202,\".\")))","v":3.2349530138182758E-2},{"$f":"IFERROR(AV3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BP3202,IF($D3202=24,\".\",IFERROR((CH3203-CH3202)/CH3202,\".\")))","v":3.7004872990988091E-2},{"$f":"IFERROR(AW3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BQ3202,IF(D3202=24,\".\",IFERROR((CI3203-CI3202)/CI3202,\".\")))","v":3.5904068267362366E-2},{"$f":"IFERROR(AW3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BR3202,IF(D3202=24,\".\",IFERROR((CJ3203-CJ3202)/CJ3202,\".\")))","v":3.4776867802982725E-2},2305709.2806608095,2337659.8509799456,2369713.4658495858,1978127.8767882632,1961598.3791866617,1945060.0826150889,5336169.3170405598,5331946.8822045354,5327698.6420416264,9620006.474489633,9631205.112371143,9642472.1905063018,3.4457821561113745E-2,3.621169143461031E-2,3.7885803979146149E-2,0.23967855809401972,0.24271727407998564,0.24575787402142957,0.2056264600272224,0.20367112488000252,0.20171798727406634,0.55469498187875776,0.55361160104001184,0.55252413870450401,376.20922046293776,376.64716516066972,377.08778634874932,7.8547467356946399E-3,9.5141040055510828E-3,1.1201652446490407E-2]
["Madagascar","MDG",2039,{"$f":"C3224-'Initial Conditions and Settings'!$B$9","v":23},"MDG2039",24393.51953125,{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,G3223*F3224/F3223,\"\")),\".\")","v":22801.794475062467},43458,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3224,Table1[Country Code],0)),MAX(IF(D3224>0,K3223*EXP(growthb),\".\"),0.001)),\".\")","v":25.330421680876231},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3224,Table1[Country Code],0))*EXP(D3224*INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0))),\".\")","v":22.313089071128484},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3224,Table1[Country Code],0))*EXP(D3224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))),\".\")","v":22.313089071128484},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W2],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,Q3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))+growthdif),IF($D3224>1,Q3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(T3223-LN(Z3223)+LN(Z3222))+growthdif),\".\"))),\".\")","v":2534.5253027030622},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W2],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,R3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))),IF($D3224>1,R3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(U3223-LN(AA3223)+LN(AA3222))),\".\"))),\".\")","v":2152.930192003807},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W2],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,S3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))-growthdif),IF($D3224>1,S3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(V3223-LN(AB3223)+LN(AB3222))-growthdif),\".\"))),\".\")","v":1818.224096596454},{"$f":"IFERROR(IF(IFERROR(AND(AC3223/$G3223=mininf,AF3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(W3223/Z3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AC3223/$G3223>mininf,AF3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(W3223/Z3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AC3223/$G3223=mininf,AF3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(Q3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":2.1668765257046918E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3223/$G3223=mininf,AG3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(X3223/AA3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AD3223/$G3223>mininf,AG3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(X3223/AA3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AD3223/$G3223=mininf,AG3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(R3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":3.0373100893803032E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3223/$G3223=mininf,AH3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(Y3223/AB3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AE3223/$G3223>mininf,AH3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(Y3223/AB3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AE3223/$G3223=mininf,AH3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(S3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":4.1015650202576408E-2},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,W3223*EXP(T3223),\"\")),\".\")","v":54570859.552640393},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,X3223*EXP(U3223),\"\")),\".\")","v":60727384.315329775},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,Y3223*EXP(V3223),\"\")),\".\")","v":68553891.373252198},2462.1238980525486,3055.9376488889684,3904.7628012495261,2249.1189111832168,2281.8545841143864,2119.3630303329132,213.00498686933156,774.08306477458189,1785.3997709166133,20339.670577009918,19745.856826173498,18897.03167381294,9.3415887553186978E-3,3.3948339707261625E-2,7.8300844824701982E-2,9.8637802987085091E-2,0.10007346512178994,9.2947203460270952E-2,0.89202060825759621,0.86597819517094843,0.82875195171502702,null,2.5000000000001688E-3,2.4999999999999467E-3,10993187.284916336,28826243.822027363,47421019.439889655,-0.11612574834813216,1.3998579249211218E-2,4.743046114393934E-2,43577672.26772406,31901140.493302412,21132871.933362544,5.3625004995172532E-2,4.494218198544786E-2,2.6469611706367857E-2,-0.15363316480553202,-9.3988969140337275E-3,3.9336492189689487E-2,6.1175885377711126E-3,1.1544705822204904E-2,8.3756427521146648E-3,2.9596167108696392E-2,2.8713201842970548E-2,2.6372051633407168E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BJ3224)+$I3224*BA3224,IF(D3224=24,\".\",IFERROR((CB3225-CB3224)/CB3224,\".\")))","v":-0.13487945657683209},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BK3224)+$I3224*BB3224,IF(D3224=24,\".\",IFERROR((CC3225-CC3224)/CC3224,\".\")))","v":2.2998411675887453E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BL3224)+$I3224*BC3224,IF(D3224=24,\".\",IFERROR((CD3225-CD3224)/CD3224,\".\")))","v":4.3383476666814413E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BM3224)+$I3224*BG3224,IF($D3224=24,\".\",IFERROR((CE3225-CE3224)/CE3224,\".\")))","v":3.2371296766471991E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BN3224)+$I3224*BH3224,IF($D3224=24,\".\",IFERROR((CF3225-CF3224)/CF3224,\".\")))","v":3.0743443903826551E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BO3224)+$I3224*BI3224,IF($D3224=24,\".\",IFERROR((CG3225-CG3224)/CG3224,\".\")))","v":1.992262722924143E-2},{"$f":"IFERROR(AV3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BP3224,IF($D3224=24,\".\",IFERROR((CH3225-CH3224)/CH3224,\".\")))","v":3.2096167108696561E-2},{"$f":"IFERROR(AW3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BQ3224,IF(D3224=24,\".\",IFERROR((CI3225-CI3224)/CI3224,\".\")))","v":3.1213201842970495E-2},{"$f":"IFERROR(AW3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BR3224,IF(D3224=24,\".\",IFERROR((CJ3225-CJ3224)/CJ3224,\".\")))","v":2.8872051633407114E-2},1079733.0576445085,3333093.6025440716,6492513.7710767509,5253251.6225836622,4527277.0024665128,3551173.721578544,11495980.898392856,11160357.393038031,10680601.45497274,17828965.578621026,19020727.998048615,20724288.947628036,2.2065087369140653E-2,2.6034763782141181E-2,3.1884684117821672E-2,6.0560611488264485E-2,0.17523480714755094,0.31328041157329262,0.29464702253297931,0.23801807180729243,0.17135322377296749,0.64479236597875622,0.58674712104515669,0.51536636465373986,410.25738825120868,437.68070316279199,476.88087228192819,{"$f":"IFERROR(LN(CZ3225)-LN(CZ3224),\".\")","v":2.09783532391139E-3},{"$f":"IFERROR(LN(DA3225)-LN(DA3224),\".\")","v":5.3707218811496205E-3},{"$f":"IFERROR(LN(DB3225)-LN(DB3224),\".\")","v":1.1196487164527369E-2}]
["Maldives","MDV",2028,{"$f":"C3239-'Initial Conditions and Settings'!$B$9","v":12},"MDV2028",225.12300109863281,{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,G3238*F3239/F3238,\"\")),\".\")","v":240.5249598967815},504,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3239,Table1[Country Code],0)),MAX(IF(D3239>0,K3238*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3239,Table1[Country Code],0))*EXP(D3239*INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3239,Table1[Country Code],0))*EXP(D3239*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W2],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,Q3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))+growthdif),IF($D3239>1,Q3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(T3238-LN(Z3238)+LN(Z3237))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W2],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,R3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))),IF($D3239>1,R3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(U3238-LN(AA3238)+LN(AA3237))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W2],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,S3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))-growthdif),IF($D3239>1,S3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(V3238-LN(AB3238)+LN(AB3237))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3238/$G3238=mininf,AF3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(W3238/Z3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AC3238/$G3238>mininf,AF3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(W3238/Z3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AC3238/$G3238=mininf,AF3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(Q3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3238/$G3238=mininf,AG3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(X3238/AA3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AD3238/$G3238>mininf,AG3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(X3238/AA3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AD3238/$G3238=mininf,AG3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(R3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3238/$G3238=mininf,AH3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(Y3238/AB3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AE3238/$G3238>mininf,AH3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(Y3238/AB3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AE3238/$G3238=mininf,AH3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(S3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,W3238*EXP(T3238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,X3238*EXP(U3238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,Y3238*EXP(V3238),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BJ3239)+$I3239*BA3239,IF(D3239=24,\".\",IFERROR((CB3240-CB3239)/CB3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BK3239)+$I3239*BB3239,IF(D3239=24,\".\",IFERROR((CC3240-CC3239)/CC3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BL3239)+$I3239*BC3239,IF(D3239=24,\".\",IFERROR((CD3240-CD3239)/CD3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BM3239)+$I3239*BG3239,IF($D3239=24,\".\",IFERROR((CE3240-CE3239)/CE3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BN3239)+$I3239*BH3239,IF($D3239=24,\".\",IFERROR((CF3240-CF3239)/CF3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BO3239)+$I3239*BI3239,IF($D3239=24,\".\",IFERROR((CG3240-CG3239)/CG3239,\".\")))","v":"."},{"$f":"IFERROR(AV3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BP3239,IF($D3239=24,\".\",IFERROR((CH3240-CH3239)/CH3239,\".\")))","v":"."},{"$f":"IFERROR(AW3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BQ3239,IF(D3239=24,\".\",IFERROR((CI3240-CI3239)/CI3239,\".\")))","v":"."},{"$f":"IFERROR(AW3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BR3239,IF(D3239=24,\".\",IFERROR((CJ3240-CJ3239)/CJ3239,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mexico","MEX",2040,{"$f":"C3277-'Initial Conditions and Settings'!$B$9","v":24},"MEX2040",78147.7421875,{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,G3276*F3277/F3276,\"\")),\".\")","v":70504.622305583776},157690,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3277,Table1[Country Code],0)),MAX(IF(D3277>0,K3276*EXP(growthb),\".\"),0.001)),\".\")","v":78.318490994522165},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3277,Table1[Country Code],0))*EXP(D3277*INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0))),\".\")","v":97.808054372028181},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3277,Table1[Country Code],0))*EXP(D3277*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))),\".\")","v":97.808054372028181},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W2],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,Q3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))+growthdif),IF($D3277>1,Q3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(T3276-LN(Z3276)+LN(Z3275))+growthdif),\".\"))),\".\")","v":27473.40132885936},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W2],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,R3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))),IF($D3277>1,R3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(U3276-LN(AA3276)+LN(AA3275))),\".\"))),\".\")","v":23050.140986756815},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W2],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,S3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))-growthdif),IF($D3277>1,S3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(V3276-LN(AB3276)+LN(AB3275))-growthdif),\".\"))),\".\")","v":19274.532812069156},{"$f":"IFERROR(IF(IFERROR(AND(AC3276/$G3276=mininf,AF3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(W3276/Z3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AC3276/$G3276>mininf,AF3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(W3276/Z3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AC3276/$G3276=mininf,AF3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(Q3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":-1.4620039219845699E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3276/$G3276=mininf,AG3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(X3276/AA3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AD3276/$G3276>mininf,AG3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(X3276/AA3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AD3276/$G3276=mininf,AG3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(R3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":2.0849320709060426E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE3276/$G3276=mininf,AH3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(Y3276/AB3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AE3276/$G3276>mininf,AH3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(Y3276/AB3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AE3276/$G3276=mininf,AH3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(S3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":2.2409378228619131E-2},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,W3276*EXP(T3276),\"\")),\".\")","v":4842361692.9155369},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,X3276*EXP(U3276),\"\")),\".\")","v":5994624279.5264282},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,Y3276*EXP(V3276),\"\")),\".\")","v":7631443849.5834742},26281.937488160751,37152.833873961827,54607.148317738778,17619.877453217094,16380.262018426087,8826.0066181637958,8662.0600349436572,20772.571855535734,45781.141699574975,44222.684817423025,33351.78843162195,15897.473987844998,0.12285804464564369,0.29462709218556588,0.64933532302532793,0.24991095444562997,0.23232890954908092,0.12518337563613616,0.6272310009087263,0.47304399826535315,0.225481301338536,null,2.5000000000000001E-3,2.5000000000000001E-3,2733737445.9504485,4614750162.0656548,7111563477.6129122,".",".",".",2108624246.9650884,1379874117.4607735,519880371.97056198,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BJ3277)+$I3277*BA3277,IF(D3277=24,\".\",IFERROR((CB3278-CB3277)/CB3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BK3277)+$I3277*BB3277,IF(D3277=24,\".\",IFERROR((CC3278-CC3277)/CC3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BL3277)+$I3277*BC3277,IF(D3277=24,\".\",IFERROR((CD3278-CD3277)/CD3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BM3277)+$I3277*BG3277,IF($D3277=24,\".\",IFERROR((CE3278-CE3277)/CE3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BN3277)+$I3277*BH3277,IF($D3277=24,\".\",IFERROR((CF3278-CF3277)/CF3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BO3277)+$I3277*BI3277,IF($D3277=24,\".\",IFERROR((CG3278-CG3277)/CG3277,\".\")))","v":"."},{"$f":"IFERROR(AV3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BP3277,IF($D3277=24,\".\",IFERROR((CH3278-CH3277)/CH3277,\".\")))","v":"."},{"$f":"IFERROR(AW3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BQ3277,IF(D3277=24,\".\",IFERROR((CI3278-CI3277)/CI3277,\".\")))","v":"."},{"$f":"IFERROR(AW3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BR3277,IF(D3277=24,\".\",IFERROR((CJ3278-CJ3277)/CJ3277,\".\")))","v":"."},475952503.3493613,957621419.85527074,1764820235.7248905,449460651.89578998,350566807.7854774,157951761.06654721,338753691.53547084,255480676.87809628,121777499.98005286,1264166846.780622,1563668904.5188444,2044549496.7714906,".",".",".",0.37649500503943845,0.61241955831432227,0.86318293517064992,0.35553902796961057,0.22419503692397727,7.7255043869549678E-2,0.26796596699095104,0.16338540476170055,5.9562020959800385E-2,8016.7851276594711,9916.0942641819038,12965.625574047121,".",".","."]
["Marshall Islands","MHL",2032,{"$f":"C3295-'Initial Conditions and Settings'!$B$9","v":16},"MHL2032",".",{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,G3294*F3295/F3294,\"\")),\".\")","v":"."},57,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3295,Table1[Country Code],0)),MAX(IF(D3295>0,K3294*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3295,Table1[Country Code],0))*EXP(D3295*INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3295,Table1[Country Code],0))*EXP(D3295*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W2],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,Q3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))+growthdif),IF($D3295>1,Q3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(T3294-LN(Z3294)+LN(Z3293))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W2],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,R3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))),IF($D3295>1,R3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(U3294-LN(AA3294)+LN(AA3293))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W2],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,S3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))-growthdif),IF($D3295>1,S3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(V3294-LN(AB3294)+LN(AB3293))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3294/$G3294=mininf,AF3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(W3294/Z3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AC3294/$G3294>mininf,AF3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(W3294/Z3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AC3294/$G3294=mininf,AF3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(Q3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3294/$G3294=mininf,AG3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(X3294/AA3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AD3294/$G3294>mininf,AG3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(X3294/AA3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AD3294/$G3294=mininf,AG3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(R3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3294/$G3294=mininf,AH3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(Y3294/AB3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AE3294/$G3294>mininf,AH3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(Y3294/AB3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AE3294/$G3294=mininf,AH3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(S3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,W3294*EXP(T3294),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,X3294*EXP(U3294),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,Y3294*EXP(V3294),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BJ3295)+$I3295*BA3295,IF(D3295=24,\".\",IFERROR((CB3296-CB3295)/CB3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BK3295)+$I3295*BB3295,IF(D3295=24,\".\",IFERROR((CC3296-CC3295)/CC3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BL3295)+$I3295*BC3295,IF(D3295=24,\".\",IFERROR((CD3296-CD3295)/CD3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BM3295)+$I3295*BG3295,IF($D3295=24,\".\",IFERROR((CE3296-CE3295)/CE3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BN3295)+$I3295*BH3295,IF($D3295=24,\".\",IFERROR((CF3296-CF3295)/CF3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BO3295)+$I3295*BI3295,IF($D3295=24,\".\",IFERROR((CG3296-CG3295)/CG3295,\".\")))","v":"."},{"$f":"IFERROR(AV3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BP3295,IF($D3295=24,\".\",IFERROR((CH3296-CH3295)/CH3295,\".\")))","v":"."},{"$f":"IFERROR(AW3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BQ3295,IF(D3295=24,\".\",IFERROR((CI3296-CI3295)/CI3295,\".\")))","v":"."},{"$f":"IFERROR(AW3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BR3295,IF(D3295=24,\".\",IFERROR((CJ3296-CJ3295)/CJ3295,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macedonia, FYR","MKD",2021,{"$f":"C3310-'Initial Conditions and Settings'!$B$9","v":5},"MKD2021",968.4580078125,{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,G3309*F3310/F3309,\"\")),\".\")","v":694.76639814914472},2089,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3310,Table1[Country Code],0)),MAX(IF(D3310>0,K3309*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3310,Table1[Country Code],0))*EXP(D3310*INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3310,Table1[Country Code],0))*EXP(D3310*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W2],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,Q3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))+growthdif),IF($D3310>1,Q3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(T3309-LN(Z3309)+LN(Z3308))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W2],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,R3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))),IF($D3310>1,R3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(U3309-LN(AA3309)+LN(AA3308))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W2],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,S3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))-growthdif),IF($D3310>1,S3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(V3309-LN(AB3309)+LN(AB3308))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3309/$G3309=mininf,AF3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(W3309/Z3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AC3309/$G3309>mininf,AF3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(W3309/Z3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AC3309/$G3309=mininf,AF3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(Q3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3309/$G3309=mininf,AG3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(X3309/AA3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AD3309/$G3309>mininf,AG3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(X3309/AA3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AD3309/$G3309=mininf,AG3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(R3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3309/$G3309=mininf,AH3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(Y3309/AB3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AE3309/$G3309>mininf,AH3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(Y3309/AB3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AE3309/$G3309=mininf,AH3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(S3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,W3309*EXP(T3309),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,X3309*EXP(U3309),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,Y3309*EXP(V3309),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BJ3310)+$I3310*BA3310,IF(D3310=24,\".\",IFERROR((CB3311-CB3310)/CB3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BK3310)+$I3310*BB3310,IF(D3310=24,\".\",IFERROR((CC3311-CC3310)/CC3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BL3310)+$I3310*BC3310,IF(D3310=24,\".\",IFERROR((CD3311-CD3310)/CD3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BM3310)+$I3310*BG3310,IF($D3310=24,\".\",IFERROR((CE3311-CE3310)/CE3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BN3310)+$I3310*BH3310,IF($D3310=24,\".\",IFERROR((CF3311-CF3310)/CF3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BO3310)+$I3310*BI3310,IF($D3310=24,\".\",IFERROR((CG3311-CG3310)/CG3310,\".\")))","v":"."},{"$f":"IFERROR(AV3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BP3310,IF($D3310=24,\".\",IFERROR((CH3311-CH3310)/CH3310,\".\")))","v":"."},{"$f":"IFERROR(AW3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BQ3310,IF(D3310=24,\".\",IFERROR((CI3311-CI3310)/CI3310,\".\")))","v":"."},{"$f":"IFERROR(AW3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BR3310,IF(D3310=24,\".\",IFERROR((CJ3311-CJ3310)/CJ3310,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macedonia, FYR","MKD",2040,{"$f":"C3329-'Initial Conditions and Settings'!$B$9","v":24},"MKD2040",904.66302490234375,{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,G3328*F3329/F3328,\"\")),\".\")","v":649.00023158443298},2016,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3329,Table1[Country Code],0)),MAX(IF(D3329>0,K3328*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3329,Table1[Country Code],0))*EXP(D3329*INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3329,Table1[Country Code],0))*EXP(D3329*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W2],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,Q3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))+growthdif),IF($D3329>1,Q3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(T3328-LN(Z3328)+LN(Z3327))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W2],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,R3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))),IF($D3329>1,R3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(U3328-LN(AA3328)+LN(AA3327))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W2],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,S3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))-growthdif),IF($D3329>1,S3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(V3328-LN(AB3328)+LN(AB3327))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3328/$G3328=mininf,AF3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(W3328/Z3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AC3328/$G3328>mininf,AF3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(W3328/Z3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AC3328/$G3328=mininf,AF3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(Q3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3328/$G3328=mininf,AG3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(X3328/AA3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AD3328/$G3328>mininf,AG3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(X3328/AA3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AD3328/$G3328=mininf,AG3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(R3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3328/$G3328=mininf,AH3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(Y3328/AB3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AE3328/$G3328>mininf,AH3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(Y3328/AB3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AE3328/$G3328=mininf,AH3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(S3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,W3328*EXP(T3328),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,X3328*EXP(U3328),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,Y3328*EXP(V3328),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BJ3329)+$I3329*BA3329,IF(D3329=24,\".\",IFERROR((CB3330-CB3329)/CB3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BK3329)+$I3329*BB3329,IF(D3329=24,\".\",IFERROR((CC3330-CC3329)/CC3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BL3329)+$I3329*BC3329,IF(D3329=24,\".\",IFERROR((CD3330-CD3329)/CD3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BM3329)+$I3329*BG3329,IF($D3329=24,\".\",IFERROR((CE3330-CE3329)/CE3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BN3329)+$I3329*BH3329,IF($D3329=24,\".\",IFERROR((CF3330-CF3329)/CF3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BO3329)+$I3329*BI3329,IF($D3329=24,\".\",IFERROR((CG3330-CG3329)/CG3329,\".\")))","v":"."},{"$f":"IFERROR(AV3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BP3329,IF($D3329=24,\".\",IFERROR((CH3330-CH3329)/CH3329,\".\")))","v":"."},{"$f":"IFERROR(AW3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BQ3329,IF(D3329=24,\".\",IFERROR((CI3330-CI3329)/CI3329,\".\")))","v":"."},{"$f":"IFERROR(AW3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BR3329,IF(D3329=24,\".\",IFERROR((CJ3330-CJ3329)/CJ3329,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mali","MLI",2035,{"$f":"C3350-'Initial Conditions and Settings'!$B$9","v":19},"MLI2035",12606.884765625,{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,G3349*F3350/F3349,\"\")),\".\")","v":11523.786388799645},30983,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3350,Table1[Country Code],0)),MAX(IF(D3350>0,K3349*EXP(growthb),\".\"),0.001)),\".\")","v":39.755877266806671},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3350,Table1[Country Code],0))*EXP(D3350*INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0))),\".\")","v":34.802510404640131},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3350,Table1[Country Code],0))*EXP(D3350*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))),\".\")","v":34.802510404640131},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W2],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,Q3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))+growthdif),IF($D3350>1,Q3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(T3349-LN(Z3349)+LN(Z3348))+growthdif),\".\"))),\".\")","v":5671.1179540351122},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W2],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,R3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))),IF($D3350>1,R3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(U3349-LN(AA3349)+LN(AA3348))),\".\"))),\".\")","v":4951.585222010488},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W2],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,S3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))-growthdif),IF($D3350>1,S3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(V3349-LN(AB3349)+LN(AB3348))-growthdif),\".\"))),\".\")","v":4307.8150595894022},{"$f":"IFERROR(IF(IFERROR(AND(AC3349/$G3349=mininf,AF3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(W3349/Z3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AC3349/$G3349>mininf,AF3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(W3349/Z3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AC3349/$G3349=mininf,AF3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(Q3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":4.3394001865332453E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3349/$G3349=mininf,AG3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(X3349/AA3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AD3349/$G3349>mininf,AG3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(X3349/AA3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AD3349/$G3349=mininf,AG3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(R3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":5.1152877117062727E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3349/$G3349=mininf,AH3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(Y3349/AB3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AE3349/$G3349>mininf,AH3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(Y3349/AB3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AE3349/$G3349=mininf,AH3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(S3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":6.0291709005059459E-2},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,W3349*EXP(T3349),\"\")),\".\")","v":84604004.349053979},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,X3349*EXP(U3349),\"\")),\".\")","v":91268102.199579522},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,Y3349*EXP(V3349),\"\")),\".\")","v":99263851.285161719},1730.1014223799903,2049.2724493884352,2470.5562403812978,1460.2661659405371,1442.3532762537345,1330.8973301884191,269.83525643945302,606.91917313470049,1139.6589101928785,9793.6849664196543,9474.5139394112084,9053.2301484183463,2.341550314588571E-2,5.2666645550162726E-2,9.8896219674858885E-2,0.12671756631655537,0.12516313888424785,0.11549132249465878,0.84986693053755891,0.82217021556558945,0.78561245783048228,null,2.5000000000001132E-3,2.4999999999999467E-3,28659915.233269297,49142610.296091869,69843796.453586802,-2.28951576357872E-2,3.8938763441414892E-2,6.63166689432515E-2,55944089.115784682,42125491.903487653,29420054.831574917,7.5724238022758072E-2,6.521556634085357E-2,4.584125199773581E-2,-6.059140562068599E-2,1.5611688056952566E-2,5.8275255072149257E-2,2.8027990037858608E-2,3.1888490956388793E-2,2.7799838126632892E-2,3.727967669744281E-2,3.5394832787371655E-2,3.1716023529211768E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BJ3350)+$I3350*BA3350,IF(D3350=24,\".\",IFERROR((CB3351-CB3350)/CB3350,\".\")))","v":-4.1743281628236595E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BK3350)+$I3350*BB3350,IF(D3350=24,\".\",IFERROR((CC3351-CC3350)/CC3350,\".\")))","v":2.7275225749183729E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BL3350)+$I3350*BC3350,IF(D3350=24,\".\",IFERROR((CD3351-CD3350)/CD3350,\".\")))","v":6.2295962007700378E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BM3350)+$I3350*BG3350,IF($D3350=24,\".\",IFERROR((CE3351-CE3350)/CE3350,\".\")))","v":5.4376114030308453E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BN3350)+$I3350*BH3350,IF($D3350=24,\".\",IFERROR((CF3351-CF3350)/CF3350,\".\")))","v":5.1052028648621295E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BO3350)+$I3350*BI3350,IF($D3350=24,\".\",IFERROR((CG3351-CG3350)/CG3350,\".\")))","v":3.9320545062184464E-2},{"$f":"IFERROR(AV3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BP3350,IF($D3350=24,\".\",IFERROR((CH3351-CH3350)/CH3350,\".\")))","v":3.9779676697442923E-2},{"$f":"IFERROR(AW3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BQ3350,IF(D3350=24,\".\",IFERROR((CI3351-CI3350)/CI3350,\".\")))","v":3.7894832787371602E-2},{"$f":"IFERROR(AW3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BR3350,IF(D3350=24,\".\",IFERROR((CJ3351-CJ3350)/CJ3350,\".\")))","v":3.4216023529211714E-2},3060535.1348509016,6010424.0172972148,9818879.6322482564,7406124.7570363991,6387136.8864199258,5127337.7266618144,13550584.947971722,13108978.532282569,12526088.45396925,24017244.839859024,25506539.43599971,27472305.81287932,3.3892205286792459E-2,3.8687118619064417E-2,4.5204767753668391E-2,0.12743073384386025,0.23564247248743411,0.35741010234550669,0.30836695909204342,0.25041173862280885,0.18663659911131528,0.56420230706409624,0.51394578888975695,0.45595329854317801,775.17492947290521,823.24305057611298,886.68966248843947,8.2005698348872613E-3,1.2599829097474924E-2,1.9165959238957697E-2]
["Malta","MLT",2040,{"$f":"C3381-'Initial Conditions and Settings'!$B$9","v":24},"MLT2040",187.2239990234375,{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,G3380*F3381/F3380,\"\")),\".\")","v":181.85953590965687},464,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3381,Table1[Country Code],0)),MAX(IF(D3381>0,K3380*EXP(growthb),\".\"),0.001)),\".\")","v":117.24798257443005},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3381,Table1[Country Code],0))*EXP(D3381*INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3381,Table1[Country Code],0))*EXP(D3381*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W2],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,Q3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))+growthdif),IF($D3381>1,Q3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(T3380-LN(Z3380)+LN(Z3379))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W2],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,R3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))),IF($D3381>1,R3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(U3380-LN(AA3380)+LN(AA3379))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W2],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,S3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))-growthdif),IF($D3381>1,S3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(V3380-LN(AB3380)+LN(AB3379))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3380/$G3380=mininf,AF3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(W3380/Z3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AC3380/$G3380>mininf,AF3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(W3380/Z3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AC3380/$G3380=mininf,AF3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(Q3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3380/$G3380=mininf,AG3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(X3380/AA3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AD3380/$G3380>mininf,AG3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(X3380/AA3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AD3380/$G3380=mininf,AG3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(R3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3380/$G3380=mininf,AH3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(Y3380/AB3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AE3380/$G3380>mininf,AH3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(Y3380/AB3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AE3380/$G3380=mininf,AH3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(S3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,W3380*EXP(T3380),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,X3380*EXP(U3380),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,Y3380*EXP(V3380),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BJ3381)+$I3381*BA3381,IF(D3381=24,\".\",IFERROR((CB3382-CB3381)/CB3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BK3381)+$I3381*BB3381,IF(D3381=24,\".\",IFERROR((CC3382-CC3381)/CC3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BL3381)+$I3381*BC3381,IF(D3381=24,\".\",IFERROR((CD3382-CD3381)/CD3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BM3381)+$I3381*BG3381,IF($D3381=24,\".\",IFERROR((CE3382-CE3381)/CE3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BN3381)+$I3381*BH3381,IF($D3381=24,\".\",IFERROR((CF3382-CF3381)/CF3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BO3381)+$I3381*BI3381,IF($D3381=24,\".\",IFERROR((CG3382-CG3381)/CG3381,\".\")))","v":"."},{"$f":"IFERROR(AV3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BP3381,IF($D3381=24,\".\",IFERROR((CH3382-CH3381)/CH3381,\".\")))","v":"."},{"$f":"IFERROR(AW3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BQ3381,IF(D3381=24,\".\",IFERROR((CI3382-CI3381)/CI3381,\".\")))","v":"."},{"$f":"IFERROR(AW3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BR3381,IF(D3381=24,\".\",IFERROR((CJ3382-CJ3381)/CJ3381,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Myanmar","MMR",2033,{"$f":"C3400-'Initial Conditions and Settings'!$B$9","v":17},"MMR2033",36692.30859375,{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,G3399*F3400/F3399,\"\")),\".\")","v":28968.435175787941},59878,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3400,Table1[Country Code],0)),MAX(IF(D3400>0,K3399*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3400,Table1[Country Code],0))*EXP(D3400*INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3400,Table1[Country Code],0))*EXP(D3400*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W2],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,Q3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))+growthdif),IF($D3400>1,Q3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(T3399-LN(Z3399)+LN(Z3398))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W2],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,R3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))),IF($D3400>1,R3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(U3399-LN(AA3399)+LN(AA3398))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W2],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,S3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))-growthdif),IF($D3400>1,S3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(V3399-LN(AB3399)+LN(AB3398))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3399/$G3399=mininf,AF3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(W3399/Z3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AC3399/$G3399>mininf,AF3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(W3399/Z3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AC3399/$G3399=mininf,AF3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(Q3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3399/$G3399=mininf,AG3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(X3399/AA3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AD3399/$G3399>mininf,AG3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(X3399/AA3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AD3399/$G3399=mininf,AG3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(R3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3399/$G3399=mininf,AH3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(Y3399/AB3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AE3399/$G3399>mininf,AH3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(Y3399/AB3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AE3399/$G3399=mininf,AH3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(S3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,W3399*EXP(T3399),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,X3399*EXP(U3399),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,Y3399*EXP(V3399),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BJ3400)+$I3400*BA3400,IF(D3400=24,\".\",IFERROR((CB3401-CB3400)/CB3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BK3400)+$I3400*BB3400,IF(D3400=24,\".\",IFERROR((CC3401-CC3400)/CC3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BL3400)+$I3400*BC3400,IF(D3400=24,\".\",IFERROR((CD3401-CD3400)/CD3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BM3400)+$I3400*BG3400,IF($D3400=24,\".\",IFERROR((CE3401-CE3400)/CE3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BN3400)+$I3400*BH3400,IF($D3400=24,\".\",IFERROR((CF3401-CF3400)/CF3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BO3400)+$I3400*BI3400,IF($D3400=24,\".\",IFERROR((CG3401-CG3400)/CG3400,\".\")))","v":"."},{"$f":"IFERROR(AV3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BP3400,IF($D3400=24,\".\",IFERROR((CH3401-CH3400)/CH3400,\".\")))","v":"."},{"$f":"IFERROR(AW3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BQ3400,IF(D3400=24,\".\",IFERROR((CI3401-CI3400)/CI3400,\".\")))","v":"."},{"$f":"IFERROR(AW3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BR3400,IF(D3400=24,\".\",IFERROR((CJ3401-CJ3400)/CJ3400,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Montenegro","MNE",2032,{"$f":"C3425-'Initial Conditions and Settings'!$B$9","v":16},"MNE2032",249.65800476074219,{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,G3424*F3425/F3424,\"\")),\".\")","v":204.79045345635308},610,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3425,Table1[Country Code],0)),MAX(IF(D3425>0,K3424*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3425,Table1[Country Code],0))*EXP(D3425*INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3425,Table1[Country Code],0))*EXP(D3425*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W2],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,Q3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))+growthdif),IF($D3425>1,Q3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(T3424-LN(Z3424)+LN(Z3423))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W2],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,R3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))),IF($D3425>1,R3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(U3424-LN(AA3424)+LN(AA3423))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W2],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,S3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))-growthdif),IF($D3425>1,S3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(V3424-LN(AB3424)+LN(AB3423))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3424/$G3424=mininf,AF3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(W3424/Z3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AC3424/$G3424>mininf,AF3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(W3424/Z3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AC3424/$G3424=mininf,AF3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(Q3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3424/$G3424=mininf,AG3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(X3424/AA3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AD3424/$G3424>mininf,AG3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(X3424/AA3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AD3424/$G3424=mininf,AG3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(R3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3424/$G3424=mininf,AH3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(Y3424/AB3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AE3424/$G3424>mininf,AH3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(Y3424/AB3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AE3424/$G3424=mininf,AH3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(S3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,W3424*EXP(T3424),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,X3424*EXP(U3424),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,Y3424*EXP(V3424),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BJ3425)+$I3425*BA3425,IF(D3425=24,\".\",IFERROR((CB3426-CB3425)/CB3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BK3425)+$I3425*BB3425,IF(D3425=24,\".\",IFERROR((CC3426-CC3425)/CC3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BL3425)+$I3425*BC3425,IF(D3425=24,\".\",IFERROR((CD3426-CD3425)/CD3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BM3425)+$I3425*BG3425,IF($D3425=24,\".\",IFERROR((CE3426-CE3425)/CE3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BN3425)+$I3425*BH3425,IF($D3425=24,\".\",IFERROR((CF3426-CF3425)/CF3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BO3425)+$I3425*BI3425,IF($D3425=24,\".\",IFERROR((CG3426-CG3425)/CG3425,\".\")))","v":"."},{"$f":"IFERROR(AV3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BP3425,IF($D3425=24,\".\",IFERROR((CH3426-CH3425)/CH3425,\".\")))","v":"."},{"$f":"IFERROR(AW3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BQ3425,IF(D3425=24,\".\",IFERROR((CI3426-CI3425)/CI3425,\".\")))","v":"."},{"$f":"IFERROR(AW3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BR3425,IF(D3425=24,\".\",IFERROR((CJ3426-CJ3425)/CJ3425,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Montenegro","MNE",2038,{"$f":"C3431-'Initial Conditions and Settings'!$B$9","v":22},"MNE2038",246.30000305175781,{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,G3430*F3431/F3430,\"\")),\".\")","v":202.03593856167086},597,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3431,Table1[Country Code],0)),MAX(IF(D3431>0,K3430*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3431,Table1[Country Code],0))*EXP(D3431*INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3431,Table1[Country Code],0))*EXP(D3431*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W2],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,Q3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))+growthdif),IF($D3431>1,Q3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(T3430-LN(Z3430)+LN(Z3429))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W2],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,R3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))),IF($D3431>1,R3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(U3430-LN(AA3430)+LN(AA3429))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W2],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,S3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))-growthdif),IF($D3431>1,S3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(V3430-LN(AB3430)+LN(AB3429))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3430/$G3430=mininf,AF3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(W3430/Z3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AC3430/$G3430>mininf,AF3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(W3430/Z3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AC3430/$G3430=mininf,AF3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(Q3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3430/$G3430=mininf,AG3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(X3430/AA3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AD3430/$G3430>mininf,AG3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(X3430/AA3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AD3430/$G3430=mininf,AG3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(R3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3430/$G3430=mininf,AH3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(Y3430/AB3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AE3430/$G3430>mininf,AH3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(Y3430/AB3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AE3430/$G3430=mininf,AH3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(S3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,W3430*EXP(T3430),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,X3430*EXP(U3430),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,Y3430*EXP(V3430),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BJ3431)+$I3431*BA3431,IF(D3431=24,\".\",IFERROR((CB3432-CB3431)/CB3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BK3431)+$I3431*BB3431,IF(D3431=24,\".\",IFERROR((CC3432-CC3431)/CC3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BL3431)+$I3431*BC3431,IF(D3431=24,\".\",IFERROR((CD3432-CD3431)/CD3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BM3431)+$I3431*BG3431,IF($D3431=24,\".\",IFERROR((CE3432-CE3431)/CE3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BN3431)+$I3431*BH3431,IF($D3431=24,\".\",IFERROR((CF3432-CF3431)/CF3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BO3431)+$I3431*BI3431,IF($D3431=24,\".\",IFERROR((CG3432-CG3431)/CG3431,\".\")))","v":"."},{"$f":"IFERROR(AV3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BP3431,IF($D3431=24,\".\",IFERROR((CH3432-CH3431)/CH3431,\".\")))","v":"."},{"$f":"IFERROR(AW3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BQ3431,IF(D3431=24,\".\",IFERROR((CI3432-CI3431)/CI3431,\".\")))","v":"."},{"$f":"IFERROR(AW3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BR3431,IF(D3431=24,\".\",IFERROR((CJ3432-CJ3431)/CJ3431,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mongolia","MNG",2031,{"$f":"C3450-'Initial Conditions and Settings'!$B$9","v":15},"MNG2031",1543.698974609375,{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,G3449*F3450/F3449,\"\")),\".\")","v":1363.1731297089491},3590,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3450,Table1[Country Code],0)),MAX(IF(D3450>0,K3449*EXP(growthb),\".\"),0.001)),\".\")","v":63.90440706400458},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3450,Table1[Country Code],0))*EXP(D3450*INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0))),\".\")","v":93.6776948941},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3450,Table1[Country Code],0))*EXP(D3450*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))),\".\")","v":93.6776948941},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W2],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,Q3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))+growthdif),IF($D3450>1,Q3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(T3449-LN(Z3449)+LN(Z3448))+growthdif),\".\"))),\".\")","v":18202.871049768641},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W2],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,R3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))),IF($D3450>1,R3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(U3449-LN(AA3449)+LN(AA3448))),\".\"))),\".\")","v":16341.05795802506},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W2],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,S3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))-growthdif),IF($D3450>1,S3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(V3449-LN(AB3449)+LN(AB3448))-growthdif),\".\"))),\".\")","v":15696.59140652819},{"$f":"IFERROR(IF(IFERROR(AND(AC3449/$G3449=mininf,AF3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(W3449/Z3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AC3449/$G3449>mininf,AF3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(W3449/Z3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AC3449/$G3449=mininf,AF3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(Q3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":6.6670690456855197E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3449/$G3449=mininf,AG3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(X3449/AA3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AD3449/$G3449>mininf,AG3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(X3449/AA3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AD3449/$G3449=mininf,AG3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(R3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":8.0402520412971634E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3449/$G3449=mininf,AH3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(Y3449/AB3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AE3449/$G3449>mininf,AH3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(Y3449/AB3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AE3449/$G3449=mininf,AH3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(S3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":8.5914749494861997E-2},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,W3449*EXP(T3449),\"\")),\".\")","v":109112279.62466796},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,X3449*EXP(U3449),\"\")),\".\")","v":118822285.49892069},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,Y3449*EXP(V3449),\"\")),\".\")","v":129142302.6632237},1123.4474288596039,1295.0144732235017,1295.0144732235017,613.6721565783937,487.86077285791242,222.03547538358708,509.77527228121028,807.15370036558943,1072.9789978399149,239.72570084934523,68.158656485447452,68.158656485447452,0.37396223646959087,0.59211385756842538,0.78711865313029328,0.45017917622057202,0.35788614243157463,0.16288134686970671,0.17585858730983719,4.9999999999999989E-2,4.9999999999999982E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,76992097.3495657,98243580.702986926,120500688.48125193,4.5701016071905798E-2,8.8363952345304142E-2,9.0826134588716911E-2,32120182.275102258,20578704.795933768,8641614.1819717735,0.11521413289307958,4.1495457123776447E-2,1.4790368321619951E-2,1.8162112376556294E-3,3.1818636703814462E-2,2.5008143924350357E-2,6.1329328058827848E-2,-2.5049858517716572E-2,-6.1027622342750831E-2,-0.1100230461118219,1.0772871931315819E-2,1.0772871931315819E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BJ3450)+$I3450*BA3450,IF(D3450=24,\".\",IFERROR((CB3451-CB3450)/CB3450,\".\")))","v":6.1863778911954138E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BK3450)+$I3450*BB3450,IF(D3450=24,\".\",IFERROR((CC3451-CC3450)/CC3450,\".\")))","v":9.819645978173272E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BL3450)+$I3450*BC3450,IF(D3450=24,\".\",IFERROR((CD3451-CD3450)/CD3450,\".\")))","v":9.6022304513707052E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BM3450)+$I3450*BG3450,IF($D3450=24,\".\",IFERROR((CE3451-CE3450)/CE3450,\".\")))","v":0.12887689573312713},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BN3450)+$I3450*BH3450,IF($D3450=24,\".\",IFERROR((CF3451-CF3450)/CF3450,\".\")))","v":4.8827964560203364E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BO3450)+$I3450*BI3450,IF($D3450=24,\".\",IFERROR((CG3451-CG3450)/CG3450,\".\")))","v":1.7486538246607987E-2},{"$f":"IFERROR(AV3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BP3450,IF($D3450=24,\".\",IFERROR((CH3451-CH3450)/CH3450,\".\")))","v":-6.9417880854648478E-2},{"$f":"IFERROR(AW3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BQ3450,IF(D3450=24,\".\",IFERROR((CI3451-CI3450)/CI3450,\".\")))","v":5.1378037188489635E-2},{"$f":"IFERROR(AW3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BR3450,IF(D3450=24,\".\",IFERROR((CJ3451-CJ3450)/CJ3450,\".\")))","v":5.1378037188489635E-2},18558747.091391142,26379490.797416981,33684225.833758473,9694776.4110274669,6918907.9976667194,3024748.0687175104,1435098.1421105482,408026.17718693329,408026.17718693329,29688621.644529156,33706424.972270638,37117000.079662919,7.7400880084453214E-2,8.7495852443209718E-2,8.9131474529529076E-2,0.62511312628793059,0.78262499862025336,0.90751477116855339,0.32654855207176525,0.2052697075812317,8.1492255899603946E-2,4.833832164030423E-2,1.2105293798514834E-2,1.0992972931842579E-2,8269.8110430443339,9388.976315395721,10338.997236674908,7.0642804277653681E-2,7.993091644648942E-2,8.1595838065258164E-2]
["Northern Mariana Islands","MNP",2033,{"$f":"C3478-'Initial Conditions and Settings'!$B$9","v":17},"MNP2033",".",{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,G3477*F3478/F3477,\"\")),\".\")","v":"."},57,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3478,Table1[Country Code],0)),MAX(IF(D3478>0,K3477*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3478,Table1[Country Code],0))*EXP(D3478*INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3478,Table1[Country Code],0))*EXP(D3478*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W2],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,Q3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))+growthdif),IF($D3478>1,Q3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(T3477-LN(Z3477)+LN(Z3476))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W2],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,R3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))),IF($D3478>1,R3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(U3477-LN(AA3477)+LN(AA3476))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W2],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,S3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))-growthdif),IF($D3478>1,S3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(V3477-LN(AB3477)+LN(AB3476))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3477/$G3477=mininf,AF3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(W3477/Z3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AC3477/$G3477>mininf,AF3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(W3477/Z3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AC3477/$G3477=mininf,AF3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(Q3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3477/$G3477=mininf,AG3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(X3477/AA3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AD3477/$G3477>mininf,AG3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(X3477/AA3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AD3477/$G3477=mininf,AG3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(R3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3477/$G3477=mininf,AH3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(Y3477/AB3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AE3477/$G3477>mininf,AH3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(Y3477/AB3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AE3477/$G3477=mininf,AH3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(S3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,W3477*EXP(T3477),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,X3477*EXP(U3477),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,Y3477*EXP(V3477),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BJ3478)+$I3478*BA3478,IF(D3478=24,\".\",IFERROR((CB3479-CB3478)/CB3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BK3478)+$I3478*BB3478,IF(D3478=24,\".\",IFERROR((CC3479-CC3478)/CC3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BL3478)+$I3478*BC3478,IF(D3478=24,\".\",IFERROR((CD3479-CD3478)/CD3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BM3478)+$I3478*BG3478,IF($D3478=24,\".\",IFERROR((CE3479-CE3478)/CE3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BN3478)+$I3478*BH3478,IF($D3478=24,\".\",IFERROR((CF3479-CF3478)/CF3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BO3478)+$I3478*BI3478,IF($D3478=24,\".\",IFERROR((CG3479-CG3478)/CG3478,\".\")))","v":"."},{"$f":"IFERROR(AV3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BP3478,IF($D3478=24,\".\",IFERROR((CH3479-CH3478)/CH3478,\".\")))","v":"."},{"$f":"IFERROR(AW3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BQ3478,IF(D3478=24,\".\",IFERROR((CI3479-CI3478)/CI3478,\".\")))","v":"."},{"$f":"IFERROR(AW3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BR3478,IF(D3478=24,\".\",IFERROR((CJ3479-CJ3478)/CJ3478,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mozambique","MOZ",2035,{"$f":"C3506-'Initial Conditions and Settings'!$B$9","v":19},"MOZ2035",22465.90625,{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,G3505*F3506/F3505,\"\")),\".\")","v":16050.867946361974},48242,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3506,Table1[Country Code],0)),MAX(IF(D3506>0,K3505*EXP(growthb),\".\"),0.001)),\".\")","v":27.252540677376338},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3506,Table1[Country Code],0))*EXP(D3506*INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0))),\".\")","v":33.042968913398724},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3506,Table1[Country Code],0))*EXP(D3506*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))),\".\")","v":33.042968913398724},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W2],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,Q3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))+growthdif),IF($D3506>1,Q3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(T3505-LN(Z3505)+LN(Z3504))+growthdif),\".\"))),\".\")","v":5416.8991227721453},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W2],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,R3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))),IF($D3506>1,R3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(U3505-LN(AA3505)+LN(AA3504))),\".\"))),\".\")","v":4800.3903595935408},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W2],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,S3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))-growthdif),IF($D3506>1,S3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(V3505-LN(AB3505)+LN(AB3504))-growthdif),\".\"))),\".\")","v":4231.8631044785106},{"$f":"IFERROR(IF(IFERROR(AND(AC3505/$G3505=mininf,AF3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(W3505/Z3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AC3505/$G3505>mininf,AF3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(W3505/Z3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AC3505/$G3505=mininf,AF3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(Q3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":4.9385719778119064E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3505/$G3505=mininf,AG3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(X3505/AA3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AD3505/$G3505>mininf,AG3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(X3505/AA3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AD3505/$G3505=mininf,AG3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(R3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":5.0986313586760389E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3505/$G3505=mininf,AH3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(Y3505/AB3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AE3505/$G3505>mininf,AH3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(Y3505/AB3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AE3505/$G3505=mininf,AH3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(S3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":5.4501011000117235E-2},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,W3505*EXP(T3505),\"\")),\".\")","v":84977964.500828728},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,X3505*EXP(U3505),\"\")),\".\")","v":86490055.396311626},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,Y3505*EXP(V3505),\"\")),\".\")","v":90183519.314373687},2995.6013254806726,3223.0812270733795,3602.3112514178224,2995.6013254806726,3223.0812270733795,3484.6799149202352,0,0,117.63133649758645,13055.266620881301,12827.786719288593,12448.556694944151,0,0,7.328658916806321E-3,0.18663173452620946,0.20080417070554185,0.21710227300885987,0.81336826547379049,0.79919582929445809,0.77556906807433368,null,2.5000000000001132E-3,2.4999999999999467E-3,0,0,7717704.0349604413,0,0,6.5395508543790726E-2,84977964.500828728,86490055.396311626,82465815.279413253,4.9385719778118897E-2,5.0986313586758314E-2,5.3475330897349238E-2,0,0,5.5986659344898548E-2,2.3447726445338546E-2,2.7345100733986882E-2,3.4066481698456386E-2,3.1055628250815204E-2,3.0215957543012095E-2,2.8144957264311543E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BJ3506)+$I3506*BA3506,IF(D3506=24,\".\",IFERROR((CB3507-CB3506)/CB3506,\".\")))","v":0},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BK3506)+$I3506*BB3506,IF(D3506=24,\".\",IFERROR((CC3507-CC3506)/CC3506,\".\")))","v":0},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BL3506)+$I3506*BC3506,IF(D3506=24,\".\",IFERROR((CD3507-CD3506)/CD3506,\".\")))","v":6.0691083944344637E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BM3506)+$I3506*BG3506,IF($D3506=24,\".\",IFERROR((CE3507-CE3506)/CE3506,\".\")))","v":3.8916723111728835E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BN3506)+$I3506*BH3506,IF($D3506=24,\".\",IFERROR((CF3507-CF3506)/CF3506,\".\")))","v":4.1665707160372711E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BO3506)+$I3506*BI3506,IF($D3506=24,\".\",IFERROR((CG3507-CG3506)/CG3506,\".\")))","v":4.6270906297902925E-2},{"$f":"IFERROR(AV3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BP3506,IF($D3506=24,\".\",IFERROR((CH3507-CH3506)/CH3506,\".\")))","v":3.3555628250815317E-2},{"$f":"IFERROR(AW3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BQ3506,IF(D3506=24,\".\",IFERROR((CI3507-CI3506)/CI3506,\".\")))","v":3.2715957543012042E-2},{"$f":"IFERROR(AW3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BR3506,IF(D3506=24,\".\",IFERROR((CJ3507-CJ3506)/CJ3506,\".\")))","v":3.064495726431149E-2},0,0,995599.42570926493,12412565.907473782,12989280.977576988,13188178.691693531,11756330.967768498,11551484.212102719,11209985.73424113,24168896.875242278,24540765.189679705,25393763.851643927,3.6308958021752206E-2,3.7453006757261792E-2,3.993825131589223E-2,0,0,3.9206453660267947E-2,0.51357602175831019,0.52929404919449941,0.5193471424221251,0.48642397824168992,0.47070595080550071,0.44144640391760687,500.9928459691198,508.70123936983759,526.3828997894766,1.1519835221949215E-2,1.2670270224972136E-2,1.5183478877408341E-2]
["Mauritania","MRT",2024,{"$f":"C3521-'Initial Conditions and Settings'!$B$9","v":8},"MRT2024",1496.2640380859375,{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,G3520*F3521/F3520,\"\")),\".\")","v":1357.4416016128973},5288,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3521,Table1[Country Code],0)),MAX(IF(D3521>0,K3520*EXP(growthb),\".\"),0.001)),\".\")","v":40.987841205972515},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3521,Table1[Country Code],0))*EXP(D3521*INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0))),\".\")","v":47.937519133131445},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3521,Table1[Country Code],0))*EXP(D3521*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))),\".\")","v":47.937519133131445},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W2],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,Q3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))+growthdif),IF($D3521>1,Q3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(T3520-LN(Z3520)+LN(Z3519))+growthdif),\".\"))),\".\")","v":7166.198092093613},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W2],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,R3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))),IF($D3521>1,R3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(U3520-LN(AA3520)+LN(AA3519))),\".\"))),\".\")","v":6787.253021242529},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W2],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,S3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))-growthdif),IF($D3521>1,S3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(V3520-LN(AB3520)+LN(AB3519))-growthdif),\".\"))),\".\")","v":6425.5623347097326},{"$f":"IFERROR(IF(IFERROR(AND(AC3520/$G3520=mininf,AF3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(W3520/Z3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AC3520/$G3520>mininf,AF3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(W3520/Z3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AC3520/$G3520=mininf,AF3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(Q3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":7.0168232551885118E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3520/$G3520=mininf,AG3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(X3520/AA3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AD3520/$G3520>mininf,AG3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(X3520/AA3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AD3520/$G3520=mininf,AG3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(R3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":7.4644175391985521E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3520/$G3520=mininf,AH3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(Y3520/AB3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AE3520/$G3520>mininf,AH3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(Y3520/AB3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AE3520/$G3520=mininf,AH3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(S3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":7.9408740470306036E-2},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,W3520*EXP(T3520),\"\")),\".\")","v":37388386.515385501},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,X3520*EXP(U3520),\"\")),\".\")","v":37975110.858087838},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,Y3520*EXP(V3520),\"\")),\".\")","v":38593808.569938548},895.19037559577578,943.90923223474681,997.32724289310556,704.6030853442436,694.84213266070549,680.05717635215092,190.58729025153229,249.06709957404141,317.27006654095464,462.25122601712155,413.53236937815052,360.11435871979177,0.14040183388005684,0.18348273640508925,0.23372649413718996,0.51906695986556028,0.51187626181126444,0.50098448105915883,0.34053120625438299,0.30464100178364645,0.26528902480365102,null,2.5000000000000577E-3,2.4999999999999467E-3,17036502.269073758,19971621.393290695,22801334.39720552,3.2132633807698596E-2,6.2922621068658202E-2,8.475489717262974E-2,20351884.246311743,18003489.464797143,15792474.172733027,0.10093172162891406,8.7488372332561681E-2,7.1639129921891254E-2,-4.928288806913983E-3,4.0150597477700778E-2,7.6582051929235284E-2,5.3870799014300808E-2,5.4716348741600029E-2,5.3466284678493459E-2,2.0485325352401773E-3,-2.5155265194007903E-2,-6.7757013479345929E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BJ3521)+$I3521*BA3521,IF(D3521=24,\".\",IFERROR((CB3522-CB3521)/CB3521,\".\")))","v":1.3602172500392307E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BK3521)+$I3521*BB3521,IF(D3521=24,\".\",IFERROR((CC3522-CC3521)/CC3521,\".\")))","v":5.153660927317949E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BL3521)+$I3521*BC3521,IF(D3521=24,\".\",IFERROR((CD3522-CD3521)/CD3521,\".\")))","v":8.0668474550932512E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BM3521)+$I3521*BG3521,IF($D3521=24,\".\",IFERROR((CE3522-CE3521)/CE3521,\".\")))","v":7.9901260321607492E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BN3521)+$I3521*BH3521,IF($D3521=24,\".\",IFERROR((CF3522-CF3521)/CF3521,\".\")))","v":7.3602360537080913E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BO3521)+$I3521*BI3521,IF($D3521=24,\".\",IFERROR((CG3522-CG3521)/CG3521,\".\")))","v":6.5052707300192414E-2},{"$f":"IFERROR(AV3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BP3521,IF($D3521=24,\".\",IFERROR((CH3522-CH3521)/CH3521,\".\")))","v":4.548532535240235E-3},{"$f":"IFERROR(AW3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BQ3521,IF(D3521=24,\".\",IFERROR((CI3522-CI3521)/CI3521,\".\")))","v":-2.2655265194007956E-2},{"$f":"IFERROR(AW3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BR3521,IF(D3521=24,\".\",IFERROR((CJ3522-CJ3521)/CJ3521,\".\")))","v":-6.5257013479345982E-2},2731572.5515556452,3380962.8481520526,4077277.1789928172,4158094.6914074891,3883660.06887845,3598467.5823405958,908256.82778302021,812531.31816049165,707572.65028398193,7797924.0707461545,8077154.2351909941,8383317.4116173955,4.7900384739117459E-2,5.468284800724716E-2,6.164906866349993E-2,0.35029483831512498,0.41858342055939529,0.48635605438756579,0.53323097964066435,0.48082034288238601,0.42924148110554988,0.1164741820442107,0.10059623655821874,8.4402464506884239E-2,1474.6452478718145,1527.4497419044997,1585.3474681576013,2.4385710488015633E-2,3.0962624574072173E-2,3.8289550921415838E-2]
["Mauritius","MUS",2030,{"$f":"C3553-'Initial Conditions and Settings'!$B$9","v":14},"MUS2030",654.177001953125,{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,G3552*F3553/F3552,\"\")),\".\")","v":571.14032259855776},1287,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3553,Table1[Country Code],0)),MAX(IF(D3553>0,K3552*EXP(growthb),\".\"),0.001)),\".\")","v":75.770262021616361},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3553,Table1[Country Code],0))*EXP(D3553*INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3553,Table1[Country Code],0))*EXP(D3553*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W2],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,Q3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))+growthdif),IF($D3553>1,Q3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(T3552-LN(Z3552)+LN(Z3551))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W2],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,R3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))),IF($D3553>1,R3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(U3552-LN(AA3552)+LN(AA3551))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W2],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,S3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))-growthdif),IF($D3553>1,S3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(V3552-LN(AB3552)+LN(AB3551))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3552/$G3552=mininf,AF3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(W3552/Z3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AC3552/$G3552>mininf,AF3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(W3552/Z3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AC3552/$G3552=mininf,AF3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(Q3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3552/$G3552=mininf,AG3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(X3552/AA3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AD3552/$G3552>mininf,AG3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(X3552/AA3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AD3552/$G3552=mininf,AG3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(R3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3552/$G3552=mininf,AH3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(Y3552/AB3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AE3552/$G3552>mininf,AH3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(Y3552/AB3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AE3552/$G3552=mininf,AH3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(S3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,W3552*EXP(T3552),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,X3552*EXP(U3552),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,Y3552*EXP(V3552),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BJ3553)+$I3553*BA3553,IF(D3553=24,\".\",IFERROR((CB3554-CB3553)/CB3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BK3553)+$I3553*BB3553,IF(D3553=24,\".\",IFERROR((CC3554-CC3553)/CC3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BL3553)+$I3553*BC3553,IF(D3553=24,\".\",IFERROR((CD3554-CD3553)/CD3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BM3553)+$I3553*BG3553,IF($D3553=24,\".\",IFERROR((CE3554-CE3553)/CE3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BN3553)+$I3553*BH3553,IF($D3553=24,\".\",IFERROR((CF3554-CF3553)/CF3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BO3553)+$I3553*BI3553,IF($D3553=24,\".\",IFERROR((CG3554-CG3553)/CG3553,\".\")))","v":"."},{"$f":"IFERROR(AV3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BP3553,IF($D3553=24,\".\",IFERROR((CH3554-CH3553)/CH3553,\".\")))","v":"."},{"$f":"IFERROR(AW3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BQ3553,IF(D3553=24,\".\",IFERROR((CI3554-CI3553)/CI3553,\".\")))","v":"."},{"$f":"IFERROR(AW3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BR3553,IF(D3553=24,\".\",IFERROR((CJ3554-CJ3553)/CJ3553,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mauritius","MUS",2033,{"$f":"C3556-'Initial Conditions and Settings'!$B$9","v":17},"MUS2033",651.4949951171875,{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,G3555*F3556/F3555,\"\")),\".\")","v":568.79875105917995},1285,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3556,Table1[Country Code],0)),MAX(IF(D3556>0,K3555*EXP(growthb),\".\"),0.001)),\".\")","v":76.340675362998667},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3556,Table1[Country Code],0))*EXP(D3556*INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3556,Table1[Country Code],0))*EXP(D3556*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W2],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,Q3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))+growthdif),IF($D3556>1,Q3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(T3555-LN(Z3555)+LN(Z3554))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W2],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,R3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))),IF($D3556>1,R3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(U3555-LN(AA3555)+LN(AA3554))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W2],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,S3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))-growthdif),IF($D3556>1,S3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(V3555-LN(AB3555)+LN(AB3554))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3555/$G3555=mininf,AF3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(W3555/Z3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AC3555/$G3555>mininf,AF3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(W3555/Z3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AC3555/$G3555=mininf,AF3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(Q3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3555/$G3555=mininf,AG3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(X3555/AA3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AD3555/$G3555>mininf,AG3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(X3555/AA3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AD3555/$G3555=mininf,AG3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(R3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3555/$G3555=mininf,AH3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(Y3555/AB3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AE3555/$G3555>mininf,AH3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(Y3555/AB3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AE3555/$G3555=mininf,AH3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(S3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,W3555*EXP(T3555),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,X3555*EXP(U3555),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,Y3555*EXP(V3555),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BJ3556)+$I3556*BA3556,IF(D3556=24,\".\",IFERROR((CB3557-CB3556)/CB3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BK3556)+$I3556*BB3556,IF(D3556=24,\".\",IFERROR((CC3557-CC3556)/CC3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BL3556)+$I3556*BC3556,IF(D3556=24,\".\",IFERROR((CD3557-CD3556)/CD3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BM3556)+$I3556*BG3556,IF($D3556=24,\".\",IFERROR((CE3557-CE3556)/CE3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BN3556)+$I3556*BH3556,IF($D3556=24,\".\",IFERROR((CF3557-CF3556)/CF3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BO3556)+$I3556*BI3556,IF($D3556=24,\".\",IFERROR((CG3557-CG3556)/CG3556,\".\")))","v":"."},{"$f":"IFERROR(AV3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BP3556,IF($D3556=24,\".\",IFERROR((CH3557-CH3556)/CH3556,\".\")))","v":"."},{"$f":"IFERROR(AW3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BQ3556,IF(D3556=24,\".\",IFERROR((CI3557-CI3556)/CI3556,\".\")))","v":"."},{"$f":"IFERROR(AW3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BR3556,IF(D3556=24,\".\",IFERROR((CJ3557-CJ3556)/CJ3556,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Malaysia","MYS",2017,{"$f":"C3592-'Initial Conditions and Settings'!$B$9","v":1},"MYS2017",15042.58984375,{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,G3591*F3592/F3591,\"\")),\".\")","v":14166.002674023975},31624.263999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3592,Table1[Country Code],0)),MAX(IF(D3592>0,K3591*EXP(growthb),\".\"),0.001)),\".\")","v":69.433830138297793},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3592,Table1[Country Code],0))*EXP(D3592*INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0))),\".\")","v":101.44697443861938},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3592,Table1[Country Code],0))*EXP(D3592*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))),\".\")","v":101.44697443861938},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W2],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,Q3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))+growthdif),IF($D3592>1,Q3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(T3591-LN(Z3591)+LN(Z3590))+growthdif),\".\"))),\".\")","v":15907.746176564529},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W2],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,R3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))),IF($D3592>1,R3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(U3591-LN(AA3591)+LN(AA3590))),\".\"))),\".\")","v":15828.405961511386},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W2],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,S3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))-growthdif),IF($D3592>1,S3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(V3591-LN(AB3591)+LN(AB3590))-growthdif),\".\"))),\".\")","v":15749.461457431678},{"$f":"IFERROR(IF(IFERROR(AND(AC3591/$G3591=mininf,AF3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(W3591/Z3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AC3591/$G3591>mininf,AF3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(W3591/Z3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AC3591/$G3591=mininf,AF3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(Q3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.5374321289796071E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3591/$G3591=mininf,AG3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(X3591/AA3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AD3591/$G3591>mininf,AG3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(X3591/AA3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AD3591/$G3591=mininf,AG3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(R3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.6185031695017087E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3591/$G3591=mininf,AH3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(Y3591/AB3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AE3591/$G3591>mininf,AH3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(Y3591/AB3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AE3591/$G3591=mininf,AH3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(S3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.6999805803055184E-2},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,W3591*EXP(T3591),\"\")),\".\")","v":932195378.31025827},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,X3591*EXP(U3591),\"\")),\".\")","v":932195378.31025827},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,Y3591*EXP(V3591),\"\")),\".\")","v":932195378.31025827},12143.364295043182,12192.800443142565,12242.505737606027,3814.9253738612588,3749.3518764703285,3682.7934788915409,8328.4389211819234,8443.4485666722358,8559.7122587144841,2022.6383789807933,1973.2022308814103,1923.4969364179487,0.58791736192833555,0.59603607036972284,0.60424330389336467,0.26930147209816924,0.26467253767680488,0.2599740776305679,0.14278116597349513,0.13929139195347232,0.13578261847606746,null,2.5000000000000577E-3,2.5000000000003908E-3,819148619.52831376,822197242.72165549,825224996.98619723,3.934049716632515E-2,4.5258760100267637E-2,5.1005455575612757E-2,113046758.78194451,109998135.58860278,106970381.32406104,8.8041089986347743E-2,5.308154370638718E-2,1.5546668418476628E-2,4.0038345090955829E-3,2.3174164934932406E-2,4.21744096252894E-2,4.2704427329113059E-2,2.0996948541050386E-2,-3.2843775318482926E-3,3.0612376369794525E-2,-7.5192598804703081E-3,-5.0057368848992922E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BJ3592)+$I3592*BA3592,IF(D3592=24,\".\",IFERROR((CB3593-CB3592)/CB3592,\".\")))","v":3.3533209655567095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BK3592)+$I3592*BB3592,IF(D3592=24,\".\",IFERROR((CC3593-CC3592)/CC3592,\".\")))","v":4.607750633545675E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BL3592)+$I3592*BC3592,IF(D3592=24,\".\",IFERROR((CD3593-CD3592)/CD3592,\".\")))","v":5.8450976418307807E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BM3592)+$I3592*BG3592,IF($D3592=24,\".\",IFERROR((CE3593-CE3592)/CE3592,\".\")))","v":7.9733802475587187E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BN3592)+$I3592*BH3592,IF($D3592=24,\".\",IFERROR((CF3593-CF3592)/CF3592,\".\")))","v":5.1400289941575569E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BO3592)+$I3592*BI3592,IF($D3592=24,\".\",IFERROR((CG3593-CG3592)/CG3592,\".\")))","v":2.0492189261170957E-2},{"$f":"IFERROR(AV3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BP3592,IF($D3592=24,\".\",IFERROR((CH3593-CH3592)/CH3592,\".\")))","v":4.4973420187651311E-2},{"$f":"IFERROR(AW3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BQ3592,IF(D3592=24,\".\",IFERROR((CI3593-CI3592)/CI3592,\".\")))","v":6.8417839373868146E-3},{"$f":"IFERROR(AW3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BR3592,IF(D3592=24,\".\",IFERROR((CJ3593-CJ3592)/CJ3592,\".\")))","v":-3.5696325031135803E-2},264973384.81036597,267292663.25685918,269621716.61065847,47419313.792634137,46371799.194945797,45321433.583277047,14247165.37329242,13898944.463064564,13548827.725684168,326639863.97629255,327563406.91486955,328491977.91961968,4.0739283497996125E-2,4.5166207735746304E-2,4.9330716501477863E-2,0.81120957370224012,0.81600281842936706,0.82078630448818302,0.14517307598461351,0.14156587157184308,0.13796815943665744,4.3617350313146334E-2,4.2431309998789822E-2,4.1245536075159489E-2,10328.773626993898,10357.977245410977,10387.339857763003,2.7749631366505767E-2,3.2077200988178234E-2,3.6443841391724519E-2]
["Malaysia","MYS",2031,{"$f":"C3606-'Initial Conditions and Settings'!$B$9","v":15},"MYS2031",17886.85546875,{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,G3605*F3606/F3605,\"\")),\".\")","v":16844.522454720198},37153,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3606,Table1[Country Code],0)),MAX(IF(D3606>0,K3605*EXP(growthb),\".\"),0.001)),\".\")","v":71.907042948666572},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3606,Table1[Country Code],0))*EXP(D3606*INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0))),\".\")","v":119.77211026298271},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3606,Table1[Country Code],0))*EXP(D3606*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))),\".\")","v":119.77211026298271},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W2],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,Q3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))+growthdif),IF($D3606>1,Q3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(T3605-LN(Z3605)+LN(Z3604))+growthdif),\".\"))),\".\")","v":24662.886561564683},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W2],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,R3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))),IF($D3606>1,R3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(U3605-LN(AA3605)+LN(AA3604))),\".\"))),\".\")","v":22324.635238518935},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W2],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,S3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))-growthdif),IF($D3606>1,S3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(V3605-LN(AB3605)+LN(AB3604))-growthdif),\".\"))),\".\")","v":21565.123919249545},{"$f":"IFERROR(IF(IFERROR(AND(AC3605/$G3605=mininf,AF3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(W3605/Z3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AC3605/$G3605>mininf,AF3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(W3605/Z3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AC3605/$G3605=mininf,AF3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(Q3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":2.9051687964854078E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3605/$G3605=mininf,AG3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(X3605/AA3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AD3605/$G3605>mininf,AG3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(X3605/AA3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AD3605/$G3605=mininf,AG3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(R3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":4.428219365667882E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3605/$G3605=mininf,AH3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(Y3605/AB3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AE3605/$G3605>mininf,AH3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(Y3605/AB3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AE3605/$G3605=mininf,AH3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(S3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":4.9940016339983212E-2},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,W3605*EXP(T3605),\"\")),\".\")","v":1583210062.9935725},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,X3605*EXP(U3605),\"\")),\".\")","v":1773902248.6761334},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,Y3605*EXP(V3605),\"\")),\".\")","v":1923131711.7156637},13482.283279022757,16002.296331984187,16002.296331984187,6347.2141454187422,4954.5917478569809,1793.2255260900852,7135.0691336040154,11047.704584127208,14209.070805894102,3362.2391756974412,842.22612273601044,842.22612273601044,0.42358393672387046,0.65586332968622696,0.84354251324663787,0.37681175957826674,0.29413667031377294,0.10645748675336206,0.19960430369786289,5.0000000000000024E-2,5.0000000000000031E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1210137125.1313624,1535286335.1814351,1842545337.9401467,1.5091365220239794E-2,4.20355694058685E-2,5.5406259702756699E-2,373072937.86221004,238615913.49469829,80586373.775516987,7.303842702151897E-2,5.8617798145021993E-2,-8.3961336190288449E-2,-2.4118865913836274E-2,6.005767933309869E-3,2.371863554689746E-2,2.3828195887444892E-2,1.2587996672461799E-2,-0.12564896034614836,4.4526039946978457E-2,8.0483758535612182E-3,8.0483758535612182E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BJ3606)+$I3606*BA3606,IF(D3606=24,\".\",IFERROR((CB3607-CB3606)/CB3606,\".\")))","v":7.3472934710584921E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BK3606)+$I3606*BB3606,IF(D3606=24,\".\",IFERROR((CC3607-CC3606)/CC3606,\".\")))","v":3.5881712487445913E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BL3606)+$I3606*BC3606,IF(D3606=24,\".\",IFERROR((CD3607-CD3606)/CD3606,\".\")))","v":5.1423491442683808E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BM3606)+$I3606*BG3606,IF($D3606=24,\".\",IFERROR((CE3607-CE3606)/CE3606,\".\")))","v":6.2794355272338662E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BN3606)+$I3606*BH3606,IF($D3606=24,\".\",IFERROR((CF3607-CF3606)/CF3606,\".\")))","v":4.9963941226598627E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BO3606)+$I3606*BI3606,IF($D3606=24,\".\",IFERROR((CG3607-CG3606)/CG3606,\".\")))","v":-9.0444104450361676E-2},{"$f":"IFERROR(AV3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BP3606,IF($D3606=24,\".\",IFERROR((CH3607-CH3606)/CH3606,\".\")))","v":5.8887083764835188E-2},{"$f":"IFERROR(AW3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BQ3606,IF(D3606=24,\".\",IFERROR((CI3607-CI3606)/CI3606,\".\")))","v":2.2409419671418341E-2},{"$f":"IFERROR(AW3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BR3606,IF(D3606=24,\".\",IFERROR((CJ3607-CJ3606)/CJ3606,\".\")))","v":2.2409419671418341E-2},351942801.30199486,493271950.12710685,612840745.41299462,135859040.25941154,95996131.639967844,33562040.436592206,28957144.617090449,7253637.3416382661,7253637.3416382661,516758986.17849684,596521719.10871291,653656423.19122505,2.4812746426878172E-2,3.7984094207014894E-2,4.3817318890803224E-2,0.68105792200085358,0.82691364677236612,0.93755790300512365,0.26290600433309863,0.16092646514765552,5.1345078615977646E-2,5.6036073666047848E-2,1.2159888079978408E-2,1.1097018378898784E-2,13908.943724019509,16055.815657112827,17593.637746379165,1.6431355138106341E-2,2.9289409010779366E-2,3.5580091585829976E-2]
["Namibia","NAM",2026,{"$f":"C3627-'Initial Conditions and Settings'!$B$9","v":10},"NAM2026",1255.6109619140625,{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,G3626*F3627/F3626,\"\")),\".\")","v":957.49253001468958},3025,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3627,Table1[Country Code],0)),MAX(IF(D3627>0,K3626*EXP(growthb),\".\"),0.001)),\".\")","v":59.260482431159431},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3627,Table1[Country Code],0))*EXP(D3627*INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0))),\".\")","v":107.16298389123864},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3627,Table1[Country Code],0))*EXP(D3627*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))),\".\")","v":107.16298389123864},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W2],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,Q3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))+growthdif),IF($D3627>1,Q3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(T3626-LN(Z3626)+LN(Z3625))+growthdif),\".\"))),\".\")","v":22306.487232775959},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W2],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,R3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))),IF($D3627>1,R3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(U3626-LN(AA3626)+LN(AA3625))),\".\"))),\".\")","v":20850.665281689689},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W2],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,S3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))-growthdif),IF($D3627>1,S3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(V3626-LN(AB3626)+LN(AB3625))-growthdif),\".\"))),\".\")","v":19480.028176126845},{"$f":"IFERROR(IF(IFERROR(AND(AC3626/$G3626=mininf,AF3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(W3626/Z3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AC3626/$G3626>mininf,AF3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(W3626/Z3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AC3626/$G3626=mininf,AF3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(Q3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":3.9904778466088947E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3626/$G3626=mininf,AG3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(X3626/AA3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AD3626/$G3626>mininf,AG3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(X3626/AA3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AD3626/$G3626=mininf,AG3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(R3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":4.8891199595561957E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3626/$G3626=mininf,AH3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(Y3626/AB3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AE3626/$G3626>mininf,AH3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(Y3626/AB3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AE3626/$G3626=mininf,AH3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(S3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":5.8579388353951461E-2},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,W3626*EXP(T3626),\"\")),\".\")","v":63722559.977241598},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,X3626*EXP(U3626),\"\")),\".\")","v":66367131.952391617},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,Y3626*EXP(V3626),\"\")),\".\")","v":69254044.10511376},730.35950867483564,798.08172311411238,875.49219712849219,541.04605721829023,536.75429319121531,524.40936828958752,189.31345145654549,261.32742992289712,351.08282883890479,227.13302133985394,159.4108069005772,82.000332886197384,0.19771794089468361,0.27292894903199705,0.36666900036652872,0.56506556475170577,0.56058326970235528,0.54769029715724482,0.23721649435361059,0.16648778126564762,8.5640702476226474E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,32810604.914473955,39572658.404259726,46404398.343600623,9.880144110546496E-3,4.0544172777675413E-2,6.3839876624633973E-2,30911955.062767643,26794473.548131891,22849645.761513136,7.0817141943301465E-2,6.1092841817323773E-2,4.7810151122760658E-2,-2.6619088034292915E-2,1.8085982050451754E-2,5.5696903238800388E-2,2.4317909798461379E-2,2.8634651090099439E-2,2.9667177736927286E-2,6.5250486498978688E-2,2.0483542026073387E-2,-0.16165176510708346,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BJ3627)+$I3627*BA3627,IF(D3627=24,\".\",IFERROR((CB3628-CB3627)/CB3627,\".\")))","v":-6.0233209465354338E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BK3627)+$I3627*BB3627,IF(D3627=24,\".\",IFERROR((CC3628-CC3627)/CC3627,\".\")))","v":3.1661228429401361E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BL3627)+$I3627*BC3627,IF(D3627=24,\".\",IFERROR((CD3628-CD3627)/CD3627,\".\")))","v":6.2114540947054958E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BM3627)+$I3627*BG3627,IF($D3627=24,\".\",IFERROR((CE3628-CE3627)/CE3627,\".\")))","v":5.2413676886219313E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BN3627)+$I3627*BH3627,IF($D3627=24,\".\",IFERROR((CF3628-CF3627)/CF3627,\".\")))","v":4.9709897469049497E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BO3627)+$I3627*BI3627,IF($D3627=24,\".\",IFERROR((CG3628-CG3627)/CG3627,\".\")))","v":4.3584815445181863E-2},{"$f":"IFERROR(AV3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BP3627,IF($D3627=24,\".\",IFERROR((CH3628-CH3627)/CH3627,\".\")))","v":7.0096637514316579E-2},{"$f":"IFERROR(AW3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BQ3627,IF(D3627=24,\".\",IFERROR((CI3628-CI3627)/CI3627,\".\")))","v":2.5329693041411555E-2},{"$f":"IFERROR(AW3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BR3627,IF(D3627=24,\".\",IFERROR((CJ3628-CJ3627)/CJ3627,\".\")))","v":-0.15680561409174529},8445836.1758163664,10897701.540493092,13678206.79587237,10088831.380356701,9355583.6497233883,8539559.4261931591,1442415.094209621,1012343.1313383488,520745.58418472862,19977082.65038269,21265628.321554832,22738511.806250259,2.8984673303820121E-2,3.9300134938506863E-2,5.0142016165334098E-2,0.42277625435236282,0.51245612759286241,0.6015436239812566,0.50502025530556804,0.43993920651009272,0.37555489554271726,7.2203490342069007E-2,4.7604665897044679E-2,2.2901480476026071E-2,6603.9942645893188,{"$f":"IFERROR(CL3627/$H3627,\".\")","v":7029.9597757206056},{"$f":"IFERROR(CM3627/$H3627,\".\")","v":7516.8634070248791},{"$f":"IFERROR(LN(CZ3628)-LN(CZ3627),\".\")","v":1.1423695058526917E-2},{"$f":"IFERROR(LN(DA3628)-LN(DA3627),\".\")","v":2.1325085689063883E-2},{"$f":"IFERROR(LN(DB3628)-LN(DB3627),\".\")","v":3.2632978094305543E-2}]
["New Caledonia","NCL",2015,{"$f":"C3642-'Initial Conditions and Settings'!$B$9","v":-1},"NCL2015",115.16500091552734,{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,G3641*F3642/F3641,\"\")),\".\")","v":""},272.39999999999998,0.5,".",{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3642,Table1[Country Code],0)),MAX(IF(D3642>0,K3641*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3642,Table1[Country Code],0))*EXP(D3642*INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3642,Table1[Country Code],0))*EXP(D3642*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W2],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,Q3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))+growthdif),IF($D3642>1,Q3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(T3641-LN(Z3641)+LN(Z3640))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W2],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,R3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))),IF($D3642>1,R3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(U3641-LN(AA3641)+LN(AA3640))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W2],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,S3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))-growthdif),IF($D3642>1,S3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(V3641-LN(AB3641)+LN(AB3640))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3641/$G3641=mininf,AF3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(W3641/Z3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AC3641/$G3641>mininf,AF3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(W3641/Z3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AC3641/$G3641=mininf,AF3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(Q3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3641/$G3641=mininf,AG3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(X3641/AA3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AD3641/$G3641>mininf,AG3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(X3641/AA3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AD3641/$G3641=mininf,AG3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(R3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3641/$G3641=mininf,AH3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(Y3641/AB3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AE3641/$G3641>mininf,AH3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(Y3641/AB3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AE3641/$G3641=mininf,AH3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(S3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,W3641*EXP(T3641),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,X3641*EXP(U3641),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,Y3641*EXP(V3641),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BJ3642)+$I3642*BA3642,IF(D3642=24,\".\",IFERROR((CB3643-CB3642)/CB3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BK3642)+$I3642*BB3642,IF(D3642=24,\".\",IFERROR((CC3643-CC3642)/CC3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BL3642)+$I3642*BC3642,IF(D3642=24,\".\",IFERROR((CD3643-CD3642)/CD3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BM3642)+$I3642*BG3642,IF($D3642=24,\".\",IFERROR((CE3643-CE3642)/CE3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BN3642)+$I3642*BH3642,IF($D3642=24,\".\",IFERROR((CF3643-CF3642)/CF3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BO3642)+$I3642*BI3642,IF($D3642=24,\".\",IFERROR((CG3643-CG3642)/CG3642,\".\")))","v":"."},{"$f":"IFERROR(AV3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BP3642,IF($D3642=24,\".\",IFERROR((CH3643-CH3642)/CH3642,\".\")))","v":"."},{"$f":"IFERROR(AW3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BQ3642,IF(D3642=24,\".\",IFERROR((CI3643-CI3642)/CI3642,\".\")))","v":"."},{"$f":"IFERROR(AW3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BR3642,IF(D3642=24,\".\",IFERROR((CJ3643-CJ3642)/CJ3642,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["New Caledonia","NCL",2036,{"$f":"C3663-'Initial Conditions and Settings'!$B$9","v":20},"NCL2036",143.52400207519531,{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,G3662*F3663/F3662,\"\")),\".\")","v":135.18088202016133},341,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3663,Table1[Country Code],0)),MAX(IF(D3663>0,K3662*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3663,Table1[Country Code],0))*EXP(D3663*INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3663,Table1[Country Code],0))*EXP(D3663*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W2],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,Q3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))+growthdif),IF($D3663>1,Q3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(T3662-LN(Z3662)+LN(Z3661))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W2],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,R3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))),IF($D3663>1,R3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(U3662-LN(AA3662)+LN(AA3661))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W2],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,S3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))-growthdif),IF($D3663>1,S3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(V3662-LN(AB3662)+LN(AB3661))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3662/$G3662=mininf,AF3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(W3662/Z3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AC3662/$G3662>mininf,AF3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(W3662/Z3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AC3662/$G3662=mininf,AF3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(Q3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3662/$G3662=mininf,AG3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(X3662/AA3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AD3662/$G3662>mininf,AG3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(X3662/AA3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AD3662/$G3662=mininf,AG3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(R3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3662/$G3662=mininf,AH3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(Y3662/AB3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AE3662/$G3662>mininf,AH3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(Y3662/AB3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AE3662/$G3662=mininf,AH3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(S3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,W3662*EXP(T3662),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,X3662*EXP(U3662),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,Y3662*EXP(V3662),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BJ3663)+$I3663*BA3663,IF(D3663=24,\".\",IFERROR((CB3664-CB3663)/CB3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BK3663)+$I3663*BB3663,IF(D3663=24,\".\",IFERROR((CC3664-CC3663)/CC3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BL3663)+$I3663*BC3663,IF(D3663=24,\".\",IFERROR((CD3664-CD3663)/CD3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BM3663)+$I3663*BG3663,IF($D3663=24,\".\",IFERROR((CE3664-CE3663)/CE3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BN3663)+$I3663*BH3663,IF($D3663=24,\".\",IFERROR((CF3664-CF3663)/CF3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BO3663)+$I3663*BI3663,IF($D3663=24,\".\",IFERROR((CG3664-CG3663)/CG3663,\".\")))","v":"."},{"$f":"IFERROR(AV3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BP3663,IF($D3663=24,\".\",IFERROR((CH3664-CH3663)/CH3663,\".\")))","v":"."},{"$f":"IFERROR(AW3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BQ3663,IF(D3663=24,\".\",IFERROR((CI3664-CI3663)/CI3663,\".\")))","v":"."},{"$f":"IFERROR(AW3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BR3663,IF(D3663=24,\".\",IFERROR((CJ3664-CJ3663)/CJ3663,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Nigeria","NGA",2019,{"$f":"C3698-'Initial Conditions and Settings'!$B$9","v":3},"NGA2019",64692.3984375,{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,G3697*F3698/F3697,\"\")),\".\")","v":56638.274011723297},200962,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3698,Table1[Country Code],0)),MAX(IF(D3698>0,K3697*EXP(growthb),\".\"),0.001)),\".\")","v":61.48348186718173},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3698,Table1[Country Code],0))*EXP(D3698*INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0))),\".\")","v":98.434399064404559},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3698,Table1[Country Code],0))*EXP(D3698*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))),\".\")","v":98.434399064404559},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W2],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,Q3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))+growthdif),IF($D3698>1,Q3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(T3697-LN(Z3697)+LN(Z3696))+growthdif),\".\"))),\".\")","v":19420.970092047952},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W2],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,R3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))),IF($D3698>1,R3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(U3697-LN(AA3697)+LN(AA3696))),\".\"))),\".\")","v":19066.17532484679},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W2],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,S3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))-growthdif),IF($D3698>1,S3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(V3697-LN(AB3697)+LN(AB3696))-growthdif),\".\"))),\".\")","v":18717.561344732516},{"$f":"IFERROR(IF(IFERROR(AND(AC3697/$G3697=mininf,AF3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(W3697/Z3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AC3697/$G3697>mininf,AF3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(W3697/Z3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AC3697/$G3697=mininf,AF3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(Q3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.1335395917236145E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3697/$G3697=mininf,AG3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(X3697/AA3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AD3697/$G3697>mininf,AG3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(X3697/AA3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AD3697/$G3697=mininf,AG3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(R3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.3656403190529602E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3697/$G3697=mininf,AH3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(Y3697/AB3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AE3697/$G3697>mininf,AH3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(Y3697/AB3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AE3697/$G3697=mininf,AH3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(S3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.6022681098059903E-2},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,W3697*EXP(T3697),\"\")),\".\")","v":834765100.18421638},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,X3697*EXP(U3697),\"\")),\".\")","v":836455353.49789083},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,Y3697*EXP(V3697),\"\")),\".\")","v":838165636.82782769},10339.087167782131,10498.116110565406,10661.217592471057,7187.0190996561305,7109.608873005327,7025.4663301019082,3152.0680681260014,3388.5072375600803,3635.7512623691496,46299.186843941163,46140.157901157887,45977.056419252243,5.5652615181627355E-2,5.9827162756737759E-2,6.4192479834689203E-2,0.12689332832014838,0.12552658069230255,0.12404096792652505,0.81745405649822434,0.81464625655095968,0.81176655223878569,null,2.5000000000001132E-3,2.5000000000003908E-3,490798954.62555623,508512677.89269245,525846389.8126424,1.3617687085609731E-2,3.0755430938793182E-2,4.5992603637614593E-2,343966145.55866015,327942675.60519838,312319247.0151853,7.9600653824059009E-2,6.3337405266377544E-2,4.6073319942266266E-2,-2.8575118591785298E-2,2.6079292825134104E-3,3.1945747315562656E-2,2.7407848146662417E-2,2.5189903610099762E-2,2.2026463620212766E-2,3.4905266661610312E-2,3.3362491092768565E-2,3.1704758609587103E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BJ3698)+$I3698*BA3698,IF(D3698=24,\".\",IFERROR((CB3699-CB3698)/CB3698,\".\")))","v":2.9416433141278314E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BK3698)+$I3698*BB3698,IF(D3698=24,\".\",IFERROR((CC3699-CC3698)/CC3698,\".\")))","v":5.3576829005019394E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BL3698)+$I3698*BC3698,IF(D3698=24,\".\",IFERROR((CD3699-CD3698)/CD3698,\".\")))","v":7.5864324370954722E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BM3698)+$I3698*BG3698,IF($D3698=24,\".\",IFERROR((CE3699-CE3698)/CE3698,\".\")))","v":9.2899399879726924E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BN3698)+$I3698*BH3698,IF($D3698=24,\".\",IFERROR((CF3699-CF3698)/CF3698,\".\")))","v":8.3658803332604864E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BO3698)+$I3698*BI3698,IF($D3698=24,\".\",IFERROR((CG3699-CG3698)/CG3698,\".\")))","v":7.3445040675605727E-2},{"$f":"IFERROR(AV3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BP3698,IF($D3698=24,\".\",IFERROR((CH3699-CH3698)/CH3698,\".\")))","v":7.4300415555976523E-2},{"$f":"IFERROR(AW3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BQ3698,IF(D3698=24,\".\",IFERROR((CI3699-CI3698)/CI3698,\".\")))","v":7.2757639987135053E-2},{"$f":"IFERROR(AW3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BR3698,IF(D3698=24,\".\",IFERROR((CJ3699-CJ3698)/CJ3698,\".\")))","v":7.1099907503953591E-2},122432439.35834888,129211746.16166553,136104794.57516649,110712001.1988195,107518766.67595907,104303625.52214663,280206826.72290564,279244369.31378096,278257264.53302896,513351267.280074,515974882.15140557,518665684.63034207,6.7606900024970384E-2,7.0225915116902682E-2,7.2821760129938878E-2,0.23849641982387906,0.2504225508476402,0.2624133398610507,0.21566519507278686,0.20837984637478768,0.20109991582821757,0.54583838510333416,0.54119760277757212,0.53648674431073173,2554.4693388803553,2567.5246173475862,2580.9142257259682,4.2357645478388939E-2,4.4778273910220712E-2,4.7321033763915388E-2]
["Nigeria","NGA",2034,{"$f":"C3713-'Initial Conditions and Settings'!$B$9","v":18},"NGA2034",101969.5859375,{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,G3712*F3713/F3712,\"\")),\".\")","v":89274.497293059088},290452,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3713,Table1[Country Code],0)),MAX(IF(D3713>0,K3712*EXP(growthb),\".\"),0.001)),\".\")","v":63.832888496871021},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3713,Table1[Country Code],0))*EXP(D3713*INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0))),\".\")","v":171.19744856783163},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3713,Table1[Country Code],0))*EXP(D3713*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))),\".\")","v":171.19744856783163},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W2],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,Q3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))+growthdif),IF($D3713>1,Q3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(T3712-LN(Z3712)+LN(Z3711))+growthdif),\".\"))),\".\")","v":46504.446087518219},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W2],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,R3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))),IF($D3713>1,R3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(U3712-LN(AA3712)+LN(AA3711))),\".\"))),\".\")","v":41313.032514426377},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W2],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,S3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))-growthdif),IF($D3713>1,S3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(V3712-LN(AB3712)+LN(AB3711))-growthdif),\".\"))),\".\")","v":36632.063818779068},{"$f":"IFERROR(IF(IFERROR(AND(AC3712/$G3712=mininf,AF3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(W3712/Z3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AC3712/$G3712>mininf,AF3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(W3712/Z3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AC3712/$G3712=mininf,AF3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(Q3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":7.4165579047019786E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3712/$G3712=mininf,AG3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(X3712/AA3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AD3712/$G3712>mininf,AG3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(X3712/AA3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AD3712/$G3712=mininf,AG3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(R3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":9.3964369631170885E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3712/$G3712=mininf,AH3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(Y3712/AB3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AE3712/$G3712>mininf,AH3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(Y3712/AB3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AE3712/$G3712=mininf,AH3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(S3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":0.11662760239756531},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,W3712*EXP(T3712),\"\")),\".\")","v":1934097613.1547489},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,X3712*EXP(U3712),\"\")),\".\")","v":2247874694.0588613},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,Y3712*EXP(V3712),\"\")),\".\")","v":2650064180.2055154},15167.550381438383,19075.042425374839,24505.914462789067,13400.123257318959,14660.266508405031,15610.662028424655,1767.4271241194258,4414.7759169698083,8895.2524343644145,74106.946911620704,70199.454867684253,64768.582830270025,1.9797670977832992E-2,4.9451702903210271E-2,9.9639344987451431E-2,0.15010023762251745,0.16421561535407084,0.17486138260941347,0.83010209139964952,0.78633268174271875,0.72549927240313505,null,2.5000000000000577E-3,2.5000000000003908E-3,521670024.93674523,1028367232.2846962,1629095211.0765395,-3.5082186276312655E-2,6.5638983949938279E-2,0.11375835672844659,1412427588.2180037,1219507461.7741652,1020968969.1289759,0.11167707408438332,0.11724200493732084,0.1211888947712545,-7.7589685830079524E-2,3.5471040393804998E-2,9.6354025061142323E-2,5.9169574530619329E-2,7.7074061381182446E-2,9.3784563103950447E-2,2.6928649943322114E-2,1.9377452403176676E-2,4.2051726330800676E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BJ3713)+$I3713*BA3713,IF(D3713=24,\".\",IFERROR((CB3714-CB3713)/CB3713,\".\")))","v":-1.9440787158829992E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BK3713)+$I3713*BB3713,IF(D3713=24,\".\",IFERROR((CC3714-CC3713)/CC3713,\".\")))","v":8.7450161066237736E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BL3713)+$I3713*BC3713,IF(D3713=24,\".\",IFERROR((CD3714-CD3713)/CD3713,\".\")))","v":0.14195133978916055},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BM3713)+$I3713*BG3713,IF($D3713=24,\".\",IFERROR((CE3714-CE3713)/CE3713,\".\")))","v":0.12481847320186748},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BN3713)+$I3713*BH3713,IF($D3713=24,\".\",IFERROR((CF3714-CF3713)/CF3713,\".\")))","v":0.1365531820536178},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BO3713)+$I3713*BI3713,IF($D3713=24,\".\",IFERROR((CG3714-CG3713)/CG3713,\".\")))","v":0.14688187783196863},{"$f":"IFERROR(AV3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BP3713,IF($D3713=24,\".\",IFERROR((CH3714-CH3713)/CH3713,\".\")))","v":6.6323798837688269E-2},{"$f":"IFERROR(AW3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BQ3713,IF(D3713=24,\".\",IFERROR((CI3714-CI3713)/CI3713,\".\")))","v":5.8772601297543164E-2},{"$f":"IFERROR(AW3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BR3713,IF(D3713=24,\".\",IFERROR((CJ3714-CJ3713)/CJ3713,\".\")))","v":4.3600321527446556E-2},164386438.81445843,364775562.00336045,651702909.71957421,553141675.39164805,537603456.07659924,507593229.02275091,809842764.56484044,767141583.48460352,707792863.72122395,1527370878.770947,1669520601.5645633,1867089002.4635491,7.8277219951503371E-2,9.0084573107074434E-2,0.10600798569578831,0.10762706104933584,0.21849120140327538,0.34904758630128413,0.36215282291931156,0.32201067514398635,0.27186343465844531,0.53022011603135255,0.45949812345273827,0.3790889790402705,5258.5999709795315,5748.0086264324682,6428.2187847339637,5.5829656689789786E-2,6.728043919375537E-2,8.3808051557426211E-2]
["Nicaragua","NIC",2033,{"$f":"C3738-'Initial Conditions and Settings'!$B$9","v":17},"NIC2033",3693.839111328125,{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,G3737*F3738/F3737,\"\")),\".\")","v":3466.9383734142812},7215,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3738,Table1[Country Code],0)),MAX(IF(D3738>0,K3737*EXP(growthb),\".\"),0.001)),\".\")","v":34.852905541841942},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3738,Table1[Country Code],0))*EXP(D3738*INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0))),\".\")","v":49.540499278960802},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3738,Table1[Country Code],0))*EXP(D3738*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))),\".\")","v":49.540499278960802},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W2],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,Q3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))+growthdif),IF($D3738>1,Q3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(T3737-LN(Z3737)+LN(Z3736))+growthdif),\".\"))),\".\")","v":6673.0409586030328},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W2],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,R3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))),IF($D3738>1,R3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(U3737-LN(AA3737)+LN(AA3736))),\".\"))),\".\")","v":5925.1348309061514},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W2],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,S3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))-growthdif),IF($D3738>1,S3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(V3737-LN(AB3737)+LN(AB3736))-growthdif),\".\"))),\".\")","v":5249.9002258479559},{"$f":"IFERROR(IF(IFERROR(AND(AC3737/$G3737=mininf,AF3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(W3737/Z3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AC3737/$G3737>mininf,AF3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(W3737/Z3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AC3737/$G3737=mininf,AF3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(Q3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":3.6137940160927681E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3737/$G3737=mininf,AG3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(X3737/AA3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AD3737/$G3737>mininf,AG3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(X3737/AA3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AD3737/$G3737=mininf,AG3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(R3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":4.7744027394524685E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3737/$G3737=mininf,AH3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(Y3737/AB3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AE3737/$G3737>mininf,AH3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(Y3737/AB3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AE3737/$G3737=mininf,AH3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(S3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":6.1062860321754661E-2},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,W3737*EXP(T3737),\"\")),\".\")","v":79749203.670534104},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,X3737*EXP(U3737),\"\")),\".\")","v":88053554.162006825},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,Y3737*EXP(V3737),\"\")),\".\")","v":98090208.323286325},2264.5229685184959,2718.3697123085108,3293.5914547435668,1803.2078031597975,1824.5504999597208,1716.9895098298744,461.31516535869827,893.81921234879007,1576.6019449136923,1202.4154048957853,748.56866110577039,173.34691867071433,0.13306125338028138,0.2578122585630348,0.45475338038992497,0.52011533201381299,0.52627139667408684,0.49524661961007493,0.3468234146059056,0.21591634476287827,5.0000000000000079E-2,null,2.5000000000001132E-3,2.4999999999999467E-3,33479930.357949294,51142905.044370666,70821217.809868693,-9.2323665650937414E-3,3.8430302060156407E-2,9.455437784722065E-2,46269273.31258481,36910649.117636159,27268990.513417631,6.7729474548940516E-2,6.0507292824805603E-2,-3.1551379922184708E-2,-4.6102283089208385E-2,1.5819600851180837E-2,8.064001914339336E-2,2.0859558024826974E-2,2.7896591615831134E-2,-5.5465738626012673E-2,2.0277909515049153E-2,-3.2602956513185788E-2,1.2000502329795104E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BJ3738)+$I3738*BA3738,IF(D3738=24,\".\",IFERROR((CB3739-CB3738)/CB3738,\".\")))","v":-2.7667324827151063E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BK3738)+$I3738*BB3738,IF(D3738=24,\".\",IFERROR((CC3739-CC3738)/CC3738,\".\")))","v":2.7124951455668622E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BL3738)+$I3738*BC3738,IF(D3738=24,\".\",IFERROR((CD3739-CD3738)/CD3738,\".\")))","v":8.7597198495307005E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BM3738)+$I3738*BG3738,IF($D3738=24,\".\",IFERROR((CE3739-CE3738)/CE3738,\".\")))","v":4.6794516286883858E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BN3738)+$I3738*BH3738,IF($D3738=24,\".\",IFERROR((CF3739-CF3738)/CF3738,\".\")))","v":4.6701942220318482E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BO3738)+$I3738*BI3738,IF($D3738=24,\".\",IFERROR((CG3739-CG3738)/CG3738,\".\")))","v":-4.1008559274098577E-2},{"$f":"IFERROR(AV3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BP3738,IF($D3738=24,\".\",IFERROR((CH3739-CH3738)/CH3738,\".\")))","v":2.2777909515049266E-2},{"$f":"IFERROR(AW3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BQ3738,IF(D3738=24,\".\",IFERROR((CI3739-CI3738)/CI3738,\".\")))","v":-3.0102956513185841E-2},{"$f":"IFERROR(AW3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BR3738,IF(D3738=24,\".\",IFERROR((CJ3739-CJ3738)/CJ3738,\".\")))","v":1.4500502329795051E-2},6156749.9865266485,10591998.695241837,16554005.813349439,10600966.735591929,9524233.3846011348,7941354.7093030838,2076126.9216193245,1292501.3632347134,299306.04944571352,18833843.643737905,21408733.443077683,24794666.572098237,1.9805630068241931E-2,3.2379287507120713E-2,4.55243510775361E-2,0.32689822125467821,0.494751299669559,0.66764381627046676,0.56286793795894452,0.44487607872387741,0.32028479536964594,0.1102338407863771,6.0372621606563648E-2,1.2071388359887305E-2,2610.373339395413,2967.2534224639894,3436.5442234370389,1.3194050607497232E-2,2.5366012487483047E-2,4.0111742006928353E-2]
["Netherlands","NLD",2017,{"$f":"C3748-'Initial Conditions and Settings'!$B$9","v":1},"NLD2017",9046.8291015625,{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,G3747*F3748/F3747,\"\")),\".\")","v":8422.7000809849724},17132.853999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3748,Table1[Country Code],0)),MAX(IF(D3748>0,K3747*EXP(growthb),\".\"),0.001)),\".\")","v":168.3825542752484},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3748,Table1[Country Code],0))*EXP(D3748*INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0))),\".\")","v":169.36076826048333},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3748,Table1[Country Code],0))*EXP(D3748*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))),\".\")","v":169.36076826048333},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W2],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,Q3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))+growthdif),IF($D3748>1,Q3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(T3747-LN(Z3747)+LN(Z3746))+growthdif),\".\"))),\".\")","v":55184.527895063373},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W2],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,R3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))),IF($D3748>1,R3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(U3747-LN(AA3747)+LN(AA3746))),\".\"))),\".\")","v":54909.293913944734},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W2],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,S3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))-growthdif),IF($D3748>1,S3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(V3747-LN(AB3747)+LN(AB3746))-growthdif),\".\"))),\".\")","v":54635.432668033813},{"$f":"IFERROR(IF(IFERROR(AND(AC3747/$G3747=mininf,AF3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(W3747/Z3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AC3747/$G3747>mininf,AF3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(W3747/Z3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AC3747/$G3747=mininf,AF3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(Q3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":1.9928413553542718E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3747/$G3747=mininf,AG3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(X3747/AA3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AD3747/$G3747>mininf,AG3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(X3747/AA3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AD3747/$G3747=mininf,AG3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(R3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":2.0579748679969756E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3747/$G3747=mininf,AH3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(Y3747/AB3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AE3747/$G3747>mininf,AH3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(Y3747/AB3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AE3747/$G3747=mininf,AH3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(S3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":2.1234348637304418E-2},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,W3747*EXP(T3747),\"\")),\".\")","v":3266539171.8925862},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,X3747*EXP(U3747),\"\")),\".\")","v":3266539171.8925862},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,Y3747*EXP(V3747),\"\")),\".\")","v":3266539171.8925862},8001.5650769357235,8001.5650769357235,8001.5650769357235,443.56497634225008,332.9305970323046,221.18432372503952,7558.0001005934719,7668.6344799034187,7780.3807532106839,421.13500404924889,421.13500404924889,421.13500404924889,0.89733696177266964,0.91047222460361299,0.92373949902070196,5.2663038227330365E-2,3.9527775396387001E-2,2.6260500979298038E-2,5.0000000000000044E-2,5.0000000000000031E-2,5.0000000000000031E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,3209784810.5591993,3224364398.4355736,3238798916.9887104,1.4932296929952571E-2,2.0318489798441419E-2,2.5507103210870241E-2,56754361.333386898,42174773.457012653,27740254.903875828,0.268236184955434,4.0354209299120924E-2,-0.671773840785999,-1.2940021521181677E-2,1.7948362208848323E-3,1.6328849675975476E-2,0.23036386650430529,1.1830555721559222E-2,-0.6909520943209202,2.2144185786583392E-3,2.2144185786583392E-3,2.2144185786583392E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BJ3748)+$I3748*BA3748,IF(D3748=24,\".\",IFERROR((CB3749-CB3748)/CB3748,\".\")))","v":9.9613770438544691E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BK3748)+$I3748*BB3748,IF(D3748=24,\".\",IFERROR((CC3749-CC3748)/CC3748,\".\")))","v":1.1056663009663126E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BL3748)+$I3748*BC3748,IF(D3748=24,\".\",IFERROR((CD3749-CD3748)/CD3748,\".\")))","v":2.0917976443422859E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BM3748)+$I3748*BG3748,IF($D3748=24,\".\",IFERROR((CE3749-CE3748)/CE3748,\".\")))","v":0.2518000257298697},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BN3748)+$I3748*BH3748,IF($D3748=24,\".\",IFERROR((CF3749-CF3748)/CF3748,\".\")))","v":2.8592382510340131E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BO3748)+$I3748*BI3748,IF($D3748=24,\".\",IFERROR((CG3749-CG3748)/CG3748,\".\")))","v":-0.67886296755345954},{"$f":"IFERROR(AV3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BP3748,IF($D3748=24,\".\",IFERROR((CH3749-CH3748)/CH3748,\".\")))","v":4.714418578658397E-3},{"$f":"IFERROR(AW3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BQ3748,IF(D3748=24,\".\",IFERROR((CI3749-CI3748)/CI3748,\".\")))","v":4.7144185786578419E-3},{"$f":"IFERROR(AW3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BR3748,IF(D3748=24,\".\",IFERROR((CJ3749-CJ3748)/CJ3748,\".\")))","v":4.7144185786578419E-3},834169334.76418447,842158609.15125501,850168937.54741716,19126484.110532895,14284338.525389079,9442550.0494521521,12009674.839621328,12009674.839621328,12009674.839621328,865305493.71433866,868452622.51626539,871621162.43649065,6.5914470588410894E-3,1.1257385370036791E-2,1.3113764772460939E-2,0.96401714865289745,0.96972314587659858,0.97538813212255326,2.2103735905376187E-2,1.6448034302667495E-2,1.0833318942207498E-2,1.3879115441726358E-2,1.3828819820733971E-2,1.3778548935239275E-2,50505.624673760642,50689.31437320749,50874.253783782355,4.1732181997229389E-3,8.1048085941812786E-3,1.2072505358057484E-2]
["Norway","NOR",2031,{"$f":"C3788-'Initial Conditions and Settings'!$B$9","v":15},"NOR2031",3083.55908203125,{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,G3787*F3788/F3787,\"\")),\".\")","v":2887.5192737995276},5894,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3788,Table1[Country Code],0)),MAX(IF(D3788>0,K3787*EXP(growthb),\".\"),0.001)),\".\")","v":240.00829194993918},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3788,Table1[Country Code],0))*EXP(D3788*INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0))),\".\")","v":208.80739720881328},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3788,Table1[Country Code],0))*EXP(D3788*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))),\".\")","v":208.80739720881328},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W2],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,Q3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))+growthdif),IF($D3788>1,Q3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(T3787-LN(Z3787)+LN(Z3786))+growthdif),\".\"))),\".\")","v":117206.42844381793},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W2],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,R3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))),IF($D3788>1,R3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(U3787-LN(AA3787)+LN(AA3786))),\".\"))),\".\")","v":104644.95506964369},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W2],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,S3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))-growthdif),IF($D3788>1,S3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(V3787-LN(AB3787)+LN(AB3786))-growthdif),\".\"))),\".\")","v":95312.357444094217},{"$f":"IFERROR(IF(IFERROR(AND(AC3787/$G3787=mininf,AF3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(W3787/Z3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AC3787/$G3787>mininf,AF3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(W3787/Z3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AC3787/$G3787=mininf,AF3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(Q3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.426997101673752E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD3787/$G3787=mininf,AG3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(X3787/AA3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AD3787/$G3787>mininf,AG3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(X3787/AA3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AD3787/$G3787=mininf,AG3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(R3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.3492880538882729E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3787/$G3787=mininf,AH3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(Y3787/AB3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AE3787/$G3787>mininf,AH3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(Y3787/AB3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AE3787/$G3787=mininf,AH3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(S3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.5520131404171744E-2},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,W3787*EXP(T3787),\"\")),\".\")","v":2412658883.8588381},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,X3787*EXP(U3787),\"\")),\".\")","v":2600811991.753428},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,Y3787*EXP(V3787),\"\")),\".\")","v":2637178213.2356467},2169.4634167131321,2571.1713881001911,2743.1433101095513,390.39045098696005,0,0,1779.0729657261722,2571.1713881001911,2743.1433101095513,718.05585708639546,316.34788569933653,144.37596368997637,0.61612505304083676,0.89044302194974723,0.95000000000000007,0.13519925374325442,0,0,0.24867569321590893,0.10955697805025272,4.9999999999999996E-2,null,2.5000000000000022E-3,2.4999999999995026E-3,2242150994.2940912,2600811991.753428,2637178213.2356467,-5.1671074604833223E-3,1.3492880538883867E-2,1.5520131404169746E-2,170507889.56474686,0,0,8.4320533006000176E-2,0,0,-4.3981401450138513E-2,-1.0587593768761394E-2,4.4973016594305193E-3,3.5506239016350527E-2,0,0,9.9920314778485064E-2,0.11932927625996825,4.4973016594296311E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BJ3788)+$I3788*BA3788,IF(D3788=24,\".\",IFERROR((CB3789-CB3788)/CB3788,\".\")))","v":-2.4574254455310918E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BK3788)+$I3788*BB3788,IF(D3788=24,\".\",IFERROR((CC3789-CC3788)/CC3788,\".\")))","v":1.4526433850612364E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BL3788)+$I3788*BC3788,IF(D3788=24,\".\",IFERROR((CD3789-CD3788)/CD3788,\".\")))","v":1.0008716531800133E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BM3788)+$I3788*BG3788,IF($D3788=24,\".\",IFERROR((CE3789-CE3788)/CE3788,\".\")))","v":6.2413386011175354E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BN3788)+$I3788*BH3788,IF($D3788=24,\".\",IFERROR((CF3789-CF3788)/CF3788,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BO3788)+$I3788*BI3788,IF($D3788=24,\".\",IFERROR((CG3789-CG3788)/CG3788,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(AV3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BP3788,IF($D3788=24,\".\",IFERROR((CH3789-CH3788)/CH3788,\".\")))","v":0.10242031477848507},{"$f":"IFERROR(AW3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BQ3788,IF(D3788=24,\".\",IFERROR((CI3789-CI3788)/CI3788,\".\")))","v":0.12182927625996776},{"$f":"IFERROR(AW3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BR3788,IF(D3788=24,\".\",IFERROR((CJ3789-CJ3788)/CJ3788,\".\")))","v":6.9973016594291337E-3},417037576.50743109,539965326.37054861,561616512.14616692,39711117.108564451,0,0,35985733.153120957,15853934.601303065,7235474.5829293588,492734426.76911646,555819260.97185171,568851986.72909629,-8.2888710480230644E-3,4.8862114513907795E-3,9.9704130428855866E-3,0.84637393664974192,0.97147645698066953,0.98728056726226199,8.0593347960182471E-2,0,0,7.303271539007565E-2,2.8523543019330442E-2,1.2719432737737981E-2,83599.32588549651,94302.55530570948,96513.740537681762,-1.3596062170018186E-2,-9.9454914399288441E-4,3.8811412333608075E-3]
["Norway","NOR",2034,{"$f":"C3791-'Initial Conditions and Settings'!$B$9","v":18},"NOR2034",3124.97998046875,{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,G3790*F3791/F3790,\"\")),\".\")","v":2926.3068045049827},6002,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3791,Table1[Country Code],0)),MAX(IF(D3791>0,K3790*EXP(growthb),\".\"),0.001)),\".\")","v":241.81512128004718},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3791,Table1[Country Code],0))*EXP(D3791*INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0))),\".\")","v":208.80739720881328},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3791,Table1[Country Code],0))*EXP(D3791*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))),\".\")","v":208.80739720881328},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W2],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,Q3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))+growthdif),IF($D3791>1,Q3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(T3790-LN(Z3790)+LN(Z3789))+growthdif),\".\"))),\".\")","v":124238.21610195418},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W2],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,R3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))),IF($D3791>1,R3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(U3790-LN(AA3790)+LN(AA3789))),\".\"))),\".\")","v":108290.15150245615},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W2],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,S3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))-growthdif),IF($D3791>1,S3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(V3790-LN(AB3790)+LN(AB3789))-growthdif),\".\"))),\".\")","v":95366.617115327084},{"$f":"IFERROR(IF(IFERROR(AND(AC3790/$G3790=mininf,AF3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(W3790/Z3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AC3790/$G3790>mininf,AF3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(W3790/Z3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AC3790/$G3790=mininf,AF3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(Q3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":-3.8366998450437978E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD3790/$G3790=mininf,AG3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(X3790/AA3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AD3790/$G3790>mininf,AG3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(X3790/AA3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AD3790/$G3790=mininf,AG3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(R3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":9.7646600021288055E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE3790/$G3790=mininf,AH3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(Y3790/AB3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AE3790/$G3790>mininf,AH3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(Y3790/AB3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AE3790/$G3790=mininf,AH3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(S3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":1.3768645827117135E-2},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,W3790*EXP(T3790),\"\")),\".\")","v":2410131005.5907803},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,X3790*EXP(U3790),\"\")),\".\")","v":2698088231.0817642},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,Y3790*EXP(V3790),\"\")),\".\")","v":2757875507.2420797},1976.9533865508185,2481.4120152442533,2779.9914642797335,427.66903841114095,0,0,1549.2843481396778,2481.4120152442533,2779.9914642797335,949.35341795416412,444.89478926072934,146.3153402252492,0.52943332727607018,0.84796714118429961,0.95,0.14614634314923991,0,0,0.32442032957468986,0.15203285881570036,5.0000000000000024E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,2193864388.5610876,2698088231.0817642,2757875507.2420797,-1.1404577466581856E-2,9.7646600021263907E-3,1.3768645827116899E-2,216266617.02969265,0,0,6.9860447099614476E-2,0,0,-5.0301577752008164E-2,-1.4336641272707951E-2,4.5194104552859216E-3,2.0963446814190156E-2,0,0,8.1098229286015844E-2,0.1036267039812504,4.5194104552859216E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BJ3791)+$I3791*BA3791,IF(D3791=24,\".\",IFERROR((CB3792-CB3791)/CB3791,\".\")))","v":-3.085307760929501E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BK3791)+$I3791*BB3791,IF(D3791=24,\".\",IFERROR((CC3792-CC3791)/CC3791,\".\")))","v":-2.2859906352907799E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BL3791)+$I3791*BC3791,IF(D3791=24,\".\",IFERROR((CD3792-CD3791)/CD3791,\".\")))","v":9.1440281412014102E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BM3791)+$I3791*BG3791,IF($D3791=24,\".\",IFERROR((CE3792-CE3791)/CE3791,\".\")))","v":4.7911946956902374E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BN3791)+$I3791*BH3791,IF($D3791=24,\".\",IFERROR((CF3792-CF3791)/CF3791,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BO3791)+$I3791*BI3791,IF($D3791=24,\".\",IFERROR((CG3792-CG3791)/CG3791,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BP3791,IF($D3791=24,\".\",IFERROR((CH3792-CH3791)/CH3791,\".\")))","v":8.3598229286015902E-2},{"$f":"IFERROR(AW3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BQ3791,IF(D3791=24,\".\",IFERROR((CI3792-CI3791)/CI3791,\".\")))","v":0.1061267039812499},{"$f":"IFERROR(AW3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BR3791,IF(D3791=24,\".\",IFERROR((CJ3792-CJ3791)/CJ3791,\".\")))","v":7.0194104552854242E-3},384960647.29510504,540285601.83000112,578169183.61529338,47162425.132885784,0,0,47935499.04728546,22463977.42234664,7387869.1742481412,480058571.47527623,562749579.25234771,585557052.78954148,-1.168660369641788E-2,2.0416542247858895E-3,9.1172222177921276E-3,0.80190349713385156,0.960081751723046,0.98738317788326013,9.8243064357647292E-2,0,0,9.9853438508501272E-2,3.9918248276954039E-2,1.2616822116739935E-2,79983.100878919737,93760.343094359836,97560.322024248831,-1.6543317603197494E-2,-3.3742566791481465E-3,3.4684564278553154E-3]
["Nepal","NPL",2036,{"$f":"C3819-'Initial Conditions and Settings'!$B$9","v":20},"NPL2036",22495.701171875,{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,G3818*F3819/F3818,\"\")),\".\")","v":21143.181354050845},34430,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3819,Table1[Country Code],0)),MAX(IF(D3819>0,K3818*EXP(growthb),\".\"),0.001)),\".\")","v":31.691392378597016},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3819,Table1[Country Code],0))*EXP(D3819*INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0))),\".\")","v":25.440847025507662},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3819,Table1[Country Code],0))*EXP(D3819*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))),\".\")","v":25.440847025507662},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W2],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,Q3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))+growthdif),IF($D3819>1,Q3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(T3818-LN(Z3818)+LN(Z3817))+growthdif),\".\"))),\".\")","v":3811.7869896917546},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W2],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,R3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))),IF($D3819>1,R3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(U3818-LN(AA3818)+LN(AA3817))),\".\"))),\".\")","v":3319.0254271341842},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W2],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,S3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))-growthdif),IF($D3819>1,S3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(V3818-LN(AB3818)+LN(AB3817))-growthdif),\".\"))),\".\")","v":2875.6904428561133},{"$f":"IFERROR(IF(IFERROR(AND(AC3818/$G3818=mininf,AF3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(W3818/Z3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AC3818/$G3818>mininf,AF3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(W3818/Z3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AC3818/$G3818=mininf,AF3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(Q3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":3.2449689550177477E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3818/$G3818=mininf,AG3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(X3818/AA3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AD3818/$G3818>mininf,AG3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(X3818/AA3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AD3818/$G3818=mininf,AG3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(R3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":3.8752014076473905E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3818/$G3818=mininf,AH3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(Y3818/AB3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AE3818/$G3818>mininf,AH3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(Y3818/AB3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AE3818/$G3818=mininf,AH3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(S3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":4.6267938972983799E-2},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,W3818*EXP(T3818),\"\")),\".\")","v":144429732.55755252},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,X3818*EXP(U3818),\"\")),\".\")","v":154246330.1318709},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,Y3818*EXP(V3818),\"\")),\".\")","v":165992812.43106189},4194.4459193242028,4886.1858590530483,5806.5406609093652,4068.1393653849636,4122.4128653604885,4025.0116700170784,126.30655393923853,763.77299369255945,1781.5289908922869,16948.735434726641,16256.995494997796,15336.640693141479,5.9738670271131805E-3,3.6123844415978934E-2,8.4260214253469565E-2,0.19240904655086569,0.19497599705214991,0.19036925440011523,0.80161708642202123,0.7689001585318711,0.72537053134641516,null,2.5000000000000577E-3,2.4999999999999467E-3,11341747.940212589,51997482.250631779,91048756.828286141,-0.42342457066249573,9.2437738029289562E-3,5.248194747044721E-2,133087984.61733992,102248847.88123912,74944055.602775753,6.3172440263969065E-2,5.3430593087156808E-2,3.8666280408719444E-2,-0.46056529297225079,-1.4160096325139371E-2,4.3984716891277031E-2,1.6031717954211544E-2,2.0026722959087806E-2,2.0169049829549479E-2,1.1302209768921045E-2,8.5212303786033061E-3,3.2327332371391293E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BJ3819)+$I3819*BA3819,IF(D3819=24,\".\",IFERROR((CB3820-CB3819)/CB3819,\".\")))","v":-0.44199493181737326},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BK3819)+$I3819*BB3819,IF(D3819=24,\".\",IFERROR((CC3820-CC3819)/CC3819,\".\")))","v":-2.4581612611052073E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BL3819)+$I3819*BC3819,IF(D3819=24,\".\",IFERROR((CD3820-CD3819)/CD3819,\".\")))","v":4.8233332180862121E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BM3819)+$I3819*BG3819,IF($D3819=24,\".\",IFERROR((CE3820-CE3819)/CE3819,\".\")))","v":4.2102079109090362E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BN3819)+$I3819*BH3819,IF($D3819=24,\".\",IFERROR((CF3820-CF3819)/CF3819,\".\")))","v":3.9228658023122365E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BO3819)+$I3819*BI3819,IF($D3819=24,\".\",IFERROR((CG3820-CG3819)/CG3819,\".\")))","v":3.191766511913452E-2},{"$f":"IFERROR(AV3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BP3819,IF($D3819=24,\".\",IFERROR((CH3820-CH3819)/CH3819,\".\")))","v":1.3802209768921103E-2},{"$f":"IFERROR(AW3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BQ3819,IF(D3819=24,\".\",IFERROR((CI3820-CI3819)/CI3819,\".\")))","v":1.1021230378603253E-2},{"$f":"IFERROR(AW3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BR3819,IF(D3819=24,\".\",IFERROR((CJ3820-CJ3819)/CJ3819,\".\")))","v":5.732733237139076E-3},962907.35803677829,5069963.9732480031,10246251.785560088,13972431.040387113,12328481.65847173,10429339.547099596,13665017.357551392,13107297.973724177,12365256.516359532,28600355.755975284,30505743.60544391,33040847.849019215,1.2282212990943571E-2,2.0180644027632842E-2,2.7177805914065937E-2,3.3667670649012972E-2,0.16619702960931074,0.31010862167885433,0.48854046290903025,0.40413640847199828,0.31564987662413091,0.47779186644195676,0.42966656191869096,0.37424150169701481,830.68125924993558,{"$f":"IFERROR(CL3819/$H3819,\".\")","v":886.02217849096451},{"$f":"IFERROR(CM3819/$H3819,\".\")","v":959.65285649198995},{"$f":"IFERROR(LN(CZ3820)-LN(CZ3819),\".\")","v":1.0458579188073358E-2},{"$f":"IFERROR(LN(DA3820)-LN(DA3819),\".\")","v":1.5273651782502284E-2},{"$f":"IFERROR(LN(DB3820)-LN(DB3819),\".\")","v":2.2295009124702503E-2}]
["Nauru","NRU",2029,{"$f":"C3838-'Initial Conditions and Settings'!$B$9","v":13},"NRU2029",".",{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,G3837*F3838/F3837,\"\")),\".\")","v":"."},13,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3838,Table1[Country Code],0)),MAX(IF(D3838>0,K3837*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3838,Table1[Country Code],0))*EXP(D3838*INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3838,Table1[Country Code],0))*EXP(D3838*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W2],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,Q3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))+growthdif),IF($D3838>1,Q3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(T3837-LN(Z3837)+LN(Z3836))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W2],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,R3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))),IF($D3838>1,R3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(U3837-LN(AA3837)+LN(AA3836))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W2],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,S3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))-growthdif),IF($D3838>1,S3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(V3837-LN(AB3837)+LN(AB3836))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3837/$G3837=mininf,AF3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(W3837/Z3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AC3837/$G3837>mininf,AF3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(W3837/Z3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AC3837/$G3837=mininf,AF3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(Q3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3837/$G3837=mininf,AG3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(X3837/AA3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AD3837/$G3837>mininf,AG3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(X3837/AA3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AD3837/$G3837=mininf,AG3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(R3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3837/$G3837=mininf,AH3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(Y3837/AB3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AE3837/$G3837>mininf,AH3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(Y3837/AB3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AE3837/$G3837=mininf,AH3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(S3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,W3837*EXP(T3837),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,X3837*EXP(U3837),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,Y3837*EXP(V3837),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BJ3838)+$I3838*BA3838,IF(D3838=24,\".\",IFERROR((CB3839-CB3838)/CB3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BK3838)+$I3838*BB3838,IF(D3838=24,\".\",IFERROR((CC3839-CC3838)/CC3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BL3838)+$I3838*BC3838,IF(D3838=24,\".\",IFERROR((CD3839-CD3838)/CD3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BM3838)+$I3838*BG3838,IF($D3838=24,\".\",IFERROR((CE3839-CE3838)/CE3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BN3838)+$I3838*BH3838,IF($D3838=24,\".\",IFERROR((CF3839-CF3838)/CF3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BO3838)+$I3838*BI3838,IF($D3838=24,\".\",IFERROR((CG3839-CG3838)/CG3838,\".\")))","v":"."},{"$f":"IFERROR(AV3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BP3838,IF($D3838=24,\".\",IFERROR((CH3839-CH3838)/CH3838,\".\")))","v":"."},{"$f":"IFERROR(AW3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BQ3838,IF(D3838=24,\".\",IFERROR((CI3839-CI3838)/CI3838,\".\")))","v":"."},{"$f":"IFERROR(AW3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BR3838,IF(D3838=24,\".\",IFERROR((CJ3839-CJ3838)/CJ3838,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["New Zealand","NZL",2031,{"$f":"C3866-'Initial Conditions and Settings'!$B$9","v":15},"NZL2031",2687.22705078125,{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,G3865*F3866/F3865,\"\")),\".\")","v":2566.2474920461082},5333,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3866,Table1[Country Code],0)),MAX(IF(D3866>0,K3865*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3866,Table1[Country Code],0))*EXP(D3866*INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3866,Table1[Country Code],0))*EXP(D3866*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W2],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,Q3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))+growthdif),IF($D3866>1,Q3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(T3865-LN(Z3865)+LN(Z3864))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W2],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,R3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))),IF($D3866>1,R3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(U3865-LN(AA3865)+LN(AA3864))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W2],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,S3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))-growthdif),IF($D3866>1,S3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(V3865-LN(AB3865)+LN(AB3864))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3865/$G3865=mininf,AF3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(W3865/Z3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AC3865/$G3865>mininf,AF3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(W3865/Z3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AC3865/$G3865=mininf,AF3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(Q3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3865/$G3865=mininf,AG3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(X3865/AA3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AD3865/$G3865>mininf,AG3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(X3865/AA3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AD3865/$G3865=mininf,AG3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(R3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3865/$G3865=mininf,AH3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(Y3865/AB3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AE3865/$G3865>mininf,AH3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(Y3865/AB3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AE3865/$G3865=mininf,AH3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(S3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,W3865*EXP(T3865),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,X3865*EXP(U3865),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,Y3865*EXP(V3865),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BJ3866)+$I3866*BA3866,IF(D3866=24,\".\",IFERROR((CB3867-CB3866)/CB3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BK3866)+$I3866*BB3866,IF(D3866=24,\".\",IFERROR((CC3867-CC3866)/CC3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BL3866)+$I3866*BC3866,IF(D3866=24,\".\",IFERROR((CD3867-CD3866)/CD3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BM3866)+$I3866*BG3866,IF($D3866=24,\".\",IFERROR((CE3867-CE3866)/CE3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BN3866)+$I3866*BH3866,IF($D3866=24,\".\",IFERROR((CF3867-CF3866)/CF3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BO3866)+$I3866*BI3866,IF($D3866=24,\".\",IFERROR((CG3867-CG3866)/CG3866,\".\")))","v":"."},{"$f":"IFERROR(AV3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BP3866,IF($D3866=24,\".\",IFERROR((CH3867-CH3866)/CH3866,\".\")))","v":"."},{"$f":"IFERROR(AW3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BQ3866,IF(D3866=24,\".\",IFERROR((CI3867-CI3866)/CI3866,\".\")))","v":"."},{"$f":"IFERROR(AW3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BR3866,IF(D3866=24,\".\",IFERROR((CJ3867-CJ3866)/CJ3866,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Oman","OMN",2029,{"$f":"C3890-'Initial Conditions and Settings'!$B$9","v":13},"OMN2029",2487.115966796875,{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,G3889*F3890/F3889,\"\")),\".\")","v":1966.7113004371386},5840,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3890,Table1[Country Code],0)),MAX(IF(D3890>0,K3889*EXP(growthb),\".\"),0.001)),\".\")","v":81.314705559511097},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3890,Table1[Country Code],0))*EXP(D3890*INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3890,Table1[Country Code],0))*EXP(D3890*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W2],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,Q3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))+growthdif),IF($D3890>1,Q3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(T3889-LN(Z3889)+LN(Z3888))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W2],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,R3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))),IF($D3890>1,R3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(U3889-LN(AA3889)+LN(AA3888))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W2],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,S3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))-growthdif),IF($D3890>1,S3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(V3889-LN(AB3889)+LN(AB3888))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3889/$G3889=mininf,AF3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(W3889/Z3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AC3889/$G3889>mininf,AF3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(W3889/Z3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AC3889/$G3889=mininf,AF3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(Q3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3889/$G3889=mininf,AG3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(X3889/AA3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AD3889/$G3889>mininf,AG3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(X3889/AA3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AD3889/$G3889=mininf,AG3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(R3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3889/$G3889=mininf,AH3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(Y3889/AB3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AE3889/$G3889>mininf,AH3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(Y3889/AB3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AE3889/$G3889=mininf,AH3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(S3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,W3889*EXP(T3889),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,X3889*EXP(U3889),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,Y3889*EXP(V3889),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BJ3890)+$I3890*BA3890,IF(D3890=24,\".\",IFERROR((CB3891-CB3890)/CB3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BK3890)+$I3890*BB3890,IF(D3890=24,\".\",IFERROR((CC3891-CC3890)/CC3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BL3890)+$I3890*BC3890,IF(D3890=24,\".\",IFERROR((CD3891-CD3890)/CD3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BM3890)+$I3890*BG3890,IF($D3890=24,\".\",IFERROR((CE3891-CE3890)/CE3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BN3890)+$I3890*BH3890,IF($D3890=24,\".\",IFERROR((CF3891-CF3890)/CF3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BO3890)+$I3890*BI3890,IF($D3890=24,\".\",IFERROR((CG3891-CG3890)/CG3890,\".\")))","v":"."},{"$f":"IFERROR(AV3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BP3890,IF($D3890=24,\".\",IFERROR((CH3891-CH3890)/CH3890,\".\")))","v":"."},{"$f":"IFERROR(AW3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BQ3890,IF(D3890=24,\".\",IFERROR((CI3891-CI3890)/CI3890,\".\")))","v":"."},{"$f":"IFERROR(AW3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BR3890,IF(D3890=24,\".\",IFERROR((CJ3891-CJ3890)/CJ3890,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Pakistan","PAK",2022,{"$f":"C3909-'Initial Conditions and Settings'!$B$9","v":6},"PAK2022",78507.875,{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,G3908*F3909/F3908,\"\")),\".\")","v":71258.989868617151},215824,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3909,Table1[Country Code],0)),MAX(IF(D3909>0,K3908*EXP(growthb),\".\"),0.001)),\".\")","v":30.158998411118404},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3909,Table1[Country Code],0))*EXP(D3909*INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0))),\".\")","v":54.979549364270021},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3909,Table1[Country Code],0))*EXP(D3909*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))),\".\")","v":54.979549364270021},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W2],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,Q3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))+growthdif),IF($D3909>1,Q3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(T3908-LN(Z3908)+LN(Z3907))+growthdif),\".\"))),\".\")","v":5213.448977146988},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W2],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,R3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))),IF($D3909>1,R3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(U3908-LN(AA3908)+LN(AA3907))),\".\"))),\".\")","v":5011.1347936484726},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W2],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,S3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))-growthdif),IF($D3909>1,S3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(V3908-LN(AB3908)+LN(AB3907))-growthdif),\".\"))),\".\")","v":4816.1422290811779},{"$f":"IFERROR(IF(IFERROR(AND(AC3908/$G3908=mininf,AF3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(W3908/Z3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AC3908/$G3908>mininf,AF3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(W3908/Z3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AC3908/$G3908=mininf,AF3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(Q3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":2.5568164659048764E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3908/$G3908=mininf,AG3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(X3908/AA3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AD3908/$G3908>mininf,AG3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(X3908/AA3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AD3908/$G3908=mininf,AG3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(R3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":3.142020725401129E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3908/$G3908=mininf,AH3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(Y3908/AB3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AE3908/$G3908>mininf,AH3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(Y3908/AB3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AE3908/$G3908=mininf,AH3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(S3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":3.7525760496391836E-2},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,W3908*EXP(T3908),\"\")),\".\")","v":553796930.61809468},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,X3908*EXP(U3908),\"\")),\".\")","v":561547197.8715055},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,Y3908*EXP(V3908),\"\")),\".\")","v":569605372.42905402},27877.28824039083,29102.872573533474,30410.933399895715,18265.160630919941,17861.211560687712,17348.170416509845,9612.1276094708865,11241.661012845765,13062.762983385868,43381.701628226321,42156.117295083677,40848.056468721436,0.13489003460746671,0.15775779355801189,0.18331389495515121,0.25632079074648823,0.25065204535763264,0.24345237630361183,0.60878917464604509,0.59159016108435547,0.5732337287412369,null,2.5000000000001132E-3,2.5000000000003908E-3,345722323.04225564,373559937.98622346,400950993.8570351,4.5808488766034827E-3,2.4388811779356701E-2,4.1380130219263123E-2,208074607.57583904,187987259.88528204,168654378.57201892,5.949381486378158E-2,4.524763510366725E-2,2.830247715464651E-2,-3.3422072213596721E-2,5.0218971967552761E-4,3.1726992271961407E-2,1.1490893773585142E-2,1.1361013043984514E-2,8.6493392073432318E-3,3.9512317081499049E-2,3.3447127960396728E-2,2.5899992169087227E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BJ3909)+$I3909*BA3909,IF(D3909=24,\".\",IFERROR((CB3910-CB3909)/CB3909,\".\")))","v":-4.7069198448738588E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BK3909)+$I3909*BB3909,IF(D3909=24,\".\",IFERROR((CC3910-CC3909)/CC3909,\".\")))","v":2.2159192573138874E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BL3909)+$I3909*BC3909,IF(D3909=24,\".\",IFERROR((CD3910-CD3909)/CD3909,\".\")))","v":4.6267253069235029E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BM3909)+$I3909*BG3909,IF($D3909=24,\".\",IFERROR((CE3910-CE3909)/CE3909,\".\")))","v":4.7706046142306238E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BN3909)+$I3909*BH3909,IF($D3909=24,\".\",IFERROR((CF3910-CF3909)/CF3909,\".\")))","v":4.0518015897448759E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BO3909)+$I3909*BI3909,IF($D3909=24,\".\",IFERROR((CG3910-CG3909)/CG3909,\".\")))","v":3.0689600004617745E-2},{"$f":"IFERROR(AV3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BP3909,IF($D3909=24,\".\",IFERROR((CH3910-CH3909)/CH3909,\".\")))","v":5.1726008905121926E-2},{"$f":"IFERROR(AW3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BQ3909,IF(D3909=24,\".\",IFERROR((CI3910-CI3909)/CI3909,\".\")))","v":4.5660819784019882E-2},{"$f":"IFERROR(AW3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BR3909,IF(D3909=24,\".\",IFERROR((CJ3910-CJ3909)/CJ3909,\".\")))","v":3.8113683992710382E-2},100224673.70760465,112666957.27974589,125824248.86552621,77249420.804502755,72609527.045068264,67779692.158933684,71932420.314183235,69900244.441101909,67731311.973566189,249406514.82629064,255176728.76591605,261335252.99802607,2.780317084465013E-2,3.3820894562492931E-2,4.0113852631863928E-2,0.40185266923524521,0.44152520421679931,0.4814668033572822,0.30973297092221619,0.28454603754904284,0.25935916177158708,0.28841435984253866,0.27392875823415791,0.25917403487113078,1155.6013919966761,1182.3371300963565,1210.8720670454911,1.122815974010738E-2,1.6946497712141628E-2,2.3205012803846792E-2]
["Pakistan","PAK",2032,{"$f":"C3919-'Initial Conditions and Settings'!$B$9","v":16},"PAK2032",97982.578125,{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,G3918*F3919/F3918,\"\")),\".\")","v":88935.530886683191},251045,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3919,Table1[Country Code],0)),MAX(IF(D3919>0,K3918*EXP(growthb),\".\"),0.001)),\".\")","v":30.922477090791954},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3919,Table1[Country Code],0))*EXP(D3919*INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0))),\".\")","v":60.588081849448152},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3919,Table1[Country Code],0))*EXP(D3919*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))),\".\")","v":60.588081849448152},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W2],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,Q3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))+growthdif),IF($D3919>1,Q3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(T3918-LN(Z3918)+LN(Z3917))+growthdif),\".\"))),\".\")","v":6944.947853035359},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W2],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,R3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))),IF($D3919>1,R3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(U3918-LN(AA3918)+LN(AA3917))),\".\"))),\".\")","v":6224.1456660610665},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W2],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,S3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))-growthdif),IF($D3919>1,S3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(V3918-LN(AB3918)+LN(AB3917))-growthdif),\".\"))),\".\")","v":5570.6971883856022},{"$f":"IFERROR(IF(IFERROR(AND(AC3918/$G3918=mininf,AF3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(W3918/Z3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AC3918/$G3918>mininf,AF3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(W3918/Z3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AC3918/$G3918=mininf,AF3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(Q3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":1.2761878685282058E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3918/$G3918=mininf,AG3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(X3918/AA3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AD3918/$G3918>mininf,AG3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(X3918/AA3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AD3918/$G3918=mininf,AG3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(R3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":2.8065061766696375E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3918/$G3918=mininf,AH3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(Y3918/AB3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AE3918/$G3918>mininf,AH3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(Y3918/AB3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AE3918/$G3918=mininf,AH3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(S3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":4.5360694964343778E-2},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,W3918*EXP(T3918),\"\")),\".\")","v":674359824.49504423},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,X3918*EXP(U3918),\"\")),\".\")","v":757317171.14230704},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,Y3918*EXP(V3918),\"\")),\".\")","v":858489243.56455886},25352.769149113014,30790.793488348223,37939.685556586621,19265.086618848803,19771.001507088251,19311.309955146397,6087.6825302642101,11019.79198125997,18628.375601440224,63582.761737570181,58144.737398334968,50995.84533009657,6.8450510943942125E-2,0.12390764266422144,0.2094593175046707,0.21661855983516112,0.22230711741384199,0.21713829964934725,0.71493092922089685,0.65378523992193649,0.57340238284598188,null,2.5000000000001132E-3,2.4999999999999467E-3,319945170.38496721,465177260.8496139,629911698.39357591,-2.5336046374341947E-2,1.8779956161292688E-2,4.9909783313744072E-2,354414654.11007702,292139910.29269314,228577545.17098296,4.5950699607551826E-2,4.2674165387907692E-2,3.27161995951748E-2,-6.3150959175088062E-2,-5.1852393609159719E-3,4.0206945765429936E-2,-1.8642131931922989E-3,8.7089698656992454E-3,1.3013362046862653E-2,3.525379103991888E-2,2.9772340854758994E-2,1.6644009112393832E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BJ3919)+$I3919*BA3919,IF(D3919=24,\".\",IFERROR((CB3920-CB3919)/CB3919,\".\")))","v":-3.4529810951092241E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BK3919)+$I3919*BB3919,IF(D3919=24,\".\",IFERROR((CC3920-CC3919)/CC3919,\".\")))","v":1.6511050223811118E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BL3919)+$I3919*BC3919,IF(D3919=24,\".\",IFERROR((CD3920-CD3919)/CD3919,\".\")))","v":5.4772056363209767E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BM3919)+$I3919*BG3919,IF($D3919=24,\".\",IFERROR((CE3920-CE3919)/CE3919,\".\")))","v":3.425693503080264E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BN3919)+$I3919*BH3919,IF($D3919=24,\".\",IFERROR((CF3920-CF3919)/CF3919,\".\")))","v":3.7905259450426346E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BO3919)+$I3919*BI3919,IF($D3919=24,\".\",IFERROR((CG3920-CG3919)/CG3919,\".\")))","v":3.5078472644641603E-2},{"$f":"IFERROR(AV3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BP3919,IF($D3919=24,\".\",IFERROR((CH3920-CH3919)/CH3919,\".\")))","v":4.7467482863541757E-2},{"$f":"IFERROR(AW3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BQ3919,IF(D3919=24,\".\",IFERROR((CI3920-CI3919)/CI3919,\".\")))","v":4.1986032678381704E-2},{"$f":"IFERROR(AW3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BR3919,IF(D3919=24,\".\",IFERROR((CJ3920-CJ3919)/CJ3919,\".\")))","v":2.8857700936016539E-2},84557275.437038586,137177581.00210747,207546079.17426801,116992669.23685688,107603676.91657801,94067582.035697028,119124438.77714598,108936117.60699023,95542428.307645336,320674383.45104146,353717375.52567571,397156089.51761037,2.1026315596111324E-2,3.0864999488158025E-2,4.3873449085597323E-2,0.26368578159267986,0.38781691399310408,0.52258062925928062,0.36483322421268044,0.3042080609036048,0.2368529263896027,0.37148099419463965,0.30797502510329111,0.24056644435111668,1277.3581766258696,1408.9799658454688,1582.0115497923096,8.2738060848228656E-3,1.7616498333156372E-2,3.0625781937845709E-2]
["Panama","PAN",2031,{"$f":"C3944-'Initial Conditions and Settings'!$B$9","v":15},"PAN2031",2383.3359375,{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,G3943*F3944/F3943,\"\")),\".\")","v":2217.9398341904875},4939,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3944,Table1[Country Code],0)),MAX(IF(D3944>0,K3943*EXP(growthb),\".\"),0.001)),\".\")","v":90.409692918449949},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3944,Table1[Country Code],0))*EXP(D3944*INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0))),\".\")","v":109.97667218305666},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3944,Table1[Country Code],0))*EXP(D3944*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))),\".\")","v":109.97667218305666},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W2],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,Q3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))+growthdif),IF($D3944>1,Q3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(T3943-LN(Z3943)+LN(Z3942))+growthdif),\".\"))),\".\")","v":29672.387730443163},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W2],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,R3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))),IF($D3944>1,R3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(U3943-LN(AA3943)+LN(AA3942))),\".\"))),\".\")","v":26695.447063238786},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W2],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,S3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))-growthdif),IF($D3944>1,S3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(V3943-LN(AB3943)+LN(AB3942))-growthdif),\".\"))),\".\")","v":25688.547978416027},{"$f":"IFERROR(IF(IFERROR(AND(AC3943/$G3943=mininf,AF3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(W3943/Z3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AC3943/$G3943>mininf,AF3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(W3943/Z3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AC3943/$G3943=mininf,AF3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(Q3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":5.0933286646031001E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3943/$G3943=mininf,AG3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(X3943/AA3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AD3943/$G3943>mininf,AG3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(X3943/AA3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AD3943/$G3943=mininf,AG3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(R3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":6.229703589753699E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3943/$G3943=mininf,AH3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(Y3943/AB3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AE3943/$G3943>mininf,AH3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(Y3943/AB3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AE3943/$G3943=mininf,AH3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(S3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":6.673670239688817E-2},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,W3943*EXP(T3943),\"\")),\".\")","v":353428197.24942726},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,X3943*EXP(U3943),\"\")),\".\")","v":383333702.79335922},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,Y3943*EXP(V3943),\"\")),\".\")","v":412406872.22923285},1844.2392329768038,2107.0428424809629,2107.0428424809629,964.83729133761369,735.4599376393578,332.64439382026154,879.40194163919034,1371.5829048416051,1774.3984486607014,373.70060121368374,110.89699170952463,110.89699170952463,0.39649494908871502,0.6184040178629151,0.80002100206127924,0.43501508763413493,0.33159598213708485,0.14997899793872063,0.16848996327715016,5.0000000000000114E-2,5.0000000000000114E-2,null,2.5000000000000022E-3,2.4999999999995026E-3,256065608.77869692,323262482.09314322,387247930.90016925,3.4275889126927694E-2,5.9699344543826527E-2,7.2293533481989414E-2,97362588.470730335,60071220.700215995,25158941.329063594,9.3462406496477968E-2,7.6161349066456552E-2,-2.2935475032898722E-2,-5.5182004872085244E-3,9.0868129194090486E-3,2.7241335358221264E-2,4.3668316882339298E-2,1.5548817442034846E-2,-7.7987673156669324E-2,-3.5174946725918588E-2,1.134711228888019E-2,1.134711228888019E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BJ3944)+$I3944*BA3944,IF(D3944=24,\".\",IFERROR((CB3945-CB3944)/CB3944,\".\")))","v":2.7821220400540879E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BK3944)+$I3944*BB3944,IF(D3944=24,\".\",IFERROR((CC3945-CC3944)/CC3944,\".\")))","v":4.7835454812299082E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BL3944)+$I3944*BC3944,IF(D3944=24,\".\",IFERROR((CD3945-CD3944)/CD3944,\".\")))","v":6.320981050078664E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BM3944)+$I3944*BG3944,IF($D3944=24,\".\",IFERROR((CE3945-CE3944)/CE3944,\".\")))","v":8.4507737770089936E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BN3944)+$I3944*BH3944,IF($D3944=24,\".\",IFERROR((CF3945-CF3944)/CF3944,\".\")))","v":6.1797459334926995E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BO3944)+$I3944*BI3944,IF($D3944=24,\".\",IFERROR((CG3945-CG3944)/CG3944,\".\")))","v":-3.4519198014102727E-2},{"$f":"IFERROR(AV3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BP3944,IF($D3944=24,\".\",IFERROR((CH3945-CH3944)/CH3944,\".\")))","v":-1.9232570645237292E-2},{"$f":"IFERROR(AW3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BQ3944,IF(D3944=24,\".\",IFERROR((CI3945-CI3944)/CI3944,\".\")))","v":2.7289488369560987E-2},{"$f":"IFERROR(AW3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BR3944,IF(D3944=24,\".\",IFERROR((CJ3945-CJ3944)/CJ3944,\".\")))","v":2.7289488369560987E-2},52187910.76644522,73230037.658084691,91163439.362494797,24846662.565518104,17039533.662204016,7416196.8916913196,3715689.0686322553,1102644.0377698655,1102644.0377698655,80750262.40059559,91372215.358058572,99682280.291955993,4.3098365952701494E-2,5.0191216438668286E-2,5.5541598096634309E-2,0.64628781647228795,0.8014475447609487,0.914540067657856,0.30769760774591415,0.18648484766875267,7.4398347128198469E-2,4.6014575781797698E-2,1.2067607570298643E-2,1.1061585213945442E-2,16349.5165824247,18500.144838643162,20182.684813111155,3.2454047102806527E-2,3.9134877680714553E-2,4.4791428681902445E-2]
["Philippines","PHL",2015,{"$f":"C3980-'Initial Conditions and Settings'!$B$9","v":-1},"PHL2015",44310.04296875,{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,G3979*F3980/F3979,\"\")),\".\")","v":""},101716.359,0.5,".",{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3980,Table1[Country Code],0)),MAX(IF(D3980>0,K3979*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3980,Table1[Country Code],0))*EXP(D3980*INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0))),\".\")","v":59.636886455393658},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3980,Table1[Country Code],0))*EXP(D3980*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))),\".\")","v":59.636886455393658},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W2],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,Q3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))+growthdif),IF($D3980>1,Q3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(T3979-LN(Z3979)+LN(Z3978))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W2],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,R3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))),IF($D3980>1,R3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(U3979-LN(AA3979)+LN(AA3978))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W2],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,S3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))-growthdif),IF($D3980>1,S3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(V3979-LN(AB3979)+LN(AB3978))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3979/$G3979=mininf,AF3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(W3979/Z3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AC3979/$G3979>mininf,AF3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(W3979/Z3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AC3979/$G3979=mininf,AF3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(Q3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3979/$G3979=mininf,AG3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(X3979/AA3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AD3979/$G3979>mininf,AG3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(X3979/AA3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AD3979/$G3979=mininf,AG3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(R3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3979/$G3979=mininf,AH3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(Y3979/AB3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AE3979/$G3979>mininf,AH3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(Y3979/AB3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AE3979/$G3979=mininf,AH3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(S3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,W3979*EXP(T3979),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,X3979*EXP(U3979),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,Y3979*EXP(V3979),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BJ3980)+$I3980*BA3980,IF(D3980=24,\".\",IFERROR((CB3981-CB3980)/CB3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BK3980)+$I3980*BB3980,IF(D3980=24,\".\",IFERROR((CC3981-CC3980)/CC3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BL3980)+$I3980*BC3980,IF(D3980=24,\".\",IFERROR((CD3981-CD3980)/CD3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BM3980)+$I3980*BG3980,IF($D3980=24,\".\",IFERROR((CE3981-CE3980)/CE3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BN3980)+$I3980*BH3980,IF($D3980=24,\".\",IFERROR((CF3981-CF3980)/CF3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BO3980)+$I3980*BI3980,IF($D3980=24,\".\",IFERROR((CG3981-CG3980)/CG3980,\".\")))","v":"."},{"$f":"IFERROR(AV3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BP3980,IF($D3980=24,\".\",IFERROR((CH3981-CH3980)/CH3980,\".\")))","v":"."},{"$f":"IFERROR(AW3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BQ3980,IF(D3980=24,\".\",IFERROR((CI3981-CI3980)/CI3980,\".\")))","v":"."},{"$f":"IFERROR(AW3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BR3980,IF(D3980=24,\".\",IFERROR((CJ3981-CJ3980)/CJ3980,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Philippines","PHL",2029,{"$f":"C3994-'Initial Conditions and Settings'!$B$9","v":13},"PHL2029",56814.03125,{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Employment\n(thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,G3993*F3994/F3993,\"\")),\".\")","v":51293.602193699982},123860,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3994,Table1[Country Code],0)),MAX(IF(D3994>0,K3993*EXP(growthb),\".\"),0.001)),\".\")","v":36.782385824365427},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3994,Table1[Country Code],0))*EXP(D3994*INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0))),\".\")","v":79.886118970704672},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B3994,Table1[Country Code],0))*EXP(D3994*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))),\".\")","v":79.886118970704672},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W2],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,Q3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))+growthdif),IF($D3994>1,Q3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(T3993-LN(Z3993)+LN(Z3992))+growthdif),\".\"))),\".\")","v":9589.1388113588364},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W2],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,R3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))),IF($D3994>1,R3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(U3993-LN(AA3993)+LN(AA3992))),\".\"))),\".\")","v":8776.675810714225},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W2],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,S3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))-growthdif),IF($D3994>1,S3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(V3993-LN(AB3993)+LN(AB3992))-growthdif),\".\"))),\".\")","v":8028.9989764038519},{"$f":"IFERROR(IF(IFERROR(AND(AC3993/$G3993=mininf,AF3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(W3993/Z3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AC3993/$G3993>mininf,AF3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(W3993/Z3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AC3993/$G3993=mininf,AF3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(Q3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":3.8710543686788279E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3993/$G3993=mininf,AG3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(X3993/AA3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AD3993/$G3993>mininf,AG3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(X3993/AA3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AD3993/$G3993=mininf,AG3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(R3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":5.411252472250605E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3993/$G3993=mininf,AH3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(Y3993/AB3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AE3993/$G3993>mininf,AH3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(Y3993/AB3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AE3993/$G3993=mininf,AH3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(S3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":7.104050403711798E-2},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,W3993*EXP(T3993),\"\")),\".\")","v":1051320361.0807467},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,X3993*EXP(U3993),\"\")),\".\")","v":1148686076.6666539},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,Y3993*EXP(V3993),\"\")),\".\")","v":1262026146.8417561},31761.888029481062,37077.242918873417,43640.63486404813,20476.082527255101,20120.423149638129,18789.16493965191,11285.805502225961,16956.819769235284,24851.46992439622,19531.71416421892,14216.359274826566,7652.9673296518522,0.22002364855576692,0.33058352394907387,0.48449453463123215,0.39919369378526559,0.3922598977092191,0.36630620849552353,0.38078265765896735,0.27715657834170709,0.14919925687324431,null,2.5000000000000577E-3,2.4999999999999467E-3,650442811.23306596,818694482.79067826,1004135294.7613919,1.397676550125837E-2,4.6370318309318037E-2,7.3661995332884089E-2,400877549.84768069,329991593.87597561,257890852.08036423,7.7584551170701843E-2,7.3065678793309274E-2,6.076736981293962E-2,-2.6491819424192542E-2,1.9597452805564686E-2,6.0771006836036534E-2,2.7115966245251144E-2,3.6292813289556136E-2,3.7876381316095831E-2,2.7133353790558701E-2,-1.9479108383240629E-2,-0.21449467496819885,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BJ3994)+$I3994*BA3994,IF(D3994=24,\".\",IFERROR((CB3995-CB3994)/CB3994,\".\")))","v":1.4623031950024758E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BK3994)+$I3994*BB3994,IF(D3994=24,\".\",IFERROR((CC3995-CC3994)/CC3994,\".\")))","v":5.3864444468933209E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BL3994)+$I3994*BC3994,IF(D3994=24,\".\",IFERROR((CD3995-CD3994)/CD3994,\".\")))","v":8.8097059995952159E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BM3994)+$I3994*BG3994,IF($D3994=24,\".\",IFERROR((CE3995-CE3994)/CE3994,\".\")))","v":7.5730817619468399E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BN3994)+$I3994*BH3994,IF($D3994=24,\".\",IFERROR((CF3995-CF3994)/CF3994,\".\")))","v":7.8059804952924611E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BO3994)+$I3994*BI3994,IF($D3994=24,\".\",IFERROR((CG3995-CG3994)/CG3994,\".\")))","v":7.2702434476009631E-2},{"$f":"IFERROR(AV3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BP3994,IF($D3994=24,\".\",IFERROR((CH3995-CH3994)/CH3994,\".\")))","v":5.0513912702050606E-2},{"$f":"IFERROR(AW3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BQ3994,IF(D3994=24,\".\",IFERROR((CI3995-CI3994)/CI3994,\".\")))","v":3.9014505282511623E-3},{"$f":"IFERROR(AW3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BR3994,IF(D3994=24,\".\",IFERROR((CJ3995-CJ3994)/CJ3994,\".\")))","v":-0.19111411605670706},216442311.11768413,297649019.79057616,399064853.17021674,167870175.8842763,150978197.33524662,128978092.62001874,57392028.939991184,41773379.236567721,22487494.889967877,441704515.94195157,490400596.36239052,550530440.68020332,4.2510510457600237E-2,5.7057443881425605E-2,7.3085484395052025E-2,0.49001607025935134,0.60695077044853951,0.72487336518059831,0.38005084807948319,0.30786707531586793,0.23427967481809167,0.12993308166116552,8.5182154235592555E-2,4.0846960001310079E-2,3566.1595021956368,3959.3137119521275,4444.7799182964909,3.0782016826201186E-2,4.5113711487106301E-2,6.2341112770043949E-2]
["Palau","PLW",2024,{"$f":"C4015-'Initial Conditions and Settings'!$B$9","v":8},"PLW2024",".",{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,G4014*F4015/F4014,\"\")),\".\")","v":"."},23,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4015,Table1[Country Code],0)),MAX(IF(D4015>0,K4014*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4015,Table1[Country Code],0))*EXP(D4015*INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4015,Table1[Country Code],0))*EXP(D4015*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W2],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,Q4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))+growthdif),IF($D4015>1,Q4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(T4014-LN(Z4014)+LN(Z4013))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W2],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,R4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))),IF($D4015>1,R4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(U4014-LN(AA4014)+LN(AA4013))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W2],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,S4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))-growthdif),IF($D4015>1,S4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(V4014-LN(AB4014)+LN(AB4013))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4014/$G4014=mininf,AF4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(W4014/Z4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AC4014/$G4014>mininf,AF4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(W4014/Z4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AC4014/$G4014=mininf,AF4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(Q4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4014/$G4014=mininf,AG4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(X4014/AA4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AD4014/$G4014>mininf,AG4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(X4014/AA4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AD4014/$G4014=mininf,AG4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(R4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4014/$G4014=mininf,AH4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(Y4014/AB4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AE4014/$G4014>mininf,AH4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(Y4014/AB4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AE4014/$G4014=mininf,AH4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(S4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,W4014*EXP(T4014),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,X4014*EXP(U4014),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,Y4014*EXP(V4014),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BJ4015)+$I4015*BA4015,IF(D4015=24,\".\",IFERROR((CB4016-CB4015)/CB4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BK4015)+$I4015*BB4015,IF(D4015=24,\".\",IFERROR((CC4016-CC4015)/CC4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BL4015)+$I4015*BC4015,IF(D4015=24,\".\",IFERROR((CD4016-CD4015)/CD4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BM4015)+$I4015*BG4015,IF($D4015=24,\".\",IFERROR((CE4016-CE4015)/CE4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BN4015)+$I4015*BH4015,IF($D4015=24,\".\",IFERROR((CF4016-CF4015)/CF4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BO4015)+$I4015*BI4015,IF($D4015=24,\".\",IFERROR((CG4016-CG4015)/CG4015,\".\")))","v":"."},{"$f":"IFERROR(AV4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BP4015,IF($D4015=24,\".\",IFERROR((CH4016-CH4015)/CH4015,\".\")))","v":"."},{"$f":"IFERROR(AW4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BQ4015,IF(D4015=24,\".\",IFERROR((CI4016-CI4015)/CI4015,\".\")))","v":"."},{"$f":"IFERROR(AW4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BR4015,IF(D4015=24,\".\",IFERROR((CJ4016-CJ4015)/CJ4015,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Palau","PLW",2039,{"$f":"C4030-'Initial Conditions and Settings'!$B$9","v":23},"PLW2039",".",{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,G4029*F4030/F4029,\"\")),\".\")","v":"."},26,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4030,Table1[Country Code],0)),MAX(IF(D4030>0,K4029*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4030,Table1[Country Code],0))*EXP(D4030*INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4030,Table1[Country Code],0))*EXP(D4030*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W2],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,Q4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))+growthdif),IF($D4030>1,Q4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(T4029-LN(Z4029)+LN(Z4028))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W2],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,R4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))),IF($D4030>1,R4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(U4029-LN(AA4029)+LN(AA4028))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W2],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,S4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))-growthdif),IF($D4030>1,S4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(V4029-LN(AB4029)+LN(AB4028))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4029/$G4029=mininf,AF4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(W4029/Z4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AC4029/$G4029>mininf,AF4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(W4029/Z4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AC4029/$G4029=mininf,AF4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(Q4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4029/$G4029=mininf,AG4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(X4029/AA4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AD4029/$G4029>mininf,AG4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(X4029/AA4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AD4029/$G4029=mininf,AG4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(R4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4029/$G4029=mininf,AH4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(Y4029/AB4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AE4029/$G4029>mininf,AH4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(Y4029/AB4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AE4029/$G4029=mininf,AH4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(S4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,W4029*EXP(T4029),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,X4029*EXP(U4029),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,Y4029*EXP(V4029),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BJ4030)+$I4030*BA4030,IF(D4030=24,\".\",IFERROR((CB4031-CB4030)/CB4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BK4030)+$I4030*BB4030,IF(D4030=24,\".\",IFERROR((CC4031-CC4030)/CC4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BL4030)+$I4030*BC4030,IF(D4030=24,\".\",IFERROR((CD4031-CD4030)/CD4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BM4030)+$I4030*BG4030,IF($D4030=24,\".\",IFERROR((CE4031-CE4030)/CE4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BN4030)+$I4030*BH4030,IF($D4030=24,\".\",IFERROR((CF4031-CF4030)/CF4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BO4030)+$I4030*BI4030,IF($D4030=24,\".\",IFERROR((CG4031-CG4030)/CG4030,\".\")))","v":"."},{"$f":"IFERROR(AV4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BP4030,IF($D4030=24,\".\",IFERROR((CH4031-CH4030)/CH4030,\".\")))","v":"."},{"$f":"IFERROR(AW4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BQ4030,IF(D4030=24,\".\",IFERROR((CI4031-CI4030)/CI4030,\".\")))","v":"."},{"$f":"IFERROR(AW4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BR4030,IF(D4030=24,\".\",IFERROR((CJ4031-CJ4030)/CJ4030,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Poland","POL",2023,{"$f":"C4066-'Initial Conditions and Settings'!$B$9","v":7},"POL2023",18027.63671875,{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,G4065*F4066/F4065,\"\")),\".\")","v":16317.680494295782},37555,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4066,Table1[Country Code],0)),MAX(IF(D4066>0,K4065*EXP(growthb),\".\"),0.001)),\".\")","v":79.86373538306573},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4066,Table1[Country Code],0))*EXP(D4066*INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0))),\".\")","v":129.3709482289149},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4066,Table1[Country Code],0))*EXP(D4066*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))),\".\")","v":129.3709482289149},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W2],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,Q4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))+growthdif),IF($D4066>1,Q4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(T4065-LN(Z4065)+LN(Z4064))+growthdif),\".\"))),\".\")","v":26737.42310809757},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W2],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,R4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))),IF($D4066>1,R4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(U4065-LN(AA4065)+LN(AA4064))),\".\"))),\".\")","v":26045.102796079755},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W2],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,S4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))-growthdif),IF($D4066>1,S4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(V4065-LN(AB4065)+LN(AB4064))-growthdif),\".\"))),\".\")","v":25352.815207240808},{"$f":"IFERROR(IF(IFERROR(AND(AC4065/$G4065=mininf,AF4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(W4065/Z4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AC4065/$G4065>mininf,AF4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(W4065/Z4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AC4065/$G4065=mininf,AF4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(Q4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":2.9689044264719744E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4065/$G4065=mininf,AG4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(X4065/AA4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AD4065/$G4065>mininf,AG4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(X4065/AA4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AD4065/$G4065=mininf,AG4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(R4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":3.3848868496447332E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4065/$G4065=mininf,AH4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(Y4065/AB4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AE4065/$G4065>mininf,AH4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(Y4065/AB4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AE4065/$G4065=mininf,AH4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(S4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":3.8235668249050614E-2},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,W4065*EXP(T4065),\"\")),\".\")","v":1909855769.5716634},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,X4065*EXP(U4065),\"\")),\".\")","v":1943632888.4349675},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,Y4065*EXP(V4065),\"\")),\".\")","v":1975218220.2648757},15501.796469580993,15501.796469580993,15501.796469580993,6357.2896848993123,5165.5073180540976,3887.3109793381036,9144.5067846816819,10336.289151526897,11614.485490242891,815.88402471478912,815.88402471478912,815.88402471478912,0.56040481904755723,0.63344107976254238,0.71177306690757913,0.38959518095244283,0.31655892023745769,0.23822693309242093,0.05,0.05,0.05,null,2.5000000000001132E-3,2.5000000000003908E-3,1562377055.3138552,1675727011.9224234,1784180655.2618887,1.7878067132578224E-2,3.120349046733395E-2,4.273934734092677E-2,347478714.25780821,267905876.51254416,191037565.00298691,8.1136246900520348E-2,5.0238554252739931E-2,-4.8353361317374777E-3,-2.6736234333075259E-2,-7.5706352300421997E-3,9.5784218909447105E-3,2.6521945434868854E-2,1.4644285553604419E-3,-4.79962615817211E-2,-4.550894223856794E-3,-4.550894223856794E-3,-4.550894223856794E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BJ4066)+$I4066*BA4066,IF(D4066=24,\".\",IFERROR((CB4067-CB4066)/CB4066,\".\")))","v":5.8089748265523784E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BK4066)+$I4066*BB4066,IF(D4066=24,\".\",IFERROR((CC4067-CC4066)/CC4066,\".\")))","v":2.2054486045446769E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BL4066)+$I4066*BC4066,IF(D4066=24,\".\",IFERROR((CD4067-CD4066)/CD4066,\".\")))","v":3.6396943042736635E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BM4066)+$I4066*BG4066,IF($D4066=24,\".\",IFERROR((CE4067-CE4066)/CE4066,\".\")))","v":6.6567154594495609E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BN4066)+$I4066*BH4066,IF($D4066=24,\".\",IFERROR((CF4067-CF4066)/CF4066,\".\")))","v":3.8589549830851194E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BO4066)+$I4066*BI4066,IF($D4066=24,\".\",IFERROR((CG4067-CG4066)/CG4066,\".\")))","v":-1.3677740429928279E-2},{"$f":"IFERROR(AV4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BP4066,IF($D4066=24,\".\",IFERROR((CH4067-CH4066)/CH4066,\".\")))","v":8.1871642029442155E-3},{"$f":"IFERROR(AW4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BQ4066,IF(D4066=24,\".\",IFERROR((CI4067-CI4066)/CI4066,\".\")))","v":8.1871642029444931E-3},{"$f":"IFERROR(AW4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BR4066,IF(D4066=24,\".\",IFERROR((CJ4067-CJ4066)/CJ4066,\".\")))","v":8.1871642029444931E-3},489001094.03380609,538419426.96304405,588919808.72261536,138929786.14049289,109962061.73184341,80552549.956285372,8429752.2331800461,8429752.2331800461,8429752.2331800461,636360632.40747905,656811240.92806745,677902110.91208076,1.9105159470536801E-2,2.4644776088346441E-2,3.0095967106251835E-2,0.76843391801880878,0.81974758258135627,0.86873871498977262,0.21831926594027953,0.16741805693895884,0.11882622676584714,1.3246816040911604E-2,1.2834360479684991E-2,1.2435058244380253E-2,16944.7645428699,17489.315428786245,18050.914949063528,2.2062969317614645E-2,2.730522030507565E-2,3.2868017769379421E-2]
["Poland","POL",2024,{"$f":"C4067-'Initial Conditions and Settings'!$B$9","v":8},"POL2024",17945.78125,{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,G4066*F4067/F4066,\"\")),\".\")","v":16243.589175138897},37456,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4067,Table1[Country Code],0)),MAX(IF(D4067>0,K4066*EXP(growthb),\".\"),0.001)),\".\")","v":80.063644503805008},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4067,Table1[Country Code],0))*EXP(D4067*INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0))),\".\")","v":130.70225894532336},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4067,Table1[Country Code],0))*EXP(D4067*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))),\".\")","v":130.70225894532336},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W2],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,Q4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))+growthdif),IF($D4067>1,Q4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(T4066-LN(Z4066)+LN(Z4065))+growthdif),\".\"))),\".\")","v":27621.913021243254},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W2],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,R4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))),IF($D4067>1,R4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(U4066-LN(AA4066)+LN(AA4065))),\".\"))),\".\")","v":26828.235043595843},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W2],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,S4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))-growthdif),IF($D4067>1,S4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(V4066-LN(AB4066)+LN(AB4065))-growthdif),\".\"))),\".\")","v":26041.939563268705},{"$f":"IFERROR(IF(IFERROR(AND(AC4066/$G4066=mininf,AF4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(W4066/Z4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AC4066/$G4066>mininf,AF4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(W4066/Z4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AC4066/$G4066=mininf,AF4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(Q4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":2.7811671741595101E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4066/$G4066=mininf,AG4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(X4066/AA4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AD4066/$G4066>mininf,AG4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(X4066/AA4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AD4066/$G4066=mininf,AG4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(R4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":3.2385761366878763E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4066/$G4066=mininf,AH4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(Y4066/AB4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AE4066/$G4066>mininf,AH4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(Y4066/AB4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AE4066/$G4066=mininf,AH4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(S4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":3.7192234797938456E-2},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,W4066*EXP(T4066),\"\")),\".\")","v":1967407665.1277018},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,X4066*EXP(U4066),\"\")),\".\")","v":2010548787.2817798},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,Y4066*EXP(V4066),\"\")),\".\")","v":2052204439.5820246},15431.409716381952,15431.409716381952,15431.409716381952,6528.153175600095,5173.0773760252432,3705.1412866265155,8903.2565407818565,10258.332340356708,11726.268429755437,812.17945875694568,812.17945875694568,812.17945875694568,0.54810894592239812,0.63153113697662766,0.72190131770278321,0.40189105407760189,0.31846886302337235,0.22809868229721666,5.0000000000000051E-2,5.0000000000000051E-2,5.0000000000000044E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,1590560519.4521182,1728839887.914005,1862088375.7402585,1.5293676020519342E-2,2.9550747880271899E-2,4.1656790739498462E-2,376847145.6755836,281708899.36777472,190116063.84176612,7.898513291826248E-2,4.9610325120731602E-2,-7.622900419598011E-3,-2.7068889944930064E-2,-7.3859077104643234E-3,9.913661717702027E-3,2.6622566952811511E-2,2.6736695299955926E-3,-4.9366029441394232E-2,-4.0023436478708874E-3,-4.0023436478708874E-3,-4.0023436478708874E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BJ4067)+$I4067*BA4067,IF(D4067=24,\".\",IFERROR((CB4068-CB4067)/CB4067,\".\")))","v":4.3504514645955356E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BK4067)+$I4067*BB4067,IF(D4067=24,\".\",IFERROR((CC4068-CC4067)/CC4067,\".\")))","v":2.1320478511704682E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BL4067)+$I4067*BC4067,IF(D4067=24,\".\",IFERROR((CD4068-CD4067)/CD4067,\".\")))","v":3.6023284655401139E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BM4067)+$I4067*BG4067,IF($D4067=24,\".\",IFERROR((CE4068-CE4067)/CE4067,\".\")))","v":6.5541908362337947E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BN4067)+$I4067*BH4067,IF($D4067=24,\".\",IFERROR((CF4068-CF4067)/CF4067,\".\")))","v":3.888005575216455E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BO4067)+$I4067*BI4067,IF($D4067=24,\".\",IFERROR((CG4068-CG4067)/CG4067,\".\")))","v":-1.5756406503695169E-2},{"$f":"IFERROR(AV4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BP4067,IF($D4067=24,\".\",IFERROR((CH4068-CH4067)/CH4067,\".\")))","v":8.7357147789300666E-3},{"$f":"IFERROR(AW4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BQ4067,IF(D4067=24,\".\",IFERROR((CI4068-CI4067)/CI4067,\".\")))","v":8.7357147789295115E-3},{"$f":"IFERROR(AW4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BR4067,IF(D4067=24,\".\",IFERROR((CJ4068-CJ4067)/CJ4067,\".\")))","v":8.7357147789295115E-3},491849955.550583,550425902.36482084,610749547.50071371,148492703.80675626,114288386.79403406,79458273.759668365,8499051.2932044026,8499051.2932044026,8499051.2932044026,648841710.65054369,673213340.45205939,698706872.55358648,1.8412055878583355E-2,2.4142610945746924E-2,2.9802874491875433E-2,0.758043059619954,0.81760991544702988,0.87411412638405528,0.22885813499547378,0.16976548135140931,0.11372190095865188,1.3098805384572237E-2,1.2624603201560641E-2,1.2163972657292816E-2,17322.771001990168,17973.44458703704,18654.070711063287,2.1606191260643115E-2,2.7026654280714268E-2,3.279951662224434E-2]
["Puerto Rico","PRI",2032,{"$f":"C4101-'Initial Conditions and Settings'!$B$9","v":16},"PRI2032",1307.35498046875,{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,G4100*F4101/F4100,\"\")),\".\")","v":1126.7138526763363},3276,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4101,Table1[Country Code],0)),MAX(IF(D4101>0,K4100*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4101,Table1[Country Code],0))*EXP(D4101*INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4101,Table1[Country Code],0))*EXP(D4101*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W2],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,Q4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))+growthdif),IF($D4101>1,Q4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(T4100-LN(Z4100)+LN(Z4099))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W2],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,R4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))),IF($D4101>1,R4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(U4100-LN(AA4100)+LN(AA4099))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W2],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,S4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))-growthdif),IF($D4101>1,S4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(V4100-LN(AB4100)+LN(AB4099))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4100/$G4100=mininf,AF4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(W4100/Z4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AC4100/$G4100>mininf,AF4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(W4100/Z4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AC4100/$G4100=mininf,AF4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(Q4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4100/$G4100=mininf,AG4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(X4100/AA4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AD4100/$G4100>mininf,AG4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(X4100/AA4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AD4100/$G4100=mininf,AG4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(R4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4100/$G4100=mininf,AH4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(Y4100/AB4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AE4100/$G4100>mininf,AH4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(Y4100/AB4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AE4100/$G4100=mininf,AH4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(S4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,W4100*EXP(T4100),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,X4100*EXP(U4100),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,Y4100*EXP(V4100),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BJ4101)+$I4101*BA4101,IF(D4101=24,\".\",IFERROR((CB4102-CB4101)/CB4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BK4101)+$I4101*BB4101,IF(D4101=24,\".\",IFERROR((CC4102-CC4101)/CC4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BL4101)+$I4101*BC4101,IF(D4101=24,\".\",IFERROR((CD4102-CD4101)/CD4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BM4101)+$I4101*BG4101,IF($D4101=24,\".\",IFERROR((CE4102-CE4101)/CE4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BN4101)+$I4101*BH4101,IF($D4101=24,\".\",IFERROR((CF4102-CF4101)/CF4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BO4101)+$I4101*BI4101,IF($D4101=24,\".\",IFERROR((CG4102-CG4101)/CG4101,\".\")))","v":"."},{"$f":"IFERROR(AV4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BP4101,IF($D4101=24,\".\",IFERROR((CH4102-CH4101)/CH4101,\".\")))","v":"."},{"$f":"IFERROR(AW4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BQ4101,IF(D4101=24,\".\",IFERROR((CI4102-CI4101)/CI4101,\".\")))","v":"."},{"$f":"IFERROR(AW4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BR4101,IF(D4101=24,\".\",IFERROR((CJ4102-CJ4101)/CJ4101,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",2025,{"$f":"C4120-'Initial Conditions and Settings'!$B$9","v":9},"PRK2025",".",{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,G4119*F4120/F4119,\"\")),\".\")","v":"."},26351,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4120,Table1[Country Code],0)),MAX(IF(D4120>0,K4119*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4120,Table1[Country Code],0))*EXP(D4120*INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4120,Table1[Country Code],0))*EXP(D4120*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W2],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,Q4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))+growthdif),IF($D4120>1,Q4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(T4119-LN(Z4119)+LN(Z4118))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W2],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,R4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))),IF($D4120>1,R4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(U4119-LN(AA4119)+LN(AA4118))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W2],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,S4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))-growthdif),IF($D4120>1,S4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(V4119-LN(AB4119)+LN(AB4118))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4119/$G4119=mininf,AF4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(W4119/Z4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AC4119/$G4119>mininf,AF4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(W4119/Z4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AC4119/$G4119=mininf,AF4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(Q4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4119/$G4119=mininf,AG4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(X4119/AA4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AD4119/$G4119>mininf,AG4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(X4119/AA4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AD4119/$G4119=mininf,AG4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(R4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4119/$G4119=mininf,AH4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(Y4119/AB4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AE4119/$G4119>mininf,AH4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(Y4119/AB4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AE4119/$G4119=mininf,AH4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(S4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,W4119*EXP(T4119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,X4119*EXP(U4119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,Y4119*EXP(V4119),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BJ4120)+$I4120*BA4120,IF(D4120=24,\".\",IFERROR((CB4121-CB4120)/CB4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BK4120)+$I4120*BB4120,IF(D4120=24,\".\",IFERROR((CC4121-CC4120)/CC4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BL4120)+$I4120*BC4120,IF(D4120=24,\".\",IFERROR((CD4121-CD4120)/CD4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BM4120)+$I4120*BG4120,IF($D4120=24,\".\",IFERROR((CE4121-CE4120)/CE4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BN4120)+$I4120*BH4120,IF($D4120=24,\".\",IFERROR((CF4121-CF4120)/CF4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BO4120)+$I4120*BI4120,IF($D4120=24,\".\",IFERROR((CG4121-CG4120)/CG4120,\".\")))","v":"."},{"$f":"IFERROR(AV4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BP4120,IF($D4120=24,\".\",IFERROR((CH4121-CH4120)/CH4120,\".\")))","v":"."},{"$f":"IFERROR(AW4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BQ4120,IF(D4120=24,\".\",IFERROR((CI4121-CI4120)/CI4120,\".\")))","v":"."},{"$f":"IFERROR(AW4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BR4120,IF(D4120=24,\".\",IFERROR((CJ4121-CJ4120)/CJ4120,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Portugal","PRT",2021,{"$f":"C4142-'Initial Conditions and Settings'!$B$9","v":5},"PRT2021",5085.77587890625,{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,G4141*F4142/F4141,\"\")),\".\")","v":4484.5866759264218},10149,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4142,Table1[Country Code],0)),MAX(IF(D4142>0,K4141*EXP(growthb),\".\"),0.001)),\".\")","v":120.80536479049888},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4142,Table1[Country Code],0))*EXP(D4142*INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0))),\".\")","v":115.39915866716761},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4142,Table1[Country Code],0))*EXP(D4142*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))),\".\")","v":115.39915866716761},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W2],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,Q4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))+growthdif),IF($D4142>1,Q4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(T4141-LN(Z4141)+LN(Z4140))+growthdif),\".\"))),\".\")","v":29119.824923063559},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W2],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,R4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))),IF($D4142>1,R4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(U4141-LN(AA4141)+LN(AA4140))),\".\"))),\".\")","v":28480.261808729181},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W2],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,S4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))-growthdif),IF($D4142>1,S4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(V4141-LN(AB4141)+LN(AB4140))-growthdif),\".\"))),\".\")","v":27855.780748544064},{"$f":"IFERROR(IF(IFERROR(AND(AC4141/$G4141=mininf,AF4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(W4141/Z4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AC4141/$G4141>mininf,AF4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(W4141/Z4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AC4141/$G4141=mininf,AF4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(Q4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.251440237840043E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4141/$G4141=mininf,AG4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(X4141/AA4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AD4141/$G4141>mininf,AG4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(X4141/AA4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AD4141/$G4141=mininf,AG4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(R4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.5081816736085218E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4141/$G4141=mininf,AH4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(Y4141/AB4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AE4141/$G4141>mininf,AH4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(Y4141/AB4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AE4141/$G4141=mininf,AH4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(S4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.7702443983797778E-2},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,W4141*EXP(T4141),\"\")),\".\")","v":970845841.72636616},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,X4141*EXP(U4141),\"\")),\".\")","v":976282342.2262013},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,Y4141*EXP(V4141),\"\")),\".\")","v":981822261.3777554},4251.8663411256002,4260.3573421301007,4260.3573421301007,641.25533490826683,368.91765595810148,69.612773548740535,3610.6110062173339,3891.4396861719997,4190.7445685813609,232.72033480082155,224.2293337963211,224.2293337963211,0.80511566999013495,0.86773653123074246,0.93447732676850093,0.14299095574416493,8.2263468769257483E-2,1.5522673231499083E-2,5.1893374265700051E-2,4.9999999999999996E-2,4.9999999999999996E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,919629569.48247576,948097419.39152205,976734589.86170828,1.0720044666619799E-2,1.4632026459533876E-2,2.2292848304179103E-2,51216272.243890405,28184922.834679246,5087671.5160471201,4.4197407248020681E-2,3.0095397120998513E-2,-2.1304007865157448,-1.7238021407626647E-2,-3.898439711331747E-3,1.1141754885601429E-2,6.2393411737682314E-3,1.5649309501331032E-3,-2.1515518799343285,0.16723729332793624,-3.4241671669601459E-3,-3.4241671669601459E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BJ4142)+$I4142*BA4142,IF(D4142=24,\".\",IFERROR((CB4143-CB4142)/CB4142,\".\")))","v":-3.2589883705034239E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BK4142)+$I4142*BB4142,IF(D4142=24,\".\",IFERROR((CC4143-CC4142)/CC4142,\".\")))","v":5.3667933741010643E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BL4142)+$I4142*BC4142,IF(D4142=24,\".\",IFERROR((CD4143-CD4142)/CD4142,\".\")))","v":1.6717301594890266E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BM4142)+$I4142*BG4142,IF($D4142=24,\".\",IFERROR((CE4143-CE4142)/CE4142,\".\")))","v":2.7718374210894459E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BN4142)+$I4142*BH4142,IF($D4142=24,\".\",IFERROR((CF4143-CF4142)/CF4142,\".\")))","v":1.833016403556581E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BO4142)+$I4142*BI4142,IF($D4142=24,\".\",IFERROR((CG4143-CG4142)/CG4142,\".\")))","v":-2.1384763332250367},{"$f":"IFERROR(AV4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BP4142,IF($D4142=24,\".\",IFERROR((CH4143-CH4142)/CH4142,\".\")))","v":0.16973729332793625},{"$f":"IFERROR(AW4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BQ4142,IF(D4142=24,\".\",IFERROR((CI4143-CI4142)/CI4142,\".\")))","v":-9.2416716695975509E-4},{"$f":"IFERROR(AW4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BR4142,IF(D4142=24,\".\",IFERROR((CJ4143-CJ4142)/CJ4142,\".\")))","v":-9.2416716695975509E-4},210280720.73267022,221658442.15011495,233472923.75110856,15035197.95969783,8459853.0177014749,1561326.2908558464,3244316.3609330249,3125944.6960624987,3125944.6960624987,228560235.0533011,233244239.86387894,238160194.73802692,1.2343805024152546E-3,5.7526679222829761E-3,2.356771098186332E-3,0.92002320825244155,0.95032761486189143,0.98031883123007058,6.5782212536627666E-2,3.6270362014678842E-2,6.55578188694918E-3,1.4194579210930713E-2,1.3402023123429743E-2,1.3125386882980159E-2,22520.468524317774,22981.99230110148,23466.370552569406,4.737075691311432E-3,9.0127673182820445E-3,1.3930310411678803E-2]
["Paraguay","PRY",2025,{"$f":"C4172-'Initial Conditions and Settings'!$B$9","v":9},"PRY2025",3920.2509765625,{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,G4171*F4172/F4171,\"\")),\".\")","v":3545.0442404592854},7473,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4172,Table1[Country Code],0)),MAX(IF(D4172>0,K4171*EXP(growthb),\".\"),0.001)),\".\")","v":40.073132025940609},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4172,Table1[Country Code],0))*EXP(D4172*INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0))),\".\")","v":81.958585564020424},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4172,Table1[Country Code],0))*EXP(D4172*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))),\".\")","v":81.958585564020424},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W2],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,Q4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))+growthdif),IF($D4172>1,Q4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(T4171-LN(Z4171)+LN(Z4170))+growthdif),\".\"))),\".\")","v":10008.731785150101},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W2],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,R4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))),IF($D4172>1,R4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(U4171-LN(AA4171)+LN(AA4170))),\".\"))),\".\")","v":9420.0839729905711},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W2],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,S4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))-growthdif),IF($D4172>1,S4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(V4171-LN(AB4171)+LN(AB4170))-growthdif),\".\"))),\".\")","v":8864.2622618165224},{"$f":"IFERROR(IF(IFERROR(AND(AC4171/$G4171=mininf,AF4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(W4171/Z4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AC4171/$G4171>mininf,AF4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(W4171/Z4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AC4171/$G4171=mininf,AF4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(Q4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":1.3698449768374116E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4171/$G4171=mininf,AG4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(X4171/AA4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AD4171/$G4171>mininf,AG4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(X4171/AA4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AD4171/$G4171=mininf,AG4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(R4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":2.418301985163207E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4171/$G4171=mininf,AH4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(Y4171/AB4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AE4171/$G4171>mininf,AH4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(Y4171/AB4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AE4171/$G4171=mininf,AH4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(S4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":3.5361095749895849E-2},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,W4171*EXP(T4171),\"\")),\".\")","v":63496982.100800462},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,X4171*EXP(U4171),\"\")),\".\")","v":66171955.503002375},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,Y4171*EXP(V4171),\"\")),\".\")","v":69073972.20511426},1785.7333081262977,1948.1878813050512,2131.559003919484,1070.7535627736377,1033.1133448742153,972.81826978003528,714.9797453526603,915.07453643083602,1158.7407341394489,1759.3109323329877,1596.8563591542343,1413.4852365398015,0.20168429414579878,0.25812781854374872,0.32686213641986195,0.30204236961367625,0.2914246691433019,0.27441639759451908,0.49627333624052505,0.45044751231294938,0.39872146598561892,null,2.5000000000000577E-3,2.4999999999999467E-3,42650381.768233657,48354522.693926081,54217882.209979072,-3.6257726880073449E-3,1.9591944863623922E-2,3.9885135338053601E-2,20846600.332566805,17817432.809076294,14856089.995135188,4.8233819964938363E-2,3.6537494921468294E-2,1.867458358674412E-2,-4.0837208355566368E-2,-3.5256965219421232E-3,3.0989584873140075E-2,1.0223842973822173E-3,3.4198535359015736E-3,-2.2096687816919314E-4,4.4039615000991184E-2,3.1667635377434777E-2,1.086432052145625E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BJ4172)+$I4172*BA4172,IF(D4172=24,\".\",IFERROR((CB4173-CB4172)/CB4172,\".\")))","v":-1.5681374824262729E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BK4172)+$I4172*BB4172,IF(D4172=24,\".\",IFERROR((CC4173-CC4172)/CC4172,\".\")))","v":1.4583239868365027E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BL4172)+$I4172*BC4172,IF(D4172=24,\".\",IFERROR((CD4173-CD4172)/CD4172,\".\")))","v":4.1987475803120969E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BM4172)+$I4172*BG4172,IF($D4172=24,\".\",IFERROR((CE4173-CE4172)/CE4172,\".\")))","v":3.3678217828684479E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BN4172)+$I4172*BH4172,IF($D4172=24,\".\",IFERROR((CF4173-CF4172)/CF4172,\".\")))","v":2.9028789926209119E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BO4172)+$I4172*BI4172,IF($D4172=24,\".\",IFERROR((CG4173-CG4172)/CG4172,\".\")))","v":1.8276924051811649E-2},{"$f":"IFERROR(AV4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BP4172,IF($D4172=24,\".\",IFERROR((CH4173-CH4172)/CH4172,\".\")))","v":5.3089730698515372E-2},{"$f":"IFERROR(AW4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BQ4172,IF(D4172=24,\".\",IFERROR((CI4173-CI4172)/CI4172,\".\")))","v":4.0717751074958855E-2},{"$f":"IFERROR(AW4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BR4172,IF(D4172=24,\".\",IFERROR((CJ4173-CJ4172)/CJ4172,\".\")))","v":1.9914436218980324E-2},14312081.006099395,17240157.949447792,20542763.521723781,8891741.1946170032,8074599.3021964114,7154718.4663232965,5778170.3765549157,5244614.7753101895,4642362.1722405963,28981992.577271312,30559372.02695439,32339844.160287675,1.3173228109153287E-2,2.2885356541860295E-2,3.3573292818660651E-2,0.4938266741991863,0.56415288685387233,0.63521529107891184,0.30680227285649836,0.26422661090922761,0.22123540332668234,0.19937105294431542,0.17162050223690015,0.14354930559440585,3878.2272952323447,4089.3044328856404,4327.5584317259036,3.2191776067591604E-3,1.2553710303308208E-2,2.3251440960278202E-2]
["West Bank and Gaza","PSE",2018,{"$f":"C4191-'Initial Conditions and Settings'!$B$9","v":2},"PSE2018",1365.47998046875,{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,G4190*F4191/F4190,\"\")),\".\")","v":964.16359206883226},4810,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4191,Table1[Country Code],0)),MAX(IF(D4191>0,K4190*EXP(growthb),\".\"),0.001)),\".\")","v":42.448928975897601},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4191,Table1[Country Code],0))*EXP(D4191*INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0))),\".\")","v":82.056680204263728},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4191,Table1[Country Code],0))*EXP(D4191*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))),\".\")","v":82.056680204263728},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W2],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,Q4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))+growthdif),IF($D4191>1,Q4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(T4190-LN(Z4190)+LN(Z4189))+growthdif),\".\"))),\".\")","v":11144.565885300419},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W2],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,R4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))),IF($D4191>1,R4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(U4190-LN(AA4190)+LN(AA4189))),\".\"))),\".\")","v":11018.186845505106},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W2],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,S4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))-growthdif),IF($D4191>1,S4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(V4190-LN(AB4190)+LN(AB4189))-growthdif),\".\"))),\".\")","v":10893.212148082697},{"$f":"IFERROR(IF(IFERROR(AND(AC4190/$G4190=mininf,AF4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(W4190/Z4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AC4190/$G4190>mininf,AF4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(W4190/Z4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AC4190/$G4190=mininf,AF4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(Q4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":3.8788188617182293E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4190/$G4190=mininf,AG4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(X4190/AA4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AD4190/$G4190>mininf,AG4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(X4190/AA4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AD4190/$G4190=mininf,AG4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(R4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":4.0520674307953988E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4190/$G4190=mininf,AH4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(Y4190/AB4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AE4190/$G4190>mininf,AH4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(Y4190/AB4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AE4190/$G4190=mininf,AH4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(S4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":4.2273440118347647E-2},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,W4190*EXP(T4190),\"\")),\".\")","v":33772223.618675679},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,X4190*EXP(U4190),\"\")),\".\")","v":33798076.599317409},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,Y4190*EXP(V4190),\"\")),\".\")","v":33824079.108359717},890.3506227744939,898.33346936371015,906.43578613969669,621.87046869911126,617.65018189446459,613.22093133816816,268.48015407538276,280.68328746924567,293.21485480152865,73.812969294338359,65.830122705122108,57.72780592913557,0.27845912901491904,0.29111583322387835,0.30411317873180571,0.6449843924979024,0.64060724442950145,0.63601336576333811,7.6556478487178545E-2,6.827692234662025E-2,5.9873455504856211E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,19809367.391975071,20242722.721981965,20669501.294227041,2.1460250770964251E-2,3.6544867493599753E-2,5.0406868038422203E-2,13962856.226700608,13555353.877335444,13154577.814132676,6.2867644105633502E-2,4.6428623670941249E-2,2.9358407718174107E-2,-1.0130797942979441E-2,1.8572603661183962E-2,4.6076828730485353E-2,2.127659539168647E-2,1.8456359838525671E-2,1.5028368410237469E-2,0.28766678805406798,0.24769158405118041,0.19112171431656044,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BJ4191)+$I4191*BA4191,IF(D4191=24,\".\",IFERROR((CB4192-CB4191)/CB4191,\".\")))","v":5.6647264139924047E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BK4191)+$I4191*BB4191,IF(D4191=24,\".\",IFERROR((CC4192-CC4191)/CC4191,\".\")))","v":2.7558735577391857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BL4191)+$I4191*BC4191,IF(D4191=24,\".\",IFERROR((CD4192-CD4191)/CD4191,\".\")))","v":4.8241848384453778E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BM4191)+$I4191*BG4191,IF($D4191=24,\".\",IFERROR((CE4192-CE4191)/CE4191,\".\")))","v":4.4572119748660044E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BN4191)+$I4191*BH4191,IF($D4191=24,\".\",IFERROR((CF4192-CF4191)/CF4191,\".\")))","v":3.4942491754733518E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BO4191)+$I4191*BI4191,IF($D4191=24,\".\",IFERROR((CG4192-CG4191)/CG4191,\".\")))","v":2.4693388064205846E-2},{"$f":"IFERROR(AV4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BP4191,IF($D4191=24,\".\",IFERROR((CH4192-CH4191)/CH4191,\".\")))","v":0.29016678805406804},{"$f":"IFERROR(AW4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BQ4191,IF(D4191=24,\".\",IFERROR((CI4192-CI4191)/CI4191,\".\")))","v":0.2501915840511808},{"$f":"IFERROR(AW4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BR4191,IF(D4191=24,\".\",IFERROR((CJ4192-CJ4191)/CJ4191,\".\")))","v":0.19362171431656083},5984189.5319774216,6185241.811493542,6388103.2366446331,5456081.6839483408,5357602.3995194547,5258849.0628265776,257106.67730311924,229300.68085567167,201078.54368050449,11697377.893228881,11772144.891868668,11848030.843151715,3.0065861309603831E-2,3.5255641653671614E-2,4.0256974947132144E-2,0.51158384268677992,0.52541332682422659,0.53917003772293715,0.46643630168660588,0.45510843170305293,0.44385848859148164,2.1979855626614187E-2,1.9478241472720551E-2,1.6971473685581263E-2,2431.8872958895804,2447.4313704508663,2463.2080754993171,5.0173362700061119E-3,9.6942544017286636E-3,1.4477071259303642E-2]
["West Bank and Gaza","PSE",2022,{"$f":"C4195-'Initial Conditions and Settings'!$B$9","v":6},"PSE2022",1567.156982421875,{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,G4194*F4195/F4194,\"\")),\".\")","v":1106.5674540236928},5327,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4195,Table1[Country Code],0)),MAX(IF(D4195>0,K4194*EXP(growthb),\".\"),0.001)),\".\")","v":42.875547804649365},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4195,Table1[Country Code],0))*EXP(D4195*INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0))),\".\")","v":82.056680204263728},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4195,Table1[Country Code],0))*EXP(D4195*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))),\".\")","v":82.056680204263728},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W2],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,Q4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))+growthdif),IF($D4195>1,Q4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(T4194-LN(Z4194)+LN(Z4193))+growthdif),\".\"))),\".\")","v":11935.233615452749},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W2],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,R4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))),IF($D4195>1,R4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(U4194-LN(AA4194)+LN(AA4193))),\".\"))),\".\")","v":11477.959977558408},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W2],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,S4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))-growthdif),IF($D4195>1,S4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(V4194-LN(AB4194)+LN(AB4193))-growthdif),\".\"))),\".\")","v":11036.732645927765},{"$f":"IFERROR(IF(IFERROR(AND(AC4194/$G4194=mininf,AF4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(W4194/Z4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AC4194/$G4194>mininf,AF4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(W4194/Z4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AC4194/$G4194=mininf,AF4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(Q4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":2.8782019752907492E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4194/$G4194=mininf,AG4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(X4194/AA4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AD4194/$G4194>mininf,AG4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(X4194/AA4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AD4194/$G4194=mininf,AG4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(R4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":3.4400882561476984E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4194/$G4194=mininf,AH4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(Y4194/AB4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AE4194/$G4194>mininf,AH4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(Y4194/AB4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AE4194/$G4194=mininf,AH4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(S4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":4.0263952465728128E-2},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,W4194*EXP(T4194),\"\")),\".\")","v":38862981.564270988},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,X4194*EXP(U4194),\"\")),\".\")","v":39396466.943639383},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,Y4194*EXP(V4194),\"\")),\".\")","v":39950938.010785826},916.71515655355711,955.39484966123894,996.69863178145249,669.53301883761958,661.54573236962233,650.69869373528036,247.18213771593753,293.84911729161661,345.99993804617219,189.85229747013568,151.17260436245385,109.8688222422403,0.223377379135032,0.26555011736801448,0.31267857805509247,0.60505395889158708,0.59783588426002809,0.58803346453866356,0.17156866197338091,0.13661399837195745,9.9287957406244021E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,20917560.71660262,22997779.662570924,25037396.777667809,2.7173377640465901E-3,2.6333012864917293E-2,4.5732689008456617E-2,17945420.847668368,16398687.281068459,14913541.233118016,5.8330159532292924E-2,4.5606849713223596E-2,3.1015048234053211E-2,-3.3003937300614794E-2,4.5544909458543614E-3,3.8039562007359251E-2,1.2608884467629089E-2,1.3828327794159101E-2,1.332192123295961E-2,0.17259023564894527,0.15690499252735091,0.12068730211100931,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BJ4195)+$I4195*BA4195,IF(D4195=24,\".\",IFERROR((CB4196-CB4195)/CB4195,\".\")))","v":-1.5143299768284102E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BK4195)+$I4195*BB4195,IF(D4195=24,\".\",IFERROR((CC4196-CC4195)/CC4195,\".\")))","v":1.5443751905385827E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BL4195)+$I4195*BC4195,IF(D4195=24,\".\",IFERROR((CD4196-CD4195)/CD4195,\".\")))","v":4.1886125507907934E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BM4195)+$I4195*BG4195,IF($D4195=24,\".\",IFERROR((CE4196-CE4195)/CE4195,\".\")))","v":3.796952199996112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BN4195)+$I4195*BH4195,IF($D4195=24,\".\",IFERROR((CF4196-CF4195)/CF4195,\".\")))","v":3.2217588753691462E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BO4195)+$I4195*BI4195,IF($D4195=24,\".\",IFERROR((CG4196-CG4195)/CG4195,\".\")))","v":2.4668484733506524E-2},{"$f":"IFERROR(AV4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BP4195,IF($D4195=24,\".\",IFERROR((CH4196-CH4195)/CH4195,\".\")))","v":0.17509023564894538},{"$f":"IFERROR(AW4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BQ4195,IF(D4195=24,\".\",IFERROR((CI4196-CI4195)/CI4195,\".\")))","v":0.1594049925273513},{"$f":"IFERROR(AW4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BR4195,IF(D4195=24,\".\",IFERROR((CJ4196-CJ4195)/CJ4195,\".\")))","v":0.1231873021110097},5900353.1184134576,6745576.8154280847,7637417.6234463444,6482604.5869865585,6159864.8921029614,5825954.1929208394,667943.12105977314,531859.25333600619,386543.24974490894,13050900.82645979,13437300.960867053,13849915.066112092,2.0974866300663881E-2,2.8831238512864246E-2,3.6912610138263323E-2,0.45210313041770295,0.50200384996012037,0.55144147722129666,0.49671702154410141,0.45841534025635838,0.42064909171723064,5.1179848038195579E-2,3.9580809783521256E-2,2.7909431061472801E-2,2449.9532244152037,2522.4893863088141,2599.946511378279,-2.682424492869373E-3,4.5706085017434006E-3,1.2397194659887312E-2]
["French Polynesia","PYF",2027,{"$f":"C4226-'Initial Conditions and Settings'!$B$9","v":11},"PYF2027",128.41700744628906,{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,G4225*F4226/F4225,\"\")),\".\")","v":95.989551915565968},301,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D4226=0,a,IF(D4226>0,MAX(MIN(J4225*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4226,Table1[Country Code],0)),MAX(IF(D4226>0,K4225*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,miu,IF(D4226>0,MAX(L4225*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D4226=0,psi,IF(D4226>0,MAX(M4225*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4226,Table1[Country Code],0))*EXP(D4226*INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4226,Table1[Country Code],0))*EXP(D4226*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W2],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,Q4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))+growthdif),IF($D4226>1,Q4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(T4225-LN(Z4225)+LN(Z4224))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W2],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,R4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))),IF($D4226>1,R4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(U4225-LN(AA4225)+LN(AA4224))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W2],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,S4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))-growthdif),IF($D4226>1,S4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(V4225-LN(AB4225)+LN(AB4224))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4225/$G4225=mininf,AF4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(W4225/Z4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AC4225/$G4225>mininf,AF4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(W4225/Z4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AC4225/$G4225=mininf,AF4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(Q4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4225/$G4225=mininf,AG4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(X4225/AA4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AD4225/$G4225>mininf,AG4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(X4225/AA4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AD4225/$G4225=mininf,AG4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(R4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4225/$G4225=mininf,AH4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(Y4225/AB4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AE4225/$G4225>mininf,AH4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(Y4225/AB4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AE4225/$G4225=mininf,AH4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(S4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,W4225*EXP(T4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,X4225*EXP(U4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,Y4225*EXP(V4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226>minrud,W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226>minrud,X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226>minrud,Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((Q4226/($P4226*(1-$I4226)))^(-1/$I4226))*W4226)),Z4226*(1-($L4226*$K4226*$P4226/Q4226))/(1-$N4226))),mininf*$G4226),Z4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((R4226/($P4226*(1-$I4226)))^(-1/$I4226))*X4226)),AA4226*(1-($L4226*$K4226*$P4226/R4226))/(1-$N4226))),mininf*$G4226),AA4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((S4226/($P4226*(1-$I4226)))^(-1/$I4226))*Y4226)),AB4226*(1-($L4226*$K4226*$P4226/S4226))/(1-$N4226))),mininf*$G4226),AB4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((Q4226/($P4226*(1-$I4226)))^(-1/$I4226)))*W4226),MIN((W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226))))-mininf*$G4226,Z4226*(($L4226*$K4226*$P4226/Q4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((R4226/($P4226*(1-$I4226)))^(-1/$I4226)))*X4226),MIN((X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226))))-mininf*$G4226,AA4226*(($L4226*$K4226*$P4226/R4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((S4226/($P4226*(1-$I4226)))^(-1/$I4226)))*Y4226),MIN((Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226))))-mininf*$G4226,AB4226*(($L4226*$K4226*$P4226/S4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G4226-Z4226,$G4226*(1-mininf)),minrud*$G4226),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI4226/(AC4226+AI4226+AF4226),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D4226=24,growtha,IF(AND(J4226=0,J4227=0),0,LN(J4227)-LN(J4226))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D4226=24,growthb,IF(AND(K4226=0,K4227=0),0,LN(K4227)-LN(K4226))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC4226/$G4226>mininf,AF4226/$G4226>minfor),FALSE),AF4226*(Q4226/(P4226*(1-I4226)))^(1/I4226),IF(IFERROR(AF4226/$G4226=minfor,FALSE),0,IF(IFERROR(AC4226/$G4226=mininf,FALSE), W4226,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD4226/$G4226>mininf,AG4226/$G4226>minfor),FALSE),AG4226*(R4226/($P4226*(1-$I4226)))^(1/$I4226),IF(IFERROR(AG4226/$G4226=minfor,FALSE),0,IF(IFERROR(AD4226/$G4226=mininf,FALSE), X4226,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE4226/$G4226>mininf,AH4226/$G4226>minfor),FALSE),AH4226*(S4226/($P4226*(1-$I4226)))^(1/$I4226),IF(IFERROR(AH4226/$G4226=minfor,FALSE),0,IF(IFERROR(AE4226/$G4226=mininf,FALSE), Y4226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BJ4226)+$I4226*BA4226,IF(D4226=24,\".\",IFERROR((CB4227-CB4226)/CB4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BK4226)+$I4226*BB4226,IF(D4226=24,\".\",IFERROR((CC4227-CC4226)/CC4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BL4226)+$I4226*BC4226,IF(D4226=24,\".\",IFERROR((CD4227-CD4226)/CD4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BM4226)+$I4226*BG4226,IF($D4226=24,\".\",IFERROR((CE4227-CE4226)/CE4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BN4226)+$I4226*BH4226,IF($D4226=24,\".\",IFERROR((CF4227-CF4226)/CF4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BO4226)+$I4226*BI4226,IF($D4226=24,\".\",IFERROR((CG4227-CG4226)/CG4226,\".\")))","v":"."},{"$f":"IFERROR(AV4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BP4226,IF($D4226=24,\".\",IFERROR((CH4227-CH4226)/CH4226,\".\")))","v":"."},{"$f":"IFERROR(AW4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BQ4226,IF(D4226=24,\".\",IFERROR((CI4227-CI4226)/CI4226,\".\")))","v":"."},{"$f":"IFERROR(AW4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BR4226,IF(D4226=24,\".\",IFERROR((CJ4227-CJ4226)/CJ4226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Qatar","QAT",2016,{"$f":"C4241-'Initial Conditions and Settings'!$B$9","v":0},"QAT2016",1625.1920166015625,{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,G4240*F4241/F4240,\"\")),\".\")","v":1761.6},2569.8040000000001,0.5,0.71,{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4241,Table1[Country Code],0)),MAX(IF(D4241>0,K4240*EXP(growthb),\".\"),0.001)),\".\")","v":122.49484607247341},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4241,Table1[Country Code],0))*EXP(D4241*INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0))),\".\")","v":219.11996619077522},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4241,Table1[Country Code],0))*EXP(D4241*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))),\".\")","v":219.11996619077522},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W2],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,Q4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))+growthdif),IF($D4241>1,Q4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(T4240-LN(Z4240)+LN(Z4239))+growthdif),\".\"))),\".\")","v":57363.804075473534},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W2],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,R4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))),IF($D4241>1,R4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(U4240-LN(AA4240)+LN(AA4239))),\".\"))),\".\")","v":57363.804075473534},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W2],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,S4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))-growthdif),IF($D4241>1,S4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(V4240-LN(AB4240)+LN(AB4239))-growthdif),\".\"))),\".\")","v":57363.804075473534},{"$f":"IFERROR(IF(IFERROR(AND(AC4240/$G4240=mininf,AF4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(W4240/Z4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AC4240/$G4240>mininf,AF4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(W4240/Z4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AC4240/$G4240=mininf,AF4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(Q4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF(IFERROR(AND(AD4240/$G4240=mininf,AG4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(X4240/AA4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AD4240/$G4240>mininf,AG4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(X4240/AA4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AD4240/$G4240=mininf,AG4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(R4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF(IFERROR(AND(AE4240/$G4240=mininf,AH4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(Y4240/AB4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AE4240/$G4240>mininf,AH4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(Y4240/AB4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AE4240/$G4240=mininf,AH4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(S4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,W4240*EXP(T4240),\"\")),\".\")","v":364360048},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,X4240*EXP(U4240),\"\")),\".\")","v":364360048},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,Y4240*EXP(V4240),\"\")),\".\")","v":364360048},1614.1172656074955,1614.1172656074955,1614.1172656074955,406.16697099886147,406.16697099886147,406.16697099886147,1207.9502946086343,1207.9502946086343,1207.9502946086343,147.48273439250443,147.48273439250443,147.48273439250443,0.68571202010026922,0.68571202010026922,0.68571202010026922,0.23056708162968972,0.23056708162968972,0.23056708162968972,8.3720898270041103E-2,8.3720898270041103E-2,8.3720898270041103E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,331147162.87485659,331147162.87485659,331147162.87485659,0.17621774385064271,0.18158390395024782,0.18686845289402498,33212885.125143409,33212885.125143409,33212885.125143409,-9.3939844187399757E-2,-0.16681862478938214,-0.24461575966035554,0.11639610542031598,0.13176226551992265,0.14704681446369783,-0.16376148261773515,-0.22664026321971864,-0.29443739809069225,-0.49866491275110825,-0.49866491275110825,-0.49866491275110825,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BJ4241)+$I4241*BA4241,IF(D4241=24,\".\",IFERROR((CB4242-CB4241)/CB4241,\".\")))","v":0.14630692463547934},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BK4241)+$I4241*BB4241,IF(D4241=24,\".\",IFERROR((CC4242-CC4241)/CC4241,\".\")))","v":0.15667308473508523},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BL4241)+$I4241*BC4241,IF(D4241=24,\".\",IFERROR((CD4242-CD4241)/CD4241,\".\")))","v":0.16695763367886141},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BM4241)+$I4241*BG4241,IF($D4241=24,\".\",IFERROR((CE4242-CE4241)/CE4241,\".\")))","v":-0.1263506634025674},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BN4241)+$I4241*BH4241,IF($D4241=24,\".\",IFERROR((CF4242-CF4241)/CF4241,\".\")))","v":-0.19422944400455033},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BO4241)+$I4241*BI4241,IF($D4241=24,\".\",IFERROR((CG4242-CG4241)/CG4241,\".\")))","v":-0.26702657887552383},{"$f":"IFERROR(AV4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BP4241,IF($D4241=24,\".\",IFERROR((CH4242-CH4241)/CH4241,\".\")))","v":-0.49616491275110819},{"$f":"IFERROR(AW4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BQ4241,IF(D4241=24,\".\",IFERROR((CI4242-CI4241)/CI4241,\".\")))","v":-0.49616491275110786},{"$f":"IFERROR(AW4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BR4241,IF(D4241=24,\".\",IFERROR((CJ4242-CJ4241)/CJ4241,\".\")))","v":-0.49616491275110786},138585248.06568044,138585248.06568044,138585248.06568044,18069490.403698035,18069490.403698035,18069490.403698035,3958593.885847358,3958593.885847358,3958593.885847358,160613332.35522583,160613332.35522583,160613332.35522583,9.9797281579601688E-2,0.10110515491184535,0.10178928016494741,0.86285021320131605,0.86285021320131605,0.86285021320131605,0.11250305400384847,0.11250305400384847,0.11250305400384847,2.4646732794835501E-2,2.4646732794835501E-2,2.4646732794835501E-2,62500.22661464681,62500.22661464681,62500.22661464681,8.036333285191688E-2,8.3862023143042919E-2,8.7373093263504842E-2]
["Romania","ROU",2019,{"$f":"C4270-'Initial Conditions and Settings'!$B$9","v":3},"ROU2019",8869.0966796875,{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,G4269*F4270/F4269,\"\")),\".\")","v":8307.5487119823811},19356,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4270,Table1[Country Code],0)),MAX(IF(D4270>0,K4269*EXP(growthb),\".\"),0.001)),\".\")","v":87.113332387995968},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4270,Table1[Country Code],0))*EXP(D4270*INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0))),\".\")","v":88.293017816697969},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4270,Table1[Country Code],0))*EXP(D4270*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))),\".\")","v":88.293017816697969},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W2],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,Q4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))+growthdif),IF($D4270>1,Q4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(T4269-LN(Z4269)+LN(Z4268))+growthdif),\".\"))),\".\")","v":15817.789742139013},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W2],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,R4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))),IF($D4270>1,R4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(U4269-LN(AA4269)+LN(AA4268))),\".\"))),\".\")","v":15516.804447518276},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W2],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,S4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))-growthdif),IF($D4270>1,S4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(V4269-LN(AB4269)+LN(AB4268))-growthdif),\".\"))),\".\")","v":15221.476114975718},{"$f":"IFERROR(IF(IFERROR(AND(AC4269/$G4269=mininf,AF4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(W4269/Z4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AC4269/$G4269>mininf,AF4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(W4269/Z4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AC4269/$G4269=mininf,AF4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(Q4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":3.7175293616769897E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4269/$G4269=mininf,AG4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(X4269/AA4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AD4269/$G4269>mininf,AG4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(X4269/AA4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AD4269/$G4269=mininf,AG4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(R4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":3.9565249713594403E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4269/$G4269=mininf,AH4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(Y4269/AB4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AE4269/$G4269>mininf,AH4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(Y4269/AB4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AE4269/$G4269=mininf,AH4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(S4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":4.2002155766538485E-2},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,W4269*EXP(T4269),\"\")),\".\")","v":752161304.55310702},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,X4269*EXP(U4269),\"\")),\".\")","v":753723299.26601708},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,Y4269*EXP(V4269),\"\")),\".\")","v":755304008.88471138},6568.4527582635437,6688.669471331772,6811.7260378242672,1024.5070842977379,848.47743984535157,661.82689687606069,5543.9456739658071,5840.1920314864219,6149.899140948206,1739.0959537188373,1618.8792406506091,1495.8226741581138,0.66733832881045929,0.70299822895565189,0.74027843280387962,0.12332242877132232,0.10213330902550727,7.9665725693726666E-2,0.2093392424182183,0.19486846201884084,0.18005584150239362,null,2.5000000000001132E-3,2.5000000000003908E-3,711734195.04107749,721504377.5568409,731120234.50566566,3.0404766467228228E-2,3.7820640600141786E-2,4.486940718156518E-2,40427109.512029529,32218921.709176183,24183774.379045725,0.14942752917843904,7.7857054084120136E-2,-4.8805548659167641E-2,-1.3401936684134697E-2,9.2628366202518464E-3,3.1577741765657308E-2,9.5620826027074557E-2,3.9299250104225081E-2,-7.2097214075073524E-2,-6.273431683618913E-2,-0.10757361719908509,-0.16538687821533582,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BJ4270)+$I4270*BA4270,IF(D4270=24,\".\",IFERROR((CB4271-CB4270)/CB4270,\".\")))","v":3.3545126834331696E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BK4270)+$I4270*BB4270,IF(D4270=24,\".\",IFERROR((CC4271-CC4270)/CC4270,\".\")))","v":4.8585450552981746E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BL4270)+$I4270*BC4270,IF(D4270=24,\".\",IFERROR((CD4271-CD4270)/CD4270,\".\")))","v":6.3267286416396173E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BM4270)+$I4270*BG4270,IF($D4270=24,\".\",IFERROR((CE4271-CE4270)/CE4270,\".\")))","v":0.15006788954554184},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BN4270)+$I4270*BH4270,IF($D4270=24,\".\",IFERROR((CF4271-CF4270)/CF4270,\".\")))","v":8.6121864036957652E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BO4270)+$I4270*BI4270,IF($D4270=24,\".\",IFERROR((CG4271-CG4270)/CG4270,\".\")))","v":-3.2907669424335539E-2},{"$f":"IFERROR(AV4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BP4270,IF($D4270=24,\".\",IFERROR((CH4271-CH4270)/CH4270,\".\")))","v":-3.5190604893404087E-2},{"$f":"IFERROR(AW4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BQ4270,IF(D4270=24,\".\",IFERROR((CI4271-CI4270)/CI4270,\".\")))","v":-8.0029905256299771E-2},{"$f":"IFERROR(AW4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BR4270,IF(D4270=24,\".\",IFERROR((CJ4271-CJ4270)/CJ4270,\".\")))","v":-0.1378431662725505},175385934.02526465,181242235.37705863,187221085.76690561,12853924.562384356,10442814.62790939,7990540.6674485812,13376254.803897858,12451608.074515795,11505118.615336401,201616113.39154688,204136658.07948381,206716745.04969057,3.6413687934132147E-2,4.2660585286396838E-2,4.8356595421988113E-2,0.86990038184427187,0.88784756781160357,0.90568901770343468,6.3754450704153295E-2,5.1155998761590958E-2,3.8654539889972701E-2,6.6345167451574732E-2,6.0996433426805517E-2,5.5656442406592656E-2,10416.207552776756,10546.427881767091,10679.724377438033,4.2710201046068264E-2,4.8865170442020656E-2,5.5188203672262404E-2]
["Russian Federation","RUS",2020,{"$f":"C4297-'Initial Conditions and Settings'!$B$9","v":4},"RUS2020",72645.453125,{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,G4296*F4297/F4296,\"\")),\".\")","v":69752.23454406888},143848,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4297,Table1[Country Code],0)),MAX(IF(D4297>0,K4296*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4297,Table1[Country Code],0))*EXP(D4297*INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4297,Table1[Country Code],0))*EXP(D4297*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W2],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,Q4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))+growthdif),IF($D4297>1,Q4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(T4296-LN(Z4296)+LN(Z4295))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W2],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,R4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))),IF($D4297>1,R4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(U4296-LN(AA4296)+LN(AA4295))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W2],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,S4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))-growthdif),IF($D4297>1,S4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(V4296-LN(AB4296)+LN(AB4295))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4296/$G4296=mininf,AF4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(W4296/Z4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AC4296/$G4296>mininf,AF4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(W4296/Z4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AC4296/$G4296=mininf,AF4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(Q4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4296/$G4296=mininf,AG4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(X4296/AA4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AD4296/$G4296>mininf,AG4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(X4296/AA4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AD4296/$G4296=mininf,AG4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(R4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4296/$G4296=mininf,AH4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(Y4296/AB4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AE4296/$G4296>mininf,AH4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(Y4296/AB4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AE4296/$G4296=mininf,AH4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(S4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,W4296*EXP(T4296),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,X4296*EXP(U4296),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,Y4296*EXP(V4296),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BJ4297)+$I4297*BA4297,IF(D4297=24,\".\",IFERROR((CB4298-CB4297)/CB4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BK4297)+$I4297*BB4297,IF(D4297=24,\".\",IFERROR((CC4298-CC4297)/CC4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BL4297)+$I4297*BC4297,IF(D4297=24,\".\",IFERROR((CD4298-CD4297)/CD4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BM4297)+$I4297*BG4297,IF($D4297=24,\".\",IFERROR((CE4298-CE4297)/CE4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BN4297)+$I4297*BH4297,IF($D4297=24,\".\",IFERROR((CF4298-CF4297)/CF4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BO4297)+$I4297*BI4297,IF($D4297=24,\".\",IFERROR((CG4298-CG4297)/CG4297,\".\")))","v":"."},{"$f":"IFERROR(AV4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BP4297,IF($D4297=24,\".\",IFERROR((CH4298-CH4297)/CH4297,\".\")))","v":"."},{"$f":"IFERROR(AW4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BQ4297,IF(D4297=24,\".\",IFERROR((CI4298-CI4297)/CI4297,\".\")))","v":"."},{"$f":"IFERROR(AW4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BR4297,IF(D4297=24,\".\",IFERROR((CJ4298-CJ4297)/CJ4297,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Russian Federation","RUS",2035,{"$f":"C4312-'Initial Conditions and Settings'!$B$9","v":19},"RUS2035",67524.1640625,{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,G4311*F4312/F4311,\"\")),\".\")","v":64834.908813567788},136325,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4312,Table1[Country Code],0)),MAX(IF(D4312>0,K4311*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4312,Table1[Country Code],0))*EXP(D4312*INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4312,Table1[Country Code],0))*EXP(D4312*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W2],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,Q4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))+growthdif),IF($D4312>1,Q4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(T4311-LN(Z4311)+LN(Z4310))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W2],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,R4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))),IF($D4312>1,R4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(U4311-LN(AA4311)+LN(AA4310))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W2],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,S4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))-growthdif),IF($D4312>1,S4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(V4311-LN(AB4311)+LN(AB4310))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4311/$G4311=mininf,AF4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(W4311/Z4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AC4311/$G4311>mininf,AF4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(W4311/Z4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AC4311/$G4311=mininf,AF4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(Q4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4311/$G4311=mininf,AG4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(X4311/AA4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AD4311/$G4311>mininf,AG4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(X4311/AA4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AD4311/$G4311=mininf,AG4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(R4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4311/$G4311=mininf,AH4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(Y4311/AB4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AE4311/$G4311>mininf,AH4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(Y4311/AB4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AE4311/$G4311=mininf,AH4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(S4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,W4311*EXP(T4311),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,X4311*EXP(U4311),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,Y4311*EXP(V4311),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BJ4312)+$I4312*BA4312,IF(D4312=24,\".\",IFERROR((CB4313-CB4312)/CB4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BK4312)+$I4312*BB4312,IF(D4312=24,\".\",IFERROR((CC4313-CC4312)/CC4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BL4312)+$I4312*BC4312,IF(D4312=24,\".\",IFERROR((CD4313-CD4312)/CD4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BM4312)+$I4312*BG4312,IF($D4312=24,\".\",IFERROR((CE4313-CE4312)/CE4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BN4312)+$I4312*BH4312,IF($D4312=24,\".\",IFERROR((CF4313-CF4312)/CF4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BO4312)+$I4312*BI4312,IF($D4312=24,\".\",IFERROR((CG4313-CG4312)/CG4312,\".\")))","v":"."},{"$f":"IFERROR(AV4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BP4312,IF($D4312=24,\".\",IFERROR((CH4313-CH4312)/CH4312,\".\")))","v":"."},{"$f":"IFERROR(AW4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BQ4312,IF(D4312=24,\".\",IFERROR((CI4313-CI4312)/CI4312,\".\")))","v":"."},{"$f":"IFERROR(AW4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BR4312,IF(D4312=24,\".\",IFERROR((CJ4313-CJ4312)/CJ4312,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Rwanda","RWA",2020,{"$f":"C4323-'Initial Conditions and Settings'!$B$9","v":4},"RWA2020",6733.0361328125,{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,G4322*F4323/F4322,\"\")),\".\")","v":6387.6662684900266},13087,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4323,Table1[Country Code],0)),MAX(IF(D4323>0,K4322*EXP(growthb),\".\"),0.001)),\".\")","v":24.139688639201392},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4323,Table1[Country Code],0))*EXP(D4323*INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0))),\".\")","v":38.118156273835133},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4323,Table1[Country Code],0))*EXP(D4323*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))),\".\")","v":38.118156273835133},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W2],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,Q4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))+growthdif),IF($D4323>1,Q4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(T4322-LN(Z4322)+LN(Z4321))+growthdif),\".\"))),\".\")","v":3410.5007147273318},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W2],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,R4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))),IF($D4323>1,R4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(U4322-LN(AA4322)+LN(AA4321))),\".\"))),\".\")","v":3325.9596104470802},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W2],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,S4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))-growthdif),IF($D4323>1,S4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(V4322-LN(AB4322)+LN(AB4321))-growthdif),\".\"))),\".\")","v":3243.3168298973069},{"$f":"IFERROR(IF(IFERROR(AND(AC4322/$G4322=mininf,AF4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(W4322/Z4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AC4322/$G4322>mininf,AF4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(W4322/Z4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AC4322/$G4322=mininf,AF4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(Q4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.0652343542110649E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4322/$G4322=mininf,AG4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(X4322/AA4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AD4322/$G4322>mininf,AG4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(X4322/AA4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AD4322/$G4322=mininf,AG4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(R4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.3359644778215836E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4322/$G4322=mininf,AH4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(Y4322/AB4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AE4322/$G4322>mininf,AH4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(Y4322/AB4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AE4322/$G4322=mininf,AH4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(S4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.6142575244179981E-2},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,W4322*EXP(T4322),\"\")),\".\")","v":21393427.448116802},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,X4322*EXP(U4322),\"\")),\".\")","v":21473079.492076468},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,Y4322*EXP(V4322),\"\")),\".\")","v":21554227.264690157},1537.2554071231389,1568.9169191323508,1601.8293466387129,1260.466559469314,1252.7070579783913,1243.5967418982345,276.78884765382486,316.20986115395937,358.23260474047834,4850.4108613668877,4818.7493493576758,4785.8369218513135,4.3331764062128228E-2,4.9503190658817538E-2,5.6081922518027939E-2,0.19732818004082645,0.196113416907505,0.19468718145668043,0.75934005589704534,0.75438339243367747,0.74923089602529158,null,2.5000000000001688E-3,2.4999999999999467E-3,8863007.0806618053,9629540.6386677213,10373852.796369493,3.2734255042104365E-2,6.3021352034951406E-2,8.7165426105187294E-2,12530420.367454996,11843538.853408746,11180374.468320664,0.11321067022853271,9.9596395389500714E-2,8.519257339959907E-2,-6.5376057800259346E-3,3.7511038803530461E-2,7.5537619126471611E-2,6.393880940639729E-2,6.4086082158083535E-2,6.3564766420881824E-2,2.1309645804546307E-2,1.8687097049896906E-2,1.5789852067440435E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BJ4323)+$I4323*BA4323,IF(D4323=24,\".\",IFERROR((CB4324-CB4323)/CB4323,\".\")))","v":3.3338421115952761E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BK4323)+$I4323*BB4323,IF(D4323=24,\".\",IFERROR((CC4324-CC4323)/CC4323,\".\")))","v":7.0506291904154472E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BL4323)+$I4323*BC4323,IF(D4323=24,\".\",IFERROR((CD4324-CD4323)/CD4323,\".\")))","v":0.10159161910074299},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BM4323)+$I4323*BG4323,IF($D4323=24,\".\",IFERROR((CE4324-CE4323)/CE4323,\".\")))","v":0.11131483630237871},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BN4323)+$I4323*BH4323,IF($D4323=24,\".\",IFERROR((CF4324-CF4323)/CF4323,\".\")))","v":0.10458133525870583},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BO4323)+$I4323*BI4323,IF($D4323=24,\".\",IFERROR((CG4324-CG4323)/CG4323,\".\")))","v":9.7118766395154155E-2},{"$f":"IFERROR(AV4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BP4323,IF($D4323=24,\".\",IFERROR((CH4324-CH4323)/CH4323,\".\")))","v":4.4049742289460021E-2},{"$f":"IFERROR(AW4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BQ4323,IF(D4323=24,\".\",IFERROR((CI4324-CI4323)/CI4323,\".\")))","v":4.1427193534810398E-2},{"$f":"IFERROR(AW4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BR4323,IF(D4323=24,\".\",IFERROR((CJ4324-CJ4323)/CJ4323,\".\")))","v":3.8529948552353928E-2},1887977.1255038485,2103402.4532462959,2323723.6719454862,3435434.4333759085,3329650.7814541841,3223303.0743824765,4463156.1145309266,4434022.4442176064,4403737.7309701024,9786567.6734106839,9867075.678918086,9950764.477298066,6.5595814192650051E-2,6.8937500846152439E-2,7.2234636678378178E-2,0.19291514538169804,0.21317384417557561,0.23352212558611854,0.35103567951711068,0.33745061756932593,0.3239251699440987,0.45604917510119125,0.44937553825509852,0.44255270446978268,747.80833448541944,753.96008855490834,760.35489243509335,4.410563115296906E-2,4.7256177749067874E-2,5.061891121137041E-2]
["Saudi Arabia","SAU",2018,{"$f":"C4347-'Initial Conditions and Settings'!$B$9","v":2},"SAU2018",12978.5810546875,{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,G4346*F4347/F4346,\"\")),\".\")","v":12060.266416906268},33554,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4347,Table1[Country Code],0)),MAX(IF(D4347>0,K4346*EXP(growthb),\".\"),0.001)),\".\")","v":108.23350571455039},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4347,Table1[Country Code],0))*EXP(D4347*INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4347,Table1[Country Code],0))*EXP(D4347*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W2],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,Q4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))+growthdif),IF($D4347>1,Q4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(T4346-LN(Z4346)+LN(Z4345))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W2],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,R4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))),IF($D4347>1,R4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(U4346-LN(AA4346)+LN(AA4345))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W2],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,S4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))-growthdif),IF($D4347>1,S4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(V4346-LN(AB4346)+LN(AB4345))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4346/$G4346=mininf,AF4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(W4346/Z4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AC4346/$G4346>mininf,AF4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(W4346/Z4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AC4346/$G4346=mininf,AF4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(Q4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4346/$G4346=mininf,AG4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(X4346/AA4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AD4346/$G4346>mininf,AG4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(X4346/AA4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AD4346/$G4346=mininf,AG4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(R4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4346/$G4346=mininf,AH4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(Y4346/AB4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AE4346/$G4346>mininf,AH4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(Y4346/AB4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AE4346/$G4346=mininf,AH4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(S4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,W4346*EXP(T4346),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,X4346*EXP(U4346),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,Y4346*EXP(V4346),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BJ4347)+$I4347*BA4347,IF(D4347=24,\".\",IFERROR((CB4348-CB4347)/CB4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BK4347)+$I4347*BB4347,IF(D4347=24,\".\",IFERROR((CC4348-CC4347)/CC4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BL4347)+$I4347*BC4347,IF(D4347=24,\".\",IFERROR((CD4348-CD4347)/CD4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BM4347)+$I4347*BG4347,IF($D4347=24,\".\",IFERROR((CE4348-CE4347)/CE4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BN4347)+$I4347*BH4347,IF($D4347=24,\".\",IFERROR((CF4348-CF4347)/CF4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BO4347)+$I4347*BI4347,IF($D4347=24,\".\",IFERROR((CG4348-CG4347)/CG4347,\".\")))","v":"."},{"$f":"IFERROR(AV4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BP4347,IF($D4347=24,\".\",IFERROR((CH4348-CH4347)/CH4347,\".\")))","v":"."},{"$f":"IFERROR(AW4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BQ4347,IF(D4347=24,\".\",IFERROR((CI4348-CI4347)/CI4347,\".\")))","v":"."},{"$f":"IFERROR(AW4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BR4347,IF(D4347=24,\".\",IFERROR((CJ4348-CJ4347)/CJ4347,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sudan","SDN",2028,{"$f":"C4383-'Initial Conditions and Settings'!$B$9","v":12},"SDN2028",16955.84375,{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,G4382*F4383/F4382,\"\")),\".\")","v":12820.818179813801},52464,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4383,Table1[Country Code],0)),MAX(IF(D4383>0,K4382*EXP(growthb),\".\"),0.001)),\".\")","v":38.45951555063963},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4383,Table1[Country Code],0))*EXP(D4383*INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0))),\".\")","v":77.19286780667818},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4383,Table1[Country Code],0))*EXP(D4383*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))),\".\")","v":77.19286780667818},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W2],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,Q4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))+growthdif),IF($D4383>1,Q4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(T4382-LN(Z4382)+LN(Z4381))+growthdif),\".\"))),\".\")","v":11238.973936436152},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W2],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,R4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))),IF($D4383>1,R4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(U4382-LN(AA4382)+LN(AA4381))),\".\"))),\".\")","v":10372.345234791968},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W2],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,S4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))-growthdif),IF($D4383>1,S4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(V4382-LN(AB4382)+LN(AB4381))-growthdif),\".\"))),\".\")","v":9659.9839685647639},{"$f":"IFERROR(IF(IFERROR(AND(AC4382/$G4382=mininf,AF4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(W4382/Z4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AC4382/$G4382>mininf,AF4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(W4382/Z4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AC4382/$G4382=mininf,AF4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(Q4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":6.0521988787877373E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4382/$G4382=mininf,AG4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(X4382/AA4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AD4382/$G4382>mininf,AG4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(X4382/AA4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AD4382/$G4382=mininf,AG4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(R4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":7.1596480460777739E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4382/$G4382=mininf,AH4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(Y4382/AB4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AE4382/$G4382>mininf,AH4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(Y4382/AB4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AE4382/$G4382=mininf,AH4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(S4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":8.2187585818314562E-2},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,W4382*EXP(T4382),\"\")),\".\")","v":401596875.97251314},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,X4382*EXP(U4382),\"\")),\".\")","v":427620402.70000994},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,Y4382*EXP(V4382),\"\")),\".\")","v":456981406.42159116},10121.710658941634,11391.245153875165,12179.777270823111,8114.5283017349002,8242.1448286841769,7359.7022229431177,2007.1823572067335,3149.1003251909874,4820.0750478799964,2699.1075208721668,1429.5730259386364,641.04090899069013,0.15655649499553892,0.24562397508680076,0.37595689918363684,0.63291813267511376,0.64287198469605622,0.57404310081636323,0.21052537232934745,0.11150404021714301,4.9999999999999996E-2,null,2.5000000000000577E-3,2.4999999999999467E-3,170194608.7573508,227429116.08582625,301934160.42624712,1.9119951469093621E-2,6.1110694788652609E-2,8.7631704252395082E-2,231402267.21516234,200191286.61418369,155047245.99534404,8.9914883684830471E-2,8.3377049534863801E-2,7.1500060153542933E-2,-1.6574230649425203E-2,3.922852008022204E-2,4.3381169525329E-2,4.4220701566308307E-2,5.1494874826435222E-2,1.7249525426477064E-2,9.5328102849103757E-3,-0.15216872613719712,2.7672762513847537E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BJ4383)+$I4383*BA4383,IF(D4383=24,\".\",IFERROR((CB4384-CB4383)/CB4383,\".\")))","v":1.2728604098342089E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BK4383)+$I4383*BB4383,IF(D4383=24,\".\",IFERROR((CC4384-CC4383)/CC4383,\".\")))","v":5.0169607434437324E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BL4383)+$I4383*BC4383,IF(D4383=24,\".\",IFERROR((CD4384-CD4383)/CD4383,\".\")))","v":6.5506436888862041E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BM4383)+$I4383*BG4383,IF($D4383=24,\".\",IFERROR((CE4384-CE4383)/CE4383,\".\")))","v":6.9567792625569447E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BN4383)+$I4383*BH4383,IF($D4383=24,\".\",IFERROR((CF4384-CF4383)/CF4383,\".\")))","v":6.9935962180649569E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BO4383)+$I4383*BI4383,IF($D4383=24,\".\",IFERROR((CG4384-CG4383)/CG4383,\".\")))","v":4.6874792790010056E-2},{"$f":"IFERROR(AV4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BP4383,IF($D4383=24,\".\",IFERROR((CH4384-CH4383)/CH4383,\".\")))","v":1.2032810284910433E-2},{"$f":"IFERROR(AW4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BQ4383,IF(D4383=24,\".\",IFERROR((CI4384-CI4383)/CI4383,\".\")))","v":-0.14966872613719717},{"$f":"IFERROR(AW4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BR4383,IF(D4383=24,\".\",IFERROR((CJ4384-CJ4383)/CJ4383,\".\")))","v":3.0172762513847484E-2},45117340.39664191,65327111.503753148,93123695.379599601,77389101.326729208,72544929.855880097,60329053.077600703,8013111.2171831187,4244116.8280060673,1903122.4428016569,130519552.94055423,142116158.1876393,155355870.90000194,4.2427645140306093E-2,5.4291669215792877E-2,5.783840511413027E-2,0.34567495352355998,0.45967406054911947,0.59942179745199731,0.59293109410186573,0.51046222175593381,0.38832811871289213,6.1393952374574325E-2,2.9863717694946838E-2,1.2250083835110689E-2,2487.7926376287405,2708.8319264188644,2961.1899759835687,2.0666370262797606E-2,3.2640823820199394E-2,3.5585641109366684E-2]
["Senegal","SEN",2021,{"$f":"C4402-'Initial Conditions and Settings'!$B$9","v":5},"SEN2021",5954.68798828125,{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,G4401*F4402/F4401,\"\")),\".\")","v":5222.5630716416217},17663,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4402,Table1[Country Code],0)),MAX(IF(D4402>0,K4401*EXP(growthb),\".\"),0.001)),\".\")","v":36.616197615138454},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4402,Table1[Country Code],0))*EXP(D4402*INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0))),\".\")","v":46.023438919982162},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4402,Table1[Country Code],0))*EXP(D4402*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))),\".\")","v":46.023438919982162},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W2],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,Q4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))+growthdif),IF($D4402>1,Q4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(T4401-LN(Z4401)+LN(Z4400))+growthdif),\".\"))),\".\")","v":6391.0052481273342},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W2],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,R4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))),IF($D4402>1,R4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(U4401-LN(AA4401)+LN(AA4400))),\".\"))),\".\")","v":6188.0201924866733},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W2],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,S4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))-growthdif),IF($D4402>1,S4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(V4401-LN(AB4401)+LN(AB4400))-growthdif),\".\"))),\".\")","v":5990.6787052093514},{"$f":"IFERROR(IF(IFERROR(AND(AC4401/$G4401=mininf,AF4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(W4401/Z4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AC4401/$G4401>mininf,AF4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(W4401/Z4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AC4401/$G4401=mininf,AF4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(Q4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":3.7478742306957254E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4401/$G4401=mininf,AG4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(X4401/AA4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AD4401/$G4401>mininf,AG4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(X4401/AA4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AD4401/$G4401=mininf,AG4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(R4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":4.0196691350810672E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4401/$G4401=mininf,AH4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(Y4401/AB4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AE4401/$G4401>mininf,AH4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(Y4401/AB4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AE4401/$G4401=mininf,AH4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(S4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":4.3015650539709731E-2},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,W4401*EXP(T4401),\"\")),\".\")","v":62709911.026797183},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,X4401*EXP(U4401),\"\")),\".\")","v":63036067.451722071},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,Y4401*EXP(V4401),\"\")),\".\")","v":63370685.848184243},1904.730128930034,1955.7598990030122,2009.4880720744968,1590.4487302863431,1579.2403188177,1565.2730549942619,314.28139864369109,376.51958018531235,444.2150170802351,3317.8329427115877,3266.8031726386098,3213.0749995671249,6.01776166859967E-2,7.209478852056446E-2,8.5056898497274408E-2,0.30453413553250069,0.30238798405191747,0.29971357617367089,0.6352882477815025,0.62551722742751803,0.61522952532905473,null,2.5000000000000022E-3,2.4999999999999467E-3,24241466.208043702,27226565.995177373,30105590.526829589,-1.1246788188810086E-2,2.2861000595092662E-2,4.8184383452287705E-2,38468444.818753481,35809501.456544697,33265095.321354654,6.700750904404984E-2,5.3179081178107879E-2,3.8314699506170058E-2,-4.7980934922535745E-2,1.0707593787007141E-4,3.9597393714968732E-2,2.0273362310319953E-2,2.0425156520886389E-2,1.9727709768853074E-2,4.7098305360417925E-2,4.3494644527426018E-2,3.9280710337102676E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BJ4402)+$I4402*BA4402,IF(D4402=24,\".\",IFERROR((CB4403-CB4402)/CB4402,\".\")))","v":-2.8293527513853063E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BK4402)+$I4402*BB4402,IF(D4402=24,\".\",IFERROR((CC4403-CC4402)/CC4402,\".\")))","v":1.2804372308301219E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BL4402)+$I4402*BC4402,IF(D4402=24,\".\",IFERROR((CD4403-CD4402)/CD4402,\".\")))","v":4.5211222625448071E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BM4402)+$I4402*BG4402,IF($D4402=24,\".\",IFERROR((CE4403-CE4402)/CE4402,\".\")))","v":4.7460769719004751E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BN4402)+$I4402*BH4402,IF($D4402=24,\".\",IFERROR((CF4403-CF4402)/CF4402,\".\")))","v":4.0622452891316989E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BO4402)+$I4402*BI4402,IF($D4402=24,\".\",IFERROR((CG4403-CG4402)/CG4402,\".\")))","v":3.2841538679331421E-2},{"$f":"IFERROR(AV4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BP4402,IF($D4402=24,\".\",IFERROR((CH4403-CH4402)/CH4402,\".\")))","v":5.0918639402237779E-2},{"$f":"IFERROR(AW4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BQ4402,IF(D4402=24,\".\",IFERROR((CI4403-CI4402)/CI4402,\".\")))","v":4.7314978569245818E-2},{"$f":"IFERROR(AW4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BR4402,IF(D4402=24,\".\",IFERROR((CJ4403-CJ4402)/CJ4402,\".\")))","v":4.3101044378922475E-2},4017148.1362412577,4659821.5301066367,5322298.8867135458,8184237.9515667334,7868452.8224353427,7550149.2537476718,5591223.1381137902,5505227.5994320028,5414684.7030195175,17792609.22592178,18033501.951973982,18287132.843480736,3.1443865770786769E-2,3.5477394876404868E-2,3.9479383152080799E-2,0.22577622456793667,0.25839803841297521,0.29104064219727677,0.459979638042252,0.43632417283067121,0.41286675819382257,0.31424413738981144,0.30527778875635353,0.29609259960890061,1007.3378942377727,1020.9761621453877,1035.3356079647135,5.7516990092336684E-3,9.3642900351831315E-3,1.3288915941957136E-2]
["Senegal","SEN",2037,{"$f":"C4418-'Initial Conditions and Settings'!$B$9","v":21},"SEN2037",10097.6923828125,{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,G4417*F4418/F4417,\"\")),\".\")","v":8856.187839070144},26010,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D4418=0,a,IF(D4418>0,MAX(MIN(J4417*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.74827081907576265},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4418,Table1[Country Code],0)),MAX(IF(D4418>0,K4417*EXP(growthb),\".\"),0.001)),\".\")","v":38.110532987793796},{"$f":"IFERROR(IF($D4418=0,miu,IF(D4418>0,MAX(L4417*EXP(growthmiu),1.001),\".\")),\".\")","v":2.2303885651815887},{"$f":"IFERROR(IF($D4418=0,psi,IF(D4418>0,MAX(M4417*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2335105721276367},0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4418,Table1[Country Code],0))*EXP(D4418*INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0))),\".\")","v":47.006042304850638},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4418,Table1[Country Code],0))*EXP(D4418*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))),\".\")","v":47.006042304850638},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W2],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,Q4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))+growthdif),IF($D4418>1,Q4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(T4417-LN(Z4417)+LN(Z4416))+growthdif),\".\"))),\".\")","v":8753.553078455152},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W2],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,R4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))),IF($D4418>1,R4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(U4417-LN(AA4417)+LN(AA4416))),\".\"))),\".\")","v":7593.2019948605621},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W2],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,S4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))-growthdif),IF($D4418>1,S4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(V4417-LN(AB4417)+LN(AB4416))-growthdif),\".\"))),\".\")","v":6553.3911987087467},{"$f":"IFERROR(IF(IFERROR(AND(AC4417/$G4417=mininf,AF4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(W4417/Z4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AC4417/$G4417>mininf,AF4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(W4417/Z4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AC4417/$G4417=mininf,AF4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(Q4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":1.7726677484521551E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4417/$G4417=mininf,AG4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(X4417/AA4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AD4417/$G4417>mininf,AG4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(X4417/AA4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AD4417/$G4417=mininf,AG4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(R4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":2.7370017333858181E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4417/$G4417=mininf,AH4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(Y4417/AB4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AE4417/$G4417>mininf,AH4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(Y4417/AB4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AE4417/$G4417=mininf,AH4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(S4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":3.8912803718126381E-2},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,W4417*EXP(T4417),\"\")),\".\")","v":97784246.088120461},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,X4417*EXP(U4417),\"\")),\".\")","v":108656359.22133723},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,Y4417*EXP(V4417),\"\")),\".\")","v":122263546.87513036},{"$f":"IFERROR(IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418>minrud,W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":1900.4864443051206},{"$f":"IFERROR(IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418>minrud,X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":2304.890080855841},{"$f":"IFERROR(IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418>minrud,Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":2868.2038766453798},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((Q4418/($P4418*(1-$I4418)))^(-1/$I4418))*W4418)),Z4418*(1-($L4418*$K4418*$P4418/Q4418))/(1-$N4418))),mininf*$G4418),Z4418-$G4418*minfor),\".\")","v":1891.6588145856608},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((R4418/($P4418*(1-$I4418)))^(-1/$I4418))*X4418)),AA4418*(1-($L4418*$K4418*$P4418/R4418))/(1-$N4418))),mininf*$G4418),AA4418-$G4418*minfor),\".\")","v":1999.7761147512908},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((S4418/($P4418*(1-$I4418)))^(-1/$I4418))*Y4418)),AB4418*(1-($L4418*$K4418*$P4418/S4418))/(1-$N4418))),mininf*$G4418),AB4418-$G4418*minfor),\".\")","v":2049.9971517513522},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((Q4418/($P4418*(1-$I4418)))^(-1/$I4418)))*W4418),MIN((W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418))))-mininf*$G4418,Z4418*(($L4418*$K4418*$P4418/Q4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":8.8276297194593418},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((R4418/($P4418*(1-$I4418)))^(-1/$I4418)))*X4418),MIN((X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418))))-mininf*$G4418,AA4418*(($L4418*$K4418*$P4418/R4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":305.11396610454983},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((S4418/($P4418*(1-$I4418)))^(-1/$I4418)))*Y4418),MIN((Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418))))-mininf*$G4418,AB4418*(($L4418*$K4418*$P4418/S4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":818.20672489402693},{"$f":"IFERROR(MAX(MIN($G4418-Z4418,$G4418*(1-mininf)),minrud*$G4418),\".\")","v":6955.701394765023},6551.297758214303,5987.9839624247643,9.9677534847614538E-4,3.4452065792744672E-2,9.2388140333294302E-2,0.21359741335209484,0.22580552164092962,0.23147625016573631,{"$f":"IFERROR(AI4418/(AC4418+AI4418+AF4418),\".\")","v":0.7854058112994291},0.73974241256632589,0.67613560950096929,null,{"$f":"IFERROR(IF($D4418=24,growtha,IF(AND(J4418=0,J4419=0),0,LN(J4419)-LN(J4418))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D4418=24,growthb,IF(AND(K4418=0,K4419=0),0,LN(K4419)-LN(K4418))),\".\")","v":2.5000000000003908E-3},{"$f":"IF(IFERROR(AND(AC4418/$G4418>mininf,AF4418/$G4418>minfor),FALSE),AF4418*(Q4418/(P4418*(1-I4418)))^(1/I4418),IF(IFERROR(AF4418/$G4418=minfor,FALSE),0,IF(IFERROR(AC4418/$G4418=mininf,FALSE), W4418,\".\")))","v":1224518.8197438163},{"$f":"IF(IFERROR(AND(AD4418/$G4418>mininf,AG4418/$G4418>minfor),FALSE),AG4418*(R4418/($P4418*(1-$I4418)))^(1/$I4418),IF(IFERROR(AG4418/$G4418=minfor,FALSE),0,IF(IFERROR(AD4418/$G4418=mininf,FALSE), X4418,\".\")))","v":31846712.750485089},{"$f":"IF(IFERROR(AND(AE4418/$G4418>mininf,AH4418/$G4418>minfor),FALSE),AH4418*(S4418/($P4418*(1-$I4418)))^(1/$I4418),IF(IFERROR(AH4418/$G4418=minfor,FALSE),0,IF(IFERROR(AE4418/$G4418=mininf,FALSE), Y4418,\".\")))","v":63613288.761915334},".",-8.4232319008386014E-3,4.5279563542628409E-2,96559727.268376648,76809646.470852137,58650258.113215022,3.0328406299489075E-2,4.1842872492093619E-2,3.196114721253096E-2,-2.1778865436384436,-3.1553815933630602E-2,3.6729077845433444E-2,-5.2364422487087836E-3,8.7122884593009431E-3,1.341066151533532E-2,4.102488003869631E-2,3.9589083691138782E-2,3.5162184154785336E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BJ4418)+$I4418*BA4418,IF(D4418=24,\".\",IFERROR((CB4419-CB4418)/CB4418,\".\")))","v":-1},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BK4418)+$I4418*BB4418,IF(D4418=24,\".\",IFERROR((CC4419-CC4418)/CC4418,\".\")))","v":-1.8668189875414749E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BL4418)+$I4418*BC4418,IF(D4418=24,\".\",IFERROR((CD4419-CD4418)/CD4418,\".\")))","v":4.2324654735850779E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BM4418)+$I4418*BG4418,IF($D4418=24,\".\",IFERROR((CE4419-CE4418)/CE4418,\".\")))","v":1.6366316067210056E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BN4418)+$I4418*BH4418,IF($D4418=24,\".\",IFERROR((CF4419-CF4418)/CF4418,\".\")))","v":2.9097914517517191E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BO4418)+$I4418*BI4418,IF($D4418=24,\".\",IFERROR((CG4419-CG4418)/CG4418,\".\")))","v":2.6506238405753051E-2},{"$f":"IFERROR(AV4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BP4418,IF($D4418=24,\".\",IFERROR((CH4419-CH4418)/CH4418,\".\")))","v":4.484521408051622E-2},{"$f":"IFERROR(AW4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BQ4418,IF(D4418=24,\".\",IFERROR((CI4419-CI4418)/CI4418,\".\")))","v":4.3409417732959026E-2},{"$f":"IFERROR(AW4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BR4418,IF(D4418=24,\".\",IFERROR((CJ4419-CJ4418)/CJ4418,\".\")))","v":3.898251819660558E-2},154546.25061247102,4633583.9521697713,10724057.499289649,15032524.334843751,13785136.399437016,12196187.398336735,12460619.637873182,11736160.721476374,10727026.121278787,27647690.223329403,30154881.073083162,33647271.01890517,2.3520226967358122E-2,2.7328179371121943E-2,3.5525424101794156E-2,5.5898431067512222E-3,0.15365950013000712,0.31871997860581897,0.54371718626097576,0.4571444459033831,0.36247181506886972,0.45069297063227309,0.38919605396660978,0.31880820632531132,1062.9638686401154,1159.3572115756695,1293.6282590890107,1.5266117068577501E-3,5.2974020157012802E-3,1.3307264800493712E-2]
["Singapore","SGP",2026,{"$f":"C4433-'Initial Conditions and Settings'!$B$9","v":10},"SGP2026",3498.0380859375,{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,G4432*F4433/F4432,\"\")),\".\")","v":3303.1558371895658},6052,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4433,Table1[Country Code],0)),MAX(IF(D4433>0,K4432*EXP(growthb),\".\"),0.001)),\".\")","v":148.68656144043851},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4433,Table1[Country Code],0))*EXP(D4433*INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0))),\".\")","v":204.20063644011537},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4433,Table1[Country Code],0))*EXP(D4433*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))),\".\")","v":204.20063644011537},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W2],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,Q4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))+growthdif),IF($D4433>1,Q4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(T4432-LN(Z4432)+LN(Z4431))+growthdif),\".\"))),\".\")","v":72518.163973395654},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W2],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,R4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))),IF($D4433>1,R4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(U4432-LN(AA4432)+LN(AA4431))),\".\"))),\".\")","v":69994.941485576564},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W2],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,S4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))-growthdif),IF($D4433>1,S4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(V4432-LN(AB4432)+LN(AB4431))-growthdif),\".\"))),\".\")","v":67550.519013292287},{"$f":"IFERROR(IF(IFERROR(AND(AC4432/$G4432=mininf,AF4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(W4432/Z4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AC4432/$G4432>mininf,AF4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(W4432/Z4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AC4432/$G4432=mininf,AF4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(Q4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":3.4236535779737357E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4432/$G4432=mininf,AG4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(X4432/AA4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AD4432/$G4432>mininf,AG4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(X4432/AA4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AD4432/$G4432=mininf,AG4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(R4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":3.9418522349590243E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4432/$G4432=mininf,AH4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(Y4432/AB4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AE4432/$G4432>mininf,AH4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(Y4432/AB4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AE4432/$G4432=mininf,AH4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(S4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":4.4807856529314391E-2},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,W4432*EXP(T4432),\"\")),\".\")","v":1308780817.6882687},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,X4432*EXP(U4432),\"\")),\".\")","v":1347522665.609694},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,Y4432*EXP(V4432),\"\")),\".\")","v":1387041955.2566619},3137.9980453300873,3137.9980453300873,3137.9980453300873,811.00659834566477,403.97820330517447,0,2326.9914469844225,2734.0198420249126,3137.9980453300873,165.15779185947849,165.15779185947849,165.15779185947849,0.70447522359838277,0.82769932052346262,0.95,0.24552477640161718,0.12230067947653736,0,5.0000000000000065E-2,5.0000000000000072E-2,5.0000000000000065E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,1173908360.6841495,1284933880.0974786,1387041955.2566619,2.5869289586267996E-2,3.882265896071857E-2,4.4807856529313739E-2,134872457.00411916,62588785.512215376,0,0.10425067265856214,5.157364789781127E-2,0,-1.5144224512345872E-2,2.627158292253462E-3,2.9817386033403892E-3,5.3237158559946707E-2,5.3781472293543686E-3,0,2.981738603339501E-3,2.981738603339501E-3,2.981738603339501E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BJ4433)+$I4433*BA4433,IF(D4433=24,\".\",IFERROR((CB4434-CB4433)/CB4433,\".\")))","v":1.5383798352247138E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BK4433)+$I4433*BB4433,IF(D4433=24,\".\",IFERROR((CC4434-CC4433)/CC4433,\".\")))","v":3.0746174441772092E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BL4433)+$I4433*BC4433,IF(D4433=24,\".\",IFERROR((CD4434-CD4433)/CD4433,\".\")))","v":3.391606338161314E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BM4433)+$I4433*BG4433,IF($D4433=24,\".\",IFERROR((CE4434-CE4433)/CE4433,\".\")))","v":9.1265181424540612E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BN4433)+$I4433*BH4433,IF($D4433=24,\".\",IFERROR((CF4434-CF4433)/CF4433,\".\")))","v":4.0997163378869009E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BO4433)+$I4433*BI4433,IF($D4433=24,\".\",IFERROR((CG4434-CG4433)/CG4433,\".\")))","v":1.2521265815286189E-2},{"$f":"IFERROR(AV4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BP4433,IF($D4433=24,\".\",IFERROR((CH4434-CH4433)/CH4433,\".\")))","v":1.550300441862569E-2},{"$f":"IFERROR(AW4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BQ4433,IF(D4433=24,\".\",IFERROR((CI4434-CI4433)/CI4433,\".\")))","v":1.550300441862508E-2},{"$f":"IFERROR(AW4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BR4433,IF(D4433=24,\".\",IFERROR((CJ4434-CJ4433)/CJ4433,\".\")))","v":1.550300441862508E-2},337498294.63421118,382735117.72587812,426018270.17207927,49163934.402130365,23637417.768805664,0,5014502.7877334543,5014502.7877334543,5014502.7877334543,391676731.82407498,411387038.28241724,431032772.9598127,2.4910085710407703E-2,3.1149371368362499E-2,3.3701851513530404E-2,0.86167562995751679,0.93035288453383513,0.98836630738470332,0.12552171320764793,5.7457857368317412E-2,0,1.280265683483532E-2,1.2189258097847501E-2,1.1633692615296752E-2,64718.561107745372,67975.386365237486,71221.542128191126,1.8972838318092045E-2,2.4894440714518851E-2,2.7444503288208466E-2]
["Solomon Islands","SLB",2022,{"$f":"C4455-'Initial Conditions and Settings'!$B$9","v":6},"SLB2022",283.06500244140625,{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,G4454*F4455/F4454,\"\")),\".\")","v":282.04939248902809},672,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4455,Table1[Country Code],0)),MAX(IF(D4455>0,K4454*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4455,Table1[Country Code],0))*EXP(D4455*INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4455,Table1[Country Code],0))*EXP(D4455*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W2],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,Q4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))+growthdif),IF($D4455>1,Q4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(T4454-LN(Z4454)+LN(Z4453))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W2],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,R4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))),IF($D4455>1,R4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(U4454-LN(AA4454)+LN(AA4453))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W2],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,S4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))-growthdif),IF($D4455>1,S4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(V4454-LN(AB4454)+LN(AB4453))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4454/$G4454=mininf,AF4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(W4454/Z4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AC4454/$G4454>mininf,AF4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(W4454/Z4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AC4454/$G4454=mininf,AF4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(Q4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4454/$G4454=mininf,AG4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(X4454/AA4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AD4454/$G4454>mininf,AG4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(X4454/AA4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AD4454/$G4454=mininf,AG4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(R4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4454/$G4454=mininf,AH4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(Y4454/AB4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AE4454/$G4454>mininf,AH4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(Y4454/AB4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AE4454/$G4454=mininf,AH4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(S4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,W4454*EXP(T4454),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,X4454*EXP(U4454),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,Y4454*EXP(V4454),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BJ4455)+$I4455*BA4455,IF(D4455=24,\".\",IFERROR((CB4456-CB4455)/CB4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BK4455)+$I4455*BB4455,IF(D4455=24,\".\",IFERROR((CC4456-CC4455)/CC4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BL4455)+$I4455*BC4455,IF(D4455=24,\".\",IFERROR((CD4456-CD4455)/CD4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BM4455)+$I4455*BG4455,IF($D4455=24,\".\",IFERROR((CE4456-CE4455)/CE4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BN4455)+$I4455*BH4455,IF($D4455=24,\".\",IFERROR((CF4456-CF4455)/CF4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BO4455)+$I4455*BI4455,IF($D4455=24,\".\",IFERROR((CG4456-CG4455)/CG4455,\".\")))","v":"."},{"$f":"IFERROR(AV4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BP4455,IF($D4455=24,\".\",IFERROR((CH4456-CH4455)/CH4455,\".\")))","v":"."},{"$f":"IFERROR(AW4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BQ4455,IF(D4455=24,\".\",IFERROR((CI4456-CI4455)/CI4455,\".\")))","v":"."},{"$f":"IFERROR(AW4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BR4455,IF(D4455=24,\".\",IFERROR((CJ4456-CJ4455)/CJ4455,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sierra Leone","SLE",2030,{"$f":"C4489-'Initial Conditions and Settings'!$B$9","v":14},"SLE2030",3720.633056640625,{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,G4488*F4489/F4488,\"\")),\".\")","v":3281.6371514803668},9720,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4489,Table1[Country Code],0)),MAX(IF(D4489>0,K4488*EXP(growthb),\".\"),0.001)),\".\")","v":30.994685484106192},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4489,Table1[Country Code],0))*EXP(D4489*INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0))),\".\")","v":41.539963698853427},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4489,Table1[Country Code],0))*EXP(D4489*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))),\".\")","v":41.539963698853427},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W2],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,Q4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))+growthdif),IF($D4489>1,Q4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(T4488-LN(Z4488)+LN(Z4487))+growthdif),\".\"))),\".\")","v":4758.9397114246949},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W2],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,R4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))),IF($D4489>1,R4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(U4488-LN(AA4488)+LN(AA4487))),\".\"))),\".\")","v":4314.83101846725},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W2],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,S4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))-growthdif),IF($D4489>1,S4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(V4488-LN(AB4488)+LN(AB4487))-growthdif),\".\"))),\".\")","v":3906.6676285169619},{"$f":"IFERROR(IF(IFERROR(AND(AC4488/$G4488=mininf,AF4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(W4488/Z4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AC4488/$G4488>mininf,AF4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(W4488/Z4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AC4488/$G4488=mininf,AF4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(Q4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":4.9913027599197336E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4488/$G4488=mininf,AG4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(X4488/AA4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AD4488/$G4488>mininf,AG4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(X4488/AA4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AD4488/$G4488=mininf,AG4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(R4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":5.9243153690511065E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4488/$G4488=mininf,AH4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(Y4488/AB4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AE4488/$G4488>mininf,AH4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(Y4488/AB4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AE4488/$G4488=mininf,AH4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(S4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":6.9688817071276388E-2},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,W4488*EXP(T4488),\"\")),\".\")","v":13980956.655993724},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,X4488*EXP(U4488),\"\")),\".\")","v":14835290.645690471},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,Y4488*EXP(V4488),\"\")),\".\")","v":15811216.877077647},537.63479551838043,611.48141923009132,701.63146436347017,413.04227564796599,407.57557084142212,387.76074022066081,124.59251987041436,203.90584838866914,313.87072414280931,2744.0023559619863,2670.1557322502754,2580.0056871168968,3.7966574035831445E-2,6.2135403451501627E-2,9.5644554731232331E-2,0.12586470002073205,0.12419885320275652,0.11816076010894122,0.8361687259434365,0.81366574334574182,0.78619468515982649,null,2.5000000000000577E-3,2.5000000000003908E-3,6540939.6391646676,8800047.8281696029,11104308.097935628,9.3687299817570846E-3,4.8176678603594425E-2,7.3641468640722962E-2,7440017.0168290567,6035242.817520868,4706908.7791420184,8.4248612227248998E-2,7.5162939970200071E-2,6.0301539256391479E-2,-2.9662955382643297E-2,2.327378191866547E-2,6.33590131471502E-2,3.521692686284883E-2,4.0260043285272218E-2,4.0019083762816265E-2,2.5546130125455591E-2,2.2449036806667877E-2,1.7597262561803717E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BJ4489)+$I4489*BA4489,IF(D4489=24,\".\",IFERROR((CB4490-CB4489)/CB4489,\".\")))","v":5.2386973662288255E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BK4489)+$I4489*BB4489,IF(D4489=24,\".\",IFERROR((CC4490-CC4489)/CC4489,\".\")))","v":5.1111040327801879E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BL4489)+$I4489*BC4489,IF(D4489=24,\".\",IFERROR((CD4490-CD4489)/CD4489,\".\")))","v":8.3886050960608513E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BM4489)+$I4489*BG4489,IF($D4489=24,\".\",IFERROR((CE4490-CE4489)/CE4489,\".\")))","v":7.7618579611720903E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BN4489)+$I4489*BH4489,IF($D4489=24,\".\",IFERROR((CF4490-CF4489)/CF4489,\".\")))","v":7.5597301694408134E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BO4489)+$I4489*BI4489,IF($D4489=24,\".\",IFERROR((CG4490-CG4489)/CG4489,\".\")))","v":6.8046121576275861E-2},{"$f":"IFERROR(AV4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BP4489,IF($D4489=24,\".\",IFERROR((CH4490-CH4489)/CH4489,\".\")))","v":4.343194019212758E-2},{"$f":"IFERROR(AW4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BQ4489,IF(D4489=24,\".\",IFERROR((CI4490-CI4489)/CI4489,\".\")))","v":4.0334846873340199E-2},{"$f":"IFERROR(AW4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BR4489,IF(D4489=24,\".\",IFERROR((CJ4490-CJ4489)/CJ4489,\".\")))","v":3.5483072628476039E-2},1185856.5811155706,1759638.5589486198,2452377.1950957812,1693202.8276942202,1514872.9645276754,1304892.0252584291,3532952.7268191846,3437873.861437812,3321804.0457232459,6412012.1356289759,6712385.3849141076,7079073.266077457,4.539594242871188E-2,5.111795017297309E-2,5.8253514050371193E-2,0.18494297203934501,0.26214802310119983,0.34642630509948846,0.26406731488946694,0.22568325232521791,0.18433091115349834,0.55098971307118794,0.5121687245735822,0.46924278374701311,659.67203041450375,690.57462807758304,728.29971873224861,2.8445271925880533E-2,3.397837934267578E-2,4.1260457312943366E-2]
["El Salvador","SLV",2023,{"$f":"C4508-'Initial Conditions and Settings'!$B$9","v":7},"SLV2023",3071.76904296875,{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,G4507*F4508/F4507,\"\")),\".\")","v":2853.7375016770111},6578,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4508,Table1[Country Code],0)),MAX(IF(D4508>0,K4507*EXP(growthb),\".\"),0.001)),\".\")","v":44.481831271499182},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4508,Table1[Country Code],0))*EXP(D4508*INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0))),\".\")","v":75.815879185894062},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4508,Table1[Country Code],0))*EXP(D4508*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))),\".\")","v":75.815879185894062},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W2],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,Q4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))+growthdif),IF($D4508>1,Q4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(T4507-LN(Z4507)+LN(Z4506))+growthdif),\".\"))),\".\")","v":9937.6748130665947},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W2],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,R4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))),IF($D4508>1,R4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(U4507-LN(AA4507)+LN(AA4506))),\".\"))),\".\")","v":9479.2736449874465},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W2],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,S4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))-growthdif),IF($D4508>1,S4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(V4507-LN(AB4507)+LN(AB4506))-growthdif),\".\"))),\".\")","v":9040.8068337165205},{"$f":"IFERROR(IF(IFERROR(AND(AC4507/$G4507=mininf,AF4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(W4507/Z4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AC4507/$G4507>mininf,AF4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(W4507/Z4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AC4507/$G4507=mininf,AF4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(Q4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":9.8303956925181457E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD4507/$G4507=mininf,AG4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(X4507/AA4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AD4507/$G4507>mininf,AG4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(X4507/AA4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AD4507/$G4507=mininf,AG4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(R4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":1.6823117218311839E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4507/$G4507=mininf,AH4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(Y4507/AB4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AE4507/$G4507>mininf,AH4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(Y4507/AB4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AE4507/$G4507=mininf,AH4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(S4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":2.4175275277677988E-2},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,W4507*EXP(T4507),\"\")),\".\")","v":65042247.591402479},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,X4507*EXP(U4507),\"\")),\".\")","v":66390572.630142644},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,Y4507*EXP(V4507),\"\")),\".\")","v":67809011.902843162},1559.9932135778511,1650.4979706250128,1748.6449326005024,902.1891196081948,865.71409868104388,818.25904292757207,657.80409396965638,784.78387194396896,930.38588967293038,1293.74428809916,1203.2395310519983,1105.0925690765087,0.23050616729222467,0.27500212317453421,0.32602364062082972,0.31614299460900641,0.30336150335211393,0.28673241405235017,0.45335083809876897,0.42163637347335181,0.3872439453268201,null,2.5000000000001132E-3,2.4999999999999467E-3,45207009.101895832,49072686.08867386,52919671.032817252,-5.1558940138747289E-3,1.3261928921867394E-2,2.9422704873031336E-2,19835238.489506647,17317886.541468784,14889340.87002591,4.3169407101711244E-2,2.6845905731406106E-2,5.2988057123499743E-3,-4.1438213166955506E-2,-8.5863411611679652E-3,2.21278173101771E-2,-3.1129120513702091E-3,-5.0023643516254879E-3,-1.1996081850500495E-2,4.1313386821239639E-2,2.9555044820447129E-2,1.2592205511529286E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BJ4508)+$I4508*BA4508,IF(D4508=24,\".\",IFERROR((CB4509-CB4508)/CB4508,\".\")))","v":-2.3297053590415118E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BK4508)+$I4508*BB4508,IF(D4508=24,\".\",IFERROR((CC4509-CC4508)/CC4508,\".\")))","v":2.3377938803497145E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BL4508)+$I4508*BC4508,IF(D4508=24,\".\",IFERROR((CD4509-CD4508)/CD4508,\".\")))","v":2.5775261091604218E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BM4508)+$I4508*BG4508,IF($D4508=24,\".\",IFERROR((CE4509-CE4508)/CE4508,\".\")))","v":2.252824752517063E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BN4508)+$I4508*BH4508,IF($D4508=24,\".\",IFERROR((CF4509-CF4508)/CF4508,\".\")))","v":1.3421770689890422E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BO4508)+$I4508*BI4508,IF($D4508=24,\".\",IFERROR((CG4509-CG4508)/CG4508,\".\")))","v":-8.4863806907514716E-4},{"$f":"IFERROR(AV4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BP4508,IF($D4508=24,\".\",IFERROR((CH4509-CH4508)/CH4508,\".\")))","v":4.3813386821239753E-2},{"$f":"IFERROR(AW4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BQ4508,IF(D4508=24,\".\",IFERROR((CI4509-CI4508)/CI4508,\".\")))","v":3.2055044820447076E-2},{"$f":"IFERROR(AW4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BR4508,IF(D4508=24,\".\",IFERROR((CJ4509-CJ4508)/CJ4508,\".\")))","v":1.5092205511529233E-2},13074086.353148689,14878362.148659337,16822878.218696907,7328012.1986342408,6707387.0476327743,6046468.8633767096,4363060.9442003332,4057840.0637147562,3726846.3885918772,24765159.495983262,25643589.260006867,26596193.470665496,2.0859974329886181E-3,9.9393964469911694E-3,1.8225508356276652E-2,0.52792255811109212,0.5801981149286024,0.63252954740503931,0.29590006072130459,0.26156194359630675,0.22734339295755671,0.17617738116760329,0.15823994147509091,0.14012705963740393,3764.8463812683585,3898.3869352397182,4043.2036288637119,-2.3805598665305183E-3,5.1437819047528421E-3,1.3432454446553166E-2]
["San Marino","SMR",2019,{"$f":"C4530-'Initial Conditions and Settings'!$B$9","v":3},"SMR2019",".",{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,G4529*F4530/F4529,\"\")),\".\")","v":"."},34,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4530,Table1[Country Code],0)),MAX(IF(D4530>0,K4529*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4530,Table1[Country Code],0))*EXP(D4530*INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4530,Table1[Country Code],0))*EXP(D4530*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W2],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,Q4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))+growthdif),IF($D4530>1,Q4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(T4529-LN(Z4529)+LN(Z4528))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W2],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,R4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))),IF($D4530>1,R4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(U4529-LN(AA4529)+LN(AA4528))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W2],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,S4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))-growthdif),IF($D4530>1,S4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(V4529-LN(AB4529)+LN(AB4528))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4529/$G4529=mininf,AF4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(W4529/Z4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AC4529/$G4529>mininf,AF4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(W4529/Z4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AC4529/$G4529=mininf,AF4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(Q4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4529/$G4529=mininf,AG4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(X4529/AA4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AD4529/$G4529>mininf,AG4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(X4529/AA4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AD4529/$G4529=mininf,AG4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(R4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4529/$G4529=mininf,AH4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(Y4529/AB4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AE4529/$G4529>mininf,AH4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(Y4529/AB4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AE4529/$G4529=mininf,AH4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(S4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,W4529*EXP(T4529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,X4529*EXP(U4529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,Y4529*EXP(V4529),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BJ4530)+$I4530*BA4530,IF(D4530=24,\".\",IFERROR((CB4531-CB4530)/CB4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BK4530)+$I4530*BB4530,IF(D4530=24,\".\",IFERROR((CC4531-CC4530)/CC4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BL4530)+$I4530*BC4530,IF(D4530=24,\".\",IFERROR((CD4531-CD4530)/CD4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BM4530)+$I4530*BG4530,IF($D4530=24,\".\",IFERROR((CE4531-CE4530)/CE4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BN4530)+$I4530*BH4530,IF($D4530=24,\".\",IFERROR((CF4531-CF4530)/CF4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BO4530)+$I4530*BI4530,IF($D4530=24,\".\",IFERROR((CG4531-CG4530)/CG4530,\".\")))","v":"."},{"$f":"IFERROR(AV4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BP4530,IF($D4530=24,\".\",IFERROR((CH4531-CH4530)/CH4530,\".\")))","v":"."},{"$f":"IFERROR(AW4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BQ4530,IF(D4530=24,\".\",IFERROR((CI4531-CI4530)/CI4530,\".\")))","v":"."},{"$f":"IFERROR(AW4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BR4530,IF(D4530=24,\".\",IFERROR((CJ4531-CJ4530)/CJ4530,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["San Marino","SMR",2028,{"$f":"C4539-'Initial Conditions and Settings'!$B$9","v":12},"SMR2028",".",{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,G4538*F4539/F4538,\"\")),\".\")","v":"."},35,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4539,Table1[Country Code],0)),MAX(IF(D4539>0,K4538*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4539,Table1[Country Code],0))*EXP(D4539*INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4539,Table1[Country Code],0))*EXP(D4539*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W2],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,Q4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))+growthdif),IF($D4539>1,Q4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(T4538-LN(Z4538)+LN(Z4537))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W2],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,R4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))),IF($D4539>1,R4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(U4538-LN(AA4538)+LN(AA4537))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W2],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,S4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))-growthdif),IF($D4539>1,S4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(V4538-LN(AB4538)+LN(AB4537))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4538/$G4538=mininf,AF4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(W4538/Z4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AC4538/$G4538>mininf,AF4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(W4538/Z4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AC4538/$G4538=mininf,AF4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(Q4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4538/$G4538=mininf,AG4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(X4538/AA4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AD4538/$G4538>mininf,AG4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(X4538/AA4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AD4538/$G4538=mininf,AG4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(R4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4538/$G4538=mininf,AH4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(Y4538/AB4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AE4538/$G4538>mininf,AH4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(Y4538/AB4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AE4538/$G4538=mininf,AH4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(S4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,W4538*EXP(T4538),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,X4538*EXP(U4538),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,Y4538*EXP(V4538),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BJ4539)+$I4539*BA4539,IF(D4539=24,\".\",IFERROR((CB4540-CB4539)/CB4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BK4539)+$I4539*BB4539,IF(D4539=24,\".\",IFERROR((CC4540-CC4539)/CC4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BL4539)+$I4539*BC4539,IF(D4539=24,\".\",IFERROR((CD4540-CD4539)/CD4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BM4539)+$I4539*BG4539,IF($D4539=24,\".\",IFERROR((CE4540-CE4539)/CE4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BN4539)+$I4539*BH4539,IF($D4539=24,\".\",IFERROR((CF4540-CF4539)/CF4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BO4539)+$I4539*BI4539,IF($D4539=24,\".\",IFERROR((CG4540-CG4539)/CG4539,\".\")))","v":"."},{"$f":"IFERROR(AV4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BP4539,IF($D4539=24,\".\",IFERROR((CH4540-CH4539)/CH4539,\".\")))","v":"."},{"$f":"IFERROR(AW4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BQ4539,IF(D4539=24,\".\",IFERROR((CI4540-CI4539)/CI4539,\".\")))","v":"."},{"$f":"IFERROR(AW4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BR4539,IF(D4539=24,\".\",IFERROR((CJ4540-CJ4539)/CJ4539,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Somalia","SOM",2021,{"$f":"C4558-'Initial Conditions and Settings'!$B$9","v":5},"SOM2021",3767.5439453125,{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,G4557*F4558/F4557,\"\")),\".\")","v":3636.2378821508032},16589,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4558,Table1[Country Code],0)),MAX(IF(D4558>0,K4557*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4558,Table1[Country Code],0))*EXP(D4558*INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4558,Table1[Country Code],0))*EXP(D4558*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W2],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,Q4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))+growthdif),IF($D4558>1,Q4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(T4557-LN(Z4557)+LN(Z4556))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W2],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,R4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))),IF($D4558>1,R4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(U4557-LN(AA4557)+LN(AA4556))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W2],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,S4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))-growthdif),IF($D4558>1,S4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(V4557-LN(AB4557)+LN(AB4556))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4557/$G4557=mininf,AF4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(W4557/Z4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AC4557/$G4557>mininf,AF4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(W4557/Z4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AC4557/$G4557=mininf,AF4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(Q4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4557/$G4557=mininf,AG4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(X4557/AA4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AD4557/$G4557>mininf,AG4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(X4557/AA4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AD4557/$G4557=mininf,AG4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(R4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4557/$G4557=mininf,AH4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(Y4557/AB4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AE4557/$G4557>mininf,AH4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(Y4557/AB4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AE4557/$G4557=mininf,AH4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(S4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,W4557*EXP(T4557),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,X4557*EXP(U4557),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,Y4557*EXP(V4557),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BJ4558)+$I4558*BA4558,IF(D4558=24,\".\",IFERROR((CB4559-CB4558)/CB4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BK4558)+$I4558*BB4558,IF(D4558=24,\".\",IFERROR((CC4559-CC4558)/CC4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BL4558)+$I4558*BC4558,IF(D4558=24,\".\",IFERROR((CD4559-CD4558)/CD4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BM4558)+$I4558*BG4558,IF($D4558=24,\".\",IFERROR((CE4559-CE4558)/CE4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BN4558)+$I4558*BH4558,IF($D4558=24,\".\",IFERROR((CF4559-CF4558)/CF4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BO4558)+$I4558*BI4558,IF($D4558=24,\".\",IFERROR((CG4559-CG4558)/CG4558,\".\")))","v":"."},{"$f":"IFERROR(AV4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BP4558,IF($D4558=24,\".\",IFERROR((CH4559-CH4558)/CH4558,\".\")))","v":"."},{"$f":"IFERROR(AW4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BQ4558,IF(D4558=24,\".\",IFERROR((CI4559-CI4558)/CI4558,\".\")))","v":"."},{"$f":"IFERROR(AW4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BR4558,IF(D4558=24,\".\",IFERROR((CJ4559-CJ4558)/CJ4558,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Serbia","SRB",2020,{"$f":"C4583-'Initial Conditions and Settings'!$B$9","v":4},"SRB2020",3770.675048828125,{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,G4582*F4583/F4582,\"\")),\".\")","v":3086.4605660174252},6942,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4583,Table1[Country Code],0)),MAX(IF(D4583>0,K4582*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4583,Table1[Country Code],0))*EXP(D4583*INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4583,Table1[Country Code],0))*EXP(D4583*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W2],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,Q4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))+growthdif),IF($D4583>1,Q4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(T4582-LN(Z4582)+LN(Z4581))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W2],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,R4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))),IF($D4583>1,R4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(U4582-LN(AA4582)+LN(AA4581))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W2],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,S4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))-growthdif),IF($D4583>1,S4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(V4582-LN(AB4582)+LN(AB4581))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4582/$G4582=mininf,AF4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(W4582/Z4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AC4582/$G4582>mininf,AF4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(W4582/Z4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AC4582/$G4582=mininf,AF4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(Q4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4582/$G4582=mininf,AG4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(X4582/AA4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AD4582/$G4582>mininf,AG4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(X4582/AA4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AD4582/$G4582=mininf,AG4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(R4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4582/$G4582=mininf,AH4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(Y4582/AB4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AE4582/$G4582>mininf,AH4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(Y4582/AB4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AE4582/$G4582=mininf,AH4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(S4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,W4582*EXP(T4582),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,X4582*EXP(U4582),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,Y4582*EXP(V4582),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BJ4583)+$I4583*BA4583,IF(D4583=24,\".\",IFERROR((CB4584-CB4583)/CB4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BK4583)+$I4583*BB4583,IF(D4583=24,\".\",IFERROR((CC4584-CC4583)/CC4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BL4583)+$I4583*BC4583,IF(D4583=24,\".\",IFERROR((CD4584-CD4583)/CD4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BM4583)+$I4583*BG4583,IF($D4583=24,\".\",IFERROR((CE4584-CE4583)/CE4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BN4583)+$I4583*BH4583,IF($D4583=24,\".\",IFERROR((CF4584-CF4583)/CF4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BO4583)+$I4583*BI4583,IF($D4583=24,\".\",IFERROR((CG4584-CG4583)/CG4583,\".\")))","v":"."},{"$f":"IFERROR(AV4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BP4583,IF($D4583=24,\".\",IFERROR((CH4584-CH4583)/CH4583,\".\")))","v":"."},{"$f":"IFERROR(AW4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BQ4583,IF(D4583=24,\".\",IFERROR((CI4584-CI4583)/CI4583,\".\")))","v":"."},{"$f":"IFERROR(AW4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BR4583,IF(D4583=24,\".\",IFERROR((CJ4584-CJ4583)/CJ4583,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Sudan","SSD",2021,{"$f":"C4610-'Initial Conditions and Settings'!$B$9","v":5},"SSD2021",".",{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,G4609*F4610/F4609,\"\")),\".\")","v":"."},13960,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D4610=0,a,IF(D4610>0,MAX(MIN(J4609*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71893070059385067},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4610,Table1[Country Code],0)),MAX(IF(D4610>0,K4609*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,miu,IF(D4610>0,MAX(L4609*EXP(growthmiu),1.001),\".\")),\".\")","v":1.9006117628007544},{"$f":"IFERROR(IF($D4610=0,psi,IF(D4610>0,MAX(M4609*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2838510935506622},0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4610,Table1[Country Code],0))*EXP(D4610*INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4610,Table1[Country Code],0))*EXP(D4610*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W2],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,Q4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))+growthdif),IF($D4610>1,Q4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(T4609-LN(Z4609)+LN(Z4608))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W2],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,R4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))),IF($D4610>1,R4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(U4609-LN(AA4609)+LN(AA4608))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W2],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,S4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))-growthdif),IF($D4610>1,S4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(V4609-LN(AB4609)+LN(AB4608))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4609/$G4609=mininf,AF4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(W4609/Z4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AC4609/$G4609>mininf,AF4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(W4609/Z4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AC4609/$G4609=mininf,AF4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(Q4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4609/$G4609=mininf,AG4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(X4609/AA4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AD4609/$G4609>mininf,AG4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(X4609/AA4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AD4609/$G4609=mininf,AG4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(R4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4609/$G4609=mininf,AH4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(Y4609/AB4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AE4609/$G4609>mininf,AH4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(Y4609/AB4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AE4609/$G4609=mininf,AH4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(S4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,W4609*EXP(T4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,X4609*EXP(U4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,Y4609*EXP(V4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610>minrud,W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610>minrud,X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610>minrud,Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((Q4610/($P4610*(1-$I4610)))^(-1/$I4610))*W4610)),Z4610*(1-($L4610*$K4610*$P4610/Q4610))/(1-$N4610))),mininf*$G4610),Z4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((R4610/($P4610*(1-$I4610)))^(-1/$I4610))*X4610)),AA4610*(1-($L4610*$K4610*$P4610/R4610))/(1-$N4610))),mininf*$G4610),AA4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((S4610/($P4610*(1-$I4610)))^(-1/$I4610))*Y4610)),AB4610*(1-($L4610*$K4610*$P4610/S4610))/(1-$N4610))),mininf*$G4610),AB4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((Q4610/($P4610*(1-$I4610)))^(-1/$I4610)))*W4610),MIN((W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610))))-mininf*$G4610,Z4610*(($L4610*$K4610*$P4610/Q4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((R4610/($P4610*(1-$I4610)))^(-1/$I4610)))*X4610),MIN((X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610))))-mininf*$G4610,AA4610*(($L4610*$K4610*$P4610/R4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((S4610/($P4610*(1-$I4610)))^(-1/$I4610)))*Y4610),MIN((Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610))))-mininf*$G4610,AB4610*(($L4610*$K4610*$P4610/S4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",null,{"$f":"IFERROR(IF($D4610=24,growtha,IF(AND(J4610=0,J4611=0),0,LN(J4611)-LN(J4610))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D4610=24,growthb,IF(AND(K4610=0,K4611=0),0,LN(K4611)-LN(K4610))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC4610/$G4610>mininf,AF4610/$G4610>minfor),FALSE),AF4610*(Q4610/(P4610*(1-I4610)))^(1/I4610),IF(IFERROR(AF4610/$G4610=minfor,FALSE),0,IF(IFERROR(AC4610/$G4610=mininf,FALSE), W4610,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD4610/$G4610>mininf,AG4610/$G4610>minfor),FALSE),AG4610*(R4610/($P4610*(1-$I4610)))^(1/$I4610),IF(IFERROR(AG4610/$G4610=minfor,FALSE),0,IF(IFERROR(AD4610/$G4610=mininf,FALSE), X4610,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE4610/$G4610>mininf,AH4610/$G4610>minfor),FALSE),AH4610*(S4610/($P4610*(1-$I4610)))^(1/$I4610),IF(IFERROR(AH4610/$G4610=minfor,FALSE),0,IF(IFERROR(AE4610/$G4610=mininf,FALSE), Y4610,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BJ4610)+$I4610*BA4610,IF(D4610=24,\".\",IFERROR((CB4611-CB4610)/CB4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BK4610)+$I4610*BB4610,IF(D4610=24,\".\",IFERROR((CC4611-CC4610)/CC4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BL4610)+$I4610*BC4610,IF(D4610=24,\".\",IFERROR((CD4611-CD4610)/CD4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BM4610)+$I4610*BG4610,IF($D4610=24,\".\",IFERROR((CE4611-CE4610)/CE4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BN4610)+$I4610*BH4610,IF($D4610=24,\".\",IFERROR((CF4611-CF4610)/CF4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BO4610)+$I4610*BI4610,IF($D4610=24,\".\",IFERROR((CG4611-CG4610)/CG4610,\".\")))","v":"."},{"$f":"IFERROR(AV4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BP4610,IF($D4610=24,\".\",IFERROR((CH4611-CH4610)/CH4610,\".\")))","v":"."},{"$f":"IFERROR(AW4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BQ4610,IF(D4610=24,\".\",IFERROR((CI4611-CI4610)/CI4610,\".\")))","v":"."},{"$f":"IFERROR(AW4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BR4610,IF(D4610=24,\".\",IFERROR((CJ4611-CJ4610)/CJ4610,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Sudan","SSD",2040,{"$f":"C4629-'Initial Conditions and Settings'!$B$9","v":24},"SSD2040",".",{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,G4628*F4629/F4628,\"\")),\".\")","v":"."},21189,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4629,Table1[Country Code],0)),MAX(IF(D4629>0,K4628*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4629,Table1[Country Code],0))*EXP(D4629*INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4629,Table1[Country Code],0))*EXP(D4629*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W2],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,Q4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))+growthdif),IF($D4629>1,Q4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(T4628-LN(Z4628)+LN(Z4627))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W2],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,R4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))),IF($D4629>1,R4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(U4628-LN(AA4628)+LN(AA4627))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W2],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,S4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))-growthdif),IF($D4629>1,S4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(V4628-LN(AB4628)+LN(AB4627))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4628/$G4628=mininf,AF4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(W4628/Z4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AC4628/$G4628>mininf,AF4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(W4628/Z4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AC4628/$G4628=mininf,AF4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(Q4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4628/$G4628=mininf,AG4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(X4628/AA4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AD4628/$G4628>mininf,AG4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(X4628/AA4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AD4628/$G4628=mininf,AG4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(R4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4628/$G4628=mininf,AH4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(Y4628/AB4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AE4628/$G4628>mininf,AH4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(Y4628/AB4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AE4628/$G4628=mininf,AH4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(S4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,W4628*EXP(T4628),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,X4628*EXP(U4628),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,Y4628*EXP(V4628),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BJ4629)+$I4629*BA4629,IF(D4629=24,\".\",IFERROR((CB4630-CB4629)/CB4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BK4629)+$I4629*BB4629,IF(D4629=24,\".\",IFERROR((CC4630-CC4629)/CC4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BL4629)+$I4629*BC4629,IF(D4629=24,\".\",IFERROR((CD4630-CD4629)/CD4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BM4629)+$I4629*BG4629,IF($D4629=24,\".\",IFERROR((CE4630-CE4629)/CE4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BN4629)+$I4629*BH4629,IF($D4629=24,\".\",IFERROR((CF4630-CF4629)/CF4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BO4629)+$I4629*BI4629,IF($D4629=24,\".\",IFERROR((CG4630-CG4629)/CG4629,\".\")))","v":"."},{"$f":"IFERROR(AV4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BP4629,IF($D4629=24,\".\",IFERROR((CH4630-CH4629)/CH4629,\".\")))","v":"."},{"$f":"IFERROR(AW4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BQ4629,IF(D4629=24,\".\",IFERROR((CI4630-CI4629)/CI4629,\".\")))","v":"."},{"$f":"IFERROR(AW4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BR4629,IF(D4629=24,\".\",IFERROR((CJ4630-CJ4629)/CJ4629,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Suriname","SUR",2017,{"$f":"C4658-'Initial Conditions and Settings'!$B$9","v":1},"SUR2017",221.77900695800781,{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,G4657*F4658/F4657,\"\")),\".\")","v":201.32573360233681},563.40200000000004,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4658,Table1[Country Code],0)),MAX(IF(D4658>0,K4657*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4658,Table1[Country Code],0))*EXP(D4658*INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4658,Table1[Country Code],0))*EXP(D4658*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W2],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,Q4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))+growthdif),IF($D4658>1,Q4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(T4657-LN(Z4657)+LN(Z4656))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W2],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,R4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))),IF($D4658>1,R4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(U4657-LN(AA4657)+LN(AA4656))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W2],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,S4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))-growthdif),IF($D4658>1,S4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(V4657-LN(AB4657)+LN(AB4656))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4657/$G4657=mininf,AF4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(W4657/Z4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AC4657/$G4657>mininf,AF4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(W4657/Z4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AC4657/$G4657=mininf,AF4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(Q4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4657/$G4657=mininf,AG4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(X4657/AA4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AD4657/$G4657>mininf,AG4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(X4657/AA4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AD4657/$G4657=mininf,AG4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(R4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4657/$G4657=mininf,AH4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(Y4657/AB4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AE4657/$G4657>mininf,AH4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(Y4657/AB4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AE4657/$G4657=mininf,AH4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(S4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,W4657*EXP(T4657),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,X4657*EXP(U4657),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,Y4657*EXP(V4657),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BJ4658)+$I4658*BA4658,IF(D4658=24,\".\",IFERROR((CB4659-CB4658)/CB4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BK4658)+$I4658*BB4658,IF(D4658=24,\".\",IFERROR((CC4659-CC4658)/CC4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BL4658)+$I4658*BC4658,IF(D4658=24,\".\",IFERROR((CD4659-CD4658)/CD4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BM4658)+$I4658*BG4658,IF($D4658=24,\".\",IFERROR((CE4659-CE4658)/CE4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BN4658)+$I4658*BH4658,IF($D4658=24,\".\",IFERROR((CF4659-CF4658)/CF4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BO4658)+$I4658*BI4658,IF($D4658=24,\".\",IFERROR((CG4659-CG4658)/CG4658,\".\")))","v":"."},{"$f":"IFERROR(AV4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BP4658,IF($D4658=24,\".\",IFERROR((CH4659-CH4658)/CH4658,\".\")))","v":"."},{"$f":"IFERROR(AW4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BQ4658,IF(D4658=24,\".\",IFERROR((CI4659-CI4658)/CI4658,\".\")))","v":"."},{"$f":"IFERROR(AW4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BR4658,IF(D4658=24,\".\",IFERROR((CJ4659-CJ4658)/CJ4658,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovak Republic","SVK",2018,{"$f":"C4685-'Initial Conditions and Settings'!$B$9","v":2},"SVK2018",2721.761962890625,{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,G4684*F4685/F4684,\"\")),\".\")","v":2380.8329967759191},5441,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4685,Table1[Country Code],0)),MAX(IF(D4685>0,K4684*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4685,Table1[Country Code],0))*EXP(D4685*INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4685,Table1[Country Code],0))*EXP(D4685*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W2],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,Q4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))+growthdif),IF($D4685>1,Q4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(T4684-LN(Z4684)+LN(Z4683))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W2],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,R4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))),IF($D4685>1,R4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(U4684-LN(AA4684)+LN(AA4683))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W2],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,S4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))-growthdif),IF($D4685>1,S4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(V4684-LN(AB4684)+LN(AB4683))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4684/$G4684=mininf,AF4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(W4684/Z4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AC4684/$G4684>mininf,AF4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(W4684/Z4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AC4684/$G4684=mininf,AF4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(Q4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4684/$G4684=mininf,AG4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(X4684/AA4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AD4684/$G4684>mininf,AG4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(X4684/AA4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AD4684/$G4684=mininf,AG4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(R4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4684/$G4684=mininf,AH4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(Y4684/AB4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AE4684/$G4684>mininf,AH4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(Y4684/AB4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AE4684/$G4684=mininf,AH4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(S4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,W4684*EXP(T4684),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,X4684*EXP(U4684),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,Y4684*EXP(V4684),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BJ4685)+$I4685*BA4685,IF(D4685=24,\".\",IFERROR((CB4686-CB4685)/CB4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BK4685)+$I4685*BB4685,IF(D4685=24,\".\",IFERROR((CC4686-CC4685)/CC4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BL4685)+$I4685*BC4685,IF(D4685=24,\".\",IFERROR((CD4686-CD4685)/CD4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BM4685)+$I4685*BG4685,IF($D4685=24,\".\",IFERROR((CE4686-CE4685)/CE4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BN4685)+$I4685*BH4685,IF($D4685=24,\".\",IFERROR((CF4686-CF4685)/CF4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BO4685)+$I4685*BI4685,IF($D4685=24,\".\",IFERROR((CG4686-CG4685)/CG4685,\".\")))","v":"."},{"$f":"IFERROR(AV4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BP4685,IF($D4685=24,\".\",IFERROR((CH4686-CH4685)/CH4685,\".\")))","v":"."},{"$f":"IFERROR(AW4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BQ4685,IF(D4685=24,\".\",IFERROR((CI4686-CI4685)/CI4685,\".\")))","v":"."},{"$f":"IFERROR(AW4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BR4685,IF(D4685=24,\".\",IFERROR((CJ4686-CJ4685)/CJ4685,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovak Republic","SVK",2033,{"$f":"C4700-'Initial Conditions and Settings'!$B$9","v":17},"SVK2033",2542.2470703125,{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,G4699*F4700/F4699,\"\")),\".\")","v":2223.8042097291736},5297,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4700,Table1[Country Code],0)),MAX(IF(D4700>0,K4699*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4700,Table1[Country Code],0))*EXP(D4700*INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4700,Table1[Country Code],0))*EXP(D4700*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W2],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,Q4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))+growthdif),IF($D4700>1,Q4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(T4699-LN(Z4699)+LN(Z4698))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W2],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,R4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))),IF($D4700>1,R4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(U4699-LN(AA4699)+LN(AA4698))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W2],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,S4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))-growthdif),IF($D4700>1,S4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(V4699-LN(AB4699)+LN(AB4698))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4699/$G4699=mininf,AF4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(W4699/Z4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AC4699/$G4699>mininf,AF4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(W4699/Z4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AC4699/$G4699=mininf,AF4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(Q4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4699/$G4699=mininf,AG4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(X4699/AA4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AD4699/$G4699>mininf,AG4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(X4699/AA4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AD4699/$G4699=mininf,AG4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(R4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4699/$G4699=mininf,AH4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(Y4699/AB4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AE4699/$G4699>mininf,AH4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(Y4699/AB4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AE4699/$G4699=mininf,AH4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(S4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,W4699*EXP(T4699),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,X4699*EXP(U4699),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,Y4699*EXP(V4699),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BJ4700)+$I4700*BA4700,IF(D4700=24,\".\",IFERROR((CB4701-CB4700)/CB4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BK4700)+$I4700*BB4700,IF(D4700=24,\".\",IFERROR((CC4701-CC4700)/CC4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BL4700)+$I4700*BC4700,IF(D4700=24,\".\",IFERROR((CD4701-CD4700)/CD4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BM4700)+$I4700*BG4700,IF($D4700=24,\".\",IFERROR((CE4701-CE4700)/CE4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BN4700)+$I4700*BH4700,IF($D4700=24,\".\",IFERROR((CF4701-CF4700)/CF4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BO4700)+$I4700*BI4700,IF($D4700=24,\".\",IFERROR((CG4701-CG4700)/CG4700,\".\")))","v":"."},{"$f":"IFERROR(AV4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BP4700,IF($D4700=24,\".\",IFERROR((CH4701-CH4700)/CH4700,\".\")))","v":"."},{"$f":"IFERROR(AW4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BQ4700,IF(D4700=24,\".\",IFERROR((CI4701-CI4700)/CI4700,\".\")))","v":"."},{"$f":"IFERROR(AW4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BR4700,IF(D4700=24,\".\",IFERROR((CJ4701-CJ4700)/CJ4700,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovenia","SVN",2018,{"$f":"C4711-'Initial Conditions and Settings'!$B$9","v":2},"SVN2018",995.53802490234375,{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,G4710*F4711/F4710,\"\")),\".\")","v":910.95227628360567},2068,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4711,Table1[Country Code],0)),MAX(IF(D4711>0,K4710*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4711,Table1[Country Code],0))*EXP(D4711*INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4711,Table1[Country Code],0))*EXP(D4711*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W2],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,Q4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))+growthdif),IF($D4711>1,Q4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(T4710-LN(Z4710)+LN(Z4709))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W2],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,R4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))),IF($D4711>1,R4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(U4710-LN(AA4710)+LN(AA4709))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W2],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,S4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))-growthdif),IF($D4711>1,S4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(V4710-LN(AB4710)+LN(AB4709))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4710/$G4710=mininf,AF4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(W4710/Z4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AC4710/$G4710>mininf,AF4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(W4710/Z4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AC4710/$G4710=mininf,AF4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(Q4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4710/$G4710=mininf,AG4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(X4710/AA4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AD4710/$G4710>mininf,AG4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(X4710/AA4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AD4710/$G4710=mininf,AG4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(R4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4710/$G4710=mininf,AH4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(Y4710/AB4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AE4710/$G4710>mininf,AH4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(Y4710/AB4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AE4710/$G4710=mininf,AH4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(S4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,W4710*EXP(T4710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,X4710*EXP(U4710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,Y4710*EXP(V4710),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BJ4711)+$I4711*BA4711,IF(D4711=24,\".\",IFERROR((CB4712-CB4711)/CB4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BK4711)+$I4711*BB4711,IF(D4711=24,\".\",IFERROR((CC4712-CC4711)/CC4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BL4711)+$I4711*BC4711,IF(D4711=24,\".\",IFERROR((CD4712-CD4711)/CD4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BM4711)+$I4711*BG4711,IF($D4711=24,\".\",IFERROR((CE4712-CE4711)/CE4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BN4711)+$I4711*BH4711,IF($D4711=24,\".\",IFERROR((CF4712-CF4711)/CF4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BO4711)+$I4711*BI4711,IF($D4711=24,\".\",IFERROR((CG4712-CG4711)/CG4711,\".\")))","v":"."},{"$f":"IFERROR(AV4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BP4711,IF($D4711=24,\".\",IFERROR((CH4712-CH4711)/CH4711,\".\")))","v":"."},{"$f":"IFERROR(AW4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BQ4711,IF(D4711=24,\".\",IFERROR((CI4712-CI4711)/CI4711,\".\")))","v":"."},{"$f":"IFERROR(AW4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BR4711,IF(D4711=24,\".\",IFERROR((CJ4712-CJ4711)/CJ4711,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sweden","SWE",2016,{"$f":"C4735-'Initial Conditions and Settings'!$B$9","v":0},"SWE2016",5241.22216796875,{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,G4734*F4735/F4734,\"\")),\".\")","v":4737.8},9923.0849999999991,0.5,0.71,{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4735,Table1[Country Code],0)),MAX(IF(D4735>0,K4734*EXP(growthb),\".\"),0.001)),\".\")","v":169.48942909797262},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4735,Table1[Country Code],0))*EXP(D4735*INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0))),\".\")","v":173.72070530256491},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4735,Table1[Country Code],0))*EXP(D4735*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))),\".\")","v":173.72070530256491},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W2],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,Q4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))+growthdif),IF($D4735>1,Q4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(T4734-LN(Z4734)+LN(Z4733))+growthdif),\".\"))),\".\")","v":58354.698671550665},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W2],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,R4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))),IF($D4735>1,R4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(U4734-LN(AA4734)+LN(AA4733))),\".\"))),\".\")","v":58354.698671550665},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W2],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,S4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))-growthdif),IF($D4735>1,S4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(V4734-LN(AB4734)+LN(AB4733))-growthdif),\".\"))),\".\")","v":58354.698671550665},{"$f":"IFERROR(IF(IFERROR(AND(AC4734/$G4734=mininf,AF4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(W4734/Z4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AC4734/$G4734>mininf,AF4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(W4734/Z4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AC4734/$G4734=mininf,AF4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(Q4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4734/$G4734=mininf,AG4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(X4734/AA4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AD4734/$G4734>mininf,AG4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(X4734/AA4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AD4734/$G4734=mininf,AG4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(R4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4734/$G4734=mininf,AH4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(Y4734/AB4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AE4734/$G4734>mininf,AH4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(Y4734/AB4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AE4734/$G4734=mininf,AH4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(S4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,W4734*EXP(T4734),\"\")),\".\")","v":2011277824},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,X4734*EXP(U4734),\"\")),\".\")","v":2011277824},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,Y4734*EXP(V4734),\"\")),\".\")","v":2011277824},4500.91,4500.91,4500.91,63.731239869766071,63.731239869766071,63.731239869766071,4437.1787601302331,4437.1787601302331,4437.1787601302331,236.89000000000033,236.89000000000033,236.89000000000033,0.93654834736169401,0.93654834736169401,0.93654834736169401,1.3451652638305982E-2,1.3451652638305982E-2,1.3451652638305982E-2,5.0000000000000079E-2,5.0000000000000079E-2,5.0000000000000079E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,2002697753.0834639,2002697753.0834639,2002697753.0834639,2.0640315468813952E-2,2.5018343828961065E-2,2.7442079644529827E-2,8580070.9165360928,8580070.9165360928,8580070.9165360928,0.48627811074985061,-0.54340649881395642,-15.964952736760534,-4.6977219631152423E-3,9.6803063970316572E-3,1.7702544601631232E-2,0.45094007331791186,-0.56874453624597177,-4.1546748641780056,3.4417061450655595E-3,3.4417061450655595E-3,3.4417061450655595E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BJ4735)+$I4735*BA4735,IF(D4735=24,\".\",IFERROR((CB4736-CB4735)/CB4735,\".\")))","v":1.5057966450330397E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BK4735)+$I4735*BB4735,IF(D4735=24,\".\",IFERROR((CC4736-CC4735)/CC4735,\".\")))","v":2.4435994810477403E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BL4735)+$I4735*BC4735,IF(D4735=24,\".\",IFERROR((CD4736-CD4735)/CD4735,\".\")))","v":2.9658981820561571E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BM4735)+$I4735*BG4735,IF($D4735=24,\".\",IFERROR((CE4736-CE4735)/CE4735,\".\")))","v":0.47819576173136236},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BN4735)+$I4735*BH4735,IF($D4735=24,\".\",IFERROR((CF4736-CF4735)/CF4735,\".\")))","v":-0.54648884783248297},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BO4735)+$I4735*BI4735,IF($D4735=24,\".\",IFERROR((CG4736-CG4735)/CG4735,\".\")))","v":-10.050227130771788},{"$f":"IFERROR(AV4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BP4735,IF($D4735=24,\".\",IFERROR((CH4736-CH4735)/CH4735,\".\")))","v":1.3028375842546659E-2},{"$f":"IFERROR(AW4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BQ4735,IF(D4735=24,\".\",IFERROR((CI4736-CI4735)/CI4735,\".\")))","v":1.3028375842546104E-2},{"$f":"IFERROR(AW4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BR4735,IF(D4735=24,\".\",IFERROR((CJ4736-CJ4735)/CJ4735,\".\")))","v":1.3028375842546104E-2},517860458.99840903,517860458.99840903,517860458.99840903,2884241.0599570246,2884241.0599570246,2884241.0599570246,6974947.2693741871,6974947.2693741871,6974947.2693741871,527719647.32774025,527719647.32774025,527719647.32774025,1.7562411310006062E-2,2.1164840471592849E-2,-2.5652241009950429E-2,0.98131737489923665,0.98131737489923665,0.98131737489923665,5.4654797761694227E-3,5.4654797761694227E-3,5.4654797761694227E-3,1.3217145324593907E-2,1.3217145324593907E-2,1.3217145324593907E-2,53181.006443836799,53181.006443836799,53181.006443836799,3.7727469424311266E-3,7.4326179784733881E-3,9.4865092166305232E-3]
["Sweden","SWE",2031,{"$f":"C4750-'Initial Conditions and Settings'!$B$9","v":15},"SWE2031",5563.52197265625,{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,G4749*F4750/F4749,\"\")),\".\")","v":5029.1427375737867},10961,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4750,Table1[Country Code],0)),MAX(IF(D4750>0,K4749*EXP(growthb),\".\"),0.001)),\".\")","v":175.96595866806481},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4750,Table1[Country Code],0))*EXP(D4750*INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0))),\".\")","v":193.20444197766565},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4750,Table1[Country Code],0))*EXP(D4750*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))),\".\")","v":193.20444197766565},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W2],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,Q4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))+growthdif),IF($D4750>1,Q4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(T4749-LN(Z4749)+LN(Z4748))+growthdif),\".\"))),\".\")","v":80069.374983269168},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W2],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,R4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))),IF($D4750>1,R4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(U4749-LN(AA4749)+LN(AA4748))),\".\"))),\".\")","v":73892.141426267175},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W2],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,S4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))-growthdif),IF($D4750>1,S4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(V4749-LN(AB4749)+LN(AB4748))-growthdif),\".\"))),\".\")","v":68754.185963126714},{"$f":"IFERROR(IF(IFERROR(AND(AC4749/$G4749=mininf,AF4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(W4749/Z4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AC4749/$G4749>mininf,AF4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(W4749/Z4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AC4749/$G4749=mininf,AF4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(Q4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":1.0425051001017371E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4749/$G4749=mininf,AG4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(X4749/AA4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AD4749/$G4749>mininf,AG4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(X4749/AA4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AD4749/$G4749=mininf,AG4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(R4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":2.0168294438670228E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4749/$G4749=mininf,AH4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(Y4749/AB4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AE4749/$G4749>mininf,AH4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(Y4749/AB4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AE4749/$G4749=mininf,AH4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(S4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":2.0333570510833274E-2},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,W4749*EXP(T4749),\"\")),\".\")","v":2629083901.3177309},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,X4749*EXP(U4749),\"\")),\".\")","v":2778572633.9200416},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,Y4749*EXP(V4749),\"\")),\".\")","v":2794909241.5495801},4372.6924434203102,4777.6856006950975,4777.6856006950975,835.27373360885065,43.944290661911324,0,3537.4187098114598,4733.7413100331869,4777.6856006950975,656.45029415347653,251.45713687868934,251.45713687868934,0.70338403469495059,0.94126207130022499,0.95000000000000007,0.16608670248476826,8.7379286997750633E-3,0,0.13052926282028102,4.9999999999999989E-2,0.05,null,2.5000000000000022E-3,2.5000000000003908E-3,2430217380.586524,2769662198.2671404,2794909241.5495801,3.4814405923206948E-3,2.0371422476085144E-2,2.0333570510835841E-2,198866520.73120689,8910435.6529011726,0,9.1598870118147602E-2,-4.5058910390062934E-2,0,-3.5773499271781972E-2,4.0747204696724992E-3,3.4062233576630518E-3,4.2343930254047812E-2,-7.135561239660726E-2,0,0.14882487836007297,3.4062233576657164E-3,3.4062233576657164E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BJ4750)+$I4750*BA4750,IF(D4750=24,\".\",IFERROR((CB4751-CB4750)/CB4750,\".\")))","v":-9.0593596422495967E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BK4750)+$I4750*BB4750,IF(D4750=24,\".\",IFERROR((CC4751-CC4750)/CC4750,\".\")))","v":1.9309741170359863E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BL4750)+$I4750*BC4750,IF(D4750=24,\".\",IFERROR((CD4751-CD4750)/CD4750,\".\")))","v":1.8956566631730488E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BM4750)+$I4750*BG4750,IF($D4750=24,\".\",IFERROR((CE4751-CE4750)/CE4750,\".\")))","v":7.6558069883578744E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BN4750)+$I4750*BH4750,IF($D4750=24,\".\",IFERROR((CF4751-CF4750)/CF4750,\".\")))","v":-4.8620591695854053E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BO4750)+$I4750*BI4750,IF($D4750=24,\".\",IFERROR((CG4751-CG4750)/CG4750,\".\")))","v":9.5866696974810442E-3},{"$f":"IFERROR(AV4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BP4750,IF($D4750=24,\".\",IFERROR((CH4751-CH4750)/CH4750,\".\")))","v":0.158411548057554},{"$f":"IFERROR(AW4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BQ4750,IF(D4750=24,\".\",IFERROR((CI4751-CI4750)/CI4750,\".\")))","v":1.2992893055147149E-2},{"$f":"IFERROR(AW4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BR4750,IF(D4750=24,\".\",IFERROR((CJ4751-CJ4750)/CJ4750,\".\")))","v":1.2992893055147149E-2},566477810.29745209,699572564.71267092,706008200.55645573,58043921.887463577,2818137.6188768614,0,22317606.415240671,8548890.0852710027,8548890.0852710027,646839338.60015631,710939592.41681874,714557090.64172673,4.4016664210279471E-3,1.8964509213449086E-2,1.888521783318332E-2,0.87576276904151051,0.98401126083651369,0.98803609928831093,8.9734681278164224E-2,3.9639621269321676E-3,0,3.4502549680325331E-2,1.2024777036554253E-2,1.1963900711689037E-2,59012.803448604718,64860.83317369024,65190.866767788226,5.9946946839062321E-4,1.4422379529579032E-2,1.4334172733173389E-2]
["Sint Maarten (Dutch part)","SXM",2015,{"$f":"C4786-'Initial Conditions and Settings'!$B$9","v":-1},"SXM2015",".",{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,G4785*F4786/F4785,\"\")),\".\")","v":""},38.823999999999998,0.5,".",{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4786,Table1[Country Code],0)),MAX(IF(D4786>0,K4785*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4786,Table1[Country Code],0))*EXP(D4786*INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4786,Table1[Country Code],0))*EXP(D4786*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W2],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,Q4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))+growthdif),IF($D4786>1,Q4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(T4785-LN(Z4785)+LN(Z4784))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W2],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,R4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))),IF($D4786>1,R4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(U4785-LN(AA4785)+LN(AA4784))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W2],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,S4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))-growthdif),IF($D4786>1,S4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(V4785-LN(AB4785)+LN(AB4784))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4785/$G4785=mininf,AF4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(W4785/Z4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AC4785/$G4785>mininf,AF4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(W4785/Z4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AC4785/$G4785=mininf,AF4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(Q4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4785/$G4785=mininf,AG4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(X4785/AA4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AD4785/$G4785>mininf,AG4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(X4785/AA4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AD4785/$G4785=mininf,AG4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(R4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4785/$G4785=mininf,AH4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(Y4785/AB4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AE4785/$G4785>mininf,AH4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(Y4785/AB4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AE4785/$G4785=mininf,AH4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(S4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,W4785*EXP(T4785),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,X4785*EXP(U4785),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,Y4785*EXP(V4785),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BJ4786)+$I4786*BA4786,IF(D4786=24,\".\",IFERROR((CB4787-CB4786)/CB4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BK4786)+$I4786*BB4786,IF(D4786=24,\".\",IFERROR((CC4787-CC4786)/CC4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BL4786)+$I4786*BC4786,IF(D4786=24,\".\",IFERROR((CD4787-CD4786)/CD4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BM4786)+$I4786*BG4786,IF($D4786=24,\".\",IFERROR((CE4787-CE4786)/CE4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BN4786)+$I4786*BH4786,IF($D4786=24,\".\",IFERROR((CF4787-CF4786)/CF4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BO4786)+$I4786*BI4786,IF($D4786=24,\".\",IFERROR((CG4787-CG4786)/CG4786,\".\")))","v":"."},{"$f":"IFERROR(AV4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BP4786,IF($D4786=24,\".\",IFERROR((CH4787-CH4786)/CH4786,\".\")))","v":"."},{"$f":"IFERROR(AW4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BQ4786,IF(D4786=24,\".\",IFERROR((CI4787-CI4786)/CI4786,\".\")))","v":"."},{"$f":"IFERROR(AW4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BR4786,IF(D4786=24,\".\",IFERROR((CJ4787-CJ4786)/CJ4786,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sint Maarten (Dutch part)","SXM",2035,{"$f":"C4806-'Initial Conditions and Settings'!$B$9","v":19},"SXM2035",".",{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,G4805*F4806/F4805,\"\")),\".\")","v":"."},".",0.5,0.74453880279611351,{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4806,Table1[Country Code],0)),MAX(IF(D4806>0,K4805*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4806,Table1[Country Code],0))*EXP(D4806*INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4806,Table1[Country Code],0))*EXP(D4806*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W2],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,Q4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))+growthdif),IF($D4806>1,Q4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(T4805-LN(Z4805)+LN(Z4804))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W2],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,R4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))),IF($D4806>1,R4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(U4805-LN(AA4805)+LN(AA4804))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W2],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,S4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))-growthdif),IF($D4806>1,S4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(V4805-LN(AB4805)+LN(AB4804))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4805/$G4805=mininf,AF4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(W4805/Z4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AC4805/$G4805>mininf,AF4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(W4805/Z4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AC4805/$G4805=mininf,AF4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(Q4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4805/$G4805=mininf,AG4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(X4805/AA4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AD4805/$G4805>mininf,AG4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(X4805/AA4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AD4805/$G4805=mininf,AG4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(R4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4805/$G4805=mininf,AH4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(Y4805/AB4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AE4805/$G4805>mininf,AH4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(Y4805/AB4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AE4805/$G4805=mininf,AH4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(S4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,W4805*EXP(T4805),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,X4805*EXP(U4805),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,Y4805*EXP(V4805),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BJ4806)+$I4806*BA4806,IF(D4806=24,\".\",IFERROR((CB4807-CB4806)/CB4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BK4806)+$I4806*BB4806,IF(D4806=24,\".\",IFERROR((CC4807-CC4806)/CC4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BL4806)+$I4806*BC4806,IF(D4806=24,\".\",IFERROR((CD4807-CD4806)/CD4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BM4806)+$I4806*BG4806,IF($D4806=24,\".\",IFERROR((CE4807-CE4806)/CE4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BN4806)+$I4806*BH4806,IF($D4806=24,\".\",IFERROR((CF4807-CF4806)/CF4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BO4806)+$I4806*BI4806,IF($D4806=24,\".\",IFERROR((CG4807-CG4806)/CG4806,\".\")))","v":"."},{"$f":"IFERROR(AV4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BP4806,IF($D4806=24,\".\",IFERROR((CH4807-CH4806)/CH4806,\".\")))","v":"."},{"$f":"IFERROR(AW4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BQ4806,IF(D4806=24,\".\",IFERROR((CI4807-CI4806)/CI4806,\".\")))","v":"."},{"$f":"IFERROR(AW4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BR4806,IF(D4806=24,\".\",IFERROR((CJ4807-CJ4806)/CJ4806,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Seychelles","SYC",2024,{"$f":"C4821-'Initial Conditions and Settings'!$B$9","v":8},"SYC2024",".",{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,G4820*F4821/F4820,\"\")),\".\")","v":"."},97,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4821,Table1[Country Code],0)),MAX(IF(D4821>0,K4820*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4821,Table1[Country Code],0))*EXP(D4821*INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4821,Table1[Country Code],0))*EXP(D4821*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W2],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,Q4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))+growthdif),IF($D4821>1,Q4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(T4820-LN(Z4820)+LN(Z4819))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W2],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,R4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))),IF($D4821>1,R4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(U4820-LN(AA4820)+LN(AA4819))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W2],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,S4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))-growthdif),IF($D4821>1,S4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(V4820-LN(AB4820)+LN(AB4819))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4820/$G4820=mininf,AF4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(W4820/Z4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AC4820/$G4820>mininf,AF4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(W4820/Z4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AC4820/$G4820=mininf,AF4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(Q4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4820/$G4820=mininf,AG4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(X4820/AA4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AD4820/$G4820>mininf,AG4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(X4820/AA4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AD4820/$G4820=mininf,AG4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(R4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4820/$G4820=mininf,AH4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(Y4820/AB4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AE4820/$G4820>mininf,AH4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(Y4820/AB4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AE4820/$G4820=mininf,AH4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(S4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,W4820*EXP(T4820),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,X4820*EXP(U4820),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,Y4820*EXP(V4820),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BJ4821)+$I4821*BA4821,IF(D4821=24,\".\",IFERROR((CB4822-CB4821)/CB4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BK4821)+$I4821*BB4821,IF(D4821=24,\".\",IFERROR((CC4822-CC4821)/CC4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BL4821)+$I4821*BC4821,IF(D4821=24,\".\",IFERROR((CD4822-CD4821)/CD4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BM4821)+$I4821*BG4821,IF($D4821=24,\".\",IFERROR((CE4822-CE4821)/CE4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BN4821)+$I4821*BH4821,IF($D4821=24,\".\",IFERROR((CF4822-CF4821)/CF4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BO4821)+$I4821*BI4821,IF($D4821=24,\".\",IFERROR((CG4822-CG4821)/CG4821,\".\")))","v":"."},{"$f":"IFERROR(AV4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BP4821,IF($D4821=24,\".\",IFERROR((CH4822-CH4821)/CH4821,\".\")))","v":"."},{"$f":"IFERROR(AW4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BQ4821,IF(D4821=24,\".\",IFERROR((CI4822-CI4821)/CI4821,\".\")))","v":"."},{"$f":"IFERROR(AW4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BR4821,IF(D4821=24,\".\",IFERROR((CJ4822-CJ4821)/CJ4821,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Syrian Arab Republic","SYR",2017,{"$f":"C4840-'Initial Conditions and Settings'!$B$9","v":1},"SYR2017",5117.4951171875,{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,G4839*F4840/F4839,\"\")),\".\")","v":4481.8489682179234},18269.867999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4840,Table1[Country Code],0)),MAX(IF(D4840>0,K4839*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4840,Table1[Country Code],0))*EXP(D4840*INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4840,Table1[Country Code],0))*EXP(D4840*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W2],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,Q4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))+growthdif),IF($D4840>1,Q4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(T4839-LN(Z4839)+LN(Z4838))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W2],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,R4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))),IF($D4840>1,R4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(U4839-LN(AA4839)+LN(AA4838))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W2],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,S4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))-growthdif),IF($D4840>1,S4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(V4839-LN(AB4839)+LN(AB4838))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4839/$G4839=mininf,AF4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(W4839/Z4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AC4839/$G4839>mininf,AF4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(W4839/Z4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AC4839/$G4839=mininf,AF4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(Q4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4839/$G4839=mininf,AG4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(X4839/AA4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AD4839/$G4839>mininf,AG4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(X4839/AA4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AD4839/$G4839=mininf,AG4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(R4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4839/$G4839=mininf,AH4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(Y4839/AB4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AE4839/$G4839>mininf,AH4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(Y4839/AB4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AE4839/$G4839=mininf,AH4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(S4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,W4839*EXP(T4839),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,X4839*EXP(U4839),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,Y4839*EXP(V4839),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BJ4840)+$I4840*BA4840,IF(D4840=24,\".\",IFERROR((CB4841-CB4840)/CB4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BK4840)+$I4840*BB4840,IF(D4840=24,\".\",IFERROR((CC4841-CC4840)/CC4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BL4840)+$I4840*BC4840,IF(D4840=24,\".\",IFERROR((CD4841-CD4840)/CD4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BM4840)+$I4840*BG4840,IF($D4840=24,\".\",IFERROR((CE4841-CE4840)/CE4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BN4840)+$I4840*BH4840,IF($D4840=24,\".\",IFERROR((CF4841-CF4840)/CF4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BO4840)+$I4840*BI4840,IF($D4840=24,\".\",IFERROR((CG4841-CG4840)/CG4840,\".\")))","v":"."},{"$f":"IFERROR(AV4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BP4840,IF($D4840=24,\".\",IFERROR((CH4841-CH4840)/CH4840,\".\")))","v":"."},{"$f":"IFERROR(AW4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BQ4840,IF(D4840=24,\".\",IFERROR((CI4841-CI4840)/CI4840,\".\")))","v":"."},{"$f":"IFERROR(AW4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BR4840,IF(D4840=24,\".\",IFERROR((CJ4841-CJ4840)/CJ4840,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Syrian Arab Republic","SYR",2036,{"$f":"C4859-'Initial Conditions and Settings'!$B$9","v":20},"SYR2036",9604.30859375,{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,G4858*F4859/F4858,\"\")),\".\")","v":8411.3535187898524},29286,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4859,Table1[Country Code],0)),MAX(IF(D4859>0,K4858*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4859,Table1[Country Code],0))*EXP(D4859*INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4859,Table1[Country Code],0))*EXP(D4859*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W2],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,Q4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))+growthdif),IF($D4859>1,Q4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(T4858-LN(Z4858)+LN(Z4857))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W2],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,R4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))),IF($D4859>1,R4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(U4858-LN(AA4858)+LN(AA4857))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W2],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,S4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))-growthdif),IF($D4859>1,S4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(V4858-LN(AB4858)+LN(AB4857))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4858/$G4858=mininf,AF4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(W4858/Z4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AC4858/$G4858>mininf,AF4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(W4858/Z4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AC4858/$G4858=mininf,AF4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(Q4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4858/$G4858=mininf,AG4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(X4858/AA4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AD4858/$G4858>mininf,AG4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(X4858/AA4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AD4858/$G4858=mininf,AG4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(R4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4858/$G4858=mininf,AH4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(Y4858/AB4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AE4858/$G4858>mininf,AH4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(Y4858/AB4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AE4858/$G4858=mininf,AH4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(S4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,W4858*EXP(T4858),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,X4858*EXP(U4858),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,Y4858*EXP(V4858),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BJ4859)+$I4859*BA4859,IF(D4859=24,\".\",IFERROR((CB4860-CB4859)/CB4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BK4859)+$I4859*BB4859,IF(D4859=24,\".\",IFERROR((CC4860-CC4859)/CC4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BL4859)+$I4859*BC4859,IF(D4859=24,\".\",IFERROR((CD4860-CD4859)/CD4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BM4859)+$I4859*BG4859,IF($D4859=24,\".\",IFERROR((CE4860-CE4859)/CE4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BN4859)+$I4859*BH4859,IF($D4859=24,\".\",IFERROR((CF4860-CF4859)/CF4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BO4859)+$I4859*BI4859,IF($D4859=24,\".\",IFERROR((CG4860-CG4859)/CG4859,\".\")))","v":"."},{"$f":"IFERROR(AV4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BP4859,IF($D4859=24,\".\",IFERROR((CH4860-CH4859)/CH4859,\".\")))","v":"."},{"$f":"IFERROR(AW4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BQ4859,IF(D4859=24,\".\",IFERROR((CI4860-CI4859)/CI4859,\".\")))","v":"."},{"$f":"IFERROR(AW4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BR4859,IF(D4859=24,\".\",IFERROR((CJ4860-CJ4859)/CJ4859,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Chad","TCD",2017,{"$f":"C4892-'Initial Conditions and Settings'!$B$9","v":1},"TCD2017",5641.41015625,{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,G4891*F4892/F4891,\"\")),\".\")","v":4942.9062391301422},14899.994000000001,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4892,Table1[Country Code],0)),MAX(IF(D4892>0,K4891*EXP(growthb),\".\"),0.001)),\".\")","v":52.747808095336218},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4892,Table1[Country Code],0))*EXP(D4892*INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0))),\".\")","v":33.538050663471559},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4892,Table1[Country Code],0))*EXP(D4892*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))),\".\")","v":33.538050663471559},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W2],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,Q4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))+growthdif),IF($D4892>1,Q4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(T4891-LN(Z4891)+LN(Z4890))+growthdif),\".\"))),\".\")","v":5233.5360969753374},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W2],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,R4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))),IF($D4892>1,R4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(U4891-LN(AA4891)+LN(AA4890))),\".\"))),\".\")","v":5207.4337267958254},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W2],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,S4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))-growthdif),IF($D4892>1,S4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(V4891-LN(AB4891)+LN(AB4890))-growthdif),\".\"))),\".\")","v":5181.4615427307035},{"$f":"IFERROR(IF(IFERROR(AND(AC4891/$G4891=mininf,AF4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(W4891/Z4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AC4891/$G4891>mininf,AF4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(W4891/Z4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AC4891/$G4891=mininf,AF4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(Q4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":4.373044254704056E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4891/$G4891=mininf,AG4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(X4891/AA4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AD4891/$G4891>mininf,AG4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(X4891/AA4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AD4891/$G4891=mininf,AG4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(R4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":4.3999767511092448E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4891/$G4891=mininf,AH4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(Y4891/AB4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AE4891/$G4891>mininf,AH4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(Y4891/AB4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AE4891/$G4891=mininf,AH4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(S4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":4.4270442472144601E-2},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,W4891*EXP(T4891),\"\")),\".\")","v":32962091.032725334},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,X4891*EXP(U4891),\"\")),\".\")","v":32962091.032725334},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,Y4891*EXP(V4891),\"\")),\".\")","v":32962091.032725334},603.11444311220475,605.34801657908611,607.59483501872705,378.84656014704882,377.17567439088992,375.47482495796146,224.26788296515591,228.17234218819618,232.12001006076551,4339.7917960179375,4337.5582225510561,4335.311404111415,4.5371664384356761E-2,4.6161576034335253E-2,4.6960229231783737E-2,7.6644496540909227E-2,7.6306459427655599E-2,7.5962360359082576E-2,0.87798383907473398,0.87753196453800919,0.87707741040913367,null,2.5000000000000577E-3,2.5000000000003908E-3,21844488.994536139,22003656.774795122,22161619.670697197,1.6903061938869257E-2,2.781024323106962E-2,3.8206930281152296E-2,11117602.038189195,10958434.257930212,10800471.362028137,9.4434168392819373E-2,7.5736334133640781E-2,5.6598291992902006E-2,-3.297836446055058E-2,-8.6439497621100259E-3,1.518680572270803E-2,3.4552741993397973E-2,2.928214114046046E-2,2.3578167434457953E-2,3.982939894669002E-2,3.9140245304759347E-2,3.8435397495538481E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BJ4892)+$I4892*BA4892,IF(D4892=24,\".\",IFERROR((CB4893-CB4892)/CB4892,\".\")))","v":-5.1740618057409954E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BK4892)+$I4892*BB4892,IF(D4892=24,\".\",IFERROR((CC4893-CC4892)/CC4892,\".\")))","v":1.2446736189579463E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BL4892)+$I4892*BC4892,IF(D4892=24,\".\",IFERROR((CD4893-CD4892)/CD4892,\".\")))","v":2.9560457457029829E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BM4892)+$I4892*BG4892,IF($D4892=24,\".\",IFERROR((CE4893-CE4892)/CE4892,\".\")))","v":6.9857044648208397E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BN4892)+$I4892*BH4892,IF($D4892=24,\".\",IFERROR((CF4893-CF4892)/CF4892,\".\")))","v":5.7872827092150345E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BO4892)+$I4892*BI4892,IF($D4892=24,\".\",IFERROR((CG4893-CG4892)/CG4892,\".\")))","v":4.5451819168779703E-2},{"$f":"IFERROR(AV4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BP4892,IF($D4892=24,\".\",IFERROR((CH4893-CH4892)/CH4892,\".\")))","v":4.5192988401789744E-2},{"$f":"IFERROR(AW4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BQ4892,IF(D4892=24,\".\",IFERROR((CI4893-CI4892)/CI4892,\".\")))","v":4.4503834759859404E-2},{"$f":"IFERROR(AW4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BR4892,IF(D4892=24,\".\",IFERROR((CJ4893-CJ4892)/CJ4892,\".\")))","v":4.3798986950638538E-2},2347428.1217807676,2376384.7004656214,2405441.8108562408,1549241.5554183398,1534715.8995866703,1520175.2866600181,7677346.2605943484,7673394.9381093709,7669420.1844906285,11574015.937793456,11584495.538161661,11595037.282006888,3.8279014061658456E-2,3.9698930367903E-2,4.1061836676247236E-2,0.20281880847559089,0.20513493165389304,0.20745442660964891,0.13385514273913268,0.132480166661639,0.13110568337878631,0.66332604878527635,0.66238490168446806,0.66143989001156478,776.77990593777793,777.48323510476996,778.19073497659713,8.6009647255878008E-3,9.8539983106160633E-3,1.1129166070645624E-2]
["Chad","TCD",2036,{"$f":"C4911-'Initial Conditions and Settings'!$B$9","v":20},"TCD2036",10858.4638671875,{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,G4910*F4911/F4910,\"\")),\".\")","v":9513.9986829406171},24907,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4911,Table1[Country Code],0)),MAX(IF(D4911>0,K4910*EXP(growthb),\".\"),0.001)),\".\")","v":55.31378857664901},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4911,Table1[Country Code],0))*EXP(D4911*INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0))),\".\")","v":35.413348828070376},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4911,Table1[Country Code],0))*EXP(D4911*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))),\".\")","v":35.413348828070376},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W2],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,Q4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))+growthdif),IF($D4911>1,Q4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(T4910-LN(Z4910)+LN(Z4909))+growthdif),\".\"))),\".\")","v":8040.5458716980575},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W2],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,R4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))),IF($D4911>1,R4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(U4910-LN(AA4910)+LN(AA4909))),\".\"))),\".\")","v":6955.5043770392467},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W2],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,S4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))-growthdif),IF($D4911>1,S4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(V4910-LN(AB4910)+LN(AB4909))-growthdif),\".\"))),\".\")","v":5990.9030365074041},{"$f":"IFERROR(IF(IFERROR(AND(AC4910/$G4910=mininf,AF4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(W4910/Z4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AC4910/$G4910>mininf,AF4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(W4910/Z4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AC4910/$G4910=mininf,AF4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(Q4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":2.8993163375664675E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4910/$G4910=mininf,AG4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(X4910/AA4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AD4910/$G4910>mininf,AG4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(X4910/AA4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AD4910/$G4910=mininf,AG4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(R4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":3.5076000503950135E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4910/$G4910=mininf,AH4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(Y4910/AB4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AE4910/$G4910>mininf,AH4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(Y4910/AB4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AE4910/$G4910=mininf,AH4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(S4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":4.2333732810242421E-2},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,W4910*EXP(T4910),\"\")),\".\")","v":65523226.426918335},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,X4910*EXP(U4910),\"\")),\".\")","v":69720071.323263898},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,Y4910*EXP(V4910),\"\")),\".\")","v":74728178.350791872},682.64649006060438,803.15626400079873,962.24255515047662,574.01535203895594,552.68297996341789,486.80858189944763,108.63113802164852,250.47328403738084,475.43397325102893,8831.3521928800128,8710.8424189398174,8551.7561277901405,1.1418031643879991E-2,2.6326815084229526E-2,4.9972045308721895E-2,6.0333764084728403E-2,5.8091555231600367E-2,5.1167610814613157E-2,0.92824820427139165,0.91558162968417023,0.89886034387666491,null,2.5000000000000577E-3,2.5000000000003908E-3,22400174.100851323,38649569.703965336,54425294.758468352,-3.8385353819659684E-2,2.3004375947902389E-2,4.8181941344868306E-2,43123052.326067016,31070501.619298562,20302883.592323519,6.2279526576674016E-2,4.9891703864968662E-2,2.6485776993819599E-2,-7.6702648730067047E-2,-8.3442936363287146E-4,3.9851296695913696E-2,1.3962231666264202E-2,1.6052898553434503E-2,8.1551323448669777E-3,3.3881814701382851E-2,3.3378771169967791E-2,3.2339905088345944E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BJ4911)+$I4911*BA4911,IF(D4911=24,\".\",IFERROR((CB4912-CB4911)/CB4911,\".\")))","v":-5.46804118197637E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BK4911)+$I4911*BB4911,IF(D4911=24,\".\",IFERROR((CC4912-CC4911)/CC4911,\".\")))","v":1.3948562747234425E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BL4911)+$I4911*BC4911,IF(D4911=24,\".\",IFERROR((CD4912-CD4911)/CD4911,\".\")))","v":4.6880208475490667E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BM4911)+$I4911*BG4911,IF($D4911=24,\".\",IFERROR((CE4912-CE4911)/CE4911,\".\")))","v":4.3484468576568833E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BN4911)+$I4911*BH4911,IF($D4911=24,\".\",IFERROR((CF4912-CF4911)/CF4911,\".\")))","v":3.8335890664301306E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BO4911)+$I4911*BI4911,IF($D4911=24,\".\",IFERROR((CG4912-CG4911)/CG4911,\".\")))","v":2.2684044124443012E-2},{"$f":"IFERROR(AV4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BP4911,IF($D4911=24,\".\",IFERROR((CH4912-CH4911)/CH4911,\".\")))","v":3.9245404156482575E-2},{"$f":"IFERROR(AW4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BQ4911,IF(D4911=24,\".\",IFERROR((CI4912-CI4911)/CI4911,\".\")))","v":3.8742360625067848E-2},{"$f":"IFERROR(AW4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BR4911,IF(D4911=24,\".\",IFERROR((CJ4912-CJ4911)/CJ4911,\".\")))","v":3.7703494543446001E-2},1746907.2967156561,3484336.0469067935,5696557.6680167373,4158690.2167197121,3463795.5331179858,2627834.7133369758,17299263.243802298,17063203.09612488,16751577.473120375,23204860.757237665,24011334.676149659,25075969.85447409,3.2934194661233145E-2,3.5085843663221698E-2,3.8214224417696521E-2,7.5281955577811019E-2,0.1451121353269782,0.22717197783679538,0.1792163400688627,0.14425668459648588,0.10479493828503363,0.7455017043533263,0.71063118007653592,0.66803308387817084,931.66020625678186,964.03961441159754,1006.7840307734408,9.5925191299581769E-3,1.1476347956279831E-2,1.458823477618143E-2]
["Togo","TGO",2033,{"$f":"C4934-'Initial Conditions and Settings'!$B$9","v":17},"TGO2033",5715.80078125,{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,G4933*F4934/F4933,\"\")),\".\")","v":5200.2616666121157},11195,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4934,Table1[Country Code],0)),MAX(IF(D4934>0,K4933*EXP(growthb),\".\"),0.001)),\".\")","v":27.105457510231396},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4934,Table1[Country Code],0))*EXP(D4934*INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0))),\".\")","v":29.105113863896239},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4934,Table1[Country Code],0))*EXP(D4934*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))),\".\")","v":29.105113863896239},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W2],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,Q4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))+growthdif),IF($D4934>1,Q4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(T4933-LN(Z4933)+LN(Z4932))+growthdif),\".\"))),\".\")","v":3211.2327664309914},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W2],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,R4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))),IF($D4934>1,R4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(U4933-LN(AA4933)+LN(AA4932))),\".\"))),\".\")","v":2849.5540566779764},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W2],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,S4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))-growthdif),IF($D4934>1,S4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(V4933-LN(AB4933)+LN(AB4932))-growthdif),\".\"))),\".\")","v":2521.8118596015274},{"$f":"IFERROR(IF(IFERROR(AND(AC4933/$G4933=mininf,AF4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(W4933/Z4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AC4933/$G4933>mininf,AF4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(W4933/Z4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AC4933/$G4933=mininf,AF4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(Q4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":8.4641598706511195E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD4933/$G4933=mininf,AG4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(X4933/AA4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AD4933/$G4933>mininf,AG4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(X4933/AA4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AD4933/$G4933=mininf,AG4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(R4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":1.6834688229256489E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4933/$G4933=mininf,AH4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(Y4933/AB4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AE4933/$G4933>mininf,AH4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(Y4933/AB4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AE4933/$G4933=mininf,AH4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(S4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":2.6493448607166514E-2},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,W4933*EXP(T4933),\"\")),\".\")","v":13277806.458790848},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,X4933*EXP(U4933),\"\")),\".\")","v":14260651.333319113},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,Y4933*EXP(V4933),\"\")),\".\")","v":15418715.350979591},602.12420994970739,701.65937453093045,829.2733360197808,509.61863455077662,510.06369211591038,488.54997891173417,92.505575398930816,191.59568241502009,340.72335710804663,4598.1374566624081,4498.6022920811856,4370.9883305923349,1.7788638597333636E-2,3.6843469559454209E-2,6.5520425500054158E-2,9.7998652226049365E-2,9.8084235912730217E-2,9.3947191551615974E-2,0.88421270917661698,0.86507229452781564,0.84053238294832988,null,2.5000000000001132E-3,2.4999999999999467E-3,4504357.6650894582,7346168.8148196489,10231720.258513819,-5.6096322612811278E-2,3.7182707991707531E-3,3.2378787050490132E-2,8773448.7937013898,6914482.5184994638,5186995.0924657714,4.0058328419721789E-2,3.0584042898913921E-2,1.4781650492658116E-2,-9.344244733091589E-2,-1.940898991919493E-2,2.4246803860012101E-2,-7.2877962983843858E-3,-2.5432178194524369E-3,-3.3503326978197023E-3,3.2269818751347046E-2,3.1470958949128658E-2,2.9778730760082084E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BJ4934)+$I4934*BA4934,IF(D4934=24,\".\",IFERROR((CB4935-CB4934)/CB4934,\".\")))","v":-7.4109736861978762E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BK4934)+$I4934*BB4934,IF(D4934=24,\".\",IFERROR((CC4935-CC4934)/CC4934,\".\")))","v":-7.1857114501272662E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BL4934)+$I4934*BC4934,IF(D4934=24,\".\",IFERROR((CD4935-CD4934)/CD4934,\".\")))","v":2.8972443565135939E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BM4934)+$I4934*BG4934,IF($D4934=24,\".\",IFERROR((CE4935-CE4934)/CE4934,\".\")))","v":1.9544914170553637E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BN4934)+$I4934*BH4934,IF($D4934=24,\".\",IFERROR((CF4935-CF4934)/CF4934,\".\")))","v":1.7180060649615678E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BO4934)+$I4934*BI4934,IF($D4934=24,\".\",IFERROR((CG4935-CG4934)/CG4934,\".\")))","v":8.8753070073041423E-3},{"$f":"IFERROR(AV4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BP4934,IF($D4934=24,\".\",IFERROR((CH4935-CH4934)/CH4934,\".\")))","v":3.5429466861231981E-2},{"$f":"IFERROR(AW4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BQ4934,IF(D4934=24,\".\",IFERROR((CI4935-CI4934)/CI4934,\".\")))","v":3.4630607059013427E-2},{"$f":"IFERROR(AW4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BR4934,IF(D4934=24,\".\",IFERROR((CJ4935-CJ4934)/CJ4934,\".\")))","v":3.2938378869966853E-2},594113.86959719856,1091924.5081354114,1718480.4055966367,1441760.0573827748,1280493.0140697036,1085419.4131523713,3627504.7907016678,3548980.7600991237,3448305.1580702015,5663378.7176816408,5921398.2823042385,6252204.9768192098,1.9894487093638343E-2,2.3145893052814781E-2,2.767081205583697E-2,0.10490449239114365,0.18440315210658362,0.27485989534381972,0.25457595708396724,0.21624841853593671,0.17360585860135622,0.64051955052488918,0.59934842935747967,0.55153424605482404,505.88465544275488,528.9324057440142,558.48190949702632,-1.7785787088175908E-4,2.6741444637545797E-3,7.1099489148354067E-3]
["Thailand","THA",2019,{"$f":"C4946-'Initial Conditions and Settings'!$B$9","v":3},"THA2019",40331.4296875,{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,G4945*F4946/F4945,\"\")),\".\")","v":39408.602085410581},69306,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4946,Table1[Country Code],0)),MAX(IF(D4946>0,K4945*EXP(growthb),\".\"),0.001)),\".\")","v":59.791841617062097},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4946,Table1[Country Code],0))*EXP(D4946*INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0))),\".\")","v":68.799760057724924},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4946,Table1[Country Code],0))*EXP(D4946*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))),\".\")","v":68.799760057724924},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W2],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,Q4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))+growthdif),IF($D4946>1,Q4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(T4945-LN(Z4945)+LN(Z4944))+growthdif),\".\"))),\".\")","v":10713.338572597037},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W2],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,R4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))),IF($D4946>1,R4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(U4945-LN(AA4945)+LN(AA4944))),\".\"))),\".\")","v":10512.352234376365},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W2],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,S4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))-growthdif),IF($D4946>1,S4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(V4945-LN(AB4945)+LN(AB4944))-growthdif),\".\"))),\".\")","v":10315.025867054013},{"$f":"IFERROR(IF(IFERROR(AND(AC4945/$G4945=mininf,AF4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(W4945/Z4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AC4945/$G4945>mininf,AF4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(W4945/Z4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AC4945/$G4945=mininf,AF4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(Q4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":2.8366600442542231E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4945/$G4945=mininf,AG4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(X4945/AA4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AD4945/$G4945>mininf,AG4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(X4945/AA4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AD4945/$G4945=mininf,AG4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(R4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":3.0478414417014932E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4945/$G4945=mininf,AH4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(Y4945/AB4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AE4945/$G4945>mininf,AH4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(Y4945/AB4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AE4945/$G4945=mininf,AH4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(S4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":3.2631834460762607E-2},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,W4945*EXP(T4945),\"\")),\".\")","v":1526590332.9679275},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,X4945*EXP(U4945),\"\")),\".\")","v":1529414662.1195521},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,Y4945*EXP(V4945),\"\")),\".\")","v":1532272139.7365541},23378.300537381798,23771.402125268396,24174.019389918001,11028.880270097734,10675.534942597622,10297.632678657994,12349.420267284066,13095.867182670776,13876.386711260009,16030.301548028783,15637.199960142185,15234.58269549258,0.31336864577228762,0.33230986357465803,0.3521156797489442,0.2798597180939012,0.27089352013706164,0.26130418572929459,0.40677163613381107,0.39679661628828022,0.3865801345217611,null,2.5000000000001132E-3,2.5000000000003908E-3,1197794666.0747252,1222982420.5315826,1247679907.3784111,1.5841595870774938E-2,2.6180772473633596E-2,3.5737871117270004E-2,328795666.8932023,306432241.58796954,284592232.35814309,7.2712360842857038E-2,4.7448842821172121E-2,1.8899642908362324E-2,-2.4912504297853744E-2,2.6429668752925295E-4,2.4697952420119407E-2,2.1958260674225016E-2,1.1532367035060886E-2,-2.1402757887880597E-3,4.47534723564047E-3,-7.3419717554745745E-3,-2.0696921171339255E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BJ4946)+$I4946*BA4946,IF(D4946=24,\".\",IFERROR((CB4947-CB4946)/CB4946,\".\")))","v":1.6847943505899937E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BK4946)+$I4946*BB4946,IF(D4946=24,\".\",IFERROR((CC4947-CC4946)/CC4946,\".\")))","v":3.4605932300020764E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BL4946)+$I4946*BC4946,IF(D4946=24,\".\",IFERROR((CD4947-CD4946)/CD4946,\".\")))","v":5.1601309488134045E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BM4946)+$I4946*BG4946,IF($D4946=24,\".\",IFERROR((CE4947-CE4946)/CE4946,\".\")))","v":7.121870847798048E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BN4946)+$I4946*BH4946,IF($D4946=24,\".\",IFERROR((CF4947-CF4946)/CF4946,\".\")))","v":5.3374002647555957E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BO4946)+$I4946*BI4946,IF($D4946=24,\".\",IFERROR((CG4947-CG4946)/CG4946,\".\")))","v":3.2263081279226585E-2},{"$f":"IFERROR(AV4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BP4946,IF($D4946=24,\".\",IFERROR((CH4947-CH4946)/CH4946,\".\")))","v":2.8358744955079923E-2},{"$f":"IFERROR(AW4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BQ4946,IF(D4946=24,\".\",IFERROR((CI4947-CI4946)/CI4946,\".\")))","v":1.6541425963965156E-2},{"$f":"IFERROR(AW4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BR4946,IF(D4946=24,\".\",IFERROR((CJ4947-CJ4946)/CJ4946,\".\")))","v":3.1864765481004753E-3},264607040.99741191,275336737.27769047,286270575.7357831,93719774.441564336,89015274.04351747,84252481.340096459,65943280.10469155,64326192.11405468,62669959.823088296,424270095.54366779,428678203.43526262,433193016.89896786,3.0647350758699985E-2,3.579242607590969E-2,4.0836017425259954E-2,0.62367591724403626,0.6422923653949455,0.66083838974382414,0.22089648887808139,0.20765057175798354,0.19449178092302069,0.15542759387788238,0.15005706284707099,0.1446698293331552,6121.6935841581944,6185.2971378417833,6250.4403211694207,2.9377248506021303E-2,3.4338912931010768E-2,3.9468949186158397E-2]
["Tajikistan","TJK",2029,{"$f":"C4982-'Initial Conditions and Settings'!$B$9","v":13},"TJK2029",4913.9990234375,{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,G4981*F4982/F4981,\"\")),\".\")","v":3646.5239372142451},11029,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4982,Table1[Country Code],0)),MAX(IF(D4982>0,K4981*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4982,Table1[Country Code],0))*EXP(D4982*INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4982,Table1[Country Code],0))*EXP(D4982*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W2],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,Q4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))+growthdif),IF($D4982>1,Q4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(T4981-LN(Z4981)+LN(Z4980))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W2],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,R4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))),IF($D4982>1,R4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(U4981-LN(AA4981)+LN(AA4980))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W2],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,S4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))-growthdif),IF($D4982>1,S4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(V4981-LN(AB4981)+LN(AB4980))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4981/$G4981=mininf,AF4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(W4981/Z4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AC4981/$G4981>mininf,AF4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(W4981/Z4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AC4981/$G4981=mininf,AF4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(Q4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4981/$G4981=mininf,AG4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(X4981/AA4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AD4981/$G4981>mininf,AG4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(X4981/AA4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AD4981/$G4981=mininf,AG4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(R4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4981/$G4981=mininf,AH4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(Y4981/AB4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AE4981/$G4981>mininf,AH4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(Y4981/AB4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AE4981/$G4981=mininf,AH4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(S4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,W4981*EXP(T4981),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,X4981*EXP(U4981),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,Y4981*EXP(V4981),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BJ4982)+$I4982*BA4982,IF(D4982=24,\".\",IFERROR((CB4983-CB4982)/CB4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BK4982)+$I4982*BB4982,IF(D4982=24,\".\",IFERROR((CC4983-CC4982)/CC4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BL4982)+$I4982*BC4982,IF(D4982=24,\".\",IFERROR((CD4983-CD4982)/CD4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BM4982)+$I4982*BG4982,IF($D4982=24,\".\",IFERROR((CE4983-CE4982)/CE4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BN4982)+$I4982*BH4982,IF($D4982=24,\".\",IFERROR((CF4983-CF4982)/CF4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BO4982)+$I4982*BI4982,IF($D4982=24,\".\",IFERROR((CG4983-CG4982)/CG4982,\".\")))","v":"."},{"$f":"IFERROR(AV4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BP4982,IF($D4982=24,\".\",IFERROR((CH4983-CH4982)/CH4982,\".\")))","v":"."},{"$f":"IFERROR(AW4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BQ4982,IF(D4982=24,\".\",IFERROR((CI4983-CI4982)/CI4982,\".\")))","v":"."},{"$f":"IFERROR(AW4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BR4982,IF(D4982=24,\".\",IFERROR((CJ4983-CJ4982)/CJ4982,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tajikistan","TJK",2034,{"$f":"C4987-'Initial Conditions and Settings'!$B$9","v":18},"TJK2034",5412.31494140625,{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Employment\n(thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,G4986*F4987/F4986,\"\")),\".\")","v":4016.3084883509282},11856,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4987,Table1[Country Code],0)),MAX(IF(D4987>0,K4986*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4987,Table1[Country Code],0))*EXP(D4987*INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B4987,Table1[Country Code],0))*EXP(D4987*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W2],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,Q4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))+growthdif),IF($D4987>1,Q4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(T4986-LN(Z4986)+LN(Z4985))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W2],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,R4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))),IF($D4987>1,R4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(U4986-LN(AA4986)+LN(AA4985))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W2],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,S4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))-growthdif),IF($D4987>1,S4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(V4986-LN(AB4986)+LN(AB4985))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4986/$G4986=mininf,AF4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(W4986/Z4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AC4986/$G4986>mininf,AF4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(W4986/Z4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AC4986/$G4986=mininf,AF4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(Q4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4986/$G4986=mininf,AG4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(X4986/AA4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AD4986/$G4986>mininf,AG4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(X4986/AA4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AD4986/$G4986=mininf,AG4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(R4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4986/$G4986=mininf,AH4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(Y4986/AB4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AE4986/$G4986>mininf,AH4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(Y4986/AB4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AE4986/$G4986=mininf,AH4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(S4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,W4986*EXP(T4986),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,X4986*EXP(U4986),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,Y4986*EXP(V4986),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BJ4987)+$I4987*BA4987,IF(D4987=24,\".\",IFERROR((CB4988-CB4987)/CB4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BK4987)+$I4987*BB4987,IF(D4987=24,\".\",IFERROR((CC4988-CC4987)/CC4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BL4987)+$I4987*BC4987,IF(D4987=24,\".\",IFERROR((CD4988-CD4987)/CD4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BM4987)+$I4987*BG4987,IF($D4987=24,\".\",IFERROR((CE4988-CE4987)/CE4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BN4987)+$I4987*BH4987,IF($D4987=24,\".\",IFERROR((CF4988-CF4987)/CF4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BO4987)+$I4987*BI4987,IF($D4987=24,\".\",IFERROR((CG4988-CG4987)/CG4987,\".\")))","v":"."},{"$f":"IFERROR(AV4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BP4987,IF($D4987=24,\".\",IFERROR((CH4988-CH4987)/CH4987,\".\")))","v":"."},{"$f":"IFERROR(AW4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BQ4987,IF(D4987=24,\".\",IFERROR((CI4988-CI4987)/CI4987,\".\")))","v":"."},{"$f":"IFERROR(AW4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BR4987,IF(D4987=24,\".\",IFERROR((CJ4988-CJ4987)/CJ4987,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Turkmenistan","TKM",2038,{"$f":"C5017-'Initial Conditions and Settings'!$B$9","v":22},"TKM2038",3043.787109375,{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,G5016*F5017/F5016,\"\")),\".\")","v":3008.5528018780374},7253,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5017,Table1[Country Code],0)),MAX(IF(D5017>0,K5016*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5017,Table1[Country Code],0))*EXP(D5017*INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5017,Table1[Country Code],0))*EXP(D5017*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W2],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,Q5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))+growthdif),IF($D5017>1,Q5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(T5016-LN(Z5016)+LN(Z5015))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W2],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,R5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))),IF($D5017>1,R5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(U5016-LN(AA5016)+LN(AA5015))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W2],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,S5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))-growthdif),IF($D5017>1,S5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(V5016-LN(AB5016)+LN(AB5015))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5016/$G5016=mininf,AF5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(W5016/Z5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AC5016/$G5016>mininf,AF5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(W5016/Z5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AC5016/$G5016=mininf,AF5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(Q5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5016/$G5016=mininf,AG5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(X5016/AA5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AD5016/$G5016>mininf,AG5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(X5016/AA5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AD5016/$G5016=mininf,AG5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(R5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5016/$G5016=mininf,AH5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(Y5016/AB5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AE5016/$G5016>mininf,AH5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(Y5016/AB5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AE5016/$G5016=mininf,AH5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(S5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,W5016*EXP(T5016),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,X5016*EXP(U5016),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,Y5016*EXP(V5016),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BJ5017)+$I5017*BA5017,IF(D5017=24,\".\",IFERROR((CB5018-CB5017)/CB5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BK5017)+$I5017*BB5017,IF(D5017=24,\".\",IFERROR((CC5018-CC5017)/CC5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BL5017)+$I5017*BC5017,IF(D5017=24,\".\",IFERROR((CD5018-CD5017)/CD5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BM5017)+$I5017*BG5017,IF($D5017=24,\".\",IFERROR((CE5018-CE5017)/CE5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BN5017)+$I5017*BH5017,IF($D5017=24,\".\",IFERROR((CF5018-CF5017)/CF5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BO5017)+$I5017*BI5017,IF($D5017=24,\".\",IFERROR((CG5018-CG5017)/CG5017,\".\")))","v":"."},{"$f":"IFERROR(AV5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BP5017,IF($D5017=24,\".\",IFERROR((CH5018-CH5017)/CH5017,\".\")))","v":"."},{"$f":"IFERROR(AW5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BQ5017,IF(D5017=24,\".\",IFERROR((CI5018-CI5017)/CI5017,\".\")))","v":"."},{"$f":"IFERROR(AW5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BR5017,IF(D5017=24,\".\",IFERROR((CJ5018-CJ5017)/CJ5017,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Timor-Leste","TLS",2027,{"$f":"C5032-'Initial Conditions and Settings'!$B$9","v":11},"TLS2027",371.39599609375,{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,G5031*F5032/F5031,\"\")),\".\")","v":335.43991535112815},1602,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5032,Table1[Country Code],0)),MAX(IF(D5032>0,K5031*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5032,Table1[Country Code],0))*EXP(D5032*INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5032,Table1[Country Code],0))*EXP(D5032*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W2],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,Q5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))+growthdif),IF($D5032>1,Q5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(T5031-LN(Z5031)+LN(Z5030))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W2],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,R5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))),IF($D5032>1,R5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(U5031-LN(AA5031)+LN(AA5030))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W2],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,S5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))-growthdif),IF($D5032>1,S5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(V5031-LN(AB5031)+LN(AB5030))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5031/$G5031=mininf,AF5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(W5031/Z5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AC5031/$G5031>mininf,AF5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(W5031/Z5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AC5031/$G5031=mininf,AF5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(Q5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5031/$G5031=mininf,AG5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(X5031/AA5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AD5031/$G5031>mininf,AG5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(X5031/AA5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AD5031/$G5031=mininf,AG5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(R5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5031/$G5031=mininf,AH5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(Y5031/AB5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AE5031/$G5031>mininf,AH5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(Y5031/AB5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AE5031/$G5031=mininf,AH5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(S5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,W5031*EXP(T5031),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,X5031*EXP(U5031),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,Y5031*EXP(V5031),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BJ5032)+$I5032*BA5032,IF(D5032=24,\".\",IFERROR((CB5033-CB5032)/CB5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BK5032)+$I5032*BB5032,IF(D5032=24,\".\",IFERROR((CC5033-CC5032)/CC5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BL5032)+$I5032*BC5032,IF(D5032=24,\".\",IFERROR((CD5033-CD5032)/CD5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BM5032)+$I5032*BG5032,IF($D5032=24,\".\",IFERROR((CE5033-CE5032)/CE5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BN5032)+$I5032*BH5032,IF($D5032=24,\".\",IFERROR((CF5033-CF5032)/CF5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BO5032)+$I5032*BI5032,IF($D5032=24,\".\",IFERROR((CG5033-CG5032)/CG5032,\".\")))","v":"."},{"$f":"IFERROR(AV5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BP5032,IF($D5032=24,\".\",IFERROR((CH5033-CH5032)/CH5032,\".\")))","v":"."},{"$f":"IFERROR(AW5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BQ5032,IF(D5032=24,\".\",IFERROR((CI5033-CI5032)/CI5032,\".\")))","v":"."},{"$f":"IFERROR(AW5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BR5032,IF(D5032=24,\".\",IFERROR((CJ5033-CJ5032)/CJ5032,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tonga","TON",2031,{"$f":"C5062-'Initial Conditions and Settings'!$B$9","v":15},"TON2031",54.667999267578125,{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,G5061*F5062/F5061,\"\")),\".\")","v":50.00624702371173},122,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5062,Table1[Country Code],0)),MAX(IF(D5062>0,K5061*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5062,Table1[Country Code],0))*EXP(D5062*INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5062,Table1[Country Code],0))*EXP(D5062*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W2],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,Q5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))+growthdif),IF($D5062>1,Q5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(T5061-LN(Z5061)+LN(Z5060))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W2],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,R5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))),IF($D5062>1,R5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(U5061-LN(AA5061)+LN(AA5060))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W2],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,S5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))-growthdif),IF($D5062>1,S5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(V5061-LN(AB5061)+LN(AB5060))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5061/$G5061=mininf,AF5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(W5061/Z5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AC5061/$G5061>mininf,AF5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(W5061/Z5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AC5061/$G5061=mininf,AF5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(Q5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5061/$G5061=mininf,AG5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(X5061/AA5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AD5061/$G5061>mininf,AG5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(X5061/AA5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AD5061/$G5061=mininf,AG5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(R5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5061/$G5061=mininf,AH5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(Y5061/AB5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AE5061/$G5061>mininf,AH5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(Y5061/AB5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AE5061/$G5061=mininf,AH5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(S5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,W5061*EXP(T5061),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,X5061*EXP(U5061),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,Y5061*EXP(V5061),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BJ5062)+$I5062*BA5062,IF(D5062=24,\".\",IFERROR((CB5063-CB5062)/CB5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BK5062)+$I5062*BB5062,IF(D5062=24,\".\",IFERROR((CC5063-CC5062)/CC5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BL5062)+$I5062*BC5062,IF(D5062=24,\".\",IFERROR((CD5063-CD5062)/CD5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BM5062)+$I5062*BG5062,IF($D5062=24,\".\",IFERROR((CE5063-CE5062)/CE5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BN5062)+$I5062*BH5062,IF($D5062=24,\".\",IFERROR((CF5063-CF5062)/CF5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BO5062)+$I5062*BI5062,IF($D5062=24,\".\",IFERROR((CG5063-CG5062)/CG5062,\".\")))","v":"."},{"$f":"IFERROR(AV5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BP5062,IF($D5062=24,\".\",IFERROR((CH5063-CH5062)/CH5062,\".\")))","v":"."},{"$f":"IFERROR(AW5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BQ5062,IF(D5062=24,\".\",IFERROR((CI5063-CI5062)/CI5062,\".\")))","v":"."},{"$f":"IFERROR(AW5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BR5062,IF(D5062=24,\".\",IFERROR((CJ5063-CJ5062)/CJ5062,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Trinidad and Tobago","TTO",2031,{"$f":"C5088-'Initial Conditions and Settings'!$B$9","v":15},"TTO2031",678.4439697265625,{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,G5087*F5088/F5087,\"\")),\".\")","v":649.24400185906472},1371,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5088,Table1[Country Code],0)),MAX(IF(D5088>0,K5087*EXP(growthb),\".\"),0.001)),\".\")","v":102.33936147641738},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5088,Table1[Country Code],0))*EXP(D5088*INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5088,Table1[Country Code],0))*EXP(D5088*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W2],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,Q5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))+growthdif),IF($D5088>1,Q5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(T5087-LN(Z5087)+LN(Z5086))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W2],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,R5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))),IF($D5088>1,R5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(U5087-LN(AA5087)+LN(AA5086))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W2],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,S5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))-growthdif),IF($D5088>1,S5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(V5087-LN(AB5087)+LN(AB5086))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5087/$G5087=mininf,AF5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(W5087/Z5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AC5087/$G5087>mininf,AF5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(W5087/Z5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AC5087/$G5087=mininf,AF5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(Q5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5087/$G5087=mininf,AG5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(X5087/AA5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AD5087/$G5087>mininf,AG5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(X5087/AA5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AD5087/$G5087=mininf,AG5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(R5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5087/$G5087=mininf,AH5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(Y5087/AB5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AE5087/$G5087>mininf,AH5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(Y5087/AB5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AE5087/$G5087=mininf,AH5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(S5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,W5087*EXP(T5087),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,X5087*EXP(U5087),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,Y5087*EXP(V5087),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BJ5088)+$I5088*BA5088,IF(D5088=24,\".\",IFERROR((CB5089-CB5088)/CB5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BK5088)+$I5088*BB5088,IF(D5088=24,\".\",IFERROR((CC5089-CC5088)/CC5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BL5088)+$I5088*BC5088,IF(D5088=24,\".\",IFERROR((CD5089-CD5088)/CD5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BM5088)+$I5088*BG5088,IF($D5088=24,\".\",IFERROR((CE5089-CE5088)/CE5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BN5088)+$I5088*BH5088,IF($D5088=24,\".\",IFERROR((CF5089-CF5088)/CF5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BO5088)+$I5088*BI5088,IF($D5088=24,\".\",IFERROR((CG5089-CG5088)/CG5088,\".\")))","v":"."},{"$f":"IFERROR(AV5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BP5088,IF($D5088=24,\".\",IFERROR((CH5089-CH5088)/CH5088,\".\")))","v":"."},{"$f":"IFERROR(AW5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BQ5088,IF(D5088=24,\".\",IFERROR((CI5089-CI5088)/CI5088,\".\")))","v":"."},{"$f":"IFERROR(AW5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BR5088,IF(D5088=24,\".\",IFERROR((CJ5089-CJ5088)/CJ5088,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tunisia","TUN",2020,{"$f":"C5103-'Initial Conditions and Settings'!$B$9","v":4},"TUN2020",4288.92578125,{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,G5102*F5103/F5102,\"\")),\".\")","v":3505.507951649191},11903,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5103,Table1[Country Code],0)),MAX(IF(D5103>0,K5102*EXP(growthb),\".\"),0.001)),\".\")","v":52.810100543134972},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5103,Table1[Country Code],0))*EXP(D5103*INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0))),\".\")","v":82.264419723008061},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5103,Table1[Country Code],0))*EXP(D5103*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))),\".\")","v":82.264419723008061},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W2],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,Q5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))+growthdif),IF($D5103>1,Q5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(T5102-LN(Z5102)+LN(Z5101))+growthdif),\".\"))),\".\")","v":12902.290353103139},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W2],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,R5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))),IF($D5103>1,R5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(U5102-LN(AA5102)+LN(AA5101))),\".\"))),\".\")","v":12574.697802607043},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W2],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,S5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))-growthdif),IF($D5103>1,S5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(V5102-LN(AB5102)+LN(AB5101))-growthdif),\".\"))),\".\")","v":12255.010406688069},{"$f":"IFERROR(IF(IFERROR(AND(AC5102/$G5102=mininf,AF5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(W5102/Z5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AC5102/$G5102>mininf,AF5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(W5102/Z5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AC5102/$G5102=mininf,AF5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(Q5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.2359927160702795E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5102/$G5102=mininf,AG5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(X5102/AA5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AD5102/$G5102>mininf,AG5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(X5102/AA5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AD5102/$G5102=mininf,AG5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(R5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.5776052016843668E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5102/$G5102=mininf,AH5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(Y5102/AB5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AE5102/$G5102>mininf,AH5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(Y5102/AB5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AE5102/$G5102=mininf,AH5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(S5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.9285819602386057E-2},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,W5102*EXP(T5102),\"\")),\".\")","v":174428101.12964693},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,X5102*EXP(U5102),\"\")),\".\")","v":175252081.79058889},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,Y5102*EXP(V5102),\"\")),\".\")","v":176092262.52616644},3060.6269617538228,3134.7993370473896,3211.7337451054373,1867.7294697780751,1826.8134710189108,1780.9326348249167,1192.8974919757477,1307.9858660284785,1430.8011102805203,444.8809898953682,370.7086146018014,293.77420654375373,0.34029233663969888,0.3731230634958701,0.40815799878799019,0.53279852607362899,0.5211266088155565,0.50803839540203144,0.12690913728667222,0.10575032768857333,8.3803605809978449E-2,null,2.5000000000001688E-3,2.4999999999999467E-3,117374204.43687691,122245837.09212349,127011355.60654959,1.4910749355390607E-2,2.9870344121860626E-2,4.3214837809465223E-2,57053896.692770019,53006244.698465392,49080906.919616848,6.7327346586651515E-2,4.9264591744844211E-2,2.9046075505796409E-2,-2.3271736283231981E-2,6.0680213775343717E-3,3.386217397572544E-2,1.9144860948031805E-2,1.546226900051817E-2,9.6934116720586161E-3,3.7819989861169745E-2,-2.9060526817988652E-2,-0.14959387806081903,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BJ5103)+$I5103*BA5103,IF(D5103=24,\".\",IFERROR((CB5104-CB5103)/CB5103,\".\")))","v":4.6804760795363439E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BK5103)+$I5103*BB5103,IF(D5103=24,\".\",IFERROR((CC5104-CC5103)/CC5103,\".\")))","v":2.6830152293154531E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BL5103)+$I5103*BC5103,IF(D5103=24,\".\",IFERROR((CD5104-CD5103)/CD5103,\".\")))","v":4.7399475436052364E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BM5103)+$I5103*BG5103,IF($D5103=24,\".\",IFERROR((CE5104-CE5103)/CE5103,\".\")))","v":5.4597073310798862E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BN5103)+$I5103*BH5103,IF($D5103=24,\".\",IFERROR((CF5104-CF5103)/CF5103,\".\")))","v":4.3724399916138391E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BO5103)+$I5103*BI5103,IF($D5103=24,\".\",IFERROR((CG5104-CG5103)/CG5103,\".\")))","v":3.0730713132384714E-2},{"$f":"IFERROR(AV5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BP5103,IF($D5103=24,\".\",IFERROR((CH5104-CH5103)/CH5103,\".\")))","v":4.9180959404626946E-2},{"$f":"IFERROR(AW5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BQ5103,IF(D5103=24,\".\",IFERROR((CI5104-CI5103)/CI5103,\".\")))","v":-1.7699557274531673E-2},{"$f":"IFERROR(AW5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BR5103,IF(D5103=24,\".\",IFERROR((CJ5104-CJ5103)/CJ5103,\".\")))","v":-0.13823290851736206},30782219.605919234,32895053.990778755,35068964.992777236,19258079.425553635,18357940.310632486,17441882.955335196,1932737.5365497356,1610503.6421802624,1276270.3940008008,51973036.568022601,52863497.943591505,53787118.342113227,2.483141621710774E-2,3.1340416261426397E-2,3.7589473837486044E-2,0.59227287144616403,0.62226404362949517,0.65199560924087652,0.37053981635936456,0.34727063143308262,0.3242762113485243,3.7187312194471411E-2,3.0465324937422142E-2,2.3728179410599334E-2,4366.3812961457279,4441.191123547972,4518.7867211722441,1.5429459296159465E-2,2.1711253047410395E-2,2.8276401749240065E-2]
["Tunisia","TUN",2036,{"$f":"C5119-'Initial Conditions and Settings'!$B$9","v":20},"TUN2036",4761.7119140625,{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,G5118*F5119/F5118,\"\")),\".\")","v":3891.9346777187343},13218,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5119,Table1[Country Code],0)),MAX(IF(D5119>0,K5118*EXP(growthb),\".\"),0.001)),\".\")","v":54.965321631478268},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5119,Table1[Country Code],0))*EXP(D5119*INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0))),\".\")","v":94.794766567792294},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5119,Table1[Country Code],0))*EXP(D5119*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))),\".\")","v":94.794766567792294},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W2],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,Q5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))+growthdif),IF($D5119>1,Q5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(T5118-LN(Z5118)+LN(Z5117))+growthdif),\".\"))),\".\")","v":20163.270728047206},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W2],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,R5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))),IF($D5119>1,R5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(U5118-LN(AA5118)+LN(AA5117))),\".\"))),\".\")","v":17537.404516720439},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W2],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,S5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))-growthdif),IF($D5119>1,S5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(V5118-LN(AB5118)+LN(AB5117))-growthdif),\".\"))),\".\")","v":16516.869981001346},{"$f":"IFERROR(IF(IFERROR(AND(AC5118/$G5118=mininf,AF5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(W5118/Z5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AC5118/$G5118>mininf,AF5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(W5118/Z5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AC5118/$G5118=mininf,AF5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(Q5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":1.2647420466826764E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5118/$G5118=mininf,AG5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(X5118/AA5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AD5118/$G5118>mininf,AG5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(X5118/AA5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AD5118/$G5118=mininf,AG5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(R5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":2.9329685846510523E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5118/$G5118=mininf,AH5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(Y5118/AB5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AE5118/$G5118>mininf,AH5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(Y5118/AB5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AE5118/$G5118=mininf,AH5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(S5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":3.724454823071835E-2},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,W5118*EXP(T5118),\"\")),\".\")","v":251337257.32305419},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,X5118*EXP(U5118),\"\")),\".\")","v":295903455.28421211},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,Y5118*EXP(V5118),\"\")),\".\")","v":329710197.76177764},2759.6018200600311,3589.6638482757594,3697.3379438327975,2156.4308003105257,2246.9008166815333,1545.1909255149362,603.1710197495056,1342.763031594226,2152.1470183178612,1132.3328576587032,302.2708294429749,194.59673388593683,0.15497973879229018,0.34501170825952543,0.55297614079672752,0.55407682268051883,0.57732233522443366,0.39702385920327243,0.2909434385271909,7.7665956516040913E-2,5.0000000000000031E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,109157529.54089546,183832072.47266653,261347713.14976329,-3.2901233504787797E-2,2.0224384436996701E-2,4.321293795197434E-2,142179727.78215873,112071382.81154558,68362484.612014353,4.6261307475287339E-2,4.4087992217711758E-2,1.4093417423570287E-2,-7.0823031779947421E-2,-3.6983978283400276E-3,2.2841534914221029E-2,-1.660490799877401E-3,1.0165209952374354E-2,-1.6277985614186363E-2,6.072997455946183E-2,2.6377489426295142E-2,6.678438449158719E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BJ5119)+$I5119*BA5119,IF(D5119=24,\".\",IFERROR((CB5120-CB5119)/CB5119,\".\")))","v":-4.3001163098910576E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BK5119)+$I5119*BB5119,IF(D5119=24,\".\",IFERROR((CC5120-CC5119)/CC5119,\".\")))","v":1.7123962847785369E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BL5119)+$I5119*BC5119,IF(D5119=24,\".\",IFERROR((CD5120-CD5119)/CD5119,\".\")))","v":4.1888205976554717E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BM5119)+$I5119*BG5119,IF($D5119=24,\".\",IFERROR((CE5120-CE5119)/CE5119,\".\")))","v":3.3661377881162059E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BN5119)+$I5119*BH5119,IF($D5119=24,\".\",IFERROR((CF5120-CF5119)/CF5119,\".\")))","v":3.8487570628500146E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BO5119)+$I5119*BI5119,IF($D5119=24,\".\",IFERROR((CG5120-CG5119)/CG5119,\".\")))","v":1.026868544814905E-2},{"$f":"IFERROR(AV5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BP5119,IF($D5119=24,\".\",IFERROR((CH5120-CH5119)/CH5119,\".\")))","v":7.2090944102918914E-2},{"$f":"IFERROR(AW5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BQ5119,IF(D5119=24,\".\",IFERROR((CI5120-CI5119)/CI5119,\".\")))","v":3.7738458969752565E-2},{"$f":"IFERROR(AW5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BR5119,IF(D5119=24,\".\",IFERROR((CJ5120-CJ5119)/CJ5119,\".\")))","v":1.8039407992616142E-2},24323801.133043181,47097156.910331622,71093464.963111684,39178160.095643401,35505591.37755958,22996271.535991553,5899935.2411966026,1574959.4361359279,1013931.6547338481,69401896.469883189,84177707.724027142,95103668.153837085,1.005982615975886E-2,2.6520684910997534E-2,3.3988277974860377E-2,0.35047747064950086,0.55949678583239104,0.74753651823516254,0.56451137632304738,0.42179327921310328,0.24180215108836198,8.5011153027451741E-2,1.8709934954505559E-2,1.0661330676475485E-2,5250.5595755699187,6368.4148679094524,7195.0119650353372,6.6420282199484149E-3,2.2349114005329795E-2,2.9852799421341558E-2]
["Turkey","TUR",2029,{"$f":"C5138-'Initial Conditions and Settings'!$B$9","v":13},"TUR2029",34246.0625,{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,G5137*F5138/F5137,\"\")),\".\")","v":29764.538449549647},87930,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5138,Table1[Country Code],0)),MAX(IF(D5138>0,K5137*EXP(growthb),\".\"),0.001)),\".\")","v":81.611102470665912},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5138,Table1[Country Code],0))*EXP(D5138*INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0))),\".\")","v":187.51476725226993},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5138,Table1[Country Code],0))*EXP(D5138*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))),\".\")","v":187.51476725226993},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W2],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,Q5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))+growthdif),IF($D5138>1,Q5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(T5137-LN(Z5137)+LN(Z5136))+growthdif),\".\"))),\".\")","v":40594.840143295492},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W2],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,R5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))),IF($D5138>1,R5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(U5137-LN(AA5137)+LN(AA5136))),\".\"))),\".\")","v":38207.410121073204},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W2],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,S5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))-growthdif),IF($D5138>1,S5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(V5137-LN(AB5137)+LN(AB5136))-growthdif),\".\"))),\".\")","v":37159.712564385663},{"$f":"IFERROR(IF(IFERROR(AND(AC5137/$G5137=mininf,AF5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(W5137/Z5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AC5137/$G5137>mininf,AF5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(W5137/Z5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AC5137/$G5137=mininf,AF5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(Q5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":3.5404443728153406E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5137/$G5137=mininf,AG5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(X5137/AA5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AD5137/$G5137>mininf,AG5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(X5137/AA5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AD5137/$G5137=mininf,AG5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(R5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":4.8935234364093388E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5137/$G5137=mininf,AH5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(Y5137/AB5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AE5137/$G5137>mininf,AH5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(Y5137/AB5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AE5137/$G5137=mininf,AH5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(S5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":5.5421981129948505E-2},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,W5137*EXP(T5137),\"\")),\".\")","v":3542299632.6818886},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,X5137*EXP(U5137),\"\")),\".\")","v":3955360460.5731139},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,Y5137*EXP(V5137),\"\")),\".\")","v":4260826421.6305733},25471.013770325062,28276.311527072165,28276.311527072165,9958.5385261363735,6752.1782333703413,1744.5155032610432,15512.47524418869,21524.133293701823,26531.796023811126,4293.5246792245853,1488.2269224774827,1488.2269224774827,0.52117304860890268,0.72314688602293764,0.89138946564825916,0.33457728709672135,0.22685311397706237,5.861053435174092E-2,0.14424966429437605,5.000000000000001E-2,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,2908116587.1655684,3574455659.9477234,4167737741.2892737,2.4364016517790077E-2,4.759768867800318E-2,6.0840366119830236E-2,634183045.51632023,380904800.62539053,93088680.341299534,8.4526605051326698E-2,6.1400515214188545E-2,-0.22329860197940832,-1.5060391621823044E-2,7.6072183685660377E-3,2.4363149044541288E-2,3.510219691171379E-2,1.1410044904749839E-2,-0.26977581905471038,2.9981411723298379E-2,8.5166209891411881E-3,8.5166209891411881E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BJ5138)+$I5138*BA5138,IF(D5138=24,\".\",IFERROR((CB5139-CB5138)/CB5138,\".\")))","v":1.9039279776223404E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BK5138)+$I5138*BB5138,IF(D5138=24,\".\",IFERROR((CC5139-CC5138)/CC5138,\".\")))","v":4.1989920851524497E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BL5138)+$I5138*BC5138,IF(D5138=24,\".\",IFERROR((CD5139-CD5138)/CD5138,\".\")))","v":5.698922491042565E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BM5138)+$I5138*BG5138,IF($D5138=24,\".\",IFERROR((CE5139-CE5138)/CE5138,\".\")))","v":7.6701868309760196E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BN5138)+$I5138*BH5138,IF($D5138=24,\".\",IFERROR((CF5139-CF5138)/CF5138,\".\")))","v":5.3292747387709137E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BO5138)+$I5138*BI5138,IF($D5138=24,\".\",IFERROR((CG5139-CG5138)/CG5138,\".\")))","v":-0.22964974318881939},{"$f":"IFERROR(AV5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BP5138,IF($D5138=24,\".\",IFERROR((CH5139-CH5138)/CH5138,\".\")))","v":4.6868879051538324E-2},{"$f":"IFERROR(AW5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BQ5138,IF(D5138=24,\".\",IFERROR((CI5139-CI5138)/CI5138,\".\")))","v":2.5404088317381467E-2},{"$f":"IFERROR(AW5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BR5138,IF(D5138=24,\".\",IFERROR((CJ5139-CJ5138)/CJ5138,\".\")))","v":2.5404088317381467E-2},1259452905.5293369,1644762776.5062237,1971827828.1234641,345631655.96270597,220565999.59111714,55423538.282049216,65705039.913950205,22774763.544635821,22774763.544635821,1670789601.4059932,1888103539.6419766,2050026129.9501491,3.2062200720192731E-2,4.3110241201860598E-2,4.8888894092002866E-2,0.75380700506484444,0.87111895188656052,0.9618549731224223,0.20686725346617671,0.1168188051980142,2.703552772929629E-2,3.9325741468978784E-2,1.2062242915425276E-2,1.1109499148281413E-2,19001.360188854695,21472.802679881457,23314.296940181383,2.681613761601831E-2,3.7595528572452963E-2,4.435767334959273E-2]
["Tuvalu","TUV",2039,{"$f":"C5174-'Initial Conditions and Settings'!$B$9","v":23},"TUV2039",".",{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,G5173*F5174/F5173,\"\")),\".\")","v":"."},14,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5174,Table1[Country Code],0)),MAX(IF(D5174>0,K5173*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5174,Table1[Country Code],0))*EXP(D5174*INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5174,Table1[Country Code],0))*EXP(D5174*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W2],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,Q5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))+growthdif),IF($D5174>1,Q5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(T5173-LN(Z5173)+LN(Z5172))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W2],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,R5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))),IF($D5174>1,R5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(U5173-LN(AA5173)+LN(AA5172))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W2],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,S5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))-growthdif),IF($D5174>1,S5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(V5173-LN(AB5173)+LN(AB5172))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5173/$G5173=mininf,AF5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(W5173/Z5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AC5173/$G5173>mininf,AF5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(W5173/Z5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AC5173/$G5173=mininf,AF5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(Q5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5173/$G5173=mininf,AG5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(X5173/AA5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AD5173/$G5173>mininf,AG5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(X5173/AA5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AD5173/$G5173=mininf,AG5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(R5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5173/$G5173=mininf,AH5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(Y5173/AB5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AE5173/$G5173>mininf,AH5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(Y5173/AB5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AE5173/$G5173=mininf,AH5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(S5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,W5173*EXP(T5173),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,X5173*EXP(U5173),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,Y5173*EXP(V5173),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BJ5174)+$I5174*BA5174,IF(D5174=24,\".\",IFERROR((CB5175-CB5174)/CB5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BK5174)+$I5174*BB5174,IF(D5174=24,\".\",IFERROR((CC5175-CC5174)/CC5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BL5174)+$I5174*BC5174,IF(D5174=24,\".\",IFERROR((CD5175-CD5174)/CD5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BM5174)+$I5174*BG5174,IF($D5174=24,\".\",IFERROR((CE5175-CE5174)/CE5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BN5174)+$I5174*BH5174,IF($D5174=24,\".\",IFERROR((CF5175-CF5174)/CF5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BO5174)+$I5174*BI5174,IF($D5174=24,\".\",IFERROR((CG5175-CG5174)/CG5174,\".\")))","v":"."},{"$f":"IFERROR(AV5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BP5174,IF($D5174=24,\".\",IFERROR((CH5175-CH5174)/CH5174,\".\")))","v":"."},{"$f":"IFERROR(AW5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BQ5174,IF(D5174=24,\".\",IFERROR((CI5175-CI5174)/CI5174,\".\")))","v":"."},{"$f":"IFERROR(AW5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BR5174,IF(D5174=24,\".\",IFERROR((CJ5175-CJ5174)/CJ5174,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tanzania","TZA",2033,{"$f":"C5194-'Initial Conditions and Settings'!$B$9","v":17},"TZA2033",41617.27734375,{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,G5193*F5194/F5193,\"\")),\".\")","v":40776.127605738897},90866,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5194,Table1[Country Code],0)),MAX(IF(D5194>0,K5193*EXP(growthb),\".\"),0.001)),\".\")","v":36.13624296382249},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5194,Table1[Country Code],0))*EXP(D5194*INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0))),\".\")","v":44.052737171110536},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5194,Table1[Country Code],0))*EXP(D5194*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))),\".\")","v":44.052737171110536},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W2],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,Q5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))+growthdif),IF($D5194>1,Q5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(T5193-LN(Z5193)+LN(Z5192))+growthdif),\".\"))),\".\")","v":6091.4421912778726},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W2],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,R5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))),IF($D5194>1,R5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(U5193-LN(AA5193)+LN(AA5192))),\".\"))),\".\")","v":5400.0446728360585},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W2],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,S5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))-growthdif),IF($D5194>1,S5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(V5193-LN(AB5193)+LN(AB5192))-growthdif),\".\"))),\".\")","v":4776.1224770333338},{"$f":"IFERROR(IF(IFERROR(AND(AC5193/$G5193=mininf,AF5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(W5193/Z5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AC5193/$G5193>mininf,AF5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(W5193/Z5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AC5193/$G5193=mininf,AF5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(Q5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":5.6338953469387248E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5193/$G5193=mininf,AG5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(X5193/AA5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AD5193/$G5193>mininf,AG5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(X5193/AA5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AD5193/$G5193=mininf,AG5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(R5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":6.6536510469016569E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5193/$G5193=mininf,AH5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(Y5193/AB5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AE5193/$G5193>mininf,AH5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(Y5193/AB5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AE5193/$G5193=mininf,AH5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(S5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":7.827314098699191E-2},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,W5193*EXP(T5193),\"\")),\".\")","v":293988100.05231315},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,X5193*EXP(U5193),\"\")),\".\")","v":317965614.05900711},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,Y5193*EXP(V5193),\"\")),\".\")","v":346466686.22847855},7818.3995167354451,9208.3968038974945,11000.753866711231,6148.2207103693408,6061.1843100002698,5618.3816429371473,1670.1788063661047,3147.2124938972256,5382.3722237740849,32957.728089003453,31567.730801841404,29775.373739027666,4.0959720906186312E-2,7.7182721329680196E-2,0.13199812095488342,0.15077990656238846,0.14864541254641375,0.13778605210531092,0.80826037253142502,0.77417186612390598,0.73021582693980547,null,2.5000000000001132E-3,2.4999999999999467E-3,127737207.53240639,189162466.06350988,253068933.08254412,8.5419173138845395E-3,5.4764803142532514E-2,8.213629559568858E-2,166250892.51990676,128803147.99549723,93397753.145934433,9.1571467944081775E-2,8.3577258437440349E-2,6.7729974938536941E-2,-3.1056521271737303E-2,2.9245467825720795E-2,7.1328531843889209E-2,4.1973029358459257E-2,4.8057923120634172E-2,4.692221118673956E-2,3.3045847959684238E-2,2.8972953456840145E-2,2.1659027412862741E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BJ5194)+$I5194*BA5194,IF(D5194=24,\".\",IFERROR((CB5195-CB5194)/CB5194,\".\")))","v":8.8508228101432974E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BK5194)+$I5194*BB5194,IF(D5194=24,\".\",IFERROR((CC5195-CC5194)/CC5194,\".\")))","v":6.211326027319633E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BL5194)+$I5194*BC5194,IF(D5194=24,\".\",IFERROR((CD5195-CD5194)/CD5194,\".\")))","v":9.684053850885857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BM5194)+$I5194*BG5194,IF($D5194=24,\".\",IFERROR((CE5195-CE5194)/CE5194,\".\")))","v":8.9380373440340305E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BN5194)+$I5194*BH5194,IF($D5194=24,\".\",IFERROR((CF5195-CF5194)/CF5194,\".\")))","v":8.8425715568107049E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BO5194)+$I5194*BI5194,IF($D5194=24,\".\",IFERROR((CG5195-CG5194)/CG5194,\".\")))","v":7.9934217851708039E-2},{"$f":"IFERROR(AV5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BP5194,IF($D5194=24,\".\",IFERROR((CH5195-CH5194)/CH5194,\".\")))","v":5.5653972748754027E-2},{"$f":"IFERROR(AW5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BQ5194,IF(D5194=24,\".\",IFERROR((CI5195-CI5194)/CI5194,\".\")))","v":5.1581078245909767E-2},{"$f":"IFERROR(AW5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BR5194,IF(D5194=24,\".\",IFERROR((CJ5195-CJ5194)/CJ5194,\".\")))","v":4.4267152201932364E-2},20347595.296153214,33990176.123905599,51413737.915454596,32994798.444672979,28835716.436821997,23640823.180835687,52465420.977409311,50252683.721022211,47399429.771344423,105807814.71823549,113078576.28174981,122453990.86763471,5.7170535962675927E-2,6.4142540220614344E-2,7.3226543988118217E-2,0.19230711219524316,0.3005889996281409,0.41986167662783408,0.31183706546191881,0.25500600896295422,0.19305882163032131,0.49585582234283809,0.44440499140890477,0.38707950174184452,1164.4379054677822,1244.4542103949752,1347.6326774330851,3.0660483424183482E-2,3.7358878133614049E-2,4.6614614592751735E-2]
["Uganda","UGA",2022,{"$f":"C5209-'Initial Conditions and Settings'!$B$9","v":6},"UGA2022",22459.677734375,{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,G5208*F5209/F5208,\"\")),\".\")","v":17430.99354963571},50243,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5209,Table1[Country Code],0)),MAX(IF(D5209>0,K5208*EXP(growthb),\".\"),0.001)),\".\")","v":27.51928946376287},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5209,Table1[Country Code],0))*EXP(D5209*INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0))),\".\")","v":40.083635726913641},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5209,Table1[Country Code],0))*EXP(D5209*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))),\".\")","v":40.083635726913641},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W2],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,Q5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))+growthdif),IF($D5209>1,Q5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(T5208-LN(Z5208)+LN(Z5207))+growthdif),\".\"))),\".\")","v":4281.1733849197899},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W2],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,R5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))),IF($D5209>1,R5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(U5208-LN(AA5208)+LN(AA5207))),\".\"))),\".\")","v":4117.5914719459352},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W2],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,S5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))-growthdif),IF($D5209>1,S5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(V5208-LN(AB5208)+LN(AB5207))-growthdif),\".\"))),\".\")","v":3959.3927605054046},{"$f":"IFERROR(IF(IFERROR(AND(AC5208/$G5208=mininf,AF5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(W5208/Z5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AC5208/$G5208>mininf,AF5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(W5208/Z5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AC5208/$G5208=mininf,AF5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(Q5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.2056430491516823E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5208/$G5208=mininf,AG5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(X5208/AA5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AD5208/$G5208>mininf,AG5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(X5208/AA5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AD5208/$G5208=mininf,AG5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(R5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.5783808444431463E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5208/$G5208=mininf,AH5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(Y5208/AB5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AE5208/$G5208>mininf,AH5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(Y5208/AB5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AE5208/$G5208=mininf,AH5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(S5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.9681480750907146E-2},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,W5208*EXP(T5208),\"\")),\".\")","v":93487080.262763426},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,X5208*EXP(U5208),\"\")),\".\")","v":94323147.585784331},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,Y5208*EXP(V5208),\"\")),\".\")","v":95188847.911744475},4889.1645147969075,5059.8644127813104,5242.1285711978517,4157.0053189675236,4134.8631750676022,4102.5843251769147,732.1591958293842,925.00123771370875,1139.544246020937,12541.829034838804,12371.129136854401,12188.864978437858,4.2003296814064027E-2,5.3066466640568521E-2,6.5374600866899654E-2,0.23848355557761083,0.23721328123341631,0.23536147342918698,0.71951314760832519,0.70972025212601508,0.69926392570391327,null,2.5000000000001132E-3,2.5000000000003908E-3,33408496.638439149,39044026.902390942,44474813.935151026,4.9106272298331533E-3,4.5242545425800529E-2,7.3328003377437057E-2,60078583.624324277,55279120.683393389,50714033.97659345,9.2475744330837273E-2,8.0042114959940847E-2,6.6472599974595425E-2,-3.26084625051557E-2,2.1493494195364171E-2,6.3577604331143789E-2,4.4956654595850409E-2,4.6293063729502038E-2,4.6722200928302371E-2,3.958264394461608E-2,3.635618466828916E-2,3.2529928966569699E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BJ5209)+$I5209*BA5209,IF(D5209=24,\".\",IFERROR((CB5210-CB5209)/CB5209,\".\")))","v":-4.2809837136033695E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BK5209)+$I5209*BB5209,IF(D5209=24,\".\",IFERROR((CC5210-CC5209)/CC5209,\".\")))","v":4.293595373464025E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BL5209)+$I5209*BC5209,IF(D5209=24,\".\",IFERROR((CD5210-CD5209)/CD5209,\".\")))","v":7.8020737778348323E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BM5209)+$I5209*BG5209,IF($D5209=24,\".\",IFERROR((CE5210-CE5209)/CE5209,\".\")))","v":8.0784133387401855E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BN5209)+$I5209*BH5209,IF($D5209=24,\".\",IFERROR((CF5210-CF5209)/CF5209,\".\")))","v":7.5235523268779456E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BO5209)+$I5209*BI5209,IF($D5209=24,\".\",IFERROR((CG5210-CG5209)/CG5209,\".\")))","v":6.8665334375506912E-2},{"$f":"IFERROR(AV5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BP5209,IF($D5209=24,\".\",IFERROR((CH5210-CH5209)/CH5209,\".\")))","v":5.1650577868674094E-2},{"$f":"IFERROR(AW5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BQ5209,IF(D5209=24,\".\",IFERROR((CI5210-CI5209)/CI5209,\".\")))","v":4.8424118592347451E-2},{"$f":"IFERROR(AW5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BR5209,IF(D5209=24,\".\",IFERROR((CJ5210-CJ5209)/CJ5209,\".\")))","v":4.459786289062799E-2},6269000.9254180714,7617554.4158988046,9023806.4759417754,14437433.786342682,13811823.097688505,13177490.429010687,13834555.165350799,13646260.687023513,13445209.98323258,34540989.877111554,35075638.200610824,35646506.888185039,5.3676540867764813E-2,5.7789820851720401E-2,6.1955816979643252E-2,0.18149453584629893,0.21717507668231534,0.25314700551858832,0.41797973473567385,0.39377253861194123,0.36967129683549271,0.40052572941802717,0.38905238470574344,0.37718169764591902,687.47865129692798,698.11990129193771,709.48205497651497,2.3187712679731298E-2,2.6947403061924113E-2,3.1109952675988595E-2]
["Uganda","UGA",2037,{"$f":"C5224-'Initial Conditions and Settings'!$B$9","v":21},"UGA2037",38096.1015625,{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,G5223*F5224/F5223,\"\")),\".\")","v":29566.448301520268},77398,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5224,Table1[Country Code],0)),MAX(IF(D5224>0,K5223*EXP(growthb),\".\"),0.001)),\".\")","v":28.570856472446124},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5224,Table1[Country Code],0))*EXP(D5224*INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0))),\".\")","v":46.269693247289482},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5224,Table1[Country Code],0))*EXP(D5224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))),\".\")","v":46.269693247289482},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W2],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,Q5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))+growthdif),IF($D5224>1,Q5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(T5223-LN(Z5223)+LN(Z5222))+growthdif),\".\"))),\".\")","v":6535.2187471164152},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W2],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,R5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))),IF($D5224>1,R5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(U5223-LN(AA5223)+LN(AA5222))),\".\"))),\".\")","v":5682.2770410248459},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W2],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,S5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))-growthdif),IF($D5224>1,S5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(V5223-LN(AB5223)+LN(AB5222))-growthdif),\".\"))),\".\")","v":4917.5066226876106},{"$f":"IFERROR(IF(IFERROR(AND(AC5223/$G5223=mininf,AF5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(W5223/Z5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AC5223/$G5223>mininf,AF5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(W5223/Z5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AC5223/$G5223=mininf,AF5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(Q5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":5.0130945880072039E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5223/$G5223=mininf,AG5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(X5223/AA5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AD5223/$G5223>mininf,AG5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(X5223/AA5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AD5223/$G5223=mininf,AG5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(R5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":6.242429079531063E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5223/$G5223=mininf,AH5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(Y5223/AB5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AE5223/$G5223>mininf,AH5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(Y5223/AB5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AE5223/$G5223=mininf,AH5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(S5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":7.7072919547330393E-2},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,W5223*EXP(T5223),\"\")),\".\")","v":217615445.15334356},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,X5223*EXP(U5223),\"\")),\".\")","v":247138546.08321059},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,Y5223*EXP(V5223),\"\")),\".\")","v":284918518.79813004},7475.4392641553122,9243.5734483833767,11752.359533619107,7475.4392641553122,8143.6910333116493,8617.2421955763748,0,1099.882415071726,3135.1173380427299,22091.009037364955,20322.874853136891,17814.088767901161,0,3.7200356426144408E-2,0.106036318805378,0.25283521334454417,0.27543690572035706,0.29145341055838919,0.74716478665545583,0.68736273785349844,0.60251027063623286,null,2.5000000000000577E-3,2.4999999999999467E-3,0,66352580.487043187,141648003.47795337,0,1.9094156245476057E-2,8.1828778975332028E-2,217615445.15334356,180785965.59616739,143270515.32017666,5.0130945880070499E-2,7.7867950823101495E-2,7.2348578421156162E-2,0,-4.7997187007569053E-3,7.2056769874999205E-2,2.2457138163886725E-2,4.3974075876873187E-2,5.2576569320823552E-2,3.5273336805973443E-2,2.9194908400778985E-2,1.4681913700661298E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BJ5224)+$I5224*BA5224,IF(D5224=24,\".\",IFERROR((CB5225-CB5224)/CB5224,\".\")))","v":9.5679339240579038E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BK5224)+$I5224*BB5224,IF(D5224=24,\".\",IFERROR((CC5225-CC5224)/CC5224,\".\")))","v":1.671515269641748E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BL5224)+$I5224*BC5224,IF(D5224=24,\".\",IFERROR((CD5225-CD5224)/CD5224,\".\")))","v":8.6510708349223517E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BM5224)+$I5224*BG5224,IF($D5224=24,\".\",IFERROR((CE5225-CE5224)/CE5224,\".\")))","v":4.836197594603657E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BN5224)+$I5224*BH5224,IF($D5224=24,\".\",IFERROR((CF5225-CF5224)/CF5224,\".\")))","v":7.2988947274045299E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BO5224)+$I5224*BI5224,IF($D5224=24,\".\",IFERROR((CG5225-CG5224)/CG5224,\".\")))","v":7.4530507795047815E-2},{"$f":"IFERROR(AV5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BP5224,IF($D5224=24,\".\",IFERROR((CH5225-CH5224)/CH5224,\".\")))","v":4.7341270730031401E-2},{"$f":"IFERROR(AW5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BQ5224,IF(D5224=24,\".\",IFERROR((CI5225-CI5224)/CI5224,\".\")))","v":4.1262842324836832E-2},{"$f":"IFERROR(AW5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BR5224,IF(D5224=24,\".\",IFERROR((CJ5225-CJ5224)/CJ5224,\".\")))","v":2.6749847624719148E-2},0,12499673.189978058,30833920.545455754,44158940.608692311,42009588.755054168,38469628.332849361,29203535.566107329,26866124.475132842,23549597.668049701,73362476.174799636,81375386.420165062,92853146.5463548,4.7955661946941244E-2,5.387061684887208E-2,6.6390570706953089E-2,0,0.15360508551613589,0.33207189731650749,0.60192816424946571,0.51624441496531026,0.41430613569615848,0.39807183575053434,0.33015049951855391,0.25362196698733419,947.86010200263104,1051.3887493238205,1199.6840557424584,2.1876943850387853E-2,2.8017555781472581E-2,4.0589781807191194E-2]
["Ukraine","UKR",2034,{"$f":"C5247-'Initial Conditions and Settings'!$B$9","v":18},"UKR2034",19288.4609375,{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,G5246*F5247/F5246,\"\")),\".\")","v":16500.127608421808},40061,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5247,Table1[Country Code],0)),MAX(IF(D5247>0,K5246*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5247,Table1[Country Code],0))*EXP(D5247*INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5247,Table1[Country Code],0))*EXP(D5247*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W2],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,Q5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))+growthdif),IF($D5247>1,Q5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(T5246-LN(Z5246)+LN(Z5245))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W2],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,R5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))),IF($D5247>1,R5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(U5246-LN(AA5246)+LN(AA5245))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W2],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,S5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))-growthdif),IF($D5247>1,S5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(V5246-LN(AB5246)+LN(AB5245))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5246/$G5246=mininf,AF5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(W5246/Z5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AC5246/$G5246>mininf,AF5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(W5246/Z5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AC5246/$G5246=mininf,AF5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(Q5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5246/$G5246=mininf,AG5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(X5246/AA5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AD5246/$G5246>mininf,AG5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(X5246/AA5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AD5246/$G5246=mininf,AG5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(R5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5246/$G5246=mininf,AH5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(Y5246/AB5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AE5246/$G5246>mininf,AH5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(Y5246/AB5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AE5246/$G5246=mininf,AH5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(S5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,W5246*EXP(T5246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,X5246*EXP(U5246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,Y5246*EXP(V5246),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BJ5247)+$I5247*BA5247,IF(D5247=24,\".\",IFERROR((CB5248-CB5247)/CB5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BK5247)+$I5247*BB5247,IF(D5247=24,\".\",IFERROR((CC5248-CC5247)/CC5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BL5247)+$I5247*BC5247,IF(D5247=24,\".\",IFERROR((CD5248-CD5247)/CD5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BM5247)+$I5247*BG5247,IF($D5247=24,\".\",IFERROR((CE5248-CE5247)/CE5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BN5247)+$I5247*BH5247,IF($D5247=24,\".\",IFERROR((CF5248-CF5247)/CF5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BO5247)+$I5247*BI5247,IF($D5247=24,\".\",IFERROR((CG5248-CG5247)/CG5247,\".\")))","v":"."},{"$f":"IFERROR(AV5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BP5247,IF($D5247=24,\".\",IFERROR((CH5248-CH5247)/CH5247,\".\")))","v":"."},{"$f":"IFERROR(AW5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BQ5247,IF(D5247=24,\".\",IFERROR((CI5248-CI5247)/CI5247,\".\")))","v":"."},{"$f":"IFERROR(AW5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BR5247,IF(D5247=24,\".\",IFERROR((CJ5248-CJ5247)/CJ5247,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United States","USA",2015,{"$f":"C5280-'Initial Conditions and Settings'!$B$9","v":-1},"USA2015",162004.65625,{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,G5279*F5280/F5279,\"\")),\".\")","v":""},321039.83899999998,0.5,".",{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5280,Table1[Country Code],0)),MAX(IF(D5280>0,K5279*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5280,Table1[Country Code],0))*EXP(D5280*INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0))),\".\")","v":192.6866605539052},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5280,Table1[Country Code],0))*EXP(D5280*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))),\".\")","v":192.6866605539052},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W2],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,Q5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))+growthdif),IF($D5280>1,Q5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(T5279-LN(Z5279)+LN(Z5278))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W2],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,R5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))),IF($D5280>1,R5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(U5279-LN(AA5279)+LN(AA5278))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W2],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,S5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))-growthdif),IF($D5280>1,S5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(V5279-LN(AB5279)+LN(AB5278))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5279/$G5279=mininf,AF5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(W5279/Z5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AC5279/$G5279>mininf,AF5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(W5279/Z5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AC5279/$G5279=mininf,AF5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(Q5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5279/$G5279=mininf,AG5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(X5279/AA5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AD5279/$G5279>mininf,AG5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(X5279/AA5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AD5279/$G5279=mininf,AG5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(R5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5279/$G5279=mininf,AH5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(Y5279/AB5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AE5279/$G5279>mininf,AH5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(Y5279/AB5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AE5279/$G5279=mininf,AH5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(S5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,W5279*EXP(T5279),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,X5279*EXP(U5279),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,Y5279*EXP(V5279),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BJ5280)+$I5280*BA5280,IF(D5280=24,\".\",IFERROR((CB5281-CB5280)/CB5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BK5280)+$I5280*BB5280,IF(D5280=24,\".\",IFERROR((CC5281-CC5280)/CC5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BL5280)+$I5280*BC5280,IF(D5280=24,\".\",IFERROR((CD5281-CD5280)/CD5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BM5280)+$I5280*BG5280,IF($D5280=24,\".\",IFERROR((CE5281-CE5280)/CE5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BN5280)+$I5280*BH5280,IF($D5280=24,\".\",IFERROR((CF5281-CF5280)/CF5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BO5280)+$I5280*BI5280,IF($D5280=24,\".\",IFERROR((CG5281-CG5280)/CG5280,\".\")))","v":"."},{"$f":"IFERROR(AV5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BP5280,IF($D5280=24,\".\",IFERROR((CH5281-CH5280)/CH5280,\".\")))","v":"."},{"$f":"IFERROR(AW5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BQ5280,IF(D5280=24,\".\",IFERROR((CI5281-CI5280)/CI5280,\".\")))","v":"."},{"$f":"IFERROR(AW5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BR5280,IF(D5280=24,\".\",IFERROR((CJ5281-CJ5280)/CJ5280,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United States","USA",2034,{"$f":"C5299-'Initial Conditions and Settings'!$B$9","v":18},"USA2034",178595.546875,{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,G5298*F5299/F5298,\"\")),\".\")","v":163860.73958652213},363288,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5299,Table1[Country Code],0)),MAX(IF(D5299>0,K5298*EXP(growthb),\".\"),0.001)),\".\")","v":162.59313961642272},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5299,Table1[Country Code],0))*EXP(D5299*INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0))),\".\")","v":196.11427499414276},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5299,Table1[Country Code],0))*EXP(D5299*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))),\".\")","v":196.11427499414276},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W2],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,Q5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))+growthdif),IF($D5299>1,Q5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(T5298-LN(Z5298)+LN(Z5297))+growthdif),\".\"))),\".\")","v":84779.435696235014},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W2],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,R5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))),IF($D5299>1,R5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(U5298-LN(AA5298)+LN(AA5297))),\".\"))),\".\")","v":74163.862598723295},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W2],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,S5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))-growthdif),IF($D5299>1,S5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(V5298-LN(AB5298)+LN(AB5297))-growthdif),\".\"))),\".\")","v":67531.041473185556},{"$f":"IFERROR(IF(IFERROR(AND(AC5298/$G5298=mininf,AF5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(W5298/Z5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AC5298/$G5298>mininf,AF5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(W5298/Z5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AC5298/$G5298=mininf,AF5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(Q5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":-7.8764776319657226E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5298/$G5298=mininf,AG5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(X5298/AA5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AD5298/$G5298>mininf,AG5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(X5298/AA5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AD5298/$G5298=mininf,AG5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(R5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":8.3572780368155464E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5298/$G5298=mininf,AH5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(Y5298/AB5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AE5298/$G5298>mininf,AH5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(Y5298/AB5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AE5298/$G5298=mininf,AH5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(S5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":1.6406990302567703E-2},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,W5298*EXP(T5298),\"\")),\".\")","v":65054920905.905716},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,X5298*EXP(U5298),\"\")),\".\")","v":73892374883.681503},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,Y5298*EXP(V5298),\"\")),\".\")","v":79681064428.370651},110848.03107973306,140436.46471266975,155667.70260719603,37051.994691743617,17519.323098915367,0,73796.036387989458,122917.1416137544,155667.70260719603,53012.708506789073,23424.274873852381,8193.036979326107,0.45035825283226849,0.75013173945093403,0.95,0.22611880542733256,0.1069159283860352,0,0.32352294174039881,0.14295233216303063,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,55163988237.644165,70313499202.301468,79681064428.370651,-1.7493779800975773E-2,8.4373201128364883E-3,1.6406990302566982E-2,9890932668.2615509,3578875681.3800354,0,4.4128311695065037E-2,6.7834055577726815E-3,0,-5.5525679784969029E-2,-1.4163132790139699E-2,5.9410496618674813E-3,-3.9035882889297824E-3,-2.5817047345210398E-2,0,9.1967091063601458E-2,0.12622843335759626,5.9410496618674813E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BJ5299)+$I5299*BA5299,IF(D5299=24,\".\",IFERROR((CB5300-CB5299)/CB5299,\".\")))","v":-3.5581720535375318E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BK5299)+$I5299*BB5299,IF(D5299=24,\".\",IFERROR((CC5300-CC5299)/CC5299,\".\")))","v":-1.934897081054523E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BL5299)+$I5299*BC5299,IF(D5299=24,\".\",IFERROR((CD5300-CD5299)/CD5299,\".\")))","v":1.2102029239814313E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BM5299)+$I5299*BG5299,IF($D5299=24,\".\",IFERROR((CE5300-CE5299)/CE5299,\".\")))","v":2.3540370960664768E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BN5299)+$I5299*BH5299,IF($D5299=24,\".\",IFERROR((CF5300-CF5299)/CF5299,\".\")))","v":-6.0888116361217191E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BO5299)+$I5299*BI5299,IF($D5299=24,\".\",IFERROR((CG5300-CG5299)/CG5299,\".\")))","v":3.4280092575971395E-3},{"$f":"IFERROR(AV5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BP5299,IF($D5299=24,\".\",IFERROR((CH5300-CH5299)/CH5299,\".\")))","v":9.5395100321198592E-2},{"$f":"IFERROR(AW5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BQ5299,IF(D5299=24,\".\",IFERROR((CI5300-CI5299)/CI5299,\".\")))","v":0.12965644261519374},{"$f":"IFERROR(AW5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BR5299,IF(D5299=24,\".\",IFERROR((CJ5300-CJ5299)/CJ5299,\".\")))","v":9.3690589194649534E-3},12512772643.185143,18232020003.340588,21841679409.143166,2788272570.8015275,1153301281.3951983,0,1690407525.8974078,746926004.17461562,261250024.00198004,16991452739.884077,20132247288.9104,22102929433.145145,-1.2849543619493137E-2,2.7093076727605372E-3,1.206972634693545E-2,0.73641570469215278,0.90561275856091195,0.98818029868881474,0.16409853904113852,5.7286266398609169E-2,0,9.9485756266708747E-2,3.710097504047899E-2,1.1819701311185218E-2,46771.301941941594,55416.769309502102,60841.341946734123,-1.6817981485644395E-2,-1.838062809456531E-3,7.1984758851186825E-3]
["Uzbekistan","UZB",2031,{"$f":"C5322-'Initial Conditions and Settings'!$B$9","v":15},"UZB2031",15946.8515625,{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,G5321*F5322/F5321,\"\")),\".\")","v":15604.893982891264},36643,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5322,Table1[Country Code],0)),MAX(IF(D5322>0,K5321*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5322,Table1[Country Code],0))*EXP(D5322*INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5322,Table1[Country Code],0))*EXP(D5322*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W2],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,Q5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))+growthdif),IF($D5322>1,Q5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(T5321-LN(Z5321)+LN(Z5320))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W2],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,R5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))),IF($D5322>1,R5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(U5321-LN(AA5321)+LN(AA5320))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W2],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,S5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))-growthdif),IF($D5322>1,S5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(V5321-LN(AB5321)+LN(AB5320))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5321/$G5321=mininf,AF5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(W5321/Z5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AC5321/$G5321>mininf,AF5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(W5321/Z5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AC5321/$G5321=mininf,AF5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(Q5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5321/$G5321=mininf,AG5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(X5321/AA5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AD5321/$G5321>mininf,AG5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(X5321/AA5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AD5321/$G5321=mininf,AG5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(R5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5321/$G5321=mininf,AH5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(Y5321/AB5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AE5321/$G5321>mininf,AH5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(Y5321/AB5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AE5321/$G5321=mininf,AH5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(S5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,W5321*EXP(T5321),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,X5321*EXP(U5321),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,Y5321*EXP(V5321),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BJ5322)+$I5322*BA5322,IF(D5322=24,\".\",IFERROR((CB5323-CB5322)/CB5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BK5322)+$I5322*BB5322,IF(D5322=24,\".\",IFERROR((CC5323-CC5322)/CC5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BL5322)+$I5322*BC5322,IF(D5322=24,\".\",IFERROR((CD5323-CD5322)/CD5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BM5322)+$I5322*BG5322,IF($D5322=24,\".\",IFERROR((CE5323-CE5322)/CE5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BN5322)+$I5322*BH5322,IF($D5322=24,\".\",IFERROR((CF5323-CF5322)/CF5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BO5322)+$I5322*BI5322,IF($D5322=24,\".\",IFERROR((CG5323-CG5322)/CG5322,\".\")))","v":"."},{"$f":"IFERROR(AV5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BP5322,IF($D5322=24,\".\",IFERROR((CH5323-CH5322)/CH5322,\".\")))","v":"."},{"$f":"IFERROR(AW5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BQ5322,IF(D5322=24,\".\",IFERROR((CI5323-CI5322)/CI5322,\".\")))","v":"."},{"$f":"IFERROR(AW5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BR5322,IF(D5322=24,\".\",IFERROR((CJ5323-CJ5322)/CJ5322,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Uzbekistan","UZB",2039,{"$f":"C5330-'Initial Conditions and Settings'!$B$9","v":23},"UZB2039",17069.279296875,{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,G5329*F5330/F5329,\"\")),\".\")","v":16703.252848886303},38084,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5330,Table1[Country Code],0)),MAX(IF(D5330>0,K5329*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5330,Table1[Country Code],0))*EXP(D5330*INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5330,Table1[Country Code],0))*EXP(D5330*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W2],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,Q5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))+growthdif),IF($D5330>1,Q5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(T5329-LN(Z5329)+LN(Z5328))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W2],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,R5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))),IF($D5330>1,R5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(U5329-LN(AA5329)+LN(AA5328))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W2],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,S5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))-growthdif),IF($D5330>1,S5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(V5329-LN(AB5329)+LN(AB5328))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5329/$G5329=mininf,AF5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(W5329/Z5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AC5329/$G5329>mininf,AF5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(W5329/Z5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AC5329/$G5329=mininf,AF5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(Q5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5329/$G5329=mininf,AG5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(X5329/AA5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AD5329/$G5329>mininf,AG5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(X5329/AA5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AD5329/$G5329=mininf,AG5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(R5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5329/$G5329=mininf,AH5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(Y5329/AB5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AE5329/$G5329>mininf,AH5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(Y5329/AB5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AE5329/$G5329=mininf,AH5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(S5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,W5329*EXP(T5329),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,X5329*EXP(U5329),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,Y5329*EXP(V5329),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BJ5330)+$I5330*BA5330,IF(D5330=24,\".\",IFERROR((CB5331-CB5330)/CB5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BK5330)+$I5330*BB5330,IF(D5330=24,\".\",IFERROR((CC5331-CC5330)/CC5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BL5330)+$I5330*BC5330,IF(D5330=24,\".\",IFERROR((CD5331-CD5330)/CD5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BM5330)+$I5330*BG5330,IF($D5330=24,\".\",IFERROR((CE5331-CE5330)/CE5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BN5330)+$I5330*BH5330,IF($D5330=24,\".\",IFERROR((CF5331-CF5330)/CF5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BO5330)+$I5330*BI5330,IF($D5330=24,\".\",IFERROR((CG5331-CG5330)/CG5330,\".\")))","v":"."},{"$f":"IFERROR(AV5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BP5330,IF($D5330=24,\".\",IFERROR((CH5331-CH5330)/CH5330,\".\")))","v":"."},{"$f":"IFERROR(AW5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BQ5330,IF(D5330=24,\".\",IFERROR((CI5331-CI5330)/CI5330,\".\")))","v":"."},{"$f":"IFERROR(AW5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BR5330,IF(D5330=24,\".\",IFERROR((CJ5331-CJ5330)/CJ5330,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Vincent and the Grenadines","VCT",2032,{"$f":"C5349-'Initial Conditions and Settings'!$B$9","v":16},"VCT2032",57.2760009765625,{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,G5348*F5349/F5348,\"\")),\".\")","v":48.237629504334414},112,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5349,Table1[Country Code],0)),MAX(IF(D5349>0,K5348*EXP(growthb),\".\"),0.001)),\".\")","v":67.634748286710689},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5349,Table1[Country Code],0))*EXP(D5349*INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5349,Table1[Country Code],0))*EXP(D5349*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W2],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,Q5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))+growthdif),IF($D5349>1,Q5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(T5348-LN(Z5348)+LN(Z5347))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W2],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,R5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))),IF($D5349>1,R5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(U5348-LN(AA5348)+LN(AA5347))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W2],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,S5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))-growthdif),IF($D5349>1,S5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(V5348-LN(AB5348)+LN(AB5347))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5348/$G5348=mininf,AF5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(W5348/Z5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AC5348/$G5348>mininf,AF5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(W5348/Z5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AC5348/$G5348=mininf,AF5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(Q5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5348/$G5348=mininf,AG5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(X5348/AA5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AD5348/$G5348>mininf,AG5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(X5348/AA5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AD5348/$G5348=mininf,AG5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(R5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5348/$G5348=mininf,AH5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(Y5348/AB5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AE5348/$G5348>mininf,AH5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(Y5348/AB5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AE5348/$G5348=mininf,AH5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(S5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,W5348*EXP(T5348),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,X5348*EXP(U5348),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,Y5348*EXP(V5348),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BJ5349)+$I5349*BA5349,IF(D5349=24,\".\",IFERROR((CB5350-CB5349)/CB5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BK5349)+$I5349*BB5349,IF(D5349=24,\".\",IFERROR((CC5350-CC5349)/CC5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BL5349)+$I5349*BC5349,IF(D5349=24,\".\",IFERROR((CD5350-CD5349)/CD5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BM5349)+$I5349*BG5349,IF($D5349=24,\".\",IFERROR((CE5350-CE5349)/CE5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BN5349)+$I5349*BH5349,IF($D5349=24,\".\",IFERROR((CF5350-CF5349)/CF5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BO5349)+$I5349*BI5349,IF($D5349=24,\".\",IFERROR((CG5350-CG5349)/CG5349,\".\")))","v":"."},{"$f":"IFERROR(AV5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BP5349,IF($D5349=24,\".\",IFERROR((CH5350-CH5349)/CH5349,\".\")))","v":"."},{"$f":"IFERROR(AW5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BQ5349,IF(D5349=24,\".\",IFERROR((CI5350-CI5349)/CI5349,\".\")))","v":"."},{"$f":"IFERROR(AW5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BR5349,IF(D5349=24,\".\",IFERROR((CJ5350-CJ5349)/CJ5349,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Venezuela, RB","VEN",2032,{"$f":"C5375-'Initial Conditions and Settings'!$B$9","v":16},"VEN2032",18272.533203125,{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,G5374*F5375/F5374,\"\")),\".\")","v":16246.812786082384},37380,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5375,Table1[Country Code],0)),MAX(IF(D5375>0,K5374*EXP(growthb),\".\"),0.001)),\".\")","v":98.586012079660449},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5375,Table1[Country Code],0))*EXP(D5375*INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0))),\".\")","v":120.41661222860355},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5375,Table1[Country Code],0))*EXP(D5375*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))),\".\")","v":120.41661222860355},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W2],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,Q5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))+growthdif),IF($D5375>1,Q5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(T5374-LN(Z5374)+LN(Z5373))+growthdif),\".\"))),\".\")","v":31232.89242263374},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W2],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,R5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))),IF($D5375>1,R5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(U5374-LN(AA5374)+LN(AA5373))),\".\"))),\".\")","v":27753.914800727351},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W2],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,S5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))-growthdif),IF($D5375>1,S5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(V5374-LN(AB5374)+LN(AB5373))-growthdif),\".\"))),\".\")","v":24649.878975186512},{"$f":"IFERROR(IF(IFERROR(AND(AC5374/$G5374=mininf,AF5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(W5374/Z5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AC5374/$G5374>mininf,AF5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(W5374/Z5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AC5374/$G5374=mininf,AF5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(Q5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":5.222757625440444E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5374/$G5374=mininf,AG5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(X5374/AA5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AD5374/$G5374>mininf,AG5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(X5374/AA5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AD5374/$G5374=mininf,AG5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(R5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":1.9771585211621479E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5374/$G5374=mininf,AH5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(Y5374/AB5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AE5374/$G5374>mininf,AH5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(Y5374/AB5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AE5374/$G5374=mininf,AH5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(S5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":3.567179086953387E-2},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,W5374*EXP(T5374),\"\")),\".\")","v":1848883002.3981104},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,X5374*EXP(U5374),\"\")),\".\")","v":2073390989.6230781},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,Y5374*EXP(V5374),\"\")),\".\")","v":2347226809.3190846},8849.0938490479602,10924.810619867418,13660.129179769747,3043.9447903625064,1795.7311129106502,0,5805.1490586854543,9129.0795069567666,13660.129179769747,7397.718937034424,5322.0021662149666,2586.6836063126375,0.3573100235178655,0.56189971701877861,0.8407882431852427,0.18735642679221742,0.11052820861264182,0,0.45533354968991713,0.32757207436857949,0.15921175681475727,null,2.5000000000001132E-3,2.5000000000003908E-3,1562158039.3074582,1939825539.3631303,2347226809.3190846,-4.1960504236158158E-3,1.9670184517352141E-2,3.5671790869532316E-2,286724963.09065223,133565450.25994778,0,5.5036584739323047E-2,2.1243110985629698E-2,0,-4.1961210962558226E-2,-2.7159724509662198E-3,1.8686192920155165E-2,7.2714242003772966E-3,-1.1143045982685784E-2,0,5.1267023520349397E-2,4.0049988827323801E-2,-3.3349974711883945E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BJ5375)+$I5375*BA5375,IF(D5375=24,\".\",IFERROR((CB5376-CB5375)/CB5375,\".\")))","v":-2.3078630693087021E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BK5375)+$I5375*BB5375,IF(D5375=24,\".\",IFERROR((CC5376-CC5375)/CC5375,\".\")))","v":8.4771060331929604E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BL5375)+$I5375*BC5375,IF(D5375=24,\".\",IFERROR((CD5376-CD5375)/CD5375,\".\")))","v":2.717899189484374E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BM5375)+$I5375*BG5375,IF($D5375=24,\".\",IFERROR((CE5376-CE5375)/CE5375,\".\")))","v":3.3654004469850285E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BN5375)+$I5375*BH5375,IF($D5375=24,\".\",IFERROR((CF5376-CF5375)/CF5375,\".\")))","v":7.5500325014720704E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BO5375)+$I5375*BI5375,IF($D5375=24,\".\",IFERROR((CG5376-CG5375)/CG5375,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BP5375,IF($D5375=24,\".\",IFERROR((CH5376-CH5375)/CH5375,\".\")))","v":5.3767023520349511E-2},{"$f":"IFERROR(AW5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BQ5375,IF(D5375=24,\".\",IFERROR((CI5376-CI5375)/CI5375,\".\")))","v":4.2549988827324192E-2},{"$f":"IFERROR(AW5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BR5375,IF(D5375=24,\".\",IFERROR((CJ5376-CJ5375)/CJ5375,\".\")))","v":-3.0849974711883554E-2},362623192.09455264,506735389.69028831,681853911.71923757,83131893.205537513,43579701.641944855,0,87821233.153167829,63179582.390053965,30707539.17754608,533576318.45325798,613494673.72228718,712561450.89678359,-1.5915985917470572E-3,1.1920182246112311E-2,2.4678257729017099E-2,0.67960885735283794,0.82598172632167632,0.95690541617301983,0.15580131713214326,7.1035175215999086E-2,0,0.16458982551501877,0.10298309846232453,4.3094583826980205E-2,14274.379840911128,16412.377574164984,19062.639135815505,-9.1543863971264017E-3,3.9012916860734492E-3,1.6673213370367534E-2]
["British Virgin Islands","VGB",2036,{"$f":"C5405-'Initial Conditions and Settings'!$B$9","v":20},"VGB2036",".",{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,G5404*F5405/F5404,\"\")),\".\")","v":"."},36,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5405,Table1[Country Code],0)),MAX(IF(D5405>0,K5404*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5405,Table1[Country Code],0))*EXP(D5405*INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5405,Table1[Country Code],0))*EXP(D5405*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W2],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,Q5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))+growthdif),IF($D5405>1,Q5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(T5404-LN(Z5404)+LN(Z5403))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W2],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,R5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))),IF($D5405>1,R5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(U5404-LN(AA5404)+LN(AA5403))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W2],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,S5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))-growthdif),IF($D5405>1,S5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(V5404-LN(AB5404)+LN(AB5403))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5404/$G5404=mininf,AF5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(W5404/Z5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AC5404/$G5404>mininf,AF5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(W5404/Z5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AC5404/$G5404=mininf,AF5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(Q5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5404/$G5404=mininf,AG5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(X5404/AA5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AD5404/$G5404>mininf,AG5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(X5404/AA5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AD5404/$G5404=mininf,AG5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(R5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5404/$G5404=mininf,AH5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(Y5404/AB5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AE5404/$G5404>mininf,AH5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(Y5404/AB5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AE5404/$G5404=mininf,AH5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(S5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,W5404*EXP(T5404),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,X5404*EXP(U5404),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,Y5404*EXP(V5404),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BJ5405)+$I5405*BA5405,IF(D5405=24,\".\",IFERROR((CB5406-CB5405)/CB5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BK5405)+$I5405*BB5405,IF(D5405=24,\".\",IFERROR((CC5406-CC5405)/CC5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BL5405)+$I5405*BC5405,IF(D5405=24,\".\",IFERROR((CD5406-CD5405)/CD5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BM5405)+$I5405*BG5405,IF($D5405=24,\".\",IFERROR((CE5406-CE5405)/CE5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BN5405)+$I5405*BH5405,IF($D5405=24,\".\",IFERROR((CF5406-CF5405)/CF5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BO5405)+$I5405*BI5405,IF($D5405=24,\".\",IFERROR((CG5406-CG5405)/CG5405,\".\")))","v":"."},{"$f":"IFERROR(AV5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BP5405,IF($D5405=24,\".\",IFERROR((CH5406-CH5405)/CH5405,\".\")))","v":"."},{"$f":"IFERROR(AW5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BQ5405,IF(D5405=24,\".\",IFERROR((CI5406-CI5405)/CI5405,\".\")))","v":"."},{"$f":"IFERROR(AW5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BR5405,IF(D5405=24,\".\",IFERROR((CJ5406-CJ5405)/CJ5405,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Virgin Islands (U.S.)","VIR",2025,{"$f":"C5420-'Initial Conditions and Settings'!$B$9","v":9},"VIR2025",50.886001586914063,{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,G5419*F5420/F5419,\"\")),\".\")","v":46.548932115689695},107,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5420,Table1[Country Code],0)),MAX(IF(D5420>0,K5419*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5420,Table1[Country Code],0))*EXP(D5420*INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5420,Table1[Country Code],0))*EXP(D5420*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W2],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,Q5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))+growthdif),IF($D5420>1,Q5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(T5419-LN(Z5419)+LN(Z5418))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W2],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,R5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))),IF($D5420>1,R5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(U5419-LN(AA5419)+LN(AA5418))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W2],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,S5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))-growthdif),IF($D5420>1,S5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(V5419-LN(AB5419)+LN(AB5418))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5419/$G5419=mininf,AF5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(W5419/Z5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AC5419/$G5419>mininf,AF5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(W5419/Z5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AC5419/$G5419=mininf,AF5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(Q5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5419/$G5419=mininf,AG5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(X5419/AA5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AD5419/$G5419>mininf,AG5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(X5419/AA5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AD5419/$G5419=mininf,AG5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(R5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5419/$G5419=mininf,AH5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(Y5419/AB5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AE5419/$G5419>mininf,AH5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(Y5419/AB5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AE5419/$G5419=mininf,AH5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(S5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,W5419*EXP(T5419),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,X5419*EXP(U5419),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,Y5419*EXP(V5419),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BJ5420)+$I5420*BA5420,IF(D5420=24,\".\",IFERROR((CB5421-CB5420)/CB5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BK5420)+$I5420*BB5420,IF(D5420=24,\".\",IFERROR((CC5421-CC5420)/CC5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BL5420)+$I5420*BC5420,IF(D5420=24,\".\",IFERROR((CD5421-CD5420)/CD5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BM5420)+$I5420*BG5420,IF($D5420=24,\".\",IFERROR((CE5421-CE5420)/CE5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BN5420)+$I5420*BH5420,IF($D5420=24,\".\",IFERROR((CF5421-CF5420)/CF5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BO5420)+$I5420*BI5420,IF($D5420=24,\".\",IFERROR((CG5421-CG5420)/CG5420,\".\")))","v":"."},{"$f":"IFERROR(AV5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BP5420,IF($D5420=24,\".\",IFERROR((CH5421-CH5420)/CH5420,\".\")))","v":"."},{"$f":"IFERROR(AW5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BQ5420,IF(D5420=24,\".\",IFERROR((CI5421-CI5420)/CI5420,\".\")))","v":"."},{"$f":"IFERROR(AW5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BR5420,IF(D5420=24,\".\",IFERROR((CJ5421-CJ5420)/CJ5420,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Vietnam","VNM",2029,{"$f":"C5450-'Initial Conditions and Settings'!$B$9","v":13},"VNM2029",62438.5625,{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,G5449*F5450/F5449,\"\")),\".\")","v":59775.009050454326},105652,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5450,Table1[Country Code],0)),MAX(IF(D5450>0,K5449*EXP(growthb),\".\"),0.001)),\".\")","v":31.194225739792799},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5450,Table1[Country Code],0))*EXP(D5450*INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0))),\".\")","v":40.68605813940141},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5450,Table1[Country Code],0))*EXP(D5450*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))),\".\")","v":40.68605813940141},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W2],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,Q5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))+growthdif),IF($D5450>1,Q5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(T5449-LN(Z5449)+LN(Z5448))+growthdif),\".\"))),\".\")","v":4281.1383884737461},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W2],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,R5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))),IF($D5450>1,R5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(U5449-LN(AA5449)+LN(AA5448))),\".\"))),\".\")","v":3905.1051275625646},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W2],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,S5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))-growthdif),IF($D5450>1,S5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(V5449-LN(AB5449)+LN(AB5448))-growthdif),\".\"))),\".\")","v":3714.5918181589677},{"$f":"IFERROR(IF(IFERROR(AND(AC5449/$G5449=mininf,AF5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(W5449/Z5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AC5449/$G5449>mininf,AF5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(W5449/Z5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AC5449/$G5449=mininf,AF5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(Q5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":7.2337859499218296E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5449/$G5449=mininf,AG5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(X5449/AA5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AD5449/$G5449>mininf,AG5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(X5449/AA5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AD5449/$G5449=mininf,AG5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(R5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":8.1646055160797232E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5449/$G5449=mininf,AH5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(Y5449/AB5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AE5449/$G5449>mininf,AH5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(Y5449/AB5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AE5449/$G5449=mininf,AH5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(S5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":8.7081220162013168E-2},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,W5449*EXP(T5449),\"\")),\".\")","v":1250282321.1926172},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,X5449*EXP(U5449),\"\")),\".\")","v":1323903830.5250354},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,Y5449*EXP(V5449),\"\")),\".\")","v":1405651981.4840088},51269.410087909833,56786.258597931606,56786.258597931606,34891.061339337961,31590.148579521403,22152.760676007172,16378.348748571872,25196.110018410211,34633.497921924441,8505.5989625444927,2988.7504525227196,2988.7504525227196,0.27399993757838481,0.42151578759516228,0.57939761903994558,0.58370650031834281,0.52848421240483767,0.37060238096005432,0.1422935621032724,5.0000000000000051E-2,5.0000000000000051E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,725366356.34268606,928469659.11112702,1154748250.5830734,4.708952450389603E-2,0.10959019310478979,9.2355144049967919E-2,524915964.84993112,395434171.41390836,250903730.90093541,0.10621081707791902,1.2791586614909534E-2,6.2443598590618876E-2,9.4841461385151149E-3,6.3792775862586026E-2,2.1174330119805518E-2,5.8605438712538316E-2,-4.3005830627292241E-2,-1.8737215339546864E-2,-0.25503134748694301,5.7934594573261222E-3,5.7934594573261222E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BJ5450)+$I5450*BA5450,IF(D5450=24,\".\",IFERROR((CB5451-CB5450)/CB5450,\".\")))","v":3.0860367537894739E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BK5450)+$I5450*BB5450,IF(D5450=24,\".\",IFERROR((CC5451-CC5450)/CC5450,\".\")))","v":8.9265016700377064E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BL5450)+$I5450*BC5450,IF(D5450=24,\".\",IFERROR((CD5451-CD5450)/CD5450,\".\")))","v":5.9338269301575888E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BM5450)+$I5450*BG5450,IF($D5450=24,\".\",IFERROR((CE5451-CE5450)/CE5450,\".\")))","v":8.7481660111917894E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BN5450)+$I5450*BH5450,IF($D5450=24,\".\",IFERROR((CF5451-CF5450)/CF5450,\".\")))","v":-1.0033589789502129E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BO5450)+$I5450*BI5450,IF($D5450=24,\".\",IFERROR((CG5451-CG5450)/CG5450,\".\")))","v":2.692672384222523E-2},{"$f":"IFERROR(AV5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BP5450,IF($D5450=24,\".\",IFERROR((CH5451-CH5450)/CH5450,\".\")))","v":-0.24995781527025379},{"$f":"IFERROR(AW5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BQ5450,IF(D5450=24,\".\",IFERROR((CI5451-CI5450)/CI5450,\".\")))","v":1.086699167401568E-2},{"$f":"IFERROR(AW5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BR5450,IF(D5450=24,\".\",IFERROR((CJ5451-CJ5450)/CJ5450,\".\")))","v":1.086699167401568E-2},140235955.13464394,196786916.85504845,257298616.03001225,127708709.30988435,105470612.25145656,70353550.913031295,10795051.733286045,3793232.6570935561,3793232.6570935561,278739716.1778143,306050761.76359862,331445399.60013711,4.59267005334607E-2,5.407325076938737E-2,5.1903771342499842E-2,0.50310718923594044,0.64298783548544691,0.77629261513486947,0.45816473899405175,0.34461803539938496,0.21226286742222802,3.8728071770007977E-2,1.2394129115167978E-2,1.1444517442902492E-2,2638.2814918583113,2896.7815257978896,3137.1426911003778,4.1958305411857744E-2,4.9216072293853941E-2,4.6036359651376202E-2]
["Vietnam","VNM",2034,{"$f":"C5455-'Initial Conditions and Settings'!$B$9","v":18},"VNM2034",64187.0546875,{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,G5454*F5455/F5454,\"\")),\".\")","v":61448.912679040601},108494,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5455,Table1[Country Code],0)),MAX(IF(D5455>0,K5454*EXP(growthb),\".\"),0.001)),\".\")","v":31.586600796608408},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5455,Table1[Country Code],0))*EXP(D5455*INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0))),\".\")","v":41.212975372130771},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5455,Table1[Country Code],0))*EXP(D5455*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))),\".\")","v":41.212975372130771},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W2],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,Q5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))+growthdif),IF($D5455>1,Q5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(T5454-LN(Z5454)+LN(Z5453))+growthdif),\".\"))),\".\")","v":4857.0540111619666},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W2],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,R5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))),IF($D5455>1,R5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(U5454-LN(AA5454)+LN(AA5453))),\".\"))),\".\")","v":4645.413569012012},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W2],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,S5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))-growthdif),IF($D5455>1,S5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(V5454-LN(AB5454)+LN(AB5453))-growthdif),\".\"))),\".\")","v":4423.660482417753},{"$f":"IFERROR(IF(IFERROR(AND(AC5454/$G5454=mininf,AF5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(W5454/Z5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AC5454/$G5454>mininf,AF5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(W5454/Z5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AC5454/$G5454=mininf,AF5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(Q5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":6.3097128620741114E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5454/$G5454=mininf,AG5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(X5454/AA5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AD5454/$G5454>mininf,AG5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(X5454/AA5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AD5454/$G5454=mininf,AG5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(R5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":6.7080119307253772E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5454/$G5454=mininf,AH5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(Y5454/AB5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AE5454/$G5454>mininf,AH5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(Y5454/AB5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AE5454/$G5454=mininf,AH5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(S5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":7.1662291968452072E-2},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,W5454*EXP(T5454),\"\")),\".\")","v":1767363481.6418662},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,X5454*EXP(U5454),\"\")),\".\")","v":1935538375.0286217},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,Y5454*EXP(V5454),\"\")),\".\")","v":2101307445.5909138},58376.467045088568,58376.467045088568,58376.467045088568,41320.789745836242,31561.976594268497,19878.556045749861,17055.677299252318,26814.49045082006,38497.910999338696,3072.4456339520329,3072.4456339520329,3072.4456339520329,0.27755865084769488,0.43637046258047346,0.62650272105579219,0.67244134915230513,0.51362953741952655,0.32349727894420782,5.0000000000000051E-2,5.0000000000000058E-2,5.0000000000000058E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,947560369.08605075,1362731732.8151431,1774160030.7191675,3.0267953090852728E-2,6.0902117721106208E-2,7.7568418720911581E-2,819803112.55581546,572806642.21347857,327147414.8717463,9.9746408359919769E-2,8.162623429256044E-2,3.9010566862632601E-2,-3.7706682704019556E-2,-1.0555087602828195E-3,2.1028619578325802E-2,2.1771772565042369E-2,9.668607811173402E-3,-2.7529232279951188E-2,4.7568972858442748E-3,4.7568972858442748E-3,4.7568972858442748E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BJ5455)+$I5455*BA5455,IF(D5455=24,\".\",IFERROR((CB5456-CB5455)/CB5455,\".\")))","v":-1.1458325898942474E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BK5455)+$I5455*BB5455,IF(D5455=24,\".\",IFERROR((CC5456-CC5455)/CC5455,\".\")))","v":3.2496836697100857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BL5455)+$I5455*BC5455,IF(D5455=24,\".\",IFERROR((CD5456-CD5455)/CD5455,\".\")))","v":5.1872051366307861E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BM5455)+$I5455*BG5455,IF($D5455=24,\".\",IFERROR((CE5456-CE5455)/CE5455,\".\")))","v":6.5832622679170297E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BN5455)+$I5455*BH5455,IF($D5455=24,\".\",IFERROR((CF5456-CF5455)/CF5455,\".\")))","v":5.0720953268556149E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BO5455)+$I5455*BI5455,IF($D5455=24,\".\",IFERROR((CG5456-CG5455)/CG5455,\".\")))","v":1.0814199508029931E-2},{"$f":"IFERROR(AV5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BP5455,IF($D5455=24,\".\",IFERROR((CH5456-CH5455)/CH5455,\".\")))","v":9.8304295025334991E-3},{"$f":"IFERROR(AW5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BQ5455,IF(D5455=24,\".\",IFERROR((CI5456-CI5455)/CI5455,\".\")))","v":9.8304295025338322E-3},{"$f":"IFERROR(AW5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BR5455,IF(D5455=24,\".\",IFERROR((CJ5456-CJ5455)/CJ5455,\".\")))","v":9.8304295025338322E-3},165680691.67883512,249128795.57276502,340603375.08682072,178145418.64468586,130143262.41250926,78054821.280900136,3999641.5201976858,3999641.5201976858,3999641.5201976858,347825751.84371871,383271699.505472,422657837.88791853,3.3284643026713211E-2,3.8448459227042951E-2,4.3891802562184661E-2,0.47633244749881826,0.65000571629528359,0.80586078041014064,0.51216857205192856,0.33955875839627758,0.18467614766344143,1.1498980449253111E-2,1.0435525308438753E-2,9.4630719264179857E-3,3205.9445853569664,3532.6534140641143,3895.6793729415317,2.9298092942141807E-2,3.3946944170445192E-2,3.9479962710533556E-2]
["Samoa","WSM",2018,{"$f":"C5491-'Initial Conditions and Settings'!$B$9","v":2},"WSM2018",51.819000244140625,{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,G5490*F5491/F5490,\"\")),\".\")","v":35.881473451493406},198,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5491,Table1[Country Code],0)),MAX(IF(D5491>0,K5490*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5491,Table1[Country Code],0))*EXP(D5491*INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5491,Table1[Country Code],0))*EXP(D5491*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W2],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,Q5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))+growthdif),IF($D5491>1,Q5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(T5490-LN(Z5490)+LN(Z5489))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W2],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,R5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))),IF($D5491>1,R5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(U5490-LN(AA5490)+LN(AA5489))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W2],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,S5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))-growthdif),IF($D5491>1,S5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(V5490-LN(AB5490)+LN(AB5489))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5490/$G5490=mininf,AF5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(W5490/Z5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AC5490/$G5490>mininf,AF5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(W5490/Z5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AC5490/$G5490=mininf,AF5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(Q5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5490/$G5490=mininf,AG5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(X5490/AA5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AD5490/$G5490>mininf,AG5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(X5490/AA5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AD5490/$G5490=mininf,AG5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(R5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5490/$G5490=mininf,AH5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(Y5490/AB5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AE5490/$G5490>mininf,AH5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(Y5490/AB5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AE5490/$G5490=mininf,AH5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(S5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,W5490*EXP(T5490),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,X5490*EXP(U5490),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,Y5490*EXP(V5490),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BJ5491)+$I5491*BA5491,IF(D5491=24,\".\",IFERROR((CB5492-CB5491)/CB5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BK5491)+$I5491*BB5491,IF(D5491=24,\".\",IFERROR((CC5492-CC5491)/CC5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BL5491)+$I5491*BC5491,IF(D5491=24,\".\",IFERROR((CD5492-CD5491)/CD5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BM5491)+$I5491*BG5491,IF($D5491=24,\".\",IFERROR((CE5492-CE5491)/CE5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BN5491)+$I5491*BH5491,IF($D5491=24,\".\",IFERROR((CF5492-CF5491)/CF5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BO5491)+$I5491*BI5491,IF($D5491=24,\".\",IFERROR((CG5492-CG5491)/CG5491,\".\")))","v":"."},{"$f":"IFERROR(AV5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BP5491,IF($D5491=24,\".\",IFERROR((CH5492-CH5491)/CH5491,\".\")))","v":"."},{"$f":"IFERROR(AW5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BQ5491,IF(D5491=24,\".\",IFERROR((CI5492-CI5491)/CI5491,\".\")))","v":"."},{"$f":"IFERROR(AW5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BR5491,IF(D5491=24,\".\",IFERROR((CJ5492-CJ5491)/CJ5491,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Samoa","WSM",2030,{"$f":"C5503-'Initial Conditions and Settings'!$B$9","v":14},"WSM2030",60.953998565673828,{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,G5502*F5503/F5502,\"\")),\".\")","v":42.206898454083898},212,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5503,Table1[Country Code],0)),MAX(IF(D5503>0,K5502*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5503,Table1[Country Code],0))*EXP(D5503*INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5503,Table1[Country Code],0))*EXP(D5503*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W2],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,Q5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))+growthdif),IF($D5503>1,Q5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(T5502-LN(Z5502)+LN(Z5501))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W2],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,R5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))),IF($D5503>1,R5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(U5502-LN(AA5502)+LN(AA5501))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W2],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,S5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))-growthdif),IF($D5503>1,S5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(V5502-LN(AB5502)+LN(AB5501))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5502/$G5502=mininf,AF5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(W5502/Z5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AC5502/$G5502>mininf,AF5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(W5502/Z5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AC5502/$G5502=mininf,AF5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(Q5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5502/$G5502=mininf,AG5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(X5502/AA5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AD5502/$G5502>mininf,AG5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(X5502/AA5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AD5502/$G5502=mininf,AG5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(R5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5502/$G5502=mininf,AH5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(Y5502/AB5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AE5502/$G5502>mininf,AH5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(Y5502/AB5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AE5502/$G5502=mininf,AH5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(S5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,W5502*EXP(T5502),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,X5502*EXP(U5502),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,Y5502*EXP(V5502),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BJ5503)+$I5503*BA5503,IF(D5503=24,\".\",IFERROR((CB5504-CB5503)/CB5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BK5503)+$I5503*BB5503,IF(D5503=24,\".\",IFERROR((CC5504-CC5503)/CC5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BL5503)+$I5503*BC5503,IF(D5503=24,\".\",IFERROR((CD5504-CD5503)/CD5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BM5503)+$I5503*BG5503,IF($D5503=24,\".\",IFERROR((CE5504-CE5503)/CE5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BN5503)+$I5503*BH5503,IF($D5503=24,\".\",IFERROR((CF5504-CF5503)/CF5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BO5503)+$I5503*BI5503,IF($D5503=24,\".\",IFERROR((CG5504-CG5503)/CG5503,\".\")))","v":"."},{"$f":"IFERROR(AV5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BP5503,IF($D5503=24,\".\",IFERROR((CH5504-CH5503)/CH5503,\".\")))","v":"."},{"$f":"IFERROR(AW5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BQ5503,IF(D5503=24,\".\",IFERROR((CI5504-CI5503)/CI5503,\".\")))","v":"."},{"$f":"IFERROR(AW5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BR5503,IF(D5503=24,\".\",IFERROR((CJ5504-CJ5503)/CJ5503,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kosovo","XKX",2027,{"$f":"C5526-'Initial Conditions and Settings'!$B$9","v":11},"XKX2027",".",{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,G5525*F5526/F5525,\"\")),\".\")","v":"."},1958,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5526,Table1[Country Code],0)),MAX(IF(D5526>0,K5525*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5526,Table1[Country Code],0))*EXP(D5526*INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5526,Table1[Country Code],0))*EXP(D5526*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W2],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,Q5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))+growthdif),IF($D5526>1,Q5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(T5525-LN(Z5525)+LN(Z5524))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W2],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,R5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))),IF($D5526>1,R5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(U5525-LN(AA5525)+LN(AA5524))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W2],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,S5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))-growthdif),IF($D5526>1,S5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(V5525-LN(AB5525)+LN(AB5524))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5525/$G5525=mininf,AF5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(W5525/Z5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AC5525/$G5525>mininf,AF5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(W5525/Z5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AC5525/$G5525=mininf,AF5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(Q5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5525/$G5525=mininf,AG5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(X5525/AA5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AD5525/$G5525>mininf,AG5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(X5525/AA5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AD5525/$G5525=mininf,AG5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(R5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5525/$G5525=mininf,AH5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(Y5525/AB5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AE5525/$G5525>mininf,AH5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(Y5525/AB5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AE5525/$G5525=mininf,AH5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(S5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,W5525*EXP(T5525),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,X5525*EXP(U5525),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,Y5525*EXP(V5525),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BJ5526)+$I5526*BA5526,IF(D5526=24,\".\",IFERROR((CB5527-CB5526)/CB5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BK5526)+$I5526*BB5526,IF(D5526=24,\".\",IFERROR((CC5527-CC5526)/CC5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BL5526)+$I5526*BC5526,IF(D5526=24,\".\",IFERROR((CD5527-CD5526)/CD5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BM5526)+$I5526*BG5526,IF($D5526=24,\".\",IFERROR((CE5527-CE5526)/CE5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BN5526)+$I5526*BH5526,IF($D5526=24,\".\",IFERROR((CF5527-CF5526)/CF5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BO5526)+$I5526*BI5526,IF($D5526=24,\".\",IFERROR((CG5527-CG5526)/CG5526,\".\")))","v":"."},{"$f":"IFERROR(AV5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BP5526,IF($D5526=24,\".\",IFERROR((CH5527-CH5526)/CH5526,\".\")))","v":"."},{"$f":"IFERROR(AW5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BQ5526,IF(D5526=24,\".\",IFERROR((CI5527-CI5526)/CI5526,\".\")))","v":"."},{"$f":"IFERROR(AW5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BR5526,IF(D5526=24,\".\",IFERROR((CJ5527-CJ5526)/CJ5526,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Yemen, Rep.","YEM",2016,{"$f":"C5541-'Initial Conditions and Settings'!$B$9","v":0},"YEM2016",8223.3359375,{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,G5540*F5541/F5540,\"\")),\".\")","v":5012.6000000000004},27584.213,0.5,0.71,{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5541,Table1[Country Code],0)),MAX(IF(D5541>0,K5540*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5541,Table1[Country Code],0))*EXP(D5541*INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5541,Table1[Country Code],0))*EXP(D5541*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W2],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,Q5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))+growthdif),IF($D5541>1,Q5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(T5540-LN(Z5540)+LN(Z5539))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W2],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,R5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))),IF($D5541>1,R5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(U5540-LN(AA5540)+LN(AA5539))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W2],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,S5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))-growthdif),IF($D5541>1,S5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(V5540-LN(AB5540)+LN(AB5539))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5540/$G5540=mininf,AF5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(W5540/Z5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AC5540/$G5540>mininf,AF5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(W5540/Z5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AC5540/$G5540=mininf,AF5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(Q5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5540/$G5540=mininf,AG5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(X5540/AA5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AD5540/$G5540>mininf,AG5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(X5540/AA5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AD5540/$G5540=mininf,AG5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(R5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5540/$G5540=mininf,AH5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(Y5540/AB5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AE5540/$G5540>mininf,AH5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(Y5540/AB5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AE5540/$G5540=mininf,AH5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(S5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,W5540*EXP(T5540),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,X5540*EXP(U5540),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,Y5540*EXP(V5540),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BJ5541)+$I5541*BA5541,IF(D5541=24,\".\",IFERROR((CB5542-CB5541)/CB5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BK5541)+$I5541*BB5541,IF(D5541=24,\".\",IFERROR((CC5542-CC5541)/CC5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BL5541)+$I5541*BC5541,IF(D5541=24,\".\",IFERROR((CD5542-CD5541)/CD5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BM5541)+$I5541*BG5541,IF($D5541=24,\".\",IFERROR((CE5542-CE5541)/CE5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BN5541)+$I5541*BH5541,IF($D5541=24,\".\",IFERROR((CF5542-CF5541)/CF5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BO5541)+$I5541*BI5541,IF($D5541=24,\".\",IFERROR((CG5542-CG5541)/CG5541,\".\")))","v":"."},{"$f":"IFERROR(AV5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BP5541,IF($D5541=24,\".\",IFERROR((CH5542-CH5541)/CH5541,\".\")))","v":"."},{"$f":"IFERROR(AW5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BQ5541,IF(D5541=24,\".\",IFERROR((CI5542-CI5541)/CI5541,\".\")))","v":"."},{"$f":"IFERROR(AW5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BR5541,IF(D5541=24,\".\",IFERROR((CJ5542-CJ5541)/CJ5541,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Yemen, Rep.","YEM",2035,{"$f":"C5560-'Initial Conditions and Settings'!$B$9","v":19},"YEM2035",14275.625,{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,G5559*F5560/F5559,\"\")),\".\")","v":8701.8210637220491},39962,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5560,Table1[Country Code],0)),MAX(IF(D5560>0,K5559*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5560,Table1[Country Code],0))*EXP(D5560*INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5560,Table1[Country Code],0))*EXP(D5560*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W2],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,Q5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))+growthdif),IF($D5560>1,Q5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(T5559-LN(Z5559)+LN(Z5558))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W2],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,R5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))),IF($D5560>1,R5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(U5559-LN(AA5559)+LN(AA5558))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W2],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,S5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))-growthdif),IF($D5560>1,S5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(V5559-LN(AB5559)+LN(AB5558))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5559/$G5559=mininf,AF5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(W5559/Z5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AC5559/$G5559>mininf,AF5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(W5559/Z5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AC5559/$G5559=mininf,AF5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(Q5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5559/$G5559=mininf,AG5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(X5559/AA5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AD5559/$G5559>mininf,AG5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(X5559/AA5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AD5559/$G5559=mininf,AG5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(R5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5559/$G5559=mininf,AH5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(Y5559/AB5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AE5559/$G5559>mininf,AH5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(Y5559/AB5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AE5559/$G5559=mininf,AH5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(S5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,W5559*EXP(T5559),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,X5559*EXP(U5559),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,Y5559*EXP(V5559),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BJ5560)+$I5560*BA5560,IF(D5560=24,\".\",IFERROR((CB5561-CB5560)/CB5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BK5560)+$I5560*BB5560,IF(D5560=24,\".\",IFERROR((CC5561-CC5560)/CC5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BL5560)+$I5560*BC5560,IF(D5560=24,\".\",IFERROR((CD5561-CD5560)/CD5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BM5560)+$I5560*BG5560,IF($D5560=24,\".\",IFERROR((CE5561-CE5560)/CE5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BN5560)+$I5560*BH5560,IF($D5560=24,\".\",IFERROR((CF5561-CF5560)/CF5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BO5560)+$I5560*BI5560,IF($D5560=24,\".\",IFERROR((CG5561-CG5560)/CG5560,\".\")))","v":"."},{"$f":"IFERROR(AV5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BP5560,IF($D5560=24,\".\",IFERROR((CH5561-CH5560)/CH5560,\".\")))","v":"."},{"$f":"IFERROR(AW5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BQ5560,IF(D5560=24,\".\",IFERROR((CI5561-CI5560)/CI5560,\".\")))","v":"."},{"$f":"IFERROR(AW5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BR5560,IF(D5560=24,\".\",IFERROR((CJ5561-CJ5560)/CJ5560,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Africa","ZAF",2031,{"$f":"C5582-'Initial Conditions and Settings'!$B$9","v":15},"ZAF2031",24803.2421875,{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,G5581*F5582/F5581,\"\")),\".\")","v":18394.596614439637},64967,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5582,Table1[Country Code],0)),MAX(IF(D5582>0,K5581*EXP(growthb),\".\"),0.001)),\".\")","v":69.333781170192168},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5582,Table1[Country Code],0))*EXP(D5582*INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0))),\".\")","v":111.44225669827722},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5582,Table1[Country Code],0))*EXP(D5582*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))),\".\")","v":111.44225669827722},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W2],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,Q5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))+growthdif),IF($D5582>1,Q5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(T5581-LN(Z5581)+LN(Z5580))+growthdif),\".\"))),\".\")","v":22574.83367418572},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W2],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,R5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))),IF($D5582>1,R5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(U5581-LN(AA5581)+LN(AA5580))),\".\"))),\".\")","v":20303.451721900768},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W2],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,S5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))-growthdif),IF($D5582>1,S5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(V5581-LN(AB5581)+LN(AB5580))-growthdif),\".\"))),\".\")","v":19345.262435124732},{"$f":"IFERROR(IF(IFERROR(AND(AC5581/$G5581=mininf,AF5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(W5581/Z5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AC5581/$G5581>mininf,AF5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(W5581/Z5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AC5581/$G5581=mininf,AF5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(Q5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":6.0573953356381216E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5581/$G5581=mininf,AG5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(X5581/AA5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AD5581/$G5581>mininf,AG5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(X5581/AA5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AD5581/$G5581=mininf,AG5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(R5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":2.1443742911471636E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5581/$G5581=mininf,AH5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(Y5581/AB5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AE5581/$G5581>mininf,AH5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(Y5581/AB5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AE5581/$G5581=mininf,AH5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(S5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":2.9018114593384103E-2},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,W5581*EXP(T5581),\"\")),\".\")","v":1610068968.8744657},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,X5581*EXP(U5581),\"\")),\".\")","v":1752302882.2211897},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,Y5581*EXP(V5581),\"\")),\".\")","v":1861880377.713891},14520.321708917363,17176.047357365751,17474.866783717654,7209.6316716918745,6087.7713247020238,3103.4539747743943,7310.6900372254895,11088.276032663729,14371.41280894326,3874.2749055222739,1218.5492570738861,919.72983072198258,0.39743682291389015,0.60280071724755879,0.78128447772873666,0.39194290708350521,0.33095432600697333,0.16871552227126327,0.21062027000260466,6.6244956745468014E-2,5.0000000000000037E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1199962529.2684498,1472190390.1365776,1732243383.5111361,-7.672552774135255E-3,2.0161226909777952E-2,3.4315691275576654E-2,410106439.60601592,280112492.08461213,129636994.20275497,4.5180985893264136E-2,2.8157369273159816E-2,-4.4601985138882583E-2,-4.4970136270409355E-2,-1.2995403265882999E-3,2.5185616082040951E-2,-2.1165976030079747E-3,-3.30339796320267E-3,-6.3732060332422513E-2,0.12614005350622648,0.16501102715544747,9.9606533784450946E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BJ5582)+$I5582*BA5582,IF(D5582=24,\".\",IFERROR((CB5583-CB5582)/CB5582,\".\")))","v":-2.3768723017432575E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BK5582)+$I5582*BB5582,IF(D5582=24,\".\",IFERROR((CC5583-CC5582)/CC5582,\".\")))","v":1.1983464796434555E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BL5582)+$I5582*BC5582,IF(D5582=24,\".\",IFERROR((CD5583-CD5582)/CD5582,\".\")))","v":3.2303275183648533E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BM5582)+$I5582*BG5582,IF($D5582=24,\".\",IFERROR((CE5583-CE5582)/CE5582,\".\")))","v":2.6584815649967813E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BN5582)+$I5582*BH5582,IF($D5582=24,\".\",IFERROR((CF5583-CF5582)/CF5582,\".\")))","v":1.7479607159818306E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BO5582)+$I5582*BI5582,IF($D5582=24,\".\",IFERROR((CG5583-CG5582)/CG5582,\".\")))","v":-4.9114401230812815E-2},{"$f":"IFERROR(AV5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BP5582,IF($D5582=24,\".\",IFERROR((CH5583-CH5582)/CH5582,\".\")))","v":0.13119267501106621},{"$f":"IFERROR(AW5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BQ5582,IF(D5582=24,\".\",IFERROR((CI5583-CI5582)/CI5582,\".\")))","v":0.17006364866028759},{"$f":"IFERROR(AW5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BR5582,IF(D5582=24,\".\",IFERROR((CJ5583-CJ5582)/CJ5582,\".\")))","v":1.5013274883285214E-2},330075223.26778406,450260554.21659476,556037504.70504093,141253469.23632932,107272819.05324161,52105242.40330106,29935410.429288521,9415380.4333340097,7106488.4754250729,501264102.93340188,566948753.70317042,615249235.58376706,-3.251031631364993E-4,1.5648649245143333E-2,2.5208331052231827E-2,0.65848565922869995,0.79418210424769975,0.90375976522336632,0.28179450395452776,0.18921078554730358,8.4689649965776936E-2,5.9719836816772315E-2,1.6607110204996573E-2,1.1550584810856728E-2,7715.6726173811612,8726.719006621368,9470.1807930759787,-7.0475949363988377E-3,8.3183143563019257E-3,1.7915373051964778E-2]
["South Africa","ZAF",2032,{"$f":"C5583-'Initial Conditions and Settings'!$B$9","v":16},"ZAF2032",25051.533203125,{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,G5582*F5583/F5582,\"\")),\".\")","v":18578.734359049216},65459,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5583,Table1[Country Code],0)),MAX(IF(D5583>0,K5582*EXP(growthb),\".\"),0.001)),\".\")","v":69.507332471853445},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5583,Table1[Country Code],0))*EXP(D5583*INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0))),\".\")","v":111.72708998039219},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5583,Table1[Country Code],0))*EXP(D5583*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))),\".\")","v":111.72708998039219},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W2],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,Q5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))+growthdif),IF($D5583>1,Q5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(T5582-LN(Z5582)+LN(Z5581))+growthdif),\".\"))),\".\")","v":23058.561792387103},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W2],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,R5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))),IF($D5583>1,R5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(U5582-LN(AA5582)+LN(AA5581))),\".\"))),\".\")","v":20574.941684665406},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W2],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,S5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))-growthdif),IF($D5583>1,S5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(V5582-LN(AB5582)+LN(AB5581))-growthdif),\".\"))),\".\")","v":19483.446608910861},{"$f":"IFERROR(IF(IFERROR(AND(AC5582/$G5582=mininf,AF5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(W5582/Z5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AC5582/$G5582>mininf,AF5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(W5582/Z5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AC5582/$G5582=mininf,AF5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(Q5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":3.8613199135239529E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5582/$G5582=mininf,AG5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(X5582/AA5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AD5582/$G5582>mininf,AG5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(X5582/AA5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AD5582/$G5582=mininf,AG5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(R5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":2.0198282773578297E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5582/$G5582=mininf,AH5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(Y5582/AB5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AE5582/$G5582>mininf,AH5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(Y5582/AB5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AE5582/$G5582=mininf,AH5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(S5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":2.8695453914686198E-2},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,W5582*EXP(T5582),\"\")),\".\")","v":1619851391.2249403},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,X5582*EXP(U5582),\"\")),\".\")","v":1790284594.3361254},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,Y5582*EXP(V5582),\"\")),\".\")","v":1916700172.7191241},14183.597907521775,17141.569902696912,17649.797641096753,7194.3879207113796,6067.6941729761811,2911.8354358571974,6989.2099868103951,11073.875729720732,14737.962205239552,4395.1364515274417,1437.1644563523041,928.93671795246337,0.37619408576161345,0.59605113651495512,0.79327051673253934,0.38723778389173108,0.32659351577524254,0.15672948326746053,0.23656813034665547,7.7355347709802361E-2,5.0000000000000148E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,1190790983.0145357,1502172779.94433,1792718195.8586278,-1.0548361896450587E-2,1.8523560173573372E-2,3.408989441070176E-2,429060408.21040463,288111814.3917954,123981976.86049628,4.2798428770325359E-2,2.888489533622618E-2,-5.2744250190727371E-2,-4.787262716608609E-2,-3.6840384570684392E-3,2.5355093874457779E-2,-4.5258364993117084E-3,-3.3227032944171953E-3,-7.1479050726969362E-2,0.1171235917415423,0.15906377261059657,1.0011554104358389E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BJ5583)+$I5583*BA5583,IF(D5583=24,\".\",IFERROR((CB5584-CB5583)/CB5583,\".\")))","v":-2.6657873026428608E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BK5583)+$I5583*BB5583,IF(D5583=24,\".\",IFERROR((CC5584-CC5583)/CC5583,\".\")))","v":9.9723823630921953E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BL5583)+$I5583*BC5583,IF(D5583=24,\".\",IFERROR((CD5584-CD5583)/CD5583,\".\")))","v":3.22751156474195E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BM5583)+$I5583*BG5583,IF($D5583=24,\".\",IFERROR((CE5584-CE5583)/CE5583,\".\")))","v":2.4188917640346669E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BN5583)+$I5583*BH5583,IF($D5583=24,\".\",IFERROR((CF5584-CF5583)/CF5583,\".\")))","v":1.7833717525744336E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BO5583)+$I5583*BI5583,IF($D5583=24,\".\",IFERROR((CG5584-CG5583)/CG5583,\".\")))","v":-5.7059028954008523E-2},{"$f":"IFERROR(AV5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BP5583,IF($D5583=24,\".\",IFERROR((CH5584-CH5583)/CH5583,\".\")))","v":0.12217621324638214},{"$f":"IFERROR(AW5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BQ5583,IF(D5583=24,\".\",IFERROR((CI5584-CI5583)/CI5583,\".\")))","v":0.1641163941154358},{"$f":"IFERROR(AW5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BR5583,IF(D5583=24,\".\",IFERROR((CJ5584-CJ5583)/CJ5583,\".\")))","v":1.506417560919762E-2},322322260.72167313,455688694.72447133,574292599.49986196,145059027.57973972,109164389.58233291,49607953.039265968,34131979.155690081,11160806.452429488,7213985.0591190848,501513267.45710289,576013890.75923371,631114537.59824705,-1.8214654012640909E-3,1.4448922558855937E-2,2.50563887079049E-2,0.64269936936263217,0.79110712785734405,0.90996572775105899,0.28924265217399736,0.18951693931971894,7.8603724179849663E-2,6.80579784633705E-2,1.9375932822937009E-2,1.1430548069091289E-2,7661.4868460731586,8799.6133573570278,9641.3715088566441,-8.332582217573048E-3,7.3345788166570003E-3,1.7987011473374892E-2]
["South Africa","ZAF",2033,{"$f":"C5584-'Initial Conditions and Settings'!$B$9","v":17},"ZAF2033",25303.59765625,{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,G5583*F5584/F5583,\"\")),\".\")","v":18765.670562833511},65942,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5584,Table1[Country Code],0)),MAX(IF(D5584>0,K5583*EXP(growthb),\".\"),0.001)),\".\")","v":69.681318194568931},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5584,Table1[Country Code],0))*EXP(D5584*INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0))),\".\")","v":112.01265126282772},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5584,Table1[Country Code],0))*EXP(D5584*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))),\".\")","v":112.01265126282772},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W2],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,Q5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))+growthdif),IF($D5584>1,Q5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(T5583-LN(Z5583)+LN(Z5582))+growthdif),\".\"))),\".\")","v":23552.969336013593},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W2],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,R5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))),IF($D5584>1,R5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(U5583-LN(AA5583)+LN(AA5582))),\".\"))),\".\")","v":20857.849101240477},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W2],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,S5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))-growthdif),IF($D5584>1,S5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(V5583-LN(AB5583)+LN(AB5582))-growthdif),\".\"))),\".\")","v":19618.740060576481},{"$f":"IFERROR(IF(IFERROR(AND(AC5583/$G5583=mininf,AF5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(W5583/Z5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AC5583/$G5583>mininf,AF5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(W5583/Z5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AC5583/$G5583=mininf,AF5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(Q5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":1.698533220446552E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5583/$G5583=mininf,AG5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(X5583/AA5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AD5583/$G5583>mininf,AG5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(X5583/AA5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AD5583/$G5583=mininf,AG5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(R5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":1.8906799558786491E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5583/$G5583=mininf,AH5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(Y5583/AB5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AE5583/$G5583>mininf,AH5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(Y5583/AB5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AE5583/$G5583=mininf,AH5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(S5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":2.8405037692612378E-2},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,W5583*EXP(T5583),\"\")),\".\")","v":1626118247.0399461},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,X5583*EXP(U5583),\"\")),\".\")","v":1826812931.7967288},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,Y5583*EXP(V5583),\"\")),\".\")","v":1972497490.1606789},13824.401619233411,17080.720684804721,17827.387034691834,7161.9008682666718,6047.5664832466682,2710.9647438975794,6662.5007509667385,11033.154201558053,15116.422290794253,4941.2689436001001,1684.9498780287904,938.28352814167738,0.35503664676721991,0.58794350911231752,0.80553595141615653,0.3816490779951785,0.32226753970754562,0.14446404858384335,0.26331427523760154,8.9788951180136911E-2,5.00000000000001E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,1178296104.887234,1530257680.9600167,1854885385.9709833,-1.3435476600069052E-2,1.7075519790132887E-2,3.3932915927206153E-2,447822142.15271211,296555250.83671212,117612104.1896956,4.0457933195625628E-2,2.8303469921322488E-2,-6.307749756231118E-2,-5.078496592021331E-2,-5.3873995357669457E-3,2.5539432338952395E-2,-6.8915561245184165E-3,-4.1594494045771313E-3,-8.1470981150563837E-2,0.10870825981694665,0.15002396836391529,9.9867520569594248E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BJ5584)+$I5584*BA5584,IF(D5584=24,\".\",IFERROR((CB5585-CB5584)/CB5584,\".\")))","v":-2.955759975530145E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BK5584)+$I5584*BB5584,IF(D5584=24,\".\",IFERROR((CC5585-CC5584)/CC5584,\".\")))","v":8.3966816320226994E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BL5584)+$I5584*BC5584,IF(D5584=24,\".\",IFERROR((CD5585-CD5584)/CD5584,\".\")))","v":3.2288795637919004E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BM5584)+$I5584*BG5584,IF($D5584=24,\".\",IFERROR((CE5585-CE5584)/CE5584,\".\")))","v":2.183581004039345E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BN5584)+$I5584*BH5584,IF($D5584=24,\".\",IFERROR((CF5585-CF5584)/CF5584,\".\")))","v":1.7124631763212522E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BO5584)+$I5584*BI5584,IF($D5584=24,\".\",IFERROR((CG5585-CG5584)/CG5584,\".\")))","v":-6.7221617851597665E-2},{"$f":"IFERROR(AV5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BP5584,IF($D5584=24,\".\",IFERROR((CH5585-CH5584)/CH5584,\".\")))","v":0.11376088132178649},{"$f":"IFERROR(AW5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BQ5584,IF(D5584=24,\".\",IFERROR((CI5585-CI5584)/CI5584,\".\")))","v":0.15507658986875542},{"$f":"IFERROR(AW5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BR5584,IF(D5584=24,\".\",IFERROR((CJ5585-CJ5584)/CJ5584,\".\")))","v":1.5039373561799544E-2},313843351.77737421,460255730.89363039,593130319.1379931,148610629.99032384,111128659.52802478,46856612.255858123,38567538.965520047,13151352.581201022,7323480.45519346,501021520.73321807,584535743.00285625,647310411.8490448,-3.2811873344487583E-3,1.3356112467532603E-2,2.4890418324542706E-2,0.6264069282255208,0.78738680466180044,0.91629967366616882,0.29661526269937499,0.19011439566918281,7.238661915233531E-2,7.697780907510425E-2,2.2498799669016578E-2,1.1313707181495674E-2,7597.9121156958854,8864.3920870288475,9816.3600110558491,-9.5717614507737636E-3,6.4567372362844822E-3,1.8066556727154293E-2]
["South Africa","ZAF",2034,{"$f":"C5585-'Initial Conditions and Settings'!$B$9","v":18},"ZAF2034",25557.564453125,{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,G5584*F5585/F5584,\"\")),\".\")","v":18954.017584027832},66415,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5585,Table1[Country Code],0)),MAX(IF(D5585>0,K5584*EXP(growthb),\".\"),0.001)),\".\")","v":69.85573942574996},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5585,Table1[Country Code],0))*EXP(D5585*INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0))),\".\")","v":112.29894240626689},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5585,Table1[Country Code],0))*EXP(D5585*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))),\".\")","v":112.29894240626689},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W2],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,Q5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))+growthdif),IF($D5585>1,Q5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(T5584-LN(Z5584)+LN(Z5583))+growthdif),\".\"))),\".\")","v":24058.281084780443},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W2],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,R5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))),IF($D5585>1,R5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(U5584-LN(AA5584)+LN(AA5583))),\".\"))),\".\")","v":21147.346027090993},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W2],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,S5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))-growthdif),IF($D5585>1,S5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(V5584-LN(AB5584)+LN(AB5583))-growthdif),\".\"))),\".\")","v":19751.601926850977},{"$f":"IFERROR(IF(IFERROR(AND(AC5584/$G5584=mininf,AF5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(W5584/Z5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AC5584/$G5584>mininf,AF5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(W5584/Z5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AC5584/$G5584=mininf,AF5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(Q5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":-4.3134395185673302E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD5584/$G5584=mininf,AG5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(X5584/AA5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AD5584/$G5584>mininf,AG5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(X5584/AA5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AD5584/$G5584=mininf,AG5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(R5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":1.7607279438152573E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5584/$G5584=mininf,AH5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(Y5584/AB5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AE5584/$G5584>mininf,AH5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(Y5584/AB5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AE5584/$G5584=mininf,AH5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(S5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":2.8142386322403345E-2},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,W5584*EXP(T5584),\"\")),\".\")","v":1628882609.9194074},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,X5584*EXP(U5584),\"\")),\".\")","v":1861680697.9959085},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,Y5584*EXP(V5584),\"\")),\".\")","v":2029329694.9916337},13445.307841654541,16996.338196643475,18006.31670482644,7112.7139084934788,6022.4641785133008,2498.8573926253785,6332.5939331610634,10973.874018130176,15507.459312201059,5508.7097423732903,1957.6793873843562,947.70087920139167,0.33410298925212628,0.57897350624902022,0.8181621254413568,0.37526154425894481,0.31774077193999811,0.13183787455864321,0.29063546648892891,0.10328572181098182,5.0000000000000017E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1162571008.7692423,1556611992.7130077,1918907135.1466851,-1.633874828172921E-2,1.5695593199243518E-2,3.3791967673266754E-2,466311601.15016508,305068705.28290081,110422559.84494853,3.815965674717603E-2,2.7305157220034459E-2,-7.5503438769185749E-2,-5.3712482461067523E-2,-6.8641477130402251E-3,2.5636333407822676E-2,-9.2140774321602947E-3,-5.2545836922526235E-3,-9.3659073034634055E-2,0.10094580043831058,0.14051407169698305,9.9072218828144543E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BJ5585)+$I5585*BA5585,IF(D5585=24,\".\",IFERROR((CB5586-CB5585)/CB5585,\".\")))","v":-3.2472993866558636E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BK5585)+$I5585*BB5585,IF(D5585=24,\".\",IFERROR((CC5586-CC5585)/CC5585,\".\")))","v":6.9683442479413753E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BL5585)+$I5585*BC5585,IF(D5585=24,\".\",IFERROR((CD5586-CD5585)/CD5585,\".\")))","v":3.2266772045384445E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BM5585)+$I5585*BG5585,IF($D5585=24,\".\",IFERROR((CE5586-CE5585)/CE5585,\".\")))","v":1.9525411162347656E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BN5585)+$I5585*BH5585,IF($D5585=24,\".\",IFERROR((CF5586-CF5585)/CF5585,\".\")))","v":1.6077908268730706E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BO5585)+$I5585*BI5585,IF($D5585=24,\".\",IFERROR((CG5586-CG5585)/CG5585,\".\")))","v":-7.9528634397070114E-2},{"$f":"IFERROR(AV5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BP5585,IF($D5585=24,\".\",IFERROR((CH5586-CH5585)/CH5585,\".\")))","v":0.10599842194315037},{"$f":"IFERROR(AW5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BQ5585,IF(D5585=24,\".\",IFERROR((CI5586-CI5585)/CI5585,\".\")))","v":0.14556669320182317},{"$f":"IFERROR(AW5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BR5585,IF(D5585=24,\".\",IFERROR((CJ5586-CJ5585)/CJ5585,\".\")))","v":1.4959843387654574E-2},304702649.67952836,464136622.23820454,612594326.46286714,151891351.73145753,113048084.71937516,43810368.696847178,43214316.661331996,15357457.72136876,7434453.403672629,499808318.0723179,592542164.67894852,663839148.56338692,-4.6982347496935147E-3,1.2298491599059871E-2,2.4694959595934662E-2,0.60963901292143075,0.78329720635101685,0.92280536299882499,0.30389920743471938,0.19078487820462015,6.5995458073928176E-2,8.6461779643849906E-2,2.5917915444362925E-2,1.1199178927246933E-2,7525.5336606537367,8921.8123116607476,9995.3195597890081,-1.080293589320469E-2,5.5746273893024778E-3,1.809120980557033E-2]
["South Africa","ZAF",2035,{"$f":"C5586-'Initial Conditions and Settings'!$B$9","v":19},"ZAF2035",25812.02734375,{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,G5585*F5586/F5585,\"\")),\".\")","v":19142.732518591914},66880,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5586,Table1[Country Code],0)),MAX(IF(D5586>0,K5585*EXP(growthb),\".\"),0.001)),\".\")","v":70.030597255529784},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5586,Table1[Country Code],0))*EXP(D5586*INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0))),\".\")","v":112.58596527614846},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5586,Table1[Country Code],0))*EXP(D5586*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))),\".\")","v":112.58596527614846},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W2],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,Q5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))+growthdif),IF($D5586>1,Q5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(T5585-LN(Z5585)+LN(Z5584))+growthdif),\".\"))),\".\")","v":24574.731831575595},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W2],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,R5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))),IF($D5586>1,R5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(U5585-LN(AA5585)+LN(AA5584))),\".\"))),\".\")","v":21441.899025418155},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W2],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,S5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))-growthdif),IF($D5586>1,S5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(V5585-LN(AB5585)+LN(AB5584))-growthdif),\".\"))),\".\")","v":19882.998839624077},{"$f":"IFERROR(IF(IFERROR(AND(AC5585/$G5585=mininf,AF5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(W5585/Z5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AC5585/$G5585>mininf,AF5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(W5585/Z5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AC5585/$G5585=mininf,AF5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(Q5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":-2.5287214933546742E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5585/$G5585=mininf,AG5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(X5585/AA5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AD5585/$G5585>mininf,AG5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(X5585/AA5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AD5585/$G5585=mininf,AG5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(R5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":1.6311834034222816E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5585/$G5585=mininf,AH5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(Y5585/AB5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AE5585/$G5585>mininf,AH5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(Y5585/AB5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AE5585/$G5585=mininf,AH5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(S5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":2.7899119199601669E-2},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,W5585*EXP(T5585),\"\")),\".\")","v":1628180152.7685473},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,X5585*EXP(U5585),\"\")),\".\")","v":1894750107.1000693},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,Y5585*EXP(V5585),\"\")),\".\")","v":2087251075.4448891},13048.905896032433,16889.707293872358,18185.595892662317,7047.4778185204732,5990.901633093772,2275.4424372661215,6001.4280775119578,10898.805660778584,15910.153455396192,6093.8266225594816,2253.0252247195567,957.13662592959736,0.31350947790150735,0.56934430077803078,0.83113283017165107,0.36815422310664275,0.31295958543406777,0.11886716982834888,0.31833629899184979,0.11769611378790155,5.0000000000000093E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,1143730388.9008706,1581236685.3733008,1984858826.0109084,-1.9263407533021137E-2,1.4343748542493984E-2,3.403487408098016E-2,484449763.86767673,313513421.72676849,102392249.4339807,3.5903151923783128E-2,2.6179465434186255E-2,-9.9146331819092381E-2,-5.6660580995897547E-2,-8.2616056227422519E-3,2.604297676419165E-2,-1.1494021539098398E-2,-6.4258887310462143E-3,-0.11713822913586913,9.2153265073012136E-2,0.1270275251126618,9.2102726565572723E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BJ5586)+$I5586*BA5586,IF(D5586=24,\".\",IFERROR((CB5587-CB5586)/CB5586,\".\")))","v":-3.5409372759619612E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BK5586)+$I5586*BB5586,IF(D5586=24,\".\",IFERROR((CC5587-CC5586)/CC5586,\".\")))","v":5.5936929647155947E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BL5586)+$I5586*BC5586,IF(D5586=24,\".\",IFERROR((CD5587-CD5586)/CD5586,\".\")))","v":3.2591546927425635E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BM5586)+$I5586*BG5586,IF($D5586=24,\".\",IFERROR((CE5587-CE5586)/CE5586,\".\")))","v":1.7257186697182209E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BN5586)+$I5586*BH5586,IF($D5586=24,\".\",IFERROR((CF5587-CF5586)/CF5586,\".\")))","v":1.4929409856409863E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BO5586)+$I5586*BI5586,IF($D5586=24,\".\",IFERROR((CG5587-CG5586)/CG5586,\".\")))","v":-0.10308965897264091},{"$f":"IFERROR(AV5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BP5586,IF($D5586=24,\".\",IFERROR((CH5587-CH5586)/CH5586,\".\")))","v":9.720588657785198E-2},{"$f":"IFERROR(AW5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BQ5586,IF(D5586=24,\".\",IFERROR((CI5587-CI5586)/CI5586,\".\")))","v":0.13208014661750103},{"$f":"IFERROR(AW5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BR5586,IF(D5586=24,\".\",IFERROR((CJ5587-CJ5586)/CJ5586,\".\")))","v":1.4262894161396504E-2},294966971.22268927,467382180.95214039,632683125.38376701,154886235.8506411,114880351.49423626,40461134.978336096,48046546.822107516,17763892.650003083,7546507.7300747456,497899753.8954379,600026425.09637976,680690768.09217787,-6.2287389013370286E-3,1.1125753026575383E-2,2.4323280087989747E-2,0.59242240815534564,0.77893599582229522,0.92947217009720084,0.31107915727784874,0.19145882029409539,5.9441286520955025E-2,9.6498434566805583E-2,2.9605183883609363E-2,1.1086543381844149E-2,7444.673353699729,8971.6869781157257,10177.792585110315,-1.216827847740376E-2,4.5546778481160288E-3,1.8008313289346489E-2]
["South Africa","ZAF",2036,{"$f":"C5587-'Initial Conditions and Settings'!$B$9","v":20},"ZAF2036",26050.861328125,{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,G5586*F5587/F5586,\"\")),\".\")","v":19319.856733530698},67337,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5587,Table1[Country Code],0)),MAX(IF(D5587>0,K5586*EXP(growthb),\".\"),0.001)),\".\")","v":70.205892776770426},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5587,Table1[Country Code],0))*EXP(D5587*INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0))),\".\")","v":112.87372174267904},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5587,Table1[Country Code],0))*EXP(D5587*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))),\".\")","v":112.87372174267904},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W2],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,Q5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))+growthdif),IF($D5587>1,Q5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(T5586-LN(Z5586)+LN(Z5585))+growthdif),\".\"))),\".\")","v":25102.563238131261},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W2],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,R5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))),IF($D5587>1,R5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(U5586-LN(AA5586)+LN(AA5585))),\".\"))),\".\")","v":21741.050570040199},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W2],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,S5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))-growthdif),IF($D5587>1,S5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(V5586-LN(AB5586)+LN(AB5585))-growthdif),\".\"))),\".\")","v":20013.631313707829},{"$f":"IFERROR(IF(IFERROR(AND(AC5586/$G5586=mininf,AF5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(W5586/Z5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AC5586/$G5586>mininf,AF5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(W5586/Z5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AC5586/$G5586=mininf,AF5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(Q5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":-4.5940180028761768E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5586/$G5586=mininf,AG5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(X5586/AA5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AD5586/$G5586>mininf,AG5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(X5586/AA5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AD5586/$G5586=mininf,AG5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(R5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":1.5024303847371717E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5586/$G5586=mininf,AH5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(Y5586/AB5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AE5586/$G5586>mininf,AH5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(Y5586/AB5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AE5586/$G5586=mininf,AH5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(S5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":2.7669251453133897E-2},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,W5586*EXP(T5586),\"\")),\".\")","v":1624068139.8800397},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,X5586*EXP(U5586),\"\")),\".\")","v":1925910406.2837145},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,Y5586*EXP(V5586),\"\")),\".\")","v":2146303466.5581343},12637.775541512805,16761.663138295313,18353.863896854164,6966.9377082537012,5952.5281895830567,2023.9201160221917,5670.8378332591037,10809.134948712257,16329.943780831974,6682.081192017893,2558.1935952353851,965.99283667653492,0.293523803590999,0.559483183431293,0.84524145318792321,0.36061021592164239,0.30810415789740869,0.10475854681207672,0.34586598048735867,0.13241265867129834,4.9999999999999989E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1121909095.3279755,1604080991.5962729,2053576003.2463994,-2.2215249328336739E-2,1.3006698235273007E-2,3.3500298255624728E-2,502159044.55206418,321829414.68744159,92727463.311734915,3.3687798699315152E-2,2.50203068496333E-2,-0.11103401653063472,-5.9635134603345463E-2,-9.6276834120114785E-3,2.5041319459054634E-2,-1.3732086575689806E-2,-7.6140747976527479E-3,-0.1294929953272197,8.6046260702257626E-2,0.1198874031223145,9.125919950082384E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BJ5587)+$I5587*BA5587,IF(D5587=24,\".\",IFERROR((CB5588-CB5587)/CB5587,\".\")))","v":-3.8372570461001371E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BK5587)+$I5587*BB5587,IF(D5587=24,\".\",IFERROR((CC5588-CC5587)/CC5587,\".\")))","v":4.2421289164704928E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BL5587)+$I5587*BC5587,IF(D5587=24,\".\",IFERROR((CD5588-CD5587)/CD5587,\".\")))","v":3.1823430362179411E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BM5587)+$I5587*BG5587,IF($D5587=24,\".\",IFERROR((CE5588-CE5587)/CE5587,\".\")))","v":1.503047756665246E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BN5587)+$I5587*BH5587,IF($D5587=24,\".\",IFERROR((CF5588-CF5587)/CF5587,\".\")))","v":1.3755737530830063E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BO5587)+$I5587*BI5587,IF($D5587=24,\".\",IFERROR((CG5588-CG5587)/CG5587,\".\")))","v":-0.11521088442408742},{"$f":"IFERROR(AV5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BP5587,IF($D5587=24,\".\",IFERROR((CH5588-CH5587)/CH5587,\".\")))","v":9.1098882207097415E-2},{"$f":"IFERROR(AW5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BQ5587,IF(D5587=24,\".\",IFERROR((CI5588-CI5587)/CI5587,\".\")))","v":0.12494002462715462},{"$f":"IFERROR(AW5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BR5587,IF(D5587=24,\".\",IFERROR((CJ5588-CJ5587)/CJ5587,\".\")))","v":1.4178541454922504E-2},284705130.64514786,470003899.07668406,653642948.40629447,157582333.15664744,116608313.98128289,36497808.738895848,52951486.91082824,20272150.364662673,7654914.0271347975,495238950.71262354,606884363.42262959,697795671.17232513,-7.5367833824999068E-3,1.0101847777717788E-2,2.3939316668145704E-2,0.57488436690101163,0.77445379614992149,0.93672542752830168,0.31819454614766168,0.19214255797208232,5.2304435591550812E-2,0.10692108695132674,3.3403645877996206E-2,1.0970136880147495E-2,7354.633421634815,9012.6433227294001,10362.737739613067,-1.3263683395097203E-2,3.7289957296238185E-3,1.7836266187615024E-2]
["South Africa","ZAF",2037,{"$f":"C5588-'Initial Conditions and Settings'!$B$9","v":21},"ZAF2037",26289.6875,{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,G5587*F5588/F5587,\"\")),\".\")","v":19496.975154558149},67784,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5588,Table1[Country Code],0)),MAX(IF(D5588>0,K5587*EXP(growthb),\".\"),0.001)),\".\")","v":70.381627085069454},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5588,Table1[Country Code],0))*EXP(D5588*INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0))),\".\")","v":113.16221368084521},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5588,Table1[Country Code],0))*EXP(D5588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))),\".\")","v":113.16221368084521},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W2],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,Q5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))+growthdif),IF($D5588>1,Q5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(T5587-LN(Z5587)+LN(Z5586))+growthdif),\".\"))),\".\")","v":25642.022923359786},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W2],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,R5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))),IF($D5588>1,R5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(U5587-LN(AA5587)+LN(AA5586))),\".\"))),\".\")","v":22044.695744349308},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W2],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,S5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))-growthdif),IF($D5588>1,S5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(V5587-LN(AB5587)+LN(AB5586))-growthdif),\".\"))),\".\")","v":20149.827306966588},{"$f":"IFERROR(IF(IFERROR(AND(AC5587/$G5587=mininf,AF5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(W5587/Z5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AC5587/$G5587>mininf,AF5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(W5587/Z5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AC5587/$G5587=mininf,AF5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(Q5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":-6.6276538666958373E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5587/$G5587=mininf,AG5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(X5587/AA5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AD5587/$G5587>mininf,AG5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(X5587/AA5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AD5587/$G5587=mininf,AG5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(R5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":1.374588271513158E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5587/$G5587=mininf,AH5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(Y5587/AB5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AE5587/$G5587>mininf,AH5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(Y5587/AB5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AE5587/$G5587=mininf,AH5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(S5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":2.7402605757776033E-2},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,W5587*EXP(T5587),\"\")),\".\")","v":1616624253.3737752},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,X5587*EXP(U5587),\"\")),\".\")","v":1955064329.7056358},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,Y5587*EXP(V5587),\"\")),\".\")","v":2206519298.7114921},12214.463898955855,16612.944681308803,18522.126396830241,6871.9209984245954,5907.3773039543667,1778.0962810559161,5342.542900531259,10705.567377354435,16744.030115774323,7282.5112556022941,2884.030473249346,974.84875772790838,0.27401906491542299,0.54908863003046959,0.85880142858261688,0.35246087887730759,0.30298942564807529,9.1198571417383162E-2,0.37352005620726936,0.14792194432145522,5.0000000000000058E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1097260407.1329753,1625081063.7445488,2123536721.5313153,-2.5200768951577857E-2,1.1679967116325685E-2,3.3391877805772907E-2,519363846.2407999,329983265.96108699,82982577.180176735,3.1512938835806636E-2,2.3858171214101276E-2,-0.13950981247821304,-6.2642687676893516E-2,-1.0978046769471561E-2,2.5115191998077435E-2,-1.5928979889507033E-2,-8.7998426716975331E-3,-0.15778649828590918,8.0193147751097982E-2,0.11259121919469361,8.9389127649726063E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BJ5588)+$I5588*BA5588,IF(D5588=24,\".\",IFERROR((CB5589-CB5588)/CB5588,\".\")))","v":-4.1369106809395956E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BK5588)+$I5588*BB5588,IF(D5588=24,\".\",IFERROR((CC5589-CC5588)/CC5588,\".\")))","v":2.9035816782667905E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BL5588)+$I5588*BC5588,IF(D5588=24,\".\",IFERROR((CD5589-CD5588)/CD5588,\".\")))","v":3.1806156406764902E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BM5588)+$I5588*BG5588,IF($D5588=24,\".\",IFERROR((CE5589-CE5588)/CE5588,\".\")))","v":1.2844600977989588E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BN5588)+$I5588*BH5588,IF($D5588=24,\".\",IFERROR((CF5589-CF5588)/CF5588,\".\")))","v":1.2581785776041658E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BO5588)+$I5588*BI5588,IF($D5588=24,\".\",IFERROR((CG5589-CG5588)/CG5588,\".\")))","v":-0.14359553387722132},{"$f":"IFERROR(AV5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BP5588,IF($D5588=24,\".\",IFERROR((CH5589-CH5588)/CH5588,\".\")))","v":8.524576925593777E-2},{"$f":"IFERROR(AW5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BQ5588,IF(D5588=24,\".\",IFERROR((CI5589-CI5588)/CI5588,\".\")))","v":0.11764384069953374},{"$f":"IFERROR(AW5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BR5588,IF(D5588=24,\".\",IFERROR((CJ5589-CJ5588)/CJ5588,\".\")))","v":1.3991534269812726E-2},273987215.04891121,472001951.20882022,674778630.51100063,159968760.52420565,118223430.43366569,32526051.075785659,58001857.463908434,22969978.151738849,7764222.6300858632,491957833.03702533,613195359.79422474,715068904.2168721,-8.8126628279134051E-3,9.0676396270873323E-3,2.3634299128622128E-2,0.55693231543340549,0.76974155735166361,0.94365539674809873,0.32516762572243912,0.19279896454751216,4.5486597003413932E-2,0.11790005884415534,3.7459478100824319E-2,1.0858006248487439E-2,7257.7279746994182,9046.3141714006961,10549.228493698691,-1.4376244015652517E-2,2.8421786590069331E-3,1.7797979743315651E-2]
["South Africa","ZAF",2038,{"$f":"C5589-'Initial Conditions and Settings'!$B$9","v":22},"ZAF2038",26525.7421875,{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,G5588*F5589/F5588,\"\")),\".\")","v":19672.038185539575},68224,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5589,Table1[Country Code],0)),MAX(IF(D5589>0,K5588*EXP(growthb),\".\"),0.001)),\".\")","v":70.557801278766874},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5589,Table1[Country Code],0))*EXP(D5589*INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0))),\".\")","v":113.4514429704259},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5589,Table1[Country Code],0))*EXP(D5589*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))),\".\")","v":113.4514429704259},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W2],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,Q5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))+growthdif),IF($D5589>1,Q5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(T5588-LN(Z5588)+LN(Z5587))+growthdif),\".\"))),\".\")","v":26193.364281101389},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W2],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,R5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))),IF($D5589>1,R5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(U5588-LN(AA5588)+LN(AA5587))),\".\"))),\".\")","v":22352.845884439514},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W2],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,S5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))-growthdif),IF($D5589>1,S5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(V5588-LN(AB5588)+LN(AB5587))-growthdif),\".\"))),\".\")","v":20285.101135833371},{"$f":"IFERROR(IF(IFERROR(AND(AC5588/$G5588=mininf,AF5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(W5588/Z5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AC5588/$G5588>mininf,AF5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(W5588/Z5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AC5588/$G5588=mininf,AF5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(Q5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":-8.6300490406371888E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5588/$G5588=mininf,AG5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(X5588/AA5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AD5588/$G5588>mininf,AG5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(X5588/AA5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AD5588/$G5588=mininf,AG5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(R5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":1.2476916432621526E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5588/$G5588=mininf,AH5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(Y5588/AB5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AE5588/$G5588>mininf,AH5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(Y5588/AB5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AE5588/$G5588=mininf,AH5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(S5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":2.715086464546082E-2},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,W5588*EXP(T5588),\"\")),\".\")","v":1605945254.8331571},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,X5588*EXP(U5588),\"\")),\".\")","v":1982123967.9152646},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,Y5588*EXP(V5588),\"\")),\".\")","v":2267819737.1838794},11781.464022667469,16444.30527706708,18688.436276262597,6763.325510880095,5855.6213691051371,1518.5513005965888,5018.1385117873733,10588.683907961944,17169.884975666006,7890.5741628721062,3227.7329084724952,983.60190927697886,0.25508991312735868,0.5382606422422167,0.87280661077036537,0.34380400480574741,0.29766215955240766,7.7193389229634479E-2,0.40110608206689385,0.16407719820537564,0.05,null,2.5000000000001132E-3,2.4999999999995026E-3,1069954116.0215329,1644173238.0662742,2195642778.7433481,-2.8227297117730643E-2,1.0361988506012665E-2,3.3301946706814078E-2,535991138.81162417,337950729.84899044,72176958.440531254,2.9377917040392276E-2,2.2702971719002818E-2,-0.18072762417334687,-6.5690612213156641E-2,-1.2317885970809073E-2,2.5089994826322126E-2,-1.8085398055037061E-2,-9.9769027578187064E-3,-0.19893957605382528,7.4594779856315796E-2,0.10534937939863909,8.6467323445695854E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BJ5589)+$I5589*BA5589,IF(D5589=24,\".\",IFERROR((CB5590-CB5589)/CB5589,\".\")))","v":-4.4406333160603911E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BK5589)+$I5589*BB5589,IF(D5589=24,\".\",IFERROR((CC5590-CC5589)/CC5589,\".\")))","v":1.5746727724415249E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BL5589)+$I5589*BC5589,IF(D5589=24,\".\",IFERROR((CD5590-CD5589)/CD5589,\".\")))","v":3.1748592271407833E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BM5589)+$I5589*BG5589,IF($D5589=24,\".\",IFERROR((CE5590-CE5589)/CE5589,\".\")))","v":1.069888099751745E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BN5589)+$I5589*BH5589,IF($D5589=24,\".\",IFERROR((CF5590-CF5589)/CF5589,\".\")))","v":1.1415655985431898E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BO5589)+$I5589*BI5589,IF($D5589=24,\".\",IFERROR((CG5590-CG5589)/CG5589,\".\")))","v":-0.18478097860874623},{"$f":"IFERROR(AV5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BP5589,IF($D5589=24,\".\",IFERROR((CH5590-CH5589)/CH5589,\".\")))","v":7.964740136115564E-2},{"$f":"IFERROR(AW5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BQ5589,IF(D5589=24,\".\",IFERROR((CI5590-CI5589)/CI5589,\".\")))","v":0.11040200090347832},{"$f":"IFERROR(AW5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BR5589,IF(D5589=24,\".\",IFERROR((CJ5590-CJ5589)/CJ5589,\".\")))","v":1.3699353849408817E-2},262883860.10454136,473374439.02743602,696585706.44402146,162036748.228571,119720289.14071,28175302.770412095,63163133.770104229,25837628.70277711,7873619.5478046006,488083742.10321659,618932356.87092316,732634628.76223814,-1.0058349618561219E-2,8.021266504953729E-3,2.3227429321049681E-2,0.53860400875419545,0.76482419083828435,0.95079549764236493,0.33198554725534085,0.19343032855152115,3.8457508919573363E-2,0.12941044399046367,4.1745480610194508E-2,1.0746993438061779E-2,7154.1355256686293,9072.0619850920957,10738.664234906164,-1.5433583706597531E-2,1.9671029316263855E-3,1.7741822224033754E-2]
["South Africa","ZAF",2039,{"$f":"C5590-'Initial Conditions and Settings'!$B$9","v":23},"ZAF2039",26756.09765625,{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,G5589*F5590/F5589,\"\")),\".\")","v":19842.874558202253},68655,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5590,Table1[Country Code],0)),MAX(IF(D5590>0,K5589*EXP(growthb),\".\"),0.001)),\".\")","v":70.734416458951969},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5590,Table1[Country Code],0))*EXP(D5590*INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0))),\".\")","v":113.74141149600446},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5590,Table1[Country Code],0))*EXP(D5590*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))),\".\")","v":113.74141149600446},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W2],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,Q5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))+growthdif),IF($D5590>1,Q5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(T5589-LN(Z5589)+LN(Z5588))+growthdif),\".\"))),\".\")","v":26756.846540350103},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W2],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,R5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))),IF($D5590>1,R5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(U5589-LN(AA5589)+LN(AA5588))),\".\"))),\".\")","v":22665.551218165951},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W2],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,S5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))-growthdif),IF($D5590>1,S5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(V5589-LN(AB5589)+LN(AB5588))-growthdif),\".\"))),\".\")","v":20420.622147646238},{"$f":"IFERROR(IF(IFERROR(AND(AC5589/$G5589=mininf,AF5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(W5589/Z5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AC5589/$G5589>mininf,AF5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(W5589/Z5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AC5589/$G5589=mininf,AF5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(Q5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":-1.0601622303578237E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5589/$G5589=mininf,AG5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(X5589/AA5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AD5589/$G5589>mininf,AG5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(X5589/AA5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AD5589/$G5589=mininf,AG5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(R5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":1.1217478644022533E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5589/$G5589=mininf,AH5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(Y5589/AB5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AE5589/$G5589>mininf,AH5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(Y5589/AB5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AE5589/$G5589=mininf,AH5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(S5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":2.6904648698385936E-2},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,W5589*EXP(T5589),\"\")),\".\")","v":1592145500.4536679},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,X5589*EXP(U5589),\"\")),\".\")","v":2007009688.7151153},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,Y5589*EXP(V5589),\"\")),\".\")","v":2330236504.241406},11341.19547637818,16256.54459842182,18850.730830292141,6642.1075186572316,5797.4908674847993,1244.6037580229824,4699.0879577209489,10459.053730937021,17606.127072269162,8501.6790818240734,3586.3299597804325,992.14372791011272,0.23681488001840606,0.52709367789727146,0.88727704348619629,0.33473514632040291,0.29216990968117307,6.2722956513803732E-2,0.42844997366119103,0.18073641242155547,4.9999999999999996E-2,null,2.5000000000001688E-3,2.5000000000003908E-3,1040174479.89742,1661298716.0328434,2269993091.4206266,-3.1303154379003217E-2,9.052155294877906E-3,3.319302034518401E-2,551971020.55624783,345710972.68227196,60243412.820779324,2.728209307816698E-2,2.155793909498982E-2,-0.2445034192553095,-6.8787268998411477E-2,-1.3648984645968198E-2,2.4935103991371221E-2,-2.0202021541241066E-2,-1.1143200845854295E-2,-0.26276133560912029,6.93373857663655E-2,9.849644713460215E-2,8.2905969103794774E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BJ5590)+$I5590*BA5590,IF(D5590=24,\".\",IFERROR((CB5591-CB5590)/CB5590,\".\")))","v":-4.7492590183867617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BK5590)+$I5590*BB5590,IF(D5590=24,\".\",IFERROR((CC5591-CC5590)/CC5590,\".\")))","v":2.5420682929458253E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BL5590)+$I5590*BC5590,IF(D5590=24,\".\",IFERROR((CD5591-CD5590)/CD5590,\".\")))","v":3.1616683673117346E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BM5590)+$I5590*BG5590,IF($D5590=24,\".\",IFERROR((CE5591-CE5590)/CE5590,\".\")))","v":8.5926572733028544E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BN5590)+$I5590*BH5590,IF($D5590=24,\".\",IFERROR((CF5591-CF5590)/CF5590,\".\")))","v":1.025999062940766E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BO5590)+$I5590*BI5590,IF($D5590=24,\".\",IFERROR((CG5591-CG5590)/CG5590,\".\")))","v":-0.248579755927375},{"$f":"IFERROR(AV5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BP5590,IF($D5590=24,\".\",IFERROR((CH5591-CH5590)/CH5590,\".\")))","v":7.4390007271205399E-2},{"$f":"IFERROR(AW5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BQ5590,IF(D5590=24,\".\",IFERROR((CI5591-CI5590)/CI5590,\".\")))","v":0.10354906863944227},{"$f":"IFERROR(AW5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BR5590,IF(D5590=24,\".\",IFERROR((CJ5591-CJ5590)/CJ5590,\".\")))","v":1.3343218415219597E-2},251465550.72869325,474120436.06420535,719056136.85250735,163779667.13066489,121094805.35122646,23421744.13257185,68399684.079051211,28853575.145721328,7982225.2636127127,483644901.93840933,624068816.56115317,750460106.24869192,-1.1262797933583689E-2,6.9715341300993312E-3,2.2677431372619208E-2,0.5199383881042472,0.75972460645731654,0.95815371245626513,0.33863619046587556,0.19404078867215802,3.1209845716715839E-2,0.1414254214298773,4.6234604870525421E-2,1.0636441827019004E-2,7044.5692511602847,9089.9252284779432,10930.887863210137,-1.6438364669429717E-2,1.0990049235442001E-3,1.7653384154998619E-2]
["South Africa","ZAF",2040,{"$f":"C5591-'Initial Conditions and Settings'!$B$9","v":24},"ZAF2040",26978.84375,{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,G5590*F5591/F5590,\"\")),\".\")","v":20008.067661224821},69076,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5591,Table1[Country Code],0)),MAX(IF(D5591>0,K5590*EXP(growthb),\".\"),0.001)),\".\")","v":70.911473729470188},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5591,Table1[Country Code],0))*EXP(D5591*INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0))),\".\")","v":114.03212114698101},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5591,Table1[Country Code],0))*EXP(D5591*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))),\".\")","v":114.03212114698101},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W2],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,Q5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))+growthdif),IF($D5591>1,Q5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(T5590-LN(Z5590)+LN(Z5589))+growthdif),\".\"))),\".\")","v":27332.734910597836},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W2],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,R5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))),IF($D5591>1,R5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(U5590-LN(AA5590)+LN(AA5589))),\".\"))),\".\")","v":22982.875515360709},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W2],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,S5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))-growthdif),IF($D5591>1,S5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(V5590-LN(AB5590)+LN(AB5589))-growthdif),\".\"))),\".\")","v":20557.521002677324},{"$f":"IFERROR(IF(IFERROR(AND(AC5590/$G5590=mininf,AF5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(W5590/Z5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AC5590/$G5590>mininf,AF5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(W5590/Z5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AC5590/$G5590=mininf,AF5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(Q5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":-1.2542790973147935E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5590/$G5590=mininf,AG5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(X5590/AA5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AD5590/$G5590>mininf,AG5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(X5590/AA5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AD5590/$G5590=mininf,AG5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(R5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":9.9675554868239868E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5590/$G5590=mininf,AH5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(Y5590/AB5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AE5590/$G5590>mininf,AH5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(Y5590/AB5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AE5590/$G5590=mininf,AH5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(S5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":2.6655180613537555E-2},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,W5590*EXP(T5590),\"\")),\".\")","v":1575355333.9670258},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,X5590*EXP(U5590),\"\")),\".\")","v":2029650023.3661191},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,Y5590*EXP(V5590),\"\")),\".\")","v":2393781696.1989326},10895.987086663508,16050.514952373014,19007.664278163578,6509.2698321853895,5733.2468690038686,957.00743068496479,4386.7172544781179,10317.268083369145,18050.656847478615,9112.0805745613125,3957.5527088518065,1000.4033830612425,0.21924742202763917,0.51565539751566192,0.90216892271213056,0.32533225808708183,0.28654675534283452,4.7831077287869402E-2,0.45542031988527892,0.1977978471415035,5.0000000000000072E-2,null,2.5000000000000001E-3,2.5000000000000001E-3,1008118088.2555951,1676405320.5117171,2346605482.6013365,".",".",".",567237245.71143067,353244702.85440207,47176213.597596169,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BJ5591)+$I5591*BA5591,IF(D5591=24,\".\",IFERROR((CB5592-CB5591)/CB5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BK5591)+$I5591*BB5591,IF(D5591=24,\".\",IFERROR((CC5592-CC5591)/CC5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BL5591)+$I5591*BC5591,IF(D5591=24,\".\",IFERROR((CD5592-CD5591)/CD5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BM5591)+$I5591*BG5591,IF($D5591=24,\".\",IFERROR((CE5592-CE5591)/CE5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BN5591)+$I5591*BH5591,IF($D5591=24,\".\",IFERROR((CF5592-CF5591)/CF5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BO5591)+$I5591*BI5591,IF($D5591=24,\".\",IFERROR((CG5592-CG5591)/CG5591,\".\")))","v":"."},{"$f":"IFERROR(AV5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BP5591,IF($D5591=24,\".\",IFERROR((CH5592-CH5591)/CH5591,\".\")))","v":"."},{"$f":"IFERROR(AW5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BQ5591,IF(D5591=24,\".\",IFERROR((CI5592-CI5591)/CI5591,\".\")))","v":"."},{"$f":"IFERROR(AW5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BR5591,IF(D5591=24,\".\",IFERROR((CJ5592-CJ5591)/CJ5591,\".\")))","v":"."},239801959.6887919,474240976.03735447,742153514.50832582,165193033.26789653,122343632.44147509,18266797.568118736,73681976.213599056,32001506.370757919,8089447.5933967726,478676969.17028749,628586114.84958756,768509759.66984129,".",".",".",0.50096824191155787,0.75445665253174443,0.96570473591273798,0.34510336595937152,0.19463304955558924,2.3769115926343364E-2,0.15392839212907061,5.0910297912666207E-2,1.0526148160918701E-2,6929.7146500997087,9099.9205925297865,11125.568354708455,".",".","."]
["Zambia","ZMB",2015,{"$f":"C5592-'Initial Conditions and Settings'!$B$9","v":-1},"ZMB2015",6602.88623046875,{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,G5591*F5592/F5591,\"\")),\".\")","v":""},16100.587,0.5,".",{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5592,Table1[Country Code],0)),MAX(IF(D5592>0,K5591*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5592,Table1[Country Code],0))*EXP(D5592*INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5592,Table1[Country Code],0))*EXP(D5592*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W2],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,Q5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))+growthdif),IF($D5592>1,Q5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(T5591-LN(Z5591)+LN(Z5590))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W2],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,R5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))),IF($D5592>1,R5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(U5591-LN(AA5591)+LN(AA5590))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W2],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,S5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))-growthdif),IF($D5592>1,S5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(V5591-LN(AB5591)+LN(AB5590))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5591/$G5591=mininf,AF5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(W5591/Z5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AC5591/$G5591>mininf,AF5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(W5591/Z5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AC5591/$G5591=mininf,AF5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(Q5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5591/$G5591=mininf,AG5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(X5591/AA5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AD5591/$G5591>mininf,AG5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(X5591/AA5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AD5591/$G5591=mininf,AG5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(R5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5591/$G5591=mininf,AH5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(Y5591/AB5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AE5591/$G5591>mininf,AH5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(Y5591/AB5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AE5591/$G5591=mininf,AH5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(S5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,W5591*EXP(T5591),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,X5591*EXP(U5591),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,Y5591*EXP(V5591),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BJ5592)+$I5592*BA5592,IF(D5592=24,\".\",IFERROR((CB5593-CB5592)/CB5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BK5592)+$I5592*BB5592,IF(D5592=24,\".\",IFERROR((CC5593-CC5592)/CC5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BL5592)+$I5592*BC5592,IF(D5592=24,\".\",IFERROR((CD5593-CD5592)/CD5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BM5592)+$I5592*BG5592,IF($D5592=24,\".\",IFERROR((CE5593-CE5592)/CE5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BN5592)+$I5592*BH5592,IF($D5592=24,\".\",IFERROR((CF5593-CF5592)/CF5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BO5592)+$I5592*BI5592,IF($D5592=24,\".\",IFERROR((CG5593-CG5592)/CG5592,\".\")))","v":"."},{"$f":"IFERROR(AV5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BP5592,IF($D5592=24,\".\",IFERROR((CH5593-CH5592)/CH5592,\".\")))","v":"."},{"$f":"IFERROR(AW5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BQ5592,IF(D5592=24,\".\",IFERROR((CI5593-CI5592)/CI5592,\".\")))","v":"."},{"$f":"IFERROR(AW5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BR5592,IF(D5592=24,\".\",IFERROR((CJ5593-CJ5592)/CJ5592,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Zambia","ZMB",2016,{"$f":"C5593-'Initial Conditions and Settings'!$B$9","v":0},"ZMB2016",6834.9501953125,{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,G5592*F5593/F5592,\"\")),\".\")","v":5877.2},16591.39,0.5,0.71,{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5593,Table1[Country Code],0)),MAX(IF(D5593>0,K5592*EXP(growthb),\".\"),0.001)),\".\")","v":50.505927769146872},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5593,Table1[Country Code],0))*EXP(D5593*INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5593,Table1[Country Code],0))*EXP(D5593*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W2],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,Q5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))+growthdif),IF($D5593>1,Q5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(T5592-LN(Z5592)+LN(Z5591))+growthdif),\".\"))),\".\")","v":6758.1059674120388},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W2],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,R5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))),IF($D5593>1,R5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(U5592-LN(AA5592)+LN(AA5591))),\".\"))),\".\")","v":6758.1059674120388},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W2],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,S5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))-growthdif),IF($D5593>1,S5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(V5592-LN(AB5592)+LN(AB5591))-growthdif),\".\"))),\".\")","v":6758.1059674120388},{"$f":"IFERROR(IF(IFERROR(AND(AC5592/$G5592=mininf,AF5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(W5592/Z5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AC5592/$G5592>mininf,AF5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(W5592/Z5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AC5592/$G5592=mininf,AF5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(Q5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":7.9068077476184995E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5592/$G5592=mininf,AG5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(X5592/AA5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AD5592/$G5592>mininf,AG5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(X5592/AA5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AD5592/$G5592=mininf,AG5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(R5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":7.9068077476184995E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5592/$G5592=mininf,AH5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(Y5592/AB5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AE5592/$G5592>mininf,AH5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(Y5592/AB5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AE5592/$G5592=mininf,AH5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(S5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":7.9068077476184995E-2},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,W5592*EXP(T5592),\"\")),\".\")","v":67046168},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,X5592*EXP(U5592),\"\")),\".\")","v":67046168},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,Y5592*EXP(V5592),\"\")),\".\")","v":67046168},1439.7981230810287,1439.7981230810287,1439.7981230810287,792.58127099128251,792.58127099128251,792.58127099128251,647.21685208974634,647.21685208974634,647.21685208974634,4437.4018769189715,4437.4018769189715,4437.4018769189715,0.11012333289487278,0.11012333289487278,0.11012333289487278,0.13485695075738147,0.13485695075738147,0.13485695075738147,0.75501971634774567,0.75501971634774567,0.75501971634774567,null,2.5000000000000577E-3,2.4999999999999467E-3,49108055.256799035,49108055.256799035,49108055.256799035,3.0848466815239561E-2,3.7365763884878334E-2,4.3792764769634118E-2,17938112.743200965,17938112.743200965,17938112.743200965,0.20029025053085903,0.18506467031243901,0.16971978247391917,-6.2240730569818048E-2,-4.5723433500180377E-2,-2.9296432615424806E-2,9.7201053145802518E-2,9.1975472927381396E-2,8.6630585088861345E-2,3.6089031015336559E-2,3.4876240897039779E-2,3.365488914461956E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BJ5593)+$I5593*BA5593,IF(D5593=24,\".\",IFERROR((CB5594-CB5593)/CB5593,\".\")))","v":-1.5696131877289243E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BK5593)+$I5593*BB5593,IF(D5593=24,\".\",IFERROR((CC5594-CC5593)/CC5593,\".\")))","v":-4.1788348076510218E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BL5593)+$I5593*BC5593,IF(D5593=24,\".\",IFERROR((CD5594-CD5593)/CD5593,\".\")))","v":7.2481660771046563E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BM5593)+$I5593*BG5593,IF($D5593=24,\".\",IFERROR((CE5594-CE5593)/CE5593,\".\")))","v":0.15124565183833083},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BN5593)+$I5593*BH5593,IF($D5593=24,\".\",IFERROR((CF5594-CF5593)/CF5593,\".\")))","v":0.14102007161991026},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BO5593)+$I5593*BI5593,IF($D5593=24,\".\",IFERROR((CG5594-CG5593)/CG5593,\".\")))","v":0.13067518378139031},{"$f":"IFERROR(AV5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BP5593,IF($D5593=24,\".\",IFERROR((CH5594-CH5593)/CH5593,\".\")))","v":3.8589031015336617E-2},{"$f":"IFERROR(AW5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BQ5593,IF(D5593=24,\".\",IFERROR((CI5594-CI5593)/CI5593,\".\")))","v":3.7376240897039725E-2},{"$f":"IFERROR(AW5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BR5593,IF(D5593=24,\".\",IFERROR((CJ5594-CJ5593)/CJ5593,\".\")))","v":3.6154889144619506E-2},8747920.1406346988,8747920.1406346988,8747920.1406346988,4154054.2081588879,4154054.2081588879,4154054.2081588879,10997010.745733917,10997010.745733917,10997010.745733917,23898985.094527505,23898985.094527505,23898985.094527505,3.830029239434396E-2,4.0180611341905634E-2,4.2003201205462533E-2,0.36603730685776426,0.36603730685776426,0.36603730685776426,0.17381718059274834,0.17381718059274834,0.17381718059274834,0.46014551254948732,0.46014551254948732,0.46014551254948732,1440.4450196473897,1440.4450196473897,1440.4450196473897,1.0123409019427321E-2,1.1599446665470303E-2,1.3081901766133441E-2]
["Zambia","ZMB",2017,{"$f":"C5594-'Initial Conditions and Settings'!$B$9","v":1},"ZMB2017",7073.26318359375,{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,G5593*F5594/F5593,\"\")),\".\")","v":6082.1192831993303},17094.13,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5594,Table1[Country Code],0)),MAX(IF(D5594>0,K5593*EXP(growthb),\".\"),0.001)),\".\")","v":50.632350551202123},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5594,Table1[Country Code],0))*EXP(D5594*INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5594,Table1[Country Code],0))*EXP(D5594*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W2],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,Q5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))+growthdif),IF($D5594>1,Q5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(T5593-LN(Z5593)+LN(Z5592))+growthdif),\".\"))),\".\")","v":7080.0945855227428},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W2],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,R5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))),IF($D5594>1,R5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(U5593-LN(AA5593)+LN(AA5592))),\".\"))),\".\")","v":7044.7824664596701},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W2],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,S5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))-growthdif),IF($D5594>1,S5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(V5593-LN(AB5593)+LN(AB5592))-growthdif),\".\"))),\".\")","v":7009.6464673251758},{"$f":"IFERROR(IF(IFERROR(AND(AC5593/$G5593=mininf,AF5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(W5593/Z5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AC5593/$G5593>mininf,AF5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(W5593/Z5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AC5593/$G5593=mininf,AF5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(Q5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":7.5017438485715002E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5593/$G5593=mininf,AG5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(X5593/AA5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AD5593/$G5593>mininf,AG5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(X5593/AA5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AD5593/$G5593=mininf,AG5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(R5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":7.54435901695375E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5593/$G5593=mininf,AH5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(Y5593/AB5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AE5593/$G5593>mininf,AH5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(Y5593/AB5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AE5593/$G5593=mininf,AH5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(S5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":7.5871877947564434E-2},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,W5593*EXP(T5593),\"\")),\".\")","v":72562592.497871727},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,X5593*EXP(U5593),\"\")),\".\")","v":72562592.497871727},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,Y5593*EXP(V5593),\"\")),\".\")","v":72562592.497871727},1481.6511181420365,1487.2271385174911,1492.8356923848428,873.4894955372996,868.93691141484942,864.3049308200907,608.16162260473664,618.29022710264155,628.53076156475208,4600.4681650572938,4594.8921446818395,4589.283590814488,9.9991728916705852E-2,0.1016570373439646,0.10334074889010247,0.14361597575867088,0.14286745638401377,0.14210588292925538,0.75639229532462338,0.75547550627202165,0.75455336818064223,null,2.5000000000000577E-3,2.5000000000003908E-3,50646571.903598458,50977728.609406762,51306417.627175346,4.684798797915235E-2,5.6861311004002602E-2,6.6442049640418333E-2,21916020.594273269,21584863.888464965,21256174.870696381,0.13723093979291434,0.11800600045645027,9.8273056938825931E-2,-9.5152756614576006E-3,1.3828214699648456E-2,3.6744720752497351E-2,7.0867676152301939E-2,6.4972904152097222E-2,5.8575728050904274E-2,3.2800138274838631E-2,3.1036581054131318E-2,2.9229626378919349E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BJ5594)+$I5594*BA5594,IF(D5594=24,\".\",IFERROR((CB5595-CB5594)/CB5594,\".\")))","v":1.8666356158847375E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BK5594)+$I5594*BB5594,IF(D5594=24,\".\",IFERROR((CC5595-CC5594)/CC5594,\".\")))","v":3.5344762851825529E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BL5594)+$I5594*BC5594,IF(D5594=24,\".\",IFERROR((CD5595-CD5594)/CD5594,\".\")))","v":5.1593385196457842E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BM5594)+$I5594*BG5594,IF($D5594=24,\".\",IFERROR((CE5595-CE5594)/CE5594,\".\")))","v":0.1065493079726082},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BN5594)+$I5594*BH5594,IF($D5594=24,\".\",IFERROR((CF5595-CF5594)/CF5594,\".\")))","v":9.3989452304273802E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BO5594)+$I5594*BI5594,IF($D5594=24,\".\",IFERROR((CG5595-CG5594)/CG5594,\".\")))","v":8.0924392494865161E-2},{"$f":"IFERROR(AV5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BP5594,IF($D5594=24,\".\",IFERROR((CH5595-CH5594)/CH5594,\".\")))","v":3.5300138274838688E-2},{"$f":"IFERROR(AW5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BQ5594,IF(D5594=24,\".\",IFERROR((CI5595-CI5594)/CI5594,\".\")))","v":3.3536581054131709E-2},{"$f":"IFERROR(AW5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BR5594,IF(D5594=24,\".\",IFERROR((CJ5595-CJ5594)/CJ5594,\".\")))","v":3.172962637891974E-2},8611683.6226530429,8711440.302152114,8811556.8648151346,4832338.0885230331,4783176.4094742555,4733950.0456156135,11429668.977001118,11415815.589734027,11401881.37437951,24873690.688177191,24910432.301360399,24947388.28481026,4.3383185137308343E-2,4.5776778724971018E-2,4.8080684895001266E-2,0.34621655992314382,0.34971052275461184,0.35320558465754254,0.19427507357482379,0.19201499000934796,0.18975734019011434,0.45950836650203247,0.45827448723604008,0.4570370751523431,1455.1012943143166,1457.2506644889443,1459.4125752413406,1.4223773192513001E-2,1.6381683403085212E-2,1.8572088105455187E-2]
["Zambia","ZMB",2018,{"$f":"C5595-'Initial Conditions and Settings'!$B$9","v":2},"ZMB2018",7319.56298828125,{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,G5594*F5595/F5594,\"\")),\".\")","v":6293.9062268850539},17609,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5595,Table1[Country Code],0)),MAX(IF(D5595>0,K5594*EXP(growthb),\".\"),0.001)),\".\")","v":50.759089785613135},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5595,Table1[Country Code],0))*EXP(D5595*INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5595,Table1[Country Code],0))*EXP(D5595*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W2],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,Q5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))+growthdif),IF($D5595>1,Q5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(T5594-LN(Z5594)+LN(Z5593))+growthdif),\".\"))),\".\")","v":7282.4613236362429},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W2],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,R5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))),IF($D5595>1,R5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(U5594-LN(AA5594)+LN(AA5593))),\".\"))),\".\")","v":7198.0043594616636},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W2],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,S5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))-growthdif),IF($D5595>1,S5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(V5594-LN(AB5594)+LN(AB5593))-growthdif),\".\"))),\".\")","v":7114.5069479803642},{"$f":"IFERROR(IF(IFERROR(AND(AC5594/$G5594=mininf,AF5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(W5594/Z5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AC5594/$G5594>mininf,AF5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(W5594/Z5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AC5594/$G5594=mininf,AF5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(Q5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":7.26549540255121E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5594/$G5594=mininf,AG5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(X5594/AA5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AD5594/$G5594>mininf,AG5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(X5594/AA5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AD5594/$G5594=mininf,AG5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(R5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":7.3624776512741907E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5594/$G5594=mininf,AH5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(Y5594/AB5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AE5594/$G5594>mininf,AH5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(Y5594/AB5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AE5594/$G5594=mininf,AH5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(S5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":7.4606215202108611E-2},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,W5594*EXP(T5594),\"\")),\".\")","v":78215432.34736307},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,X5594*EXP(U5594),\"\")),\".\")","v":78248771.088734642},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,Y5594*EXP(V5594),\"\")),\".\")","v":78282291.258664742},1540.04008496816,1554.168206281835,1568.4998741014838,937.63784334569402,927.26874116371198,916.44436693106934,602.40224162246625,626.8994651181232,652.05550717041467,4753.8661419168939,4739.7380206032194,4725.4063527835697,9.5711982337652962E-2,9.9604195315185828E-2,0.10360108391591441,0.14897550258065168,0.14732801979203158,0.14560820163102922,0.75531251508169539,0.7530677848927827,0.75079071445305634,null,2.5000000000000577E-3,2.4999999999999467E-3,53075717.936196707,53960384.36260429,54831118.791343346,5.1499714709535738E-2,6.3481808562617204E-2,7.4575863960646416E-2,25139714.411166362,24288386.726130351,23451172.467321396,0.11590068516980878,9.579740303474793E-2,7.4677175757667413E-2,7.4961196705967126E-3,3.3884113667922655E-2,5.9411856625453119E-2,6.1897090130869969E-2,5.6199708140053595E-2,4.9513168422476106E-2,3.241010954754131E-2,3.02956019397147E-2,2.807977339404566E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BJ5595)+$I5595*BA5595,IF(D5595=24,\".\",IFERROR((CB5596-CB5595)/CB5595,\".\")))","v":2.9497917190066225E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BK5595)+$I5595*BB5595,IF(D5595=24,\".\",IFERROR((CC5596-CC5595)/CC5595,\".\")))","v":4.8682961115269929E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BL5595)+$I5595*BC5595,IF(D5595=24,\".\",IFERROR((CD5596-CD5595)/CD5595,\".\")))","v":6.6993860293049767E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BM5595)+$I5595*BG5595,IF($D5595=24,\".\",IFERROR((CE5596-CE5595)/CE5595,\".\")))","v":9.1398887650339433E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BN5595)+$I5595*BH5595,IF($D5595=24,\".\",IFERROR((CF5596-CF5595)/CF5595,\".\")))","v":7.849855558740082E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BO5595)+$I5595*BI5595,IF($D5595=24,\".\",IFERROR((CG5596-CG5595)/CG5595,\".\")))","v":6.4595172090071817E-2},{"$f":"IFERROR(AV5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BP5595,IF($D5595=24,\".\",IFERROR((CH5596-CH5595)/CH5595,\".\")))","v":3.4910109547541368E-2},{"$f":"IFERROR(AW5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BQ5595,IF(D5595=24,\".\",IFERROR((CI5596-CI5595)/CI5595,\".\")))","v":3.2795601939714647E-2},{"$f":"IFERROR(AW5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BR5595,IF(D5595=24,\".\",IFERROR((CJ5596-CJ5595)/CJ5595,\".\")))","v":3.0579773394045606E-2},8773942.05177477,9024850.1657288708,9278106.8724655509,5375651.2787270118,5254549.6373860091,5132969.5495732222,11840343.664705627,11805155.082045386,11769459.530844059,25989936.995207407,26084554.885160267,26180535.952882834,4.476691336248434E-2,4.7498918760490318E-2,5.0153620031783183E-2,0.33758997004851155,0.3459844419604487,0.35438949336879044,0.20683587188835018,0.20144294815532271,0.19606052216849335,0.45557415806313839,0.45257260988422854,0.4495499844627161,1475.9462204104382,1481.3194891907699,1486.7701716669224,1.5512591271812148E-2,1.8101715386803718E-2,2.0766330623191109E-2]
["Zambia","ZMB",2019,{"$f":"C5596-'Initial Conditions and Settings'!$B$9","v":3},"ZMB2019",7576.578125,{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,G5595*F5596/F5595,\"\")),\".\")","v":6514.9070123127785},18137,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5596,Table1[Country Code],0)),MAX(IF(D5596>0,K5595*EXP(growthb),\".\"),0.001)),\".\")","v":50.886146264500539},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5596,Table1[Country Code],0))*EXP(D5596*INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5596,Table1[Country Code],0))*EXP(D5596*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W2],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,Q5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))+growthdif),IF($D5596>1,Q5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(T5595-LN(Z5595)+LN(Z5594))+growthdif),\".\"))),\".\")","v":7444.4642052908266},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W2],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,R5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))),IF($D5596>1,R5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(U5595-LN(AA5595)+LN(AA5594))),\".\"))),\".\")","v":7305.3186331543466},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W2],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,S5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))-growthdif),IF($D5596>1,S5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(V5595-LN(AB5595)+LN(AB5594))-growthdif),\".\"))),\".\")","v":7168.6541786081161},{"$f":"IFERROR(IF(IFERROR(AND(AC5595/$G5595=mininf,AF5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(W5595/Z5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AC5595/$G5595>mininf,AF5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(W5595/Z5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AC5595/$G5595=mininf,AF5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(Q5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":7.08562563132384E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5595/$G5595=mininf,AG5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(X5595/AA5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AD5595/$G5595>mininf,AG5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(X5595/AA5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AD5595/$G5595=mininf,AG5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(R5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":7.2396338356266465E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5595/$G5595=mininf,AH5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(Y5595/AB5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AE5595/$G5595>mininf,AH5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(Y5595/AB5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AE5595/$G5595=mininf,AH5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(S5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":7.3967156303053269E-2},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,W5595*EXP(T5595),\"\")),\".\")","v":84109702.31235753},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,X5595*EXP(U5595),\"\")),\".\")","v":84227199.276603162},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,Y5595*EXP(V5595),\"\")),\".\")","v":84346020.321605787},1604.4435878616491,1629.3785209606999,1654.9318307208889,997.50869953988638,980.87314164790587,962.96255967724892,606.93488832176286,648.50537931279416,691.96927104364022,4910.463424451129,4885.5284913520791,4859.9751815918899,9.3160944150805669E-2,9.9541770601968421E-2,0.10621322295711362,0.15311173247057183,0.15055827194373075,0.14780910270205055,0.75372732337862258,0.74989995745430083,0.74597767434083573,null,2.5000000000001132E-3,2.4999999999999467E-3,55880710.49875927,57496953.45332396,59076532.119678676,5.163019646359146E-2,6.5098847534041937E-2,7.7185059392398614E-2,28228991.81359826,26730245.823279202,25269488.201927111,0.10785857317086922,8.7915117552693545E-2,6.6403498944453077E-2,1.1742517110540973E-2,3.9960688869795646E-2,6.6858052791534561E-2,5.7970893817818059E-2,5.2776958888445691E-2,4.6076492343587461E-2,3.295493362520574E-2,3.0564069703912011E-2,2.799374266072796E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BJ5596)+$I5596*BA5596,IF(D5596=24,\".\",IFERROR((CB5597-CB5596)/CB5596,\".\")))","v":3.1686356787066217E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BK5596)+$I5596*BB5596,IF(D5596=24,\".\",IFERROR((CC5597-CC5596)/CC5596,\".\")))","v":5.2529768201918792E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BL5596)+$I5596*BC5596,IF(D5596=24,\".\",IFERROR((CD5597-CD5596)/CD5596,\".\")))","v":7.2021556091966588E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BM5596)+$I5596*BG5596,IF($D5596=24,\".\",IFERROR((CE5597-CE5596)/CE5596,\".\")))","v":8.5414733494343753E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BN5596)+$I5596*BH5596,IF($D5596=24,\".\",IFERROR((CF5597-CF5596)/CF5596,\".\")))","v":7.2846038220569731E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BO5596)+$I5596*BI5596,IF($D5596=24,\".\",IFERROR((CG5597-CG5596)/CG5596,\".\")))","v":5.8739995644020382E-2},{"$f":"IFERROR(AV5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BP5596,IF($D5596=24,\".\",IFERROR((CH5597-CH5596)/CH5596,\".\")))","v":3.5454933625205853E-2},{"$f":"IFERROR(AW5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BQ5596,IF(D5596=24,\".\",IFERROR((CI5597-CI5596)/CI5596,\".\")))","v":3.3064069703911958E-2},{"$f":"IFERROR(AW5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BR5596,IF(D5596=24,\".\",IFERROR((CJ5597-CJ5596)/CJ5596,\".\")))","v":3.0493742660727907E-2},9036610.1021070983,9475076.8623891678,9920976.8126708083,5890133.2615533704,5683645.5811064634,5475477.7017858326,12260991.062558003,12198730.749132065,12134926.404102558,27187734.426218472,27357453.192627698,27531380.918559201,4.5025967214997048E-2,4.8070788206742501E-2,5.1076008554963068E-2,0.33237819527149159,0.34634352823977477,0.36035158723124455,0.21664671168308988,0.20775492298523224,0.1988813317422358,0.4509750930454185,0.44590154877499288,0.44076708102651957,1499.0204789225602,1508.3780775556982,1517.9677410023269,1.580923078412777E-2,1.8742631787138642E-2,2.1808325454731659E-2]
["Zambia","ZMB",2020,{"$f":"C5597-'Initial Conditions and Settings'!$B$9","v":4},"ZMB2020",7845.48291015625,{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,G5596*F5597/F5596,\"\")),\".\")","v":6746.1314043213961},18679,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5597,Table1[Country Code],0)),MAX(IF(D5597>0,K5596*EXP(growthb),\".\"),0.001)),\".\")","v":51.013520781967742},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5597,Table1[Country Code],0))*EXP(D5597*INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5597,Table1[Country Code],0))*EXP(D5597*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W2],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,Q5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))+growthdif),IF($D5597>1,Q5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(T5596-LN(Z5596)+LN(Z5595))+growthdif),\".\"))),\".\")","v":7594.4258406305426},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W2],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,R5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))),IF($D5597>1,R5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(U5596-LN(AA5596)+LN(AA5595))),\".\"))),\".\")","v":7397.7192414244219},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W2],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,S5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))-growthdif),IF($D5597>1,S5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(V5596-LN(AB5596)+LN(AB5595))-growthdif),\".\"))),\".\")","v":7205.7652773054006},{"$f":"IFERROR(IF(IFERROR(AND(AC5596/$G5596=mininf,AF5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(W5596/Z5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AC5596/$G5596>mininf,AF5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(W5596/Z5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AC5596/$G5596=mininf,AF5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(Q5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":6.9259646289171875E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5596/$G5596=mininf,AG5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(X5596/AA5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AD5596/$G5596>mininf,AG5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(X5596/AA5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AD5596/$G5596=mininf,AG5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(R5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":7.136717361847629E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5596/$G5596=mininf,AH5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(Y5596/AB5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AE5596/$G5596>mininf,AH5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(Y5596/AB5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AE5596/$G5596=mininf,AH5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(S5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":7.3534709046589458E-2},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,W5596*EXP(T5596),\"\")),\".\")","v":90285618.395477101},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,X5596*EXP(U5596),\"\")),\".\")","v":90551091.577794909},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,Y5596*EXP(V5596),\"\")),\".\")","v":90821385.739772618},1671.1480003130521,1708.9759140394863,1748.1851751201284,1057.0441602862288,1034.0310614955129,1008.3705846269104,614.10384002682326,674.94485254397341,739.81459049321791,5074.9834040083442,5037.1554902819098,4997.9462292012677,9.1030518562600832E-2,0.1000491707160672,0.1096650133466585,0.15668893724914904,0.15327763417610568,0.14947390203235211,0.75228054418825019,0.74667319510782726,0.74086108462098932,null,2.5000000000001688E-3,2.5000000000003908E-3,58841621.050323777,61364458.177900098,63816949.24976334,5.0095097376921416E-2,6.4943598837633232E-2,7.7883157959977467E-2,31443997.345153324,29186633.399894811,27004436.490009278,0.10416475552510107,8.4739549019587912E-2,6.3182670861163359E-2,1.1569244437922954E-2,4.1272069023941427E-2,6.916683787543132E-2,5.5638902586104599E-2,5.1068019205890991E-2,4.446635077661476E-2,3.1820588934300176E-2,2.9169395512040452E-2,2.6239478126036886E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BJ5597)+$I5597*BA5597,IF(D5597=24,\".\",IFERROR((CB5598-CB5597)/CB5597,\".\")))","v":3.0832170907422185E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BK5597)+$I5597*BB5597,IF(D5597=24,\".\",IFERROR((CC5598-CC5597)/CC5597,\".\")))","v":5.3107833930787329E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BL5597)+$I5597*BC5597,IF(D5597=24,\".\",IFERROR((CD5598-CD5597)/CD5597,\".\")))","v":7.3524997917704393E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BM5597)+$I5597*BG5597,IF($D5597=24,\".\",IFERROR((CE5598-CE5597)/CE5597,\".\")))","v":8.2401829055603004E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BN5597)+$I5597*BH5597,IF($D5597=24,\".\",IFERROR((CF5598-CF5597)/CF5597,\".\")))","v":7.040378411273962E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BO5597)+$I5597*BI5597,IF($D5597=24,\".\",IFERROR((CG5598-CG5597)/CG5597,\".\")))","v":5.6324510818889229E-2},{"$f":"IFERROR(AV5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BP5597,IF($D5597=24,\".\",IFERROR((CH5598-CH5597)/CH5597,\".\")))","v":3.4320588934300345E-2},{"$f":"IFERROR(AW5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BQ5597,IF(D5597=24,\".\",IFERROR((CI5598-CI5597)/CI5597,\".\")))","v":3.1669395512040843E-2},{"$f":"IFERROR(AW5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BR5597,IF(D5597=24,\".\",IFERROR((CJ5598-CJ5597)/CJ5597,\".\")))","v":2.8739478126037277E-2},9327532.1430603024,9986105.0451298449,10661860.575639889,6415348.7153150514,6113129.8517894298,5806741.2029809784,12703501.929598451,12608812.560833838,12510665.456864461,28446382.787973806,28708047.457753114,28979267.23548533,4.4020226066564E-2,4.7374916619402914E-2,5.0744041201001337E-2,0.32789870728322179,0.34785037400490021,0.36791339439336684,0.2255242349486786,0.21294133154773195,0.20037570846065356,0.44657705776809953,0.43920829444736775,0.43171089714597949,1522.9071571269237,1536.9156516811988,1551.4356890350302,1.4906155208818106E-2,1.8159785260792205E-2,2.1615460815724852E-2]
["Zambia","ZMB",2021,{"$f":"C5598-'Initial Conditions and Settings'!$B$9","v":5},"ZMB2021",8114.9541015625,{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,G5597*F5598/F5597,\"\")),\".\")","v":6977.8428346722658},19235,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5598,Table1[Country Code],0)),MAX(IF(D5598>0,K5597*EXP(growthb),\".\"),0.001)),\".\")","v":51.141214134105894},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5598,Table1[Country Code],0))*EXP(D5598*INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5598,Table1[Country Code],0))*EXP(D5598*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W2],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,Q5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))+growthdif),IF($D5598>1,Q5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(T5597-LN(Z5597)+LN(Z5596))+growthdif),\".\"))),\".\")","v":7742.1347931393184},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W2],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,R5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))),IF($D5598>1,R5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(U5597-LN(AA5597)+LN(AA5596))),\".\"))),\".\")","v":7485.7971135074285},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W2],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,S5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))-growthdif),IF($D5598>1,S5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(V5597-LN(AB5597)+LN(AB5596))-growthdif),\".\"))),\".\")","v":7237.2376866950699},{"$f":"IFERROR(IF(IFERROR(AND(AC5597/$G5597=mininf,AF5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(W5597/Z5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AC5597/$G5597>mininf,AF5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(W5597/Z5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AC5597/$G5597=mininf,AF5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(Q5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":6.7747484638361541E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5597/$G5597=mininf,AG5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(X5597/AA5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AD5597/$G5597>mininf,AG5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(X5597/AA5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AD5597/$G5597=mininf,AG5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(R5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":7.0409807635795241E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5597/$G5597=mininf,AH5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(Y5597/AB5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AE5597/$G5597>mininf,AH5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(Y5597/AB5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AE5597/$G5597=mininf,AH5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(S5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":7.3171443574986325E-2},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,W5597*EXP(T5597),\"\")),\".\")","v":96760400.931978166},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,X5597*EXP(U5597),\"\")),\".\")","v":97249652.852115229},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,Y5597*EXP(V5597),\"\")),\".\")","v":97751592.734364048},1738.773662207685,1791.5926336773771,1847.0173880256864,1117.523847688173,1088.2085749434691,1054.2209902814286,621.24981451951237,703.38405873390798,792.79639774425789,5239.0691724645803,5186.2502009948885,5130.8254466465796,8.9031786647956385E-2,0.1008025080815602,0.11361625885365671,0.16015319836888539,0.15595200418333582,0.15108121739903635,0.75081501498315817,0.7432454877351039,0.73530252374730698,null,2.5000000000000022E-3,2.4999999999999467E-3,61864378.334494084,65481941.95919811,68985888.918205932,4.7946169342910849E-2,6.4180983022364302E-2,7.7940475190249714E-2,34896022.597484082,31767710.892917119,28765703.816158116,0.10191593989715031,8.3127994893207102E-2,6.1640817380560264E-2,9.8679420165490583E-3,4.0981828705008994E-2,6.9762939941124813E-2,5.383771257078962E-2,4.9928840575854672E-2,4.3463282131437353E-2,3.2937046808610759E-2,3.0060928670764042E-2,2.6786585112242633E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BJ5598)+$I5598*BA5598,IF(D5598=24,\".\",IFERROR((CB5599-CB5598)/CB5598,\".\")))","v":2.8907055679729954E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BK5598)+$I5598*BB5598,IF(D5598=24,\".\",IFERROR((CC5599-CC5598)/CC5598,\".\")))","v":5.2581405863686648E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BL5598)+$I5598*BC5598,IF(D5598=24,\".\",IFERROR((CD5599-CD5598)/CD5598,\".\")))","v":7.3851707565687263E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BM5598)+$I5598*BG5598,IF($D5598=24,\".\",IFERROR((CE5599-CE5598)/CE5598,\".\")))","v":8.0376826233969967E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BN5598)+$I5598*BH5598,IF($D5598=24,\".\",IFERROR((CF5599-CF5598)/CF5598,\".\")))","v":6.9028417734530889E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BO5598)+$I5598*BI5598,IF($D5598=24,\".\",IFERROR((CG5599-CG5598)/CG5598,\".\")))","v":5.5052049755998811E-2},{"$f":"IFERROR(AV5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BP5598,IF($D5598=24,\".\",IFERROR((CH5599-CH5598)/CH5598,\".\")))","v":3.5437046808610762E-2},{"$f":"IFERROR(AW5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BQ5598,IF(D5598=24,\".\",IFERROR((CI5599-CI5598)/CI5598,\".\")))","v":3.2560928670763989E-2},{"$f":"IFERROR(AW5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BR5598,IF(D5598=24,\".\",IFERROR((CJ5599-CJ5598)/CJ5598,\".\")))","v":2.928658511224258E-2},9619599.6084457301,10530780.713114856,11475311.935261674,6966376.2651736885,6559029.6764664594,6143189.2542798556,13147061.674857702,13014516.321350196,12875431.94591175,29733037.548477121,30104326.71093151,30493933.13545328,4.3853661230746882E-2,4.7509696746770705E-2,5.1247701251074439E-2,0.32353235328754465,0.34980954114117124,0.37631458966898856,0.2342974966420979,0.21787664409331362,0.20145611348303166,0.44217015007035748,0.43231381476551523,0.42222929684797977,1545.7778813869052,1565.08067122077,1585.3357491787513,1.4911004545807849E-2,1.8460668778010891E-2,2.2294682881846661E-2]
["Zambia","ZMB",2022,{"$f":"C5599-'Initial Conditions and Settings'!$B$9","v":6},"ZMB2022",8398.02734375,{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,G5598*F5599/F5598,\"\")),\".\")","v":7221.2503228680616},19804,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5599,Table1[Country Code],0)),MAX(IF(D5599>0,K5598*EXP(growthb),\".\"),0.001)),\".\")","v":51.269227118998856},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5599,Table1[Country Code],0))*EXP(D5599*INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5599,Table1[Country Code],0))*EXP(D5599*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W2],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,Q5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))+growthdif),IF($D5599>1,Q5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(T5598-LN(Z5598)+LN(Z5597))+growthdif),\".\"))),\".\")","v":7890.9503402276887},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W2],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,R5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))),IF($D5599>1,R5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(U5598-LN(AA5598)+LN(AA5597))),\".\"))),\".\")","v":7573.1347553047026},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W2],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,S5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))-growthdif),IF($D5599>1,S5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(V5598-LN(AB5598)+LN(AB5597))-growthdif),\".\"))),\".\")","v":7266.8896485202758},{"$f":"IFERROR(IF(IFERROR(AND(AC5598/$G5598=mininf,AF5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(W5598/Z5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AC5598/$G5598>mininf,AF5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(W5598/Z5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AC5598/$G5598=mininf,AF5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(Q5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":6.628124369622572E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5598/$G5598=mininf,AG5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(X5598/AA5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AD5598/$G5598>mininf,AG5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(X5598/AA5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AD5598/$G5598=mininf,AG5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(R5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":6.9482476589511732E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5598/$G5598=mininf,AH5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(Y5598/AB5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AE5598/$G5598>mininf,AH5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(Y5598/AB5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AE5598/$G5598=mininf,AH5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(S5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":7.2832069153587906E-2},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,W5598*EXP(T5598),\"\")),\".\")","v":103542826.93626712},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,X5598*EXP(U5598),\"\")),\".\")","v":104343800.43351953},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,Y5598*EXP(V5598),\"\")),\".\")","v":105172402.92357938},1806.7484254483659,1876.7296644159906,1951.1302994817802,1179.337806544097,1143.9208180236492,1101.0512205167352,627.41061890426886,732.80884639234148,850.07907896504503,5414.5018974196955,5344.5206584520711,5270.1200233862819,8.6883931570326783E-2,0.10147949643453047,0.1177190986265962,0.16331490445766736,0.15841035373072604,0.15247376441583194,0.7498011639720058,0.74011014983474355,0.72980713695757193,null,2.5000000000001132E-3,2.4999999999999467E-3,64902796.504222021,69822436.110916361,74577768.27837652,4.5551594969317932E-2,6.3213849394347932E-2,7.7785827661159601E-2,38640030.432045102,34521364.322603166,30594634.64520286,0.10016148622373677,8.2042451332370092E-2,6.0652916689129199E-2,7.619058061571593E-3,4.0157130931783414E-2,6.9790488544437146E-2,5.2228949315987094E-2,4.8985732869804011E-2,4.2657577572405181E-2,3.3738853706505978E-2,3.0654291153817681E-2,2.7030308215755028E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BJ5599)+$I5599*BA5599,IF(D5599=24,\".\",IFERROR((CB5600-CB5599)/CB5599,\".\")))","v":2.6585326515444763E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BK5599)+$I5599*BB5599,IF(D5599=24,\".\",IFERROR((CC5600-CC5599)/CC5599,\".\")))","v":5.1685490163065673E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BL5599)+$I5599*BC5599,IF(D5599=24,\".\",IFERROR((CD5600-CD5599)/CD5599,\".\")))","v":7.3788158102798374E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BM5599)+$I5599*BG5599,IF($D5599=24,\".\",IFERROR((CE5600-CE5599)/CE5599,\".\")))","v":7.8695217769862047E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BN5599)+$I5599*BH5599,IF($D5599=24,\".\",IFERROR((CF5600-CF5599)/CF5599,\".\")))","v":6.8014092101087165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BO5599)+$I5599*BI5599,IF($D5599=24,\".\",IFERROR((CG5600-CG5599)/CG5599,\".\")))","v":5.4155247130767303E-2},{"$f":"IFERROR(AV5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BP5599,IF($D5599=24,\".\",IFERROR((CH5600-CH5599)/CH5599,\".\")))","v":3.6238853706506091E-2},{"$f":"IFERROR(AW5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BQ5599,IF(D5599=24,\".\",IFERROR((CI5600-CI5599)/CI5599,\".\")))","v":3.3154291153817628E-2},{"$f":"IFERROR(AW5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BR5599,IF(D5599=24,\".\",IFERROR((CJ5600-CJ5599)/CJ5599,\".\")))","v":2.9530308215754975E-2},9901732.0734102111,11099320.287217172,12354861.718709473,7549429.6038119867,7027781.6030389862,6490866.7900250684,13621308.031778272,13445255.639428429,13258085.335088156,31072469.709000472,31572357.529684588,32103813.843822695,4.347788858295476E-2,4.742851126769107E-2,5.154130095852659E-2,0.31866575673391256,0.3515518369757944,0.38484093443890788,0.24296200702788726,0.22259286771446854,0.20218366645164243,0.4383722362382001,0.42585529530973704,0.41297539910944975,1568.9996823369254,1594.2414426219243,1621.0772492336243,1.4722536483366966E-2,1.8557911522652404E-2,2.2772773231654497E-2]
["Zambia","ZMB",2023,{"$f":"C5600-'Initial Conditions and Settings'!$B$9","v":7},"ZMB2023",8693.2177734375,{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,G5599*F5600/F5599,\"\")),\".\")","v":7475.0770727029312},20386,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5600,Table1[Country Code],0)),MAX(IF(D5600>0,K5599*EXP(growthb),\".\"),0.001)),\".\")","v":51.397560536728207},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5600,Table1[Country Code],0))*EXP(D5600*INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5600,Table1[Country Code],0))*EXP(D5600*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W2],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,Q5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))+growthdif),IF($D5600>1,Q5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(T5599-LN(Z5599)+LN(Z5598))+growthdif),\".\"))),\".\")","v":8042.0405018759802},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W2],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,R5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))),IF($D5600>1,R5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(U5599-LN(AA5599)+LN(AA5598))),\".\"))),\".\")","v":7660.9457591419678},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W2],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,S5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))-growthdif),IF($D5600>1,S5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(V5599-LN(AB5599)+LN(AB5598))-growthdif),\".\"))),\".\")","v":7295.9984169042928},{"$f":"IFERROR(IF(IFERROR(AND(AC5599/$G5599=mininf,AF5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(W5599/Z5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AC5599/$G5599>mininf,AF5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(W5599/Z5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AC5599/$G5599=mininf,AF5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(Q5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":6.4848106740734518E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5599/$G5599=mininf,AG5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(X5599/AA5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AD5599/$G5599>mininf,AG5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(X5599/AA5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AD5599/$G5599=mininf,AG5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(R5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":6.8571435541026515E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5599/$G5599=mininf,AH5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(Y5599/AB5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AE5599/$G5599>mininf,AH5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(Y5599/AB5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AE5599/$G5599=mininf,AH5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(S5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":7.2501594915795553E-2},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,W5599*EXP(T5599),\"\")),\".\")","v":110638326.06075488},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,X5599*EXP(U5599),\"\")),\".\")","v":111851678.78460482},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,Y5599*EXP(V5599),\"\")),\".\")","v":113118167.84082253},1874.7794444798481,1964.1869810964513,2060.5613421525491,1242.5702906966833,1201.3517827590522,1149.0355703478549,632.20915378316477,762.83519833739933,911.52577180469416,5600.2976282230829,5510.8900916064795,5414.5157305503817,8.4575603386329065E-2,0.10205047933526709,0.12194198975330343,0.16622842528731002,0.16071430047806215,0.15371554823746753,0.74919597132636084,0.73723522018667076,0.72434246200922914,null,2.5000000000001132E-3,2.5000000000003908E-3,67927591.515336946,74378672.572115913,80610448.741533697,4.3034340058678566E-2,6.2179495889829184E-2,7.7562352349620056E-2,42710734.545417935,37473006.212488905,32507719.099288836,9.8589590703248575E-2,8.1138778862982264E-2,5.9840649284691239E-2,5.1484765129359289E-3,3.9155748093074649E-2,6.9630353896805275E-2,5.0703727157509704E-2,4.8115031066228831E-2,4.1908650831874006E-2,3.4106216185273652E-2,3.0823906582931215E-2,2.6837724684742881E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BJ5600)+$I5600*BA5600,IF(D5600=24,\".\",IFERROR((CB5601-CB5600)/CB5600,\".\")))","v":2.4091408285807248E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BK5600)+$I5600*BB5600,IF(D5600=24,\".\",IFERROR((CC5601-CC5600)/CC5600,\".\")))","v":5.0667621991451917E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BL5600)+$I5600*BC5600,IF(D5600=24,\".\",IFERROR((CD5601-CD5600)/CD5600,\".\")))","v":7.3596353123212666E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BM5600)+$I5600*BG5600,IF($D5600=24,\".\",IFERROR((CE5601-CE5600)/CE5600,\".\")))","v":7.7146658930379253E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BN5600)+$I5600*BH5600,IF($D5600=24,\".\",IFERROR((CF5601-CF5600)/CF5600,\".\")))","v":6.712690496460566E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BO5600)+$I5600*BI5600,IF($D5600=24,\".\",IFERROR((CG5601-CG5600)/CG5600,\".\")))","v":5.3374650058282735E-2},{"$f":"IFERROR(AV5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BP5600,IF($D5600=24,\".\",IFERROR((CH5601-CH5600)/CH5600,\".\")))","v":3.6606216185273766E-2},{"$f":"IFERROR(AW5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BQ5600,IF(D5600=24,\".\",IFERROR((CI5601-CI5600)/CI5600,\".\")))","v":3.3323906582931606E-2},{"$f":"IFERROR(AW5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BR5600,IF(D5600=24,\".\",IFERROR((CJ5601-CJ5600)/CJ5600,\".\")))","v":2.9337724684743272E-2},10168503.240761902,11688078.155254243,13300981.176109025,8167535.6472928487,7522399.6291273506,6852073.6337137306,14123981.770531038,13898495.465846609,13655438.791172197,32460020.658585787,33108973.250228204,33808493.600994952,4.2886515533774788E-2,4.7126640972582914E-2,5.1621650588673157E-2,0.31326237736303775,0.35301844206762534,0.39342129031497547,0.25161831328448364,0.22720123551628116,0.20267314227546893,0.43511930935247867,0.41978032241609348,0.40390556740955563,1592.2702177271553,1624.1034656248505,1658.4172275578806,1.4235216886313573E-2,1.8350207472305868E-2,2.2952980075850782E-2]
["Zambia","ZMB",2024,{"$f":"C5601-'Initial Conditions and Settings'!$B$9","v":8},"ZMB2024",8998.134765625,{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,G5600*F5601/F5600,\"\")),\".\")","v":7737.2674464840584},20983,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5601,Table1[Country Code],0)),MAX(IF(D5601>0,K5600*EXP(growthb),\".\"),0.001)),\".\")","v":51.52621518937822},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5601,Table1[Country Code],0))*EXP(D5601*INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5601,Table1[Country Code],0))*EXP(D5601*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W2],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,Q5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))+growthdif),IF($D5601>1,Q5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(T5600-LN(Z5600)+LN(Z5599))+growthdif),\".\"))),\".\")","v":8195.8323619809016},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W2],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,R5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))),IF($D5601>1,R5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(U5600-LN(AA5600)+LN(AA5599))),\".\"))),\".\")","v":7749.6471808731403},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W2],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,S5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))-growthdif),IF($D5601>1,S5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(V5600-LN(AB5600)+LN(AB5599))-growthdif),\".\"))),\".\")","v":7324.9917968393884},{"$f":"IFERROR(IF(IFERROR(AND(AC5600/$G5600=mininf,AF5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(W5600/Z5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AC5600/$G5600>mininf,AF5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(W5600/Z5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AC5600/$G5600=mininf,AF5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(Q5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":6.3443608813911742E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5600/$G5600=mininf,AG5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(X5600/AA5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AD5600/$G5600>mininf,AG5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(X5600/AA5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AD5600/$G5600=mininf,AG5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(R5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":6.7672117433081005E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5600/$G5600=mininf,AH5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(Y5600/AB5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AE5600/$G5600>mininf,AH5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(Y5600/AB5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AE5600/$G5600=mininf,AH5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(S5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":7.2175041637240742E-2},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,W5600*EXP(T5600),\"\")),\".\")","v":118050755.62258849},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,X5600*EXP(U5600),\"\")),\".\")","v":119790589.71219487},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,Y5600*EXP(V5600),\"\")),\".\")","v":121624034.28048982},1942.6702799080574,2053.8651013428098,2175.4709328769427,1307.1978188231972,1260.5680333377745,1198.2133914079695,635.47246108486024,793.2970680050355,977.25754146897327,5794.5971665760007,5683.4023451412486,5561.7965136071161,8.2131381069634524E-2,0.10252935852250043,0.12630525547014082,0.16894825309640929,0.16292160534150815,0.15486260487899475,0.74892036583395616,0.73454903613599132,0.71883213965086434,null,2.5000000000000577E-3,2.4999999999999467E-3,70914622.059263557,79150312.748417243,87111650.107343033,4.0430546656274657E-2,6.1124340874176397E-2,7.7317757137745247E-2,47136133.563324928,40640276.963777632,34512384.173146784,9.7097879289531619E-2,8.0302694395406604E-2,5.9075612113584697E-2,2.5593745517076272E-3,3.8097247091211095E-2,6.9409435595150448E-2,4.9226707184959473E-2,4.7275600612439739E-2,4.1167290570992776E-2,3.429851963237418E-2,3.0830413315577232E-2,2.6469640746135781E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BJ5601)+$I5601*BA5601,IF(D5601=24,\".\",IFERROR((CB5602-CB5601)/CB5601,\".\")))","v":2.1494960603991142E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BK5601)+$I5601*BB5601,IF(D5601=24,\".\",IFERROR((CC5602-CC5601)/CC5601,\".\")))","v":4.9610793982693746E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BL5601)+$I5601*BC5601,IF(D5601=24,\".\",IFERROR((CD5602-CD5601)/CD5601,\".\")))","v":7.3363596366447847E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BM5601)+$I5601*BG5601,IF($D5601=24,\".\",IFERROR((CE5602-CE5601)/CE5601,\".\")))","v":7.5662293237245604E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BN5601)+$I5601*BH5601,IF($D5601=24,\".\",IFERROR((CF5602-CF5601)/CF5601,\".\")))","v":6.6289147503923229E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BO5601)+$I5601*BI5601,IF($D5601=24,\".\",IFERROR((CG5602-CG5601)/CG5601,\".\")))","v":5.2621451342288794E-2},{"$f":"IFERROR(AV5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BP5601,IF($D5601=24,\".\",IFERROR((CH5602-CH5601)/CH5601,\".\")))","v":3.6798519632374238E-2},{"$f":"IFERROR(AW5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BQ5601,IF(D5601=24,\".\",IFERROR((CI5602-CI5601)/CI5601,\".\")))","v":3.3330413315577179E-2},{"$f":"IFERROR(AW5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BR5601,IF(D5601=24,\".\",IFERROR((CJ5602-CJ5601)/CJ5601,\".\")))","v":2.8969640746135727E-2},10416451.523413895,12295544.773320302,14316806.949319316,8822575.9741912559,8044688.7546132412,7227736.9348034719,14650587.009633936,14369451.089462085,14061992.820223598,33889614.507239088,34709684.617395632,35606536.704346389,4.221226709411359E-2,4.6736438545702669E-2,5.1620783822766331E-2,0.30736411950595832,0.35423959937561866,0.40208366986648564,0.26033273327162471,0.23177072460581918,0.20298904650058827,0.43230314722241692,0.41398967601856207,0.39492728363292606,1615.0986278053228,1654.1812237237589,1696.9230664988986,1.3728444055899125E-2,1.8116617455379291E-2,2.3114241923297918E-2]
["Zambia","ZMB",2025,{"$f":"C5602-'Initial Conditions and Settings'!$B$9","v":9},"ZMB2025",9311.8798828125,{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,G5601*F5602/F5601,\"\")),\".\")","v":8007.0489006340786},21594,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5602,Table1[Country Code],0)),MAX(IF(D5602>0,K5601*EXP(growthb),\".\"),0.001)),\".\")","v":51.655191881040899},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5602,Table1[Country Code],0))*EXP(D5602*INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5602,Table1[Country Code],0))*EXP(D5602*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W2],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,Q5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))+growthdif),IF($D5602>1,Q5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(T5601-LN(Z5601)+LN(Z5600))+growthdif),\".\"))),\".\")","v":8352.5039033975791},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W2],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,R5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))),IF($D5602>1,R5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(U5601-LN(AA5601)+LN(AA5600))),\".\"))),\".\")","v":7839.3887375369022},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W2],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,S5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))-growthdif),IF($D5602>1,S5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(V5601-LN(AB5601)+LN(AB5600))-growthdif),\".\"))),\".\")","v":7354.0133321471722},{"$f":"IFERROR(IF(IFERROR(AND(AC5601/$G5601=mininf,AF5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(W5601/Z5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AC5601/$G5601>mininf,AF5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(W5601/Z5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AC5601/$G5601=mininf,AF5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(Q5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":6.2065995162585159E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5601/$G5601=mininf,AG5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(X5601/AA5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AD5601/$G5601>mininf,AG5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(X5601/AA5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AD5601/$G5601=mininf,AG5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(R5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":6.6782964342044809E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5601/$G5601=mininf,AH5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(Y5601/AB5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AE5601/$G5601>mininf,AH5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(Y5601/AB5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AE5601/$G5601=mininf,AH5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(S5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":7.1850749884617898E-2},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,W5601*EXP(T5601),\"\")),\".\")","v":125783009.2066045},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,X5601*EXP(U5601),\"\")),\".\")","v":128177657.40006839},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,Y5601*EXP(V5601),\"\")),\".\")","v":130726799.03647351},2010.2579772546394,2145.6958605844829,2296.0679119849283,1373.1570210490238,1321.5932814146729,1248.5700012492653,637.10095620561572,824.10257916981004,1047.4979107356633,5996.7909233794389,5861.3530400495956,5710.9809886491503,7.9567511590339313E-2,0.10292213640715361,0.13082196995858386,0.17149352253116418,0.16505372925972961,0.15593385487509523,0.74893896587849651,0.73202413433311675,0.71324417516632099,null,2.5000000000000577E-3,2.5000000000003908E-3,73840487.619165882,84139242.774471864,94114148.151427627,3.7745161803091065E-2,6.0063867956049677E-2,7.7067980606990716E-2,51942521.587438613,44038414.625596523,36612650.885045886,9.5652579074457122E-2,7.9496197436075278E-2,5.8313405891983194E-2,-1.2123223347604295E-4,3.7021380638147861E-2,6.9170125166556851E-2,4.7786185037892004E-2,4.6453710118173674E-2,4.0415550451546878E-2,3.4429576288449226E-2,3.0789277108445035E-2,2.6042320988818091E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BJ5602)+$I5602*BA5602,IF(D5602=24,\".\",IFERROR((CB5603-CB5602)/CB5602,\".\")))","v":1.8811964784807511E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BK5602)+$I5602*BB5602,IF(D5602=24,\".\",IFERROR((CC5603-CC5602)/CC5602,\".\")))","v":4.8542624297098769E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BL5602)+$I5602*BC5602,IF(D5602=24,\".\",IFERROR((CD5603-CD5602)/CD5602,\".\")))","v":7.3119052886773783E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BM5602)+$I5602*BG5602,IF($D5602=24,\".\",IFERROR((CE5603-CE5602)/CE5602,\".\")))","v":7.4219382056174621E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BN5602)+$I5602*BH5602,IF($D5602=24,\".\",IFERROR((CF5603-CF5602)/CF5602,\".\")))","v":6.5474953777124534E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BO5602)+$I5602*BI5602,IF($D5602=24,\".\",IFERROR((CG5603-CG5602)/CG5602,\".\")))","v":5.1864478171765094E-2},{"$f":"IFERROR(AV5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BP5602,IF($D5602=24,\".\",IFERROR((CH5603-CH5602)/CH5602,\".\")))","v":3.6929576288449284E-2},{"$f":"IFERROR(AW5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BQ5602,IF(D5602=24,\".\",IFERROR((CI5603-CI5602)/CI5602,\".\")))","v":3.3289277108445425E-2},{"$f":"IFERROR(AW5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BR5602,IF(D5602=24,\".\",IFERROR((CJ5603-CJ5602)/CJ5602,\".\")))","v":2.8542320988818481E-2},10642776.447131474,12920920.955437845,15406627.201892748,9516015.118459478,8596036.6221889313,7618255.6648114519,15199749.131503886,14856461.884071322,14475321.789830996,35358540.697094835,36373419.4616981,37500204.656535193,4.1512024072392122E-2,4.6314078067376765E-2,5.1594228417661696E-2,0.30099591887302962,0.35522975696700221,0.41084114988177328,0.26912918154570059,0.23632742671446441,0.20315237568933672,0.42987489958126984,0.4084428163185333,0.38600647442889008,1637.4243168053549,1684.4224998470918,1736.6029756661662,1.3206727192414114E-2,1.7860833580453317E-2,2.3259574091064827E-2]
["Zambia","ZMB",2026,{"$f":"C5603-'Initial Conditions and Settings'!$B$9","v":10},"ZMB2026",9634.248046875,{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,G5602*F5603/F5602,\"\")),\".\")","v":8284.2450936842451},22219,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5603,Table1[Country Code],0)),MAX(IF(D5603>0,K5602*EXP(growthb),\".\"),0.001)),\".\")","v":51.784491417820981},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5603,Table1[Country Code],0))*EXP(D5603*INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5603,Table1[Country Code],0))*EXP(D5603*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W2],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,Q5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))+growthdif),IF($D5603>1,Q5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(T5602-LN(Z5602)+LN(Z5601))+growthdif),\".\"))),\".\")","v":8512.1500423506877},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W2],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,R5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))),IF($D5603>1,R5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(U5602-LN(AA5602)+LN(AA5601))),\".\"))),\".\")","v":7930.2305457704169},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W2],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,S5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))-growthdif),IF($D5603>1,S5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(V5602-LN(AB5602)+LN(AB5601))-growthdif),\".\"))),\".\")","v":7383.1112141529939},{"$f":"IFERROR(IF(IFERROR(AND(AC5602/$G5602=mininf,AF5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(W5602/Z5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AC5602/$G5602>mininf,AF5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(W5602/Z5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AC5602/$G5602=mininf,AF5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(Q5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":6.0714390947401116E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5602/$G5602=mininf,AG5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(X5602/AA5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AD5602/$G5602>mininf,AG5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(X5602/AA5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AD5602/$G5602=mininf,AG5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(R5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":6.5903405635383869E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5602/$G5602=mininf,AH5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(Y5602/AB5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AE5602/$G5602>mininf,AH5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(Y5602/AB5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AE5602/$G5602=mininf,AH5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(S5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":7.1528164541779626E-2},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,W5602*EXP(T5602),\"\")),\".\")","v":133837217.7199018},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,X5602*EXP(U5602),\"\")),\".\")","v":137030045.82715267},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,Y5602*EXP(V5602),\"\")),\".\")","v":140465287.17203295},2077.3917701866135,2239.6182751660986,2422.5833830097986,1440.3680464712402,1384.4344961273969,1300.0652400977012,637.02372371537342,855.18377903870203,1122.5181429120976,6206.8533234976312,6044.626818518147,5861.661710674447,7.6895808430514509E-2,0.10323013978554042,0.13550035401148192,0.17386835253937019,0.16711655443208265,0.15693225217211965,0.74923583903011526,0.72965330578237697,0.70756739381639833,null,2.5000000000001132E-3,2.4999999999999467E-3,76680877.034429058,89347829.257592946,101654150.26334156,3.4971139168682441E-2,5.900303697744036E-2,7.6818377107276348E-2,57156340.685472742,47682216.569559723,38811136.908691391,9.4242350974962363E-2,7.8706624782657997E-2,5.7537912565518212E-2,-2.8931622961181347E-3,3.5941159515643584E-2,6.8926640576465026E-2,4.6378049510160224E-2,4.5644747320861434E-2,3.9646176034707103E-2,3.4652152720514806E-2,3.0858073257402197E-2,2.5718252012980614E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BJ5603)+$I5603*BA5603,IF(D5603=24,\".\",IFERROR((CB5604-CB5603)/CB5603,\".\")))","v":1.6038988436282153E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BK5603)+$I5603*BB5603,IF(D5603=24,\".\",IFERROR((CC5604-CC5603)/CC5603,\".\")))","v":4.7472098246541972E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BL5603)+$I5603*BC5603,IF(D5603=24,\".\",IFERROR((CD5604-CD5603)/CD5603,\".\")))","v":7.2872508841870687E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BM5603)+$I5603*BG5603,IF($D5603=24,\".\",IFERROR((CE5604-CE5603)/CE5603,\".\")))","v":7.2810200242561407E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BN5603)+$I5603*BH5603,IF($D5603=24,\".\",IFERROR((CF5604-CF5603)/CF5603,\".\")))","v":6.4675686051759829E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BO5603)+$I5603*BI5603,IF($D5603=24,\".\",IFERROR((CG5604-CG5603)/CG5603,\".\")))","v":5.1092044300112771E-2},{"$f":"IFERROR(AV5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BP5603,IF($D5603=24,\".\",IFERROR((CH5604-CH5603)/CH5603,\".\")))","v":3.7152152720514919E-2},{"$f":"IFERROR(AW5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BQ5603,IF(D5603=24,\".\",IFERROR((CI5604-CI5603)/CI5603,\".\")))","v":3.3358073257402143E-2},{"$f":"IFERROR(AW5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BR5603,IF(D5603=24,\".\",IFERROR((CJ5604-CJ5603)/CJ5603,\".\")))","v":2.821825201298056E-2},10844883.033604417,13563609.053560188,16575352.578048998,10249158.075514562,9177696.0016937796,8023798.2440834474,15771562.861148337,15359346.656305501,14894433.833437696,36865603.970267318,38100651.711559467,39493584.655570142,4.0854660041321919E-2,4.5926379187585464E-2,5.1606727723512186E-2,0.29417348057964771,0.35599414824300984,0.41969734382445389,0.27801410994868464,0.2408802891660074,0.20316712990376218,0.4278124094716676,0.40312556259098281,0.37713552627178393,1659.1927616124631,1714.7779698258007,1777.4690425118206,1.2693732788802592E-2,1.7603979028647743E-2,2.3407528740333028E-2]
["Zambia","ZMB",2027,{"$f":"C5604-'Initial Conditions and Settings'!$B$9","v":11},"ZMB2027",9966.1396484375,{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,G5603*F5604/F5603,\"\")),\".\")","v":8569.6302486544846},22859,0.5,{"$f":"IFERROR(IF($D5604=0,a,IF(D5604>0,MAX(MIN(J5603*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5604,Table1[Country Code],0)),MAX(IF(D5604>0,K5603*EXP(growthb),\".\"),0.001)),\".\")","v":51.914114607840993},{"$f":"IFERROR(IF($D5604=0,miu,IF(D5604>0,MAX(L5603*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D5604=0,psi,IF(D5604>0,MAX(M5603*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5604,Table1[Country Code],0))*EXP(D5604*INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5604,Table1[Country Code],0))*EXP(D5604*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W2],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,Q5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))+growthdif),IF($D5604>1,Q5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(T5603-LN(Z5603)+LN(Z5602))+growthdif),\".\"))),\".\")","v":8674.8385120342573},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W2],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,R5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))),IF($D5604>1,R5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(U5603-LN(AA5603)+LN(AA5602))),\".\"))),\".\")","v":8022.2027924163322},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W2],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,S5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))-growthdif),IF($D5604>1,S5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(V5603-LN(AB5603)+LN(AB5602))-growthdif),\".\"))),\".\")","v":7412.3015511308968},{"$f":"IFERROR(IF(IFERROR(AND(AC5603/$G5603=mininf,AF5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(W5603/Z5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AC5603/$G5603>mininf,AF5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(W5603/Z5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AC5603/$G5603=mininf,AF5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(Q5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":5.9388208790594539E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5603/$G5603=mininf,AG5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(X5603/AA5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AD5603/$G5603>mininf,AG5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(X5603/AA5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AD5603/$G5603=mininf,AG5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(R5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":6.5033194930792626E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5603/$G5603=mininf,AH5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(Y5603/AB5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AE5603/$G5603>mininf,AH5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(Y5603/AB5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AE5603/$G5603=mininf,AH5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(S5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":7.1207099002318211E-2},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,W5603*EXP(T5603),\"\")),\".\")","v":142214809.75427616},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,X5603*EXP(U5603),\"\")),\".\")","v":146365017.28834864},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,Y5603*EXP(V5603),\"\")),\".\")","v":150880563.91705739},2143.92616968742,2335.5701515819828,2555.2615838934221,1508.742795492607,1449.0910496116574,1352.643226776941,635.18337419481293,886.47910197032536,1202.6183571164809,6425.7040789670646,6234.0600970725018,6014.368664761063,7.412027774413521E-2,0.10344426495058071,0.14033491786944993,0.17605693031265782,0.16909609954748966,0.15784149228484148,0.749822791943207,0.7274596355019296,0.70182358984570858,null,2.5000000000000577E-3,2.4999999999999467E-3,79409935.675064117,94778252.929312438,109770820.81972305,3.2095856062941408E-2,5.7943217038506134E-2,7.6570767733208811E-2,62804874.07921204,51586764.359036207,41109743.09733434,9.2863180240676968E-2,7.7929733881617835E-2,5.6742497115095603E-2,-5.766696102828206E-3,3.4860621216027177E-2,6.8683783896053008E-2,4.5000628074910232E-2,4.4847138059138203E-2,3.8855513277938236E-2,3.4869330766570172E-2,3.0938954246218842E-2,2.5398094419845307E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BJ5604)+$I5604*BA5604,IF(D5604=24,\".\",IFERROR((CB5605-CB5604)/CB5604,\".\")))","v":1.3164579980056601E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BK5604)+$I5604*BB5604,IF(D5604=24,\".\",IFERROR((CC5605-CC5604)/CC5604,\".\")))","v":4.6401919127266655E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BL5604)+$I5604*BC5604,IF(D5604=24,\".\",IFERROR((CD5605-CD5604)/CD5604,\".\")))","v":7.2627275814630909E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BM5604)+$I5604*BG5604,IF($D5604=24,\".\",IFERROR((CE5605-CE5604)/CE5604,\".\")))","v":7.1431904157793658E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BN5604)+$I5604*BH5604,IF($D5604=24,\".\",IFERROR((CF5605-CF5604)/CF5604,\".\")))","v":6.3888435970378077E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BO5604)+$I5604*BI5604,IF($D5604=24,\".\",IFERROR((CG5605-CG5604)/CG5604,\".\")))","v":5.0299005196516977E-2},{"$f":"IFERROR(AV5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BP5604,IF($D5604=24,\".\",IFERROR((CH5605-CH5604)/CH5604,\".\")))","v":3.736933076657023E-2},{"$f":"IFERROR(AW5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BQ5604,IF(D5604=24,\".\",IFERROR((CI5605-CI5604)/CI5604,\".\")))","v":3.3438954246218788E-2},{"$f":"IFERROR(AW5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BR5604,IF(D5604=24,\".\",IFERROR((CJ5605-CJ5604)/CJ5604,\".\")))","v":2.7898094419845254E-2},11020226.393338058,14223030.254490132,17828339.827745963,11023239.912672447,9790885.2756456602,8444403.8068028055,16368531.035792014,15880346.328417785,15320714.888205953,38411997.341802523,39894261.858553573,41593458.522754721,4.0200167291554179E-2,4.5533426019274015E-2,5.161839605866566E-2,0.28689542736547846,0.35651819564724263,0.42863326255960493,0.28697387992048556,0.24542089061227823,0.20302240079850747,0.42613069271403586,0.39806091374047925,0.36834433664188759,1680.3883521502482,1745.2321561990277,1819.5659706354049,1.2238635232289852E-2,1.7395603660833814E-2,2.3608076211522722E-2]
["Zambia","ZMB",2028,{"$f":"C5605-'Initial Conditions and Settings'!$B$9","v":12},"ZMB2028",10307.8232421875,{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,G5604*F5605/F5604,\"\")),\".\")","v":8863.4352888967242},23513,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5605,Table1[Country Code],0)),MAX(IF(D5605>0,K5604*EXP(growthb),\".\"),0.001)),\".\")","v":52.044062261246296},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5605,Table1[Country Code],0))*EXP(D5605*INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5605,Table1[Country Code],0))*EXP(D5605*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W2],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,Q5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))+growthdif),IF($D5605>1,Q5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(T5604-LN(Z5604)+LN(Z5603))+growthdif),\".\"))),\".\")","v":8840.6286326779391},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W2],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,R5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))),IF($D5605>1,R5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(U5604-LN(AA5604)+LN(AA5603))),\".\"))),\".\")","v":8115.3257710927755},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W2],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,S5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))-growthdif),IF($D5605>1,S5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(V5604-LN(AB5604)+LN(AB5603))-growthdif),\".\"))),\".\")","v":7441.5896130584169},{"$f":"IFERROR(IF(IFERROR(AND(AC5604/$G5604=mininf,AF5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(W5604/Z5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AC5604/$G5604>mininf,AF5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(W5604/Z5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AC5604/$G5604=mininf,AF5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(Q5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":5.8086957489966513E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5604/$G5604=mininf,AG5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(X5604/AA5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AD5604/$G5604>mininf,AG5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(X5604/AA5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AD5604/$G5604=mininf,AG5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(R5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":6.4172192574429465E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5604/$G5604=mininf,AH5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(Y5604/AB5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AE5604/$G5604>mininf,AH5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(Y5604/AB5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AE5604/$G5604=mininf,AH5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(S5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":7.0887490065490999E-2},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,W5604*EXP(T5604),\"\")),\".\")","v":150916524.80493709},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,X5604*EXP(U5604),\"\")),\".\")","v":156199934.01335135},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,Y5604*EXP(V5604),\"\")),\".\")","v":162016090.66632506},2209.7189946186841,2433.485201539997,2694.3567695450934,1578.1879887417949,1515.557920605175,1406.2353051030063,631.53100587688914,917.92728093482208,1288.121464442087,6653.7162942780396,6429.9500873567267,6169.0785193516313,7.125126830541785E-2,0.10356337593897874,0.14532982105208395,0.17805601748103247,0.17098990077850776,0.15865578743093045,0.75069271421354988,0.72544672328251347,0.69601439151698563,null,2.5000000000000577E-3,2.5000000000003908E-3,82000008.500921398,100432232.89488664,118506227.63036342,2.9103019524360008E-2,5.6884539341933049E-2,7.6325791722592129E-2,68916516.304015696,55767701.118464708,43509863.035961643,9.151344206676626E-2,7.7164082596461014E-2,5.5923634535158584E-2,-8.7573891121746072E-3,3.3780778316934601E-2,6.8443202450395368E-2,4.3653033430230082E-2,4.4060321571464556E-2,3.8041045262962037E-2,3.516406970875785E-2,3.111896438452888E-2,2.5173852155187859E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BJ5605)+$I5605*BA5605,IF(D5605=24,\".\",IFERROR((CB5606-CB5605)/CB5605,\".\")))","v":1.01728152060927E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BK5605)+$I5605*BB5605,IF(D5605=24,\".\",IFERROR((CC5606-CC5605)/CC5605,\".\")))","v":4.5332658829433825E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BL5605)+$I5605*BC5605,IF(D5605=24,\".\",IFERROR((CD5606-CD5605)/CD5605,\".\")))","v":7.2384497086493749E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BM5605)+$I5605*BG5605,IF($D5605=24,\".\",IFERROR((CE5606-CE5605)/CE5605,\".\")))","v":7.0083237748498228E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BN5605)+$I5605*BH5605,IF($D5605=24,\".\",IFERROR((CF5606-CF5605)/CF5605,\".\")))","v":6.3112202083962843E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BO5605)+$I5605*BI5605,IF($D5605=24,\".\",IFERROR((CG5606-CG5605)/CG5605,\".\")))","v":4.9482339899060368E-2},{"$f":"IFERROR(AV5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BP5605,IF($D5605=24,\".\",IFERROR((CH5606-CH5605)/CH5605,\".\")))","v":3.7664069708757908E-2},{"$f":"IFERROR(AW5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BQ5605,IF(D5605=24,\".\",IFERROR((CI5606-CI5605)/CI5605,\".\")))","v":3.3618964384529271E-2},{"$f":"IFERROR(AW5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BR5605,IF(D5605=24,\".\",IFERROR((CJ5606-CJ5605)/CJ5605,\".\")))","v":2.767385215518825E-2},11166262.185958253,14898557.83791896,19171342.620299663,11839455.824570362,10436823.930424102,8880012.4211632833,16991784.847395834,16420346.710276198,15754151.555523761,39997502.857924446,41755728.478619263,43805506.596986711,3.9585458465229692E-2,4.517026287132804E-2,5.1662222943195023E-2,0.27917398307644481,0.35680272817052311,0.43764686473500158,0.29600487476994297,0.24994951137706067,0.20271452406337701,0.42482114215361227,0.39324776045241611,0.35963861120162127,1701.0803750233679,1775.8571206829949,1863.0334962355596,1.1872474297780933E-2,1.7264487855055854E-2,2.3887570269531366E-2]
["Zambia","ZMB",2029,{"$f":"C5606-'Initial Conditions and Settings'!$B$9","v":13},{"$f":"B5606&C5606","v":"ZMB2029"},10660.25390625,{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,G5605*F5606/F5605,\"\")),\".\")","v":9166.4814618225573},24180,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5606,Table1[Country Code],0)),MAX(IF(D5606>0,K5605*EXP(growthb),\".\"),0.001)),\".\")","v":52.174335190210144},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5606,Table1[Country Code],0))*EXP(D5606*INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5606,Table1[Country Code],0))*EXP(D5606*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W2],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,Q5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))+growthdif),IF($D5606>1,Q5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(T5605-LN(Z5605)+LN(Z5604))+growthdif),\".\"))),\".\")","v":9009.5776131100301},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W2],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,R5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))),IF($D5606>1,R5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(U5605-LN(AA5605)+LN(AA5604))),\".\"))),\".\")","v":8209.6166144397812},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W2],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,S5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))-growthdif),IF($D5606>1,S5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(V5605-LN(AB5605)+LN(AB5604))-growthdif),\".\"))),\".\")","v":7470.9769843874483},{"$f":"IFERROR(IF(IFERROR(AND(AC5605/$G5605=mininf,AF5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(W5605/Z5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AC5605/$G5605>mininf,AF5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(W5605/Z5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AC5605/$G5605=mininf,AF5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(Q5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":5.6810180426420893E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5605/$G5605=mininf,AG5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(X5605/AA5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AD5605/$G5605>mininf,AG5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(X5605/AA5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AD5605/$G5605=mininf,AG5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(R5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":6.3320294255762757E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5605/$G5605=mininf,AH5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(Y5605/AB5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AE5605/$G5605>mininf,AH5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(Y5605/AB5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AE5605/$G5605=mininf,AH5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(S5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":7.0569316055398956E-2},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,W5605*EXP(T5605),\"\")),\".\")","v":159942412.02227092},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,X5605*EXP(U5605),\"\")),\".\")","v":166552238.92846188},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,Y5605*EXP(V5605),\"\")),\".\")","v":173917864.63958198},{"$f":"IFERROR(IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606>minrud,W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":2274.6310795773361},{"$f":"IFERROR(IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606>minrud,X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":2533.292089645417},{"$f":"IFERROR(IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606>minrud,Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":2840.1322223791831},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((Q5606/($P5606*(1-$I5606)))^(-1/$I5606))*W5606)),Z5606*(1-($L5606*$K5606*$P5606/Q5606))/(1-$N5606))),mininf*$G5606),Z5606-$G5606*minfor),\".\")","v":1648.6064903473175},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((R5606/($P5606*(1-$I5606)))^(-1/$I5606))*X5606)),AA5606*(1-($L5606*$K5606*$P5606/R5606))/(1-$N5606))),mininf*$G5606),AA5606-$G5606*minfor),\".\")","v":1583.8268208851216},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((S5606/($P5606*(1-$I5606)))^(-1/$I5606))*Y5606)),AB5606*(1-($L5606*$K5606*$P5606/S5606))/(1-$N5606))),mininf*$G5606),AB5606-$G5606*minfor),\".\")","v":1460.7604882548164},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((Q5606/($P5606*(1-$I5606)))^(-1/$I5606)))*W5606),MIN((W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606))))-mininf*$G5606,Z5606*(($L5606*$K5606*$P5606/Q5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":626.02458923001859},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((R5606/($P5606*(1-$I5606)))^(-1/$I5606)))*X5606),MIN((X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606))))-mininf*$G5606,AA5606*(($L5606*$K5606*$P5606/R5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":949.46526876029554},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((S5606/($P5606*(1-$I5606)))^(-1/$I5606)))*Y5606),MIN((Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606))))-mininf*$G5606,AB5606*(($L5606*$K5606*$P5606/S5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":1379.3717341243666},{"$f":"IFERROR(MAX(MIN($G5606-Z5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":6891.8503822452212},{"$f":"IFERROR(MAX(MIN($G5606-AA5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":6633.1893721771403},{"$f":"IFERROR(MAX(MIN($G5606-AB5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":6326.3492394433742},{"$f":"IFERROR(AF5606/(AC5606+AI5606+AF5606),\".\")","v":6.8294971395223558E-2},{"$f":"IFERROR(AG5606/(AD5606+AJ5606+AG5606),\".\")","v":0.10358012206916249},{"$f":"IFERROR(AH5606/(AE5606+AK5606+AH5606),\".\")","v":0.15047995677177842},{"$f":"IFERROR(AC5606/(AC5606+AI5606+AF5606),\".\")","v":0.1798516145168233},{"$f":"IFERROR(AD5606/(AD5606+AJ5606+AG5606),\".\")","v":0.17278459870143148},{"$f":"IFERROR(AE5606/(AE5606+AK5606+AH5606),\".\")","v":0.15935890934146674},{"$f":"IFERROR(AI5606/(AC5606+AI5606+AF5606),\".\")","v":0.75185341408795314},{"$f":"IFERROR(AJ5606/(AD5606+AJ5606+AG5606),\".\")","v":0.72363527922940607},{"$f":"IFERROR(AK5606/(AE5606+AK5606+AH5606),\".\")","v":0.69016113388675482},null,2.5000000000000577E-3,2.4999999999999467E-3,{"$f":"IF(IFERROR(AND(AC5606/$G5606>mininf,AF5606/$G5606>minfor),FALSE),AF5606*(Q5606/(P5606*(1-I5606)))^(1/I5606),IF(IFERROR(AF5606/$G5606=minfor,FALSE),0,IF(IFERROR(AC5606/$G5606=mininf,FALSE), W5606,\".\")))","v":84421522.115104005},{"$f":"IF(IFERROR(AND(AD5606/$G5606>mininf,AG5606/$G5606>minfor),FALSE),AG5606*(R5606/($P5606*(1-$I5606)))^(1/$I5606),IF(IFERROR(AG5606/$G5606=minfor,FALSE),0,IF(IFERROR(AD5606/$G5606=mininf,FALSE), X5606,\".\")))","v":106310891.47102559},{"$f":"IF(IFERROR(AND(AE5606/$G5606>mininf,AH5606/$G5606>minfor),FALSE),AH5606*(S5606/($P5606*(1-$I5606)))^(1/$I5606),IF(IFERROR(AH5606/$G5606=minfor,FALSE),0,IF(IFERROR(AE5606/$G5606=mininf,FALSE), Y5606,\".\")))","v":127905448.16679245},2.5972921517865899E-2,5.582669466043555E-2,7.6083692661388369E-2,75520889.907166913,60241347.457436293,46012416.472789526,9.0192293941125712E-2,7.6409161307825713E-2,5.507873166167343E-2,-1.188473816754243E-2,3.2701609362704609E-2,6.8205484491160817E-2,4.2334634255718484E-2,4.3284076010093209E-2,3.7200523491444315E-2,3.5448017689997613E-2,3.1308068473517636E-2,2.4953662526092657E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BJ5606)+$I5606*BA5606,IF(D5606=24,\".\",IFERROR((CB5607-CB5606)/CB5606,\".\")))","v":7.0440916751617344E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BK5606)+$I5606*BB5606,IF(D5606=24,\".\",IFERROR((CC5607-CC5606)/CC5606,\".\")))","v":4.4264152011570079E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BL5606)+$I5606*BC5606,IF(D5606=24,\".\",IFERROR((CD5607-CD5606)/CD5606,\".\")))","v":7.2144588576274593E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BM5606)+$I5606*BG5606,IF($D5606=24,\".\",IFERROR((CE5607-CE5606)/CE5606,\".\")))","v":6.8763464098422156E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BN5606)+$I5606*BH5606,IF($D5606=24,\".\",IFERROR((CF5607-CF5606)/CF5606,\".\")))","v":6.2346618658959518E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BO5606)+$I5606*BI5606,IF($D5606=24,\".\",IFERROR((CG5607-CG5606)/CG5606,\".\")))","v":4.863962757655893E-2},{"$f":"IFERROR(AV5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BP5606,IF($D5606=24,\".\",IFERROR((CH5607-CH5606)/CH5606,\".\")))","v":3.7948017689997671E-2},{"$f":"IFERROR(AW5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BQ5606,IF(D5606=24,\".\",IFERROR((CI5607-CI5606)/CI5606,\".\")))","v":3.3808068473517583E-2},{"$f":"IFERROR(AW5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BR5606,IF(D5606=24,\".\",IFERROR((CJ5607-CJ5606)/CJ5606,\".\")))","v":2.7453662526092604E-2},11280434.248766357,15589491.690496109,20610508.95711549,12698970.223147884,11116744.854199322,9330469.1318685375,17643969.483869229,16981766.052978549,16196218.248236855,41623373.955783471,43688002.597673982,46137196.337220885,3.8974237500046485E-2,4.4801036331871741E-2,5.1702594264684543E-2,0.2710120102409182,0.35683690632553933,0.44672218065596014,0.30509228388448295,0.25445761291891139,0.20223311931811605,0.42389570587459885,0.38870548075554923,0.35104470002592381,1721.3967723649077,1806.7825722776668,1908.0726359479274,1.1553826025280323E-2,1.7169868890186457E-2,2.4205863783434367E-2]
["Zambia","ZMB",2030,{"$f":"C5607-'Initial Conditions and Settings'!$B$9","v":14},"ZMB2030",11023.771484375,{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,G5606*F5607/F5606,\"\")),\".\")","v":9479.0609904373323},24859,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5607,Table1[Country Code],0)),MAX(IF(D5607>0,K5606*EXP(growthb),\".\"),0.001)),\".\")","v":52.304934208938768},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5607,Table1[Country Code],0))*EXP(D5607*INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5607,Table1[Country Code],0))*EXP(D5607*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W2],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,Q5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))+growthdif),IF($D5607>1,Q5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(T5606-LN(Z5606)+LN(Z5605))+growthdif),\".\"))),\".\")","v":9181.7426757512967},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W2],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,R5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))),IF($D5607>1,R5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(U5606-LN(AA5606)+LN(AA5605))),\".\"))),\".\")","v":8305.091559550332},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W2],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,S5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))-growthdif),IF($D5607>1,S5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(V5606-LN(AB5606)+LN(AB5605))-growthdif),\".\"))),\".\")","v":7500.4639783876992},{"$f":"IFERROR(IF(IFERROR(AND(AC5606/$G5606=mininf,AF5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(W5606/Z5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AC5606/$G5606>mininf,AF5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(W5606/Z5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AC5606/$G5606=mininf,AF5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(Q5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":5.5557435789112923E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5606/$G5606=mininf,AG5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(X5606/AA5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AD5606/$G5606>mininf,AG5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(X5606/AA5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AD5606/$G5606=mininf,AG5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(R5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":6.2477407573615522E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5606/$G5606=mininf,AH5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(Y5606/AB5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AE5606/$G5606>mininf,AH5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(Y5606/AB5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AE5606/$G5606=mininf,AH5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(S5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":7.0252569391995784E-2},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,W5606*EXP(T5606),\"\")),\".\")","v":169291825.86374259},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,X5606*EXP(U5606),\"\")),\".\")","v":177439428.32187149},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,Y5606*EXP(V5606),\"\")),\".\")","v":186634556.50139448},2338.5265352505066,2634.9141673807412,2992.8600186496733,1719.898046932313,1653.8865999818936,1516.124951967591,618.62848831819338,981.02756739884728,1476.7350666820821,7140.5344551868257,6844.1468230565915,6486.200971787659,6.5262634024855243E-2,0.1034941718793167,0.15578917238446321,0.18144181672292026,0.17447789413427847,0.15994463518032939,0.75329554925222464,0.72202793398640486,0.68426619243520737,null,2.5000000000000577E-3,2.4999999999999467E-3,86642918.888690844,112414668.82510799,138016742.10789356,2.2682006322948922E-2,5.4769202468687439E-2,7.5844582118083537E-2,82648906.975051746,65024759.496763498,48617814.393500924,8.8899153154589072E-2,7.5664771940544995E-2,5.4205368370066509E-2,-1.5172260652247971E-2,3.1622724220273568E-2,6.7970862658657261E-2,4.1044886179389728E-2,4.2518293692131337E-2,3.6331648910643999E-2,3.493937555983706E-2,3.0687668569143511E-2,2.3868916519607097E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BJ5607)+$I5607*BA5607,IF(D5607=24,\".\",IFERROR((CB5608-CB5607)/CB5607,\".\")))","v":3.7548728353504757E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BK5607)+$I5607*BB5607,IF(D5607=24,\".\",IFERROR((CC5608-CC5607)/CC5607,\".\")))","v":4.3195963344480504E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BL5607)+$I5607*BC5607,IF(D5607=24,\".\",IFERROR((CD5608-CD5607)/CD5607,\".\")))","v":7.1907722388370399E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BM5607)+$I5607*BG5607,IF($D5607=24,\".\",IFERROR((CE5608-CE5607)/CE5607,\".\")))","v":6.7472019666989458E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BN5607)+$I5607*BH5607,IF($D5607=24,\".\",IFERROR((CF5608-CF5607)/CF5607,\".\")))","v":6.1591532816338224E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BO5607)+$I5607*BI5607,IF($D5607=24,\".\",IFERROR((CG5608-CG5607)/CG5607,\".\")))","v":4.7768508640355312E-2},{"$f":"IFERROR(AV5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BP5607,IF($D5607=24,\".\",IFERROR((CH5608-CH5607)/CH5607,\".\")))","v":3.7439375559837118E-2},{"$f":"IFERROR(AW5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BQ5607,IF(D5607=24,\".\",IFERROR((CI5608-CI5607)/CI5607,\".\")))","v":3.3187668569143458E-2},{"$f":"IFERROR(AW5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BR5607,IF(D5607=24,\".\",IFERROR((CJ5608-CJ5607)/CJ5607,\".\")))","v":2.6368916519607044E-2},11360175.183253339,16295047.53938072,22152396.346541822,13602918.556805944,11831898.366875462,9795517.8935778458,18326389.502028883,17565702.017906856,16647023.572734628,43289483.242088169,45692647.924163043,48594937.81285429,3.8036974745290934E-2,4.4111904673386083E-2,5.1441770177315278E-2,0.26242344173349746,0.35662296408004018,0.4558581066993791,0.31423148390878725,0.25894534250921697,0.2015748622068767,0.42334507435771523,0.38443169341074268,0.34256703109374431,1741.4008303667954,1838.0726466938752,1954.8227126133106,1.0870348537795671E-2,1.6718103212345348E-2,2.4189419381333011E-2]
["Zambia","ZMB",2031,{"$f":"C5608-'Initial Conditions and Settings'!$B$9","v":15},"ZMB2031",11392.013671875,{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,G5607*F5608/F5607,\"\")),\".\")","v":9795.7030906035143},25551,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5608,Table1[Country Code],0)),MAX(IF(D5608>0,K5607*EXP(growthb),\".\"),0.001)),\".\")","v":52.435860133676464},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5608,Table1[Country Code],0))*EXP(D5608*INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5608,Table1[Country Code],0))*EXP(D5608*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W2],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,Q5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))+growthdif),IF($D5608>1,Q5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(T5607-LN(Z5607)+LN(Z5606))+growthdif),\".\"))),\".\")","v":9357.18178740855},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W2],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,R5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))),IF($D5608>1,R5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(U5607-LN(AA5607)+LN(AA5606))),\".\"))),\".\")","v":8401.7667134015483},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W2],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,S5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))-growthdif),IF($D5608>1,S5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(V5607-LN(AB5607)+LN(AB5606))-growthdif),\".\"))),\".\")","v":7530.050453666845},{"$f":"IFERROR(IF(IFERROR(AND(AC5607/$G5607=mininf,AF5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(W5607/Z5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AC5607/$G5607>mininf,AF5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(W5607/Z5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AC5607/$G5607=mininf,AF5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(Q5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":5.4328290245222129E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5607/$G5607=mininf,AG5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(X5607/AA5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AD5607/$G5607>mininf,AG5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(X5607/AA5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AD5607/$G5607=mininf,AG5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(R5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":6.164344434100872E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5607/$G5607=mininf,AH5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(Y5607/AB5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AE5607/$G5607>mininf,AH5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(Y5607/AB5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AE5607/$G5607=mininf,AH5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(S5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":6.9937247379877263E-2},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,W5607*EXP(T5607),\"\")),\".\")","v":178963422.57439721},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,X5607*EXP(U5607),\"\")),\".\")","v":188879020.95860437},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,Y5607*EXP(V5607),\"\")),\".\")","v":200217651.21739841},2401.2731742119972,2738.2694587594724,3152.8210644789165,1791.9598339453883,1725.7234034062617,1572.2211344389727,609.31334026660909,1012.5460553532109,1580.5999300399442,7394.4299163915166,7057.4336318440419,6642.8820261245983,6.2202103782738195E-2,0.10336634808015888,0.16135645552141406,0.1829332532204164,0.17617146900477765,0.16050110133974141,0.75486464299684541,0.72046218291506348,0.67814244313884464,null,2.5000000000000022E-3,2.5000000000003908E-3,88630611.331866547,118743254.48620483,148891757.10169843,1.920204208755294E-2,5.3711500412664037E-2,7.5608528333873437E-2,90332811.242530659,70135766.472399533,51325894.115699977,8.7633527414570977E-2,7.4930821495687638E-2,5.3301018675963263E-2,-1.8648207452319987E-2,3.0543585130114792E-2,6.7739450829953363E-2,3.9783277874696488E-2,4.1762906213135942E-2,3.5431941172041626E-2,3.5234945534128315E-2,3.0924234444213994E-2,2.3678786238050975E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BJ5608)+$I5608*BA5608,IF(D5608=24,\".\",IFERROR((CB5609-CB5608)/CB5608,\".\")))","v":2.7691731761647631E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BK5608)+$I5608*BB5608,IF(D5608=24,\".\",IFERROR((CC5609-CC5608)/CC5608,\".\")))","v":4.2127542771389415E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BL5608)+$I5608*BC5608,IF(D5608=24,\".\",IFERROR((CD5609-CD5608)/CD5608,\".\")))","v":7.16739895819134E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BM5608)+$I5608*BG5608,IF($D5608=24,\".\",IFERROR((CE5609-CE5608)/CE5608,\".\")))","v":6.6208402644633735E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BN5608)+$I5608*BH5608,IF($D5608=24,\".\",IFERROR((CF5609-CF5608)/CF5608,\".\")))","v":6.0846863854411792E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BO5608)+$I5608*BI5608,IF($D5608=24,\".\",IFERROR((CG5609-CG5608)/CG5608,\".\")))","v":4.6866479924002447E-2},{"$f":"IFERROR(AV5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BP5608,IF($D5608=24,\".\",IFERROR((CH5609-CH5608)/CH5608,\".\")))","v":3.7734945534128317E-2},{"$f":"IFERROR(AW5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BQ5608,IF(D5608=24,\".\",IFERROR((CI5609-CI5608)/CI5608,\".\")))","v":3.3424234444214385E-2},{"$f":"IFERROR(AW5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BR5608,IF(D5608=24,\".\",IFERROR((CJ5609-CJ5608)/CJ5608,\".\")))","v":2.6178786238051366E-2},11402911.380735567,17014351.487305298,23803994.440526128,14552406.704034539,12583553.310526213,10274791.126954325,19025523.997496467,18158448.243013699,17091826.257006042,44980842.082266569,47756353.040845215,51170611.824486494,3.7450974680833568E-2,4.3750719501755998E-2,5.1496624989580846E-2,0.25350595615530053,0.35627409556909018,0.46518877910182199,0.32352455023895027,0.2634948548052593,0.20079476794603351,0.42296949360574926,0.38023104962565041,0.33401645295214449,1760.4337240134073,1869.0600383877427,2002.6852892053732,1.0579030186446126E-2,1.6630125445727728E-2,2.452024973253053E-2]
["Zambia","ZMB",2032,{"$f":"C5609-'Initial Conditions and Settings'!$B$9","v":16},"ZMB2032",11771.90234375,{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,G5608*F5609/F5608,\"\")),\".\")","v":10122.359706751933},26255,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5609,Table1[Country Code],0)),MAX(IF(D5609>0,K5608*EXP(growthb),\".\"),0.001)),\".\")","v":52.567113782710685},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5609,Table1[Country Code],0))*EXP(D5609*INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5609,Table1[Country Code],0))*EXP(D5609*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W2],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,Q5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))+growthdif),IF($D5609>1,Q5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(T5608-LN(Z5608)+LN(Z5607))+growthdif),\".\"))),\".\")","v":9535.9539270282894},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W2],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,R5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))),IF($D5609>1,R5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(U5608-LN(AA5608)+LN(AA5607))),\".\"))),\".\")","v":8499.6583145473487},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W2],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,S5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))-growthdif),IF($D5609>1,S5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(V5608-LN(AB5608)+LN(AB5607))-growthdif),\".\"))),\".\")","v":7559.7360903289955},{"$f":"IFERROR(IF(IFERROR(AND(AC5608/$G5608=mininf,AF5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(W5608/Z5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AC5608/$G5608>mininf,AF5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(W5608/Z5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AC5608/$G5608=mininf,AF5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(Q5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":5.3122316918041652E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5608/$G5608=mininf,AG5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(X5608/AA5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AD5608/$G5608>mininf,AG5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(X5608/AA5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AD5608/$G5608=mininf,AG5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(R5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":6.0818318057268818E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5608/$G5608=mininf,AH5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(Y5608/AB5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AE5608/$G5608>mininf,AH5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(Y5608/AB5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AE5608/$G5608=mininf,AH5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(S5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":6.962334910973432E-2},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,W5608*EXP(T5608),\"\")),\".\")","v":188955158.83051923},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,X5608*EXP(U5608),\"\")),\".\")","v":200888525.29733932},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,Y5608*EXP(V5608),\"\")),\".\")","v":214721594.19674626},2462.7429686401615,2843.2707459773574,3320.3052289603875,1864.6869393799166,1799.3207509157255,1628.9266419640699,598.05602926024528,1043.9499950616319,1691.3785869963176,7659.6167381117721,7279.0889607745758,6802.0544777915457,5.9082669119268995E-2,0.10313306633089558,0.16709330986016183,0.18421464889615721,0.17775704510041487,0.16092360765222802,0.75670268198457369,0.71910988856868951,0.67198308248761018,null,2.5000000000001132E-3,2.4999999999999467E-3,90348945.020697385,125295523.79825988,160585756.43312812,1.5498938228706294E-2,5.2652972502922779E-2,7.537558618362894E-2,98606213.809821844,75593001.499079436,54135837.763618141,8.6394960060623305E-2,7.4207253417323926E-2,5.2362932313261723E-2,-2.2346707973675883E-2,2.9463578600920748E-2,6.7511324136587447E-2,3.8549313858244005E-2,4.1017859515326549E-2,3.4498670266220444E-2,3.5442133338875692E-2,3.1089241397889822E-2,2.3408556824259463E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BJ5609)+$I5609*BA5609,IF(D5609=24,\".\",IFERROR((CB5610-CB5609)/CB5609,\".\")))","v":-3.4238848724847948E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BK5609)+$I5609*BB5609,IF(D5609=24,\".\",IFERROR((CC5610-CC5609)/CC5609,\".\")))","v":4.1058275551921763E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BL5609)+$I5609*BC5609,IF(D5609=24,\".\",IFERROR((CD5610-CD5609)/CD5609,\".\")))","v":7.1443455160108194E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BM5609)+$I5609*BG5609,IF($D5609=24,\".\",IFERROR((CE5610-CE5609)/CE5609,\".\")))","v":6.4972136959433768E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BN5609)+$I5609*BH5609,IF($D5609=24,\".\",IFERROR((CF5610-CF5609)/CF5609,\".\")))","v":6.0112556466325351E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BO5609)+$I5609*BI5609,IF($D5609=24,\".\",IFERROR((CG5610-CG5609)/CG5609,\".\")))","v":4.5930801289741197E-2},{"$f":"IFERROR(AV5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BP5609,IF($D5609=24,\".\",IFERROR((CH5610-CH5609)/CH5609,\".\")))","v":3.7942133338875805E-2},{"$f":"IFERROR(AW5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BQ5609,IF(D5609=24,\".\",IFERROR((CI5610-CI5609)/CI5609,\".\")))","v":3.3589241397889769E-2},{"$f":"IFERROR(AW5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BR5609,IF(D5609=24,\".\",IFERROR((CJ5610-CJ5609)/CJ5609,\".\")))","v":2.590855682425941E-2},11406069.481614362,17746436.510994524,25572751.493051443,15548509.653221693,13372997.104332548,10767796.905809678,19757168.578244206,18775637.556183051,17545177.727685854,46711747.713080257,49895071.171510123,53885726.126546979,3.6838612100658322E-2,4.3354633942287668E-2,5.1519199950156108E-2,0.24417989135569051,0.35567514173880294,0.47457375693510317,0.33286079871654617,0.2680224076314871,0.19982651584804176,0.42295930992776337,0.37630245062970991,0.32559972721685504,1779.1562640670447,1900.4026346033183,2052.3986336525227,1.0224231437570452E-2,1.6468455203218824E-2,2.4780151300284992E-2]
["Zambia","ZMB",2033,{"$f":"C5610-'Initial Conditions and Settings'!$B$9","v":17},"ZMB2033",12163.134765625,{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,G5609*F5610/F5609,\"\")),\".\")","v":10458.770525285867},26972,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5610,Table1[Country Code],0)),MAX(IF(D5610>0,K5609*EXP(growthb),\".\"),0.001)),\".\")","v":52.698695976377167},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5610,Table1[Country Code],0))*EXP(D5610*INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5610,Table1[Country Code],0))*EXP(D5610*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W2],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,Q5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))+growthdif),IF($D5610>1,Q5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(T5609-LN(Z5609)+LN(Z5608))+growthdif),\".\"))),\".\")","v":9718.1192012434894},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W2],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,R5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))),IF($D5610>1,R5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(U5609-LN(AA5609)+LN(AA5608))),\".\"))),\".\")","v":8598.782825727696},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W2],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,S5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))-growthdif),IF($D5610>1,S5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(V5609-LN(AB5609)+LN(AB5608))-growthdif),\".\"))),\".\")","v":7589.5204828299702},{"$f":"IFERROR(IF(IFERROR(AND(AC5609/$G5609=mininf,AF5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(W5609/Z5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AC5609/$G5609>mininf,AF5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(W5609/Z5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AC5609/$G5609=mininf,AF5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(Q5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":5.1939094739721137E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5609/$G5609=mininf,AG5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(X5609/AA5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AD5609/$G5609>mininf,AG5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(X5609/AA5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AD5609/$G5609=mininf,AG5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(R5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":6.0001943076959087E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5609/$G5609=mininf,AH5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(Y5609/AB5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AE5609/$G5609>mininf,AH5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(Y5609/AB5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AE5609/$G5609=mininf,AH5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(S5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":6.9310874416834867E-2},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,W5609*EXP(T5609),\"\")),\".\")","v":199264292.97274965},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,X5609*EXP(U5609),\"\")),\".\")","v":213485405.4443914},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,Y5609*EXP(V5609),\"\")),\".\")","v":230203943.61655805},2522.8124933777399,2949.8257019135999,3495.6115129130658,1937.9728264710461,1874.6595931059865,1686.1030291032575,584.83966690669354,1075.1661088076135,1809.5084838098082,7935.9580319081269,7508.9448233722669,6963.159012372801,5.5918586749058467E-2,0.10280043014694847,0.17301349899923821,0.1852964286562809,0.17924282673318778,0.16121426749222723,0.75878498459466059,0.71795674311986357,0.66577223350853454,null,2.5000000000001132E-3,2.4999999999999467E-3,91760165.699838161,132069475.00093585,173157865.20712042,1.1531137112374523E-2,5.1592956223341702E-2,7.5145807367842821E-2,107504127.27291149,81415930.443455547,57046078.409437627,8.5183012377012091E-2,7.3494024808802294E-2,5.1388067367291512E-2,-2.6309366309977378E-2,2.8382037028043428E-2,6.7286546124670998E-2,3.7342508954658626E-2,4.0283105613498904E-2,3.3528806124119015E-2,3.5540054319357139E-2,3.1159154226164887E-2,2.3031119227244545E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BJ5610)+$I5610*BA5610,IF(D5610=24,\".\",IFERROR((CB5611-CB5610)/CB5610,\".\")))","v":-7.3891145988014273E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BK5610)+$I5610*BB5610,IF(D5610=24,\".\",IFERROR((CC5611-CC5610)/CC5610,\".\")))","v":3.9987496625692565E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BL5610)+$I5610*BC5610,IF(D5610=24,\".\",IFERROR((CD5611-CD5610)/CD5610,\".\")))","v":7.121617674625691E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BM5610)+$I5610*BG5610,IF($D5610=24,\".\",IFERROR((CE5611-CE5610)/CE5610,\".\")))","v":6.3762760665835472E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BN5610)+$I5610*BH5610,IF($D5610=24,\".\",IFERROR((CF5611-CF5610)/CF5610,\".\")))","v":5.9388565211150712E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BO5610)+$I5610*BI5610,IF($D5610=24,\".\",IFERROR((CG5611-CG5610)/CG5610,\".\")))","v":4.4958436745705377E-2},{"$f":"IFERROR(AV5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BP5610,IF($D5610=24,\".\",IFERROR((CH5611-CH5610)/CH5610,\".\")))","v":3.8040054319357253E-2},{"$f":"IFERROR(AW5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BQ5610,IF(D5610=24,\".\",IFERROR((CI5611-CI5610)/CI5610,\".\")))","v":3.3659154226164834E-2},{"$f":"IFERROR(AW5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BR5610,IF(D5610=24,\".\",IFERROR((CJ5611-CJ5610)/CJ5610,\".\")))","v":2.5531119227244492E-2},11367083.193229569,18490239.742438763,27466603.40345829,16592270.074625341,14201535.446915923,11273904.435815113,20521200.547751162,19417008.255696397,18005687.777613666,48480553.815606073,52108783.445051089,56746195.616887063,3.619191017311401E-2,4.2916896940111623E-2,5.1503522512860722E-2,0.23446685936105091,0.35483921366033794,0.48402545941396152,0.34224588559226043,0.27253630785473043,0.19867242752146927,0.42328725504668863,0.37262447848493158,0.31730211306456929,1797.4400791786325,1931.958454881028,2103.8927634912898,9.8740946241759886E-3,1.6302288139045551E-2,2.5039289310134549E-2]
["Zambia","ZMB",2034,{"$f":"C5611-'Initial Conditions and Settings'!$B$9","v":18},"ZMB2034",12565.1318359375,{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,G5610*F5611/F5610,\"\")),\".\")","v":10804.437591486429},27701,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5611,Table1[Country Code],0)),MAX(IF(D5611>0,K5610*EXP(growthb),\".\"),0.001)),\".\")","v":52.830607537065042},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5611,Table1[Country Code],0))*EXP(D5611*INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5611,Table1[Country Code],0))*EXP(D5611*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W2],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,Q5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))+growthdif),IF($D5611>1,Q5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(T5610-LN(Z5610)+LN(Z5609))+growthdif),\".\"))),\".\")","v":9903.7389112590154},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W2],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,R5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))),IF($D5611>1,R5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(U5610-LN(AA5610)+LN(AA5609))),\".\"))),\".\")","v":8699.1569698518651},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W2],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,S5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))-growthdif),IF($D5611>1,S5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(V5610-LN(AB5610)+LN(AB5609))-growthdif),\".\"))),\".\")","v":7619.4031704305607},{"$f":"IFERROR(IF(IFERROR(AND(AC5610/$G5610=mininf,AF5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(W5610/Z5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AC5610/$G5610>mininf,AF5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(W5610/Z5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AC5610/$G5610=mininf,AF5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(Q5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":5.0778208239458007E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5610/$G5610=mininf,AG5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(X5610/AA5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AD5610/$G5610>mininf,AG5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(X5610/AA5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AD5610/$G5610=mininf,AG5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(R5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":5.9194234336016775E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5610/$G5610=mininf,AH5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(Y5610/AB5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AE5610/$G5610>mininf,AH5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(Y5610/AB5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AE5610/$G5610=mininf,AH5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(S5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":6.8999823533909335E-2},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,W5610*EXP(T5610),\"\")),\".\")","v":209887388.93122736},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,X5610*EXP(U5610),\"\")),\".\")","v":226687046.1248568},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,Y5610*EXP(V5610),\"\")),\".\")","v":246725529.41369894},2581.3633376161019,3057.8370505854436,3679.0482314180854,2011.7097872335394,1951.7183666668502,1743.5944746393857,569.65355038256291,1106.1186839185939,1935.4537567786999,8223.0742538703271,7746.6005409009849,7125.3893600683432,5.272403543072271E-2,0.10237633144275664,0.17913507671179288,0.18619292028848458,0.18064044057274628,0.16137762469129219,0.76108304428079265,0.7169832279844971,0.65948729859691502,null,2.5000000000000577E-3,2.5000000000003908E-3,92824388.811086595,139062165.38167891,186671334.57951921,7.247428323406524E-3,5.0530742182509414E-2,7.4919243933937452E-2,117063000.12014076,87624880.743177891,60054194.834179729,8.3997257882927556E-2,7.2791098906783702E-2,5.0373035790304499E-2,-3.0587443099728162E-2,2.7298243154196378E-2,6.7065178052801322E-2,3.6162386459790419E-2,3.9558599878471767E-2,3.2518969909169471E-2,3.5574037296655092E-2,3.1180350839166593E-2,2.2594553595620681E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BJ5611)+$I5611*BA5611,IF(D5611=24,\".\",IFERROR((CB5612-CB5611)/CB5611,\".\")))","v":-1.1670007388160819E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BK5611)+$I5611*BB5611,IF(D5611=24,\".\",IFERROR((CC5612-CC5611)/CC5611,\".\")))","v":3.8914492668352896E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BL5611)+$I5611*BC5611,IF(D5611=24,\".\",IFERROR((CD5612-CD5611)/CD5611,\".\")))","v":7.0992210993369387E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BM5611)+$I5611*BG5611,IF($D5611=24,\".\",IFERROR((CE5612-CE5611)/CE5611,\".\")))","v":6.2579822171359045E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BN5611)+$I5611*BH5611,IF($D5611=24,\".\",IFERROR((CF5612-CF5611)/CF5611,\".\")))","v":5.8674849392627793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BO5611)+$I5611*BI5611,IF($D5611=24,\".\",IFERROR((CG5612-CG5611)/CG5611,\".\")))","v":4.3946002849737043E-2},{"$f":"IFERROR(AV5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BP5611,IF($D5611=24,\".\",IFERROR((CH5612-CH5611)/CH5611,\".\")))","v":3.807403729665515E-2},{"$f":"IFERROR(AW5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BQ5611,IF(D5611=24,\".\",IFERROR((CI5612-CI5611)/CI5611,\".\")))","v":3.3680350839166984E-2},{"$f":"IFERROR(AW5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BR5611,IF(D5611=24,\".\",IFERROR((CJ5612-CJ5611)/CJ5611,\".\")))","v":2.5094553595621072E-2},11283400.065721272,19244600.117387615,29494004.981242724,17684697.001305733,15070491.913908673,11792327.992098225,21316865.760561731,20081691.923596393,18471311.797874343,50284962.827588737,54396783.95489268,59757644.77121529,3.5530442361204576E-2,4.2456758562064503E-2,5.1467885655164358E-2,0.22438914998124765,0.35378194661922974,0.49356036527479941,0.35168957093477382,0.2770474799834774,0.19733588961287982,0.42392127908397853,0.36917057339729292,0.3091037451123208,1815.2760848918356,{"$f":"IFERROR(CL5611/$H5611,\".\")","v":1963.7119221289008},{"$f":"IFERROR(CM5611/$H5611,\".\")","v":2157.2378170901875},{"$f":"IFERROR(LN(CZ5612)-LN(CZ5611),\".\")","v":9.5443890277877586E-3},{"$f":"IFERROR(LN(DA5612)-LN(DA5611),\".\")","v":1.6146531090309502E-2},{"$f":"IFERROR(LN(DB5612)-LN(DB5611),\".\")","v":2.5311428158872218E-2}]
["Zambia","ZMB",2035,{"$f":"C5612-'Initial Conditions and Settings'!$B$9","v":19},"ZMB2035",12977.6484375,{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,G5611*F5612/F5611,\"\")),\".\")","v":11159.150135312402},28441,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5612,Table1[Country Code],0)),MAX(IF(D5612>0,K5611*EXP(growthb),\".\"),0.001)),\".\")","v":52.962849289222},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5612,Table1[Country Code],0))*EXP(D5612*INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5612,Table1[Country Code],0))*EXP(D5612*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W2],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,Q5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))+growthdif),IF($D5612>1,Q5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(T5611-LN(Z5611)+LN(Z5610))+growthdif),\".\"))),\".\")","v":10092.875605558906},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W2],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,R5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))),IF($D5612>1,R5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(U5611-LN(AA5611)+LN(AA5610))),\".\"))),\".\")","v":8800.7977471668237},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W2],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,S5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))-growthdif),IF($D5612>1,S5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(V5611-LN(AB5611)+LN(AB5610))-growthdif),\".\"))),\".\")","v":7649.3836462975833},{"$f":"IFERROR(IF(IFERROR(AND(AC5611/$G5611=mininf,AF5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(W5611/Z5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AC5611/$G5611>mininf,AF5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(W5611/Z5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AC5611/$G5611=mininf,AF5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(Q5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":4.9639247467411031E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5611/$G5611=mininf,AG5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(X5611/AA5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AD5611/$G5611>mininf,AG5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(X5611/AA5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AD5611/$G5611=mininf,AG5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(R5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":5.8395107260759284E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5611/$G5611=mininf,AH5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(Y5611/AB5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AE5611/$G5611>mininf,AH5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(Y5611/AB5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AE5611/$G5611=mininf,AH5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(S5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":6.869019697934324E-2},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,W5611*EXP(T5611),\"\")),\".\")","v":220820322.8239513},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,X5611*EXP(U5611),\"\")),\".\")","v":240510716.82858115},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,Y5611*EXP(V5611),\"\")),\".\")","v":264350619.28620791},2638.2824788713983,3167.2027485226849,3870.9332023827537,2085.7893888344024,2030.4730553308775,1801.2263569773399,552.49309003699557,1136.7296931918072,2069.7068454054133,8520.8676564410034,7991.9473867897177,7288.2169329296485,4.9510319633451948E-2,0.10186525670935281,0.18547172681689811,0.18691292468895621,0.18195588648866529,0.16141250320465506,0.76357675567759176,0.71617885680198179,0.65311576997844678,null,2.5000000000001132E-3,2.4999999999999467E-3,93499570.626227424,146269645.9388378,201193824.6898829,2.583941747928975E-3,4.9465570902395228E-2,7.4695949542867623E-2,127320752.19772388,94241070.889743358,63156794.59632501,8.2837280481921738E-2,7.209844263652343E-2,4.9314047741422229E-2,-3.5244861261417348E-2,2.6211428442603157E-2,6.6847282140038544E-2,3.5008477472574739E-2,3.884430017673246E-2,3.1465380338591586E-2,3.5020479518399483E-2,3.0590841167455807E-2,2.1475512952278564E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BJ5612)+$I5612*BA5612,IF(D5612=24,\".\",IFERROR((CB5613-CB5612)/CB5612,\".\")))","v":-1.6330459756744187E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BK5612)+$I5612*BB5612,IF(D5612=24,\".\",IFERROR((CC5613-CC5612)/CC5612,\".\")))","v":3.7838499672499193E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BL5612)+$I5612*BC5612,IF(D5612=24,\".\",IFERROR((CD5613-CD5612)/CD5612,\".\")))","v":7.0771615841453084E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BM5612)+$I5612*BG5612,IF($D5612=24,\".\",IFERROR((CE5613-CE5612)/CE5612,\".\")))","v":6.1422878977248352E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BN5612)+$I5612*BH5612,IF($D5612=24,\".\",IFERROR((CF5613-CF5612)/CF5612,\".\")))","v":5.7971371406628058E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BO5612)+$I5612*BI5612,IF($D5612=24,\".\",IFERROR((CG5613-CG5612)/CG5612,\".\")))","v":4.2889714040007021E-2},{"$f":"IFERROR(AV5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BP5612,IF($D5612=24,\".\",IFERROR((CH5613-CH5612)/CH5612,\".\")))","v":3.7520479518399596E-2},{"$f":"IFERROR(AW5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BQ5612,IF(D5612=24,\".\",IFERROR((CI5613-CI5612)/CI5612,\".\")))","v":3.3090841167455753E-2},{"$f":"IFERROR(AW5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BR5612,IF(D5612=24,\".\",IFERROR((CJ5613-CJ5612)/CJ5612,\".\")))","v":2.397551295227851E-2},11152488.061348505,20008256.245960183,31663963.391748663,18826764.698792625,15981207.543828184,12322109.298048317,22144133.683678173,20769569.304625578,18940706.109482162,52123386.443819299,56759033.094413944,62926778.799279146,3.4631812505705829E-2,4.1769870013322559E-2,5.1226438147693509E-2,0.21396322883527741,0.35251228139630408,0.50318741871006734,0.3611961152808994,0.28156236413056529,0.19581662263935037,0.42484065588382325,0.36592535447313068,0.30099595865058226,1832.6847313322071,1995.6764211671159,2212.5374916240339,8.906040732967746E-3,1.5692042337938084E-2,2.5309253378220653E-2]
["Zambia","ZMB",2036,{"$f":"C5613-'Initial Conditions and Settings'!$B$9","v":20},"ZMB2036",13395.001953125,{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,G5612*F5613/F5612,\"\")),\".\")","v":11518.021818636951},29194,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5613,Table1[Country Code],0)),MAX(IF(D5613>0,K5612*EXP(growthb),\".\"),0.001)),\".\")","v":53.095422059359421},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5613,Table1[Country Code],0))*EXP(D5613*INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5613,Table1[Country Code],0))*EXP(D5613*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W2],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,Q5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))+growthdif),IF($D5613>1,Q5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(T5612-LN(Z5612)+LN(Z5611))+growthdif),\".\"))),\".\")","v":10285.593129985618},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W2],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,R5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))),IF($D5613>1,R5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(U5612-LN(AA5612)+LN(AA5611))),\".\"))),\".\")","v":8903.7224463378479},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W2],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,S5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))-growthdif),IF($D5613>1,S5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(V5612-LN(AB5612)+LN(AB5611))-growthdif),\".\"))),\".\")","v":7679.461359226354},{"$f":"IFERROR(IF(IFERROR(AND(AC5612/$G5612=mininf,AF5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(W5612/Z5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AC5612/$G5612>mininf,AF5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(W5612/Z5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AC5612/$G5612=mininf,AF5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(Q5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":4.8521807959028732E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5612/$G5612=mininf,AG5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(X5612/AA5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AD5612/$G5612>mininf,AG5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(X5612/AA5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AD5612/$G5612=mininf,AG5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(R5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":5.7604477736758454E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5612/$G5612=mininf,AH5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(Y5612/AB5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AE5612/$G5612>mininf,AH5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(Y5612/AB5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AE5612/$G5612=mininf,AH5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(S5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":6.8381995525577263E-2},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,W5612*EXP(T5612),\"\")),\".\")","v":232058292.15851203},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,X5612*EXP(U5612),\"\")),\".\")","v":254973535.2480498},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,Y5612*EXP(V5612),\"\")),\".\")","v":283147092.00030386},2693.4626166813914,3277.8161841013393,4071.5939384379494,2160.1029116175996,2110.8972588618858,1858.8037258902136,533.35970506379215,1166.9189252394538,2212.7902125477358,8824.5592019555588,8240.2056345356123,7446.4278801990022,4.6306537134769052E-2,0.10131244267581598,0.19211547324622091,0.18754113732641178,0.18326907971699696,0.16138220218358515,0.76615232553881907,0.71541847760718713,0.64650232457019396,null,2.5000000000000577E-3,2.4999999999999467E-3,93741480.476064652,153686894.35288206,216797707.42490885,-2.5400597955176352E-3,4.8396628262700858E-2,7.4475979974486961E-2,138316811.68244737,101286640.89516774,66349384.575395018,8.1702673854334051E-2,7.1416025861942956E-2,4.8206848705032002E-2,-4.0362413055216706E-2,2.5120769032528578E-2,6.6632922762513758E-2,3.388032059463697E-2,3.8140166631771777E-2,3.0363791493060788E-2,3.5126390644597549E-2,3.072065363634735E-2,2.1134233374697331E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BJ5613)+$I5613*BA5613,IF(D5613=24,\".\",IFERROR((CB5614-CB5613)/CB5613,\".\")))","v":-2.1451236425367171E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BK5613)+$I5613*BB5613,IF(D5613=24,\".\",IFERROR((CC5614-CC5613)/CC5613,\".\")))","v":3.6758698647614718E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BL5613)+$I5613*BC5613,IF(D5613=24,\".\",IFERROR((CD5614-CD5613)/CD5613,\".\")))","v":7.0554451368500359E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BM5613)+$I5613*BG5613,IF($D5613=24,\".\",IFERROR((CE5614-CE5613)/CE5613,\".\")))","v":6.0291497224485568E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BN5613)+$I5613*BH5613,IF($D5613=24,\".\",IFERROR((CF5614-CF5613)/CF5613,\".\")))","v":5.7278096246857424E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BO5613)+$I5613*BI5613,IF($D5613=24,\".\",IFERROR((CG5614-CG5613)/CG5613,\".\")))","v":4.1785320099046452E-2},{"$f":"IFERROR(AV5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BP5613,IF($D5613=24,\".\",IFERROR((CH5614-CH5613)/CH5613,\".\")))","v":3.7626390644597607E-2},{"$f":"IFERROR(AW5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BQ5613,IF(D5613=24,\".\",IFERROR((CI5614-CI5613)/CI5613,\".\")))","v":3.3220653636347297E-2},{"$f":"IFERROR(AW5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BR5613,IF(D5613=24,\".\",IFERROR((CJ5614-CJ5613)/CJ5613,\".\")))","v":2.3634233374697278E-2},10971841.836430592,20779844.455421925,33986073.866669215,20019411.754622757,16935040.45042628,12862098.253646631,22990776.090579137,21468349.675976362,19400306.819899023,53982029.681632489,59183234.581824571,66248478.940214872,3.4024297867707096E-2,4.1346836535125747E-2,5.1228754557385792E-2,0.20324989447671299,0.35111032038460949,0.51300911976167074,0.37085326121841633,0.28614590888932429,0.19414933685124866,0.42589684430487063,0.36274377072606617,0.29284154338708052,1849.0795944931317,2027.2396582114329,2269.2498095572678,8.5965122405164962E-3,1.5532404328061133E-2,2.5577684388679245E-2]
["Zambia","ZMB",2037,{"$f":"C5614-'Initial Conditions and Settings'!$B$9","v":21},"ZMB2037",13823.9287109375,{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,G5613*F5614/F5613,\"\")),\".\")","v":11886.845038847754},29959,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5614,Table1[Country Code],0)),MAX(IF(D5614>0,K5613*EXP(growthb),\".\"),0.001)),\".\")","v":53.228326676057549},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5614,Table1[Country Code],0))*EXP(D5614*INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5614,Table1[Country Code],0))*EXP(D5614*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W2],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,Q5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))+growthdif),IF($D5614>1,Q5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(T5613-LN(Z5613)+LN(Z5612))+growthdif),\".\"))),\".\")","v":10481.956679158206},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W2],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,R5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))),IF($D5614>1,R5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(U5613-LN(AA5613)+LN(AA5612))),\".\"))),\".\")","v":9007.9486537374542},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W2],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,S5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))-growthdif),IF($D5614>1,S5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(V5613-LN(AB5613)+LN(AB5612))-growthdif),\".\"))),\".\")","v":7709.6357127509818},{"$f":"IFERROR(IF(IFERROR(AND(AC5613/$G5613=mininf,AF5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(W5613/Z5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AC5613/$G5613>mininf,AF5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(W5613/Z5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AC5613/$G5613=mininf,AF5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(Q5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":4.7425490709628079E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5613/$G5613=mininf,AG5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(X5613/AA5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AD5613/$G5613>mininf,AG5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(X5613/AA5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AD5613/$G5613=mininf,AG5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(R5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":5.6822262097151098E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5613/$G5613=mininf,AH5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(Y5613/AB5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AE5613/$G5613>mininf,AH5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(Y5613/AB5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AE5613/$G5613=mininf,AH5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(S5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":6.8075220195188718E-2},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,W5613*EXP(T5613),\"\")),\".\")","v":243595827.54122043},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,X5613*EXP(U5613),\"\")),\".\")","v":270092430.11325455},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,Y5613*EXP(V5613),\"\")),\".\")","v":303186618.28760642},2746.8024649621061,3389.5663932416705,4281.3678413065818,2234.5417766735759,2192.9622707713315,1916.1096646913713,512.26068828853022,1196.6041224703383,2365.2581766152098,9140.0425738856484,8497.278645606084,7605.4771975411722,4.3094756145503343E-2,0.10066625067961099,0.1989811568069777,0.18798442895240941,0.18448648599392403,0.16119581423239523,0.7689208149020873,0.71484726332646498,0.63982302896062704,null,2.5000000000000577E-3,2.5000000000003908E-3,93503673.659960181,161307746.1878221,233560390.38661101,-8.2281858458728152E-3,4.7323040064966904E-2,7.4259393377992922E-2,150092153.88126025,108784683.92543244,69626227.900995404,8.0593041252054576E-2,7.0743821203908652E-2,4.7046645784288188E-2,-4.6043765353384281E-2,2.402538045660485E-2,6.6422166956209061E-2,3.2777461744541547E-2,3.7446161595542371E-2,2.9209419362501876E-2,3.5159493384144369E-2,3.0790848676737426E-2,2.0722067070845895E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BJ5614)+$I5614*BA5614,IF(D5614=24,\".\",IFERROR((CB5615-CB5614)/CB5614,\".\")))","v":-2.7135975599628548E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BK5614)+$I5614*BB5614,IF(D5614=24,\".\",IFERROR((CC5615-CC5614)/CC5614,\".\")))","v":3.5674210260785877E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BL5614)+$I5614*BC5614,IF(D5614=24,\".\",IFERROR((CD5615-CD5614)/CD5614,\".\")))","v":7.0340780167100991E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BM5614)+$I5614*BG5614,IF($D5614=24,\".\",IFERROR((CE5615-CE5614)/CE5614,\".\")))","v":5.9185251498298119E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BN5614)+$I5614*BH5614,IF($D5614=24,\".\",IFERROR((CF5615-CF5614)/CF5614,\".\")))","v":5.6594991399725569E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BO5614)+$I5614*BI5614,IF($D5614=24,\".\",IFERROR((CG5615-CG5614)/CG5614,\".\")))","v":4.062803257339509E-2},{"$f":"IFERROR(AV5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BP5614,IF($D5614=24,\".\",IFERROR((CH5615-CH5614)/CH5614,\".\")))","v":3.7659493384144427E-2},{"$f":"IFERROR(AW5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BQ5614,IF(D5614=24,\".\",IFERROR((CI5615-CI5614)/CI5614,\".\")))","v":3.3290848676737816E-2},{"$f":"IFERROR(AW5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BR5614,IF(D5614=24,\".\",IFERROR((CJ5615-CJ5614)/CJ5614,\".\")))","v":2.3222067070846286E-2},10738988.686152278,21557896.988126747,36470557.816617779,21263540.401107397,17933365.480363477,13410931.887288632,23872316.606277879,22193520.925082114,19864279.420346756,55874845.693537548,61684783.393572345,69745769.124253169,3.3397754885358066E-2,4.0898915794002927E-2,5.1207649458380973E-2,0.19219719630284979,0.34948484540472774,0.52290709923414735,0.38055658386483426,0.29072592126881269,0.19228308836048319,0.42724621983231603,0.35978923332645946,0.28480981240536946,1865.0437495756717,2058.973376733948,2328.0406263310915,8.2694678700985236E-3,1.5345237600246975E-2,2.5820345866095273E-2]
["Zambia","ZMB",2038,{"$f":"C5615-'Initial Conditions and Settings'!$B$9","v":22},"ZMB2038",14264.0859375,{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,G5614*F5615/F5614,\"\")),\".\")","v":12265.325053775623},30736,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5615,Table1[Country Code],0)),MAX(IF(D5615>0,K5614*EXP(growthb),\".\"),0.001)),\".\")","v":53.361563969970675},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5615,Table1[Country Code],0))*EXP(D5615*INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5615,Table1[Country Code],0))*EXP(D5615*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W2],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,Q5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))+growthdif),IF($D5615>1,Q5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(T5614-LN(Z5614)+LN(Z5613))+growthdif),\".\"))),\".\")","v":10682.032850706546},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W2],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,R5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))),IF($D5615>1,R5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(U5614-LN(AA5614)+LN(AA5613))),\".\"))),\".\")","v":9113.4942624053037},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W2],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,S5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))-growthdif),IF($D5615>1,S5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(V5614-LN(AB5614)+LN(AB5613))-growthdif),\".\"))),\".\")","v":7739.9060632690916},{"$f":"IFERROR(IF(IFERROR(AND(AC5614/$G5614=mininf,AF5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(W5614/Z5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AC5614/$G5614>mininf,AF5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(W5614/Z5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AC5614/$G5614=mininf,AF5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(Q5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":4.6349902149749496E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5614/$G5614=mininf,AG5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(X5614/AA5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AD5614/$G5614>mininf,AG5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(X5614/AA5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AD5614/$G5614=mininf,AG5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(R5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":5.6048377117083652E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5614/$G5614=mininf,AH5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(Y5614/AB5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AE5614/$G5614>mininf,AH5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(Y5614/AB5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AE5614/$G5614=mininf,AH5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(S5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":6.7769872266833009E-2},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,W5614*EXP(T5614),\"\")),\".\")","v":255426806.78094557},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,X5614*EXP(U5614),\"\")),\".\")","v":285884103.52630293},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,Y5614*EXP(V5614),\"\")),\".\")","v":324544849.61885911},2798.2070027024774,3502.3382903043757,4500.6023984592921,2308.9979606813604,2276.6371648505551,1972.9035354862012,489.20904202111723,1225.7011254538204,2527.6988629730909,9467.1180510731465,8762.9867634712464,7764.7226553163309,3.9885534209346082E-2,9.9932217049275351E-2,0.2060849469452089,0.1882541188723395,0.18561572195347079,0.16085211984486986,0.7718603469183144,0.71445206099725378,0.63306293320992124,null,2.5000000000001132E-3,2.4999999999999467E-3,92737464.633831412,169124824.28516549,251564663.60801089,-1.4615686406919792E-2,4.624386581378559E-2,7.4046250440272132E-2,162689342.14711416,116759279.24113744,72980186.010848224,7.9507995426641997E-2,7.0081804051529417E-2,4.5828020009253123E-2,-5.2424227826865177E-2,2.2924311454956658E-2,6.6215084688389325E-2,3.1699454006695937E-2,3.6762249692701587E-2,2.7996854257370529E-2,3.5130956573537375E-2,3.0811797541899111E-2,2.0248645269218102E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BJ5615)+$I5615*BA5615,IF(D5615=24,\".\",IFERROR((CB5616-CB5615)/CB5615,\".\")))","v":-3.3519957116892485E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BK5615)+$I5615*BB5615,IF(D5615=24,\".\",IFERROR((CC5616-CC5615)/CC5615,\".\")))","v":3.4584088634371124E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BL5615)+$I5615*BC5615,IF(D5615=24,\".\",IFERROR((CD5616-CD5615)/CD5615,\".\")))","v":7.0130667564330729E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BM5615)+$I5615*BG5615,IF($D5615=24,\".\",IFERROR((CE5616-CE5615)/CE5615,\".\")))","v":5.8103724716669081E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BN5615)+$I5615*BH5615,IF($D5615=24,\".\",IFERROR((CF5616-CF5615)/CF5615,\".\")))","v":5.5922026872115616E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BO5615)+$I5615*BI5615,IF($D5615=24,\".\",IFERROR((CG5616-CG5615)/CG5615,\".\")))","v":3.9412437133311939E-2},{"$f":"IFERROR(AV5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BP5615,IF($D5615=24,\".\",IFERROR((CH5616-CH5615)/CH5615,\".\")))","v":3.7630956573537488E-2},{"$f":"IFERROR(AW5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BQ5615,IF(D5615=24,\".\",IFERROR((CI5616-CI5615)/CI5615,\".\")))","v":3.3311797541899058E-2},{"$f":"IFERROR(AW5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BR5615,IF(D5615=24,\".\",IFERROR((CJ5616-CJ5615)/CJ5615,\".\")))","v":2.2748645269218049E-2},10451494.115464507,22340840.348494232,39128303.51128763,22560016.077668063,18977573.928404979,13967011.384460598,24788478.781872477,22944798.013532031,20330966.800040618,57799988.975005046,64263212.290431246,73426281.695788845,3.2756087524619851E-2,4.0431132765268031E-2,5.1167917930488124E-2,0.18082173199002058,0.34764587004345515,0.53289234600492807,0.39031177129504102,0.29531007324435804,0.19021814889561045,0.42886649671493843,0.35704405671218675,0.27688950509946142,1880.5306147515957,2090.8124769140827,2388.9342040535153,7.9297360777506043E-3,1.5135429809542522E-2,2.6041892366567509E-2]
["Zambia","ZMB",2039,{"$f":"C5616-'Initial Conditions and Settings'!$B$9","v":23},"ZMB2039",14715.17578125,{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,G5615*F5616/F5615,\"\")),\".\")","v":12653.205748430235},31525,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5616,Table1[Country Code],0)),MAX(IF(D5616>0,K5615*EXP(growthb),\".\"),0.001)),\".\")","v":53.495134773832312},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5616,Table1[Country Code],0))*EXP(D5616*INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5616,Table1[Country Code],0))*EXP(D5616*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W2],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,Q5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))+growthdif),IF($D5616>1,Q5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(T5615-LN(Z5615)+LN(Z5614))+growthdif),\".\"))),\".\")","v":10885.889702994551},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W2],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,R5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))),IF($D5616>1,R5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(U5615-LN(AA5615)+LN(AA5614))),\".\"))),\".\")","v":9220.3774811897893},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W2],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,S5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))-growthdif),IF($D5616>1,S5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(V5615-LN(AB5615)+LN(AB5614))-growthdif),\".\"))),\".\")","v":7770.2717177334998},{"$f":"IFERROR(IF(IFERROR(AND(AC5615/$G5615=mininf,AF5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(W5615/Z5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AC5615/$G5615>mininf,AF5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(W5615/Z5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AC5615/$G5615=mininf,AF5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(Q5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":4.5294654118362129E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5615/$G5615=mininf,AG5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(X5615/AA5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AD5615/$G5615>mininf,AG5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(X5615/AA5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AD5615/$G5615=mininf,AG5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(R5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":5.5282740009908023E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5615/$G5615=mininf,AH5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(Y5615/AB5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AE5615/$G5615>mininf,AH5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(Y5615/AB5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AE5615/$G5615=mininf,AH5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(S5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":6.7465953285003044E-2},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,W5615*EXP(T5615),\"\")),\".\")","v":267544471.26239094},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,X5615*EXP(U5615),\"\")),\".\")","v":302364992.89938551},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,Y5615*EXP(V5615),\"\")),\".\")","v":347301615.14702928},2847.5876831406299,3616.0129131255735,4729.6553821407624,2383.3643958446428,2361.8888903782745,2028.9190992064405,464.22328729598712,1254.1240227472993,2700.7362829343219,9805.6180652896055,9037.1928353046605,7923.5503662894725,3.6688195586606895E-2,9.9115121312469509E-2,0.21344284892145826,0.18836051853028032,0.18666328022614284,0.16034822633451207,0.77495128588311279,0.71422159846138755,0.62620892474402967,null,2.5000000000001688E-3,2.4999999999999467E-3,91391900.060507283,177129466.32147101,270899070.70702678,-2.1882589598391178E-2,4.5158091676867684E-2,7.3836614531032296E-2,176152571.20188367,125235526.57791451,76402544.440002501,7.8447158604827649E-2,6.9429952642149573E-2,4.4544821132610934E-2,-5.9683890713849053E-2,2.1816536926838381E-2,6.6011749055980395E-2,3.0645857489369099E-2,3.6088397892118707E-2,2.6719955657560135E-2,3.5059051555032639E-2,3.0801789810270819E-2,1.9732986666634034E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BJ5616)+$I5616*BA5616,IF(D5616=24,\".\",IFERROR((CB5617-CB5616)/CB5616,\".\")))","v":-4.0783240156120115E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BK5616)+$I5616*BB5616,IF(D5616=24,\".\",IFERROR((CC5617-CC5616)/CC5616,\".\")))","v":3.3487314301853033E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BL5616)+$I5616*BC5616,IF(D5616=24,\".\",IFERROR((CD5617-CD5616)/CD5616,\".\")))","v":6.9924181793506346E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BM5616)+$I5616*BG5616,IF($D5616=24,\".\",IFERROR((CE5617-CE5616)/CE5616,\".\")))","v":5.7046508047098543E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BN5616)+$I5616*BH5616,IF($D5616=24,\".\",IFERROR((CF5617-CF5616)/CF5616,\".\")))","v":5.5259175267134308E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BO5616)+$I5616*BI5616,IF($D5616=24,\".\",IFERROR((CG5617-CG5616)/CG5616,\".\")))","v":3.8132388395085703E-2},{"$f":"IFERROR(AV5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BP5616,IF($D5616=24,\".\",IFERROR((CH5617-CH5616)/CH5616,\".\")))","v":3.7559051555032807E-2},{"$f":"IFERROR(AW5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BQ5616,IF(D5616=24,\".\",IFERROR((CI5617-CI5616)/CI5616,\".\")))","v":3.3301789810270765E-2},{"$f":"IFERROR(AW5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BR5616,IF(D5616=24,\".\",IFERROR((CJ5617-CJ5616)/CJ5616,\".\")))","v":2.223298666663398E-2},10106967.006131336,23126993.795916699,41970909.51268252,23909667.235814292,20069073.320191249,14528477.030276623,25739066.540010359,23722003.66912226,20798769.516934548,59755700.781955987,66918070.785230204,77298156.059893683,3.2105775076848864E-2,3.9951040112888837E-2,5.1116430228970201E-2,0.16913812195109035,0.34560162187193783,0.5429742655201476,0.40012361871646107,0.2999051389960391,0.18795373357961323,0.43073825933244858,0.35449323913202313,0.26907200090023925,1895.5020073578426,2122.6985181674927,2451.9637132400849,7.5541827748661916E-3,1.4879469294243108E-2,2.6218070224599543E-2]
["Zambia","ZMB",2040,{"$f":"C5617-'Initial Conditions and Settings'!$B$9","v":24},"ZMB2040",15177.04296875,{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,G5616*F5617/F5616,\"\")),\".\")","v":13050.353607128112},32327,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5617,Table1[Country Code],0)),MAX(IF(D5617>0,K5616*EXP(growthb),\".\"),0.001)),\".\")","v":53.629039922460429},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5617,Table1[Country Code],0))*EXP(D5617*INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0))),\".\")","v":49.068584894929401},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5617,Table1[Country Code],0))*EXP(D5617*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))),\".\")","v":49.068584894929401},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W2],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,Q5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))+growthdif),IF($D5617>1,Q5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(T5616-LN(Z5616)+LN(Z5615))+growthdif),\".\"))),\".\")","v":11093.5968167583},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W2],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,R5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))),IF($D5617>1,R5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(U5616-LN(AA5616)+LN(AA5615))),\".\"))),\".\")","v":9328.6168442636554},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W2],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,S5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))-growthdif),IF($D5617>1,S5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(V5616-LN(AB5616)+LN(AB5615))-growthdif),\".\"))),\".\")","v":7800.7319310945404},{"$f":"IFERROR(IF(IFERROR(AND(AC5616/$G5616=mininf,AF5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(W5616/Z5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AC5616/$G5616>mininf,AF5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(W5616/Z5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AC5616/$G5616=mininf,AF5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(Q5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":4.425936383305628E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5616/$G5616=mininf,AG5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(X5616/AA5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AD5616/$G5616>mininf,AG5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(X5616/AA5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AD5616/$G5616=mininf,AG5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(R5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":5.4525268423674493E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5616/$G5616=mininf,AH5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(Y5616/AB5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AE5616/$G5616>mininf,AH5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(Y5616/AB5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AE5616/$G5616=mininf,AH5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(S5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":6.7163465071573752E-2},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,W5616*EXP(T5616),\"\")),\".\")","v":279941444.45330495},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,X5616*EXP(U5616),\"\")),\".\")","v":319551232.60137528},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,Y5616*EXP(V5616),\"\")),\".\")","v":371541127.12130851},2894.8626019227777,3730.4676811304371,4968.8950509715969,2457.535352926709,2448.6823757661355,2083.8625013117708,437.32724899606825,1281.7853053643014,2885.0325496598257,10155.491005205335,9319.8859259976743,8081.4585561565154,3.3510758571108738E-2,9.8218434837213112E-2,0.22106930099457375,0.18831178272322074,0.18763341205012743,0.15967862358714663,0.77817745870567046,0.71414815311265956,0.61925207541827976,null,2.5000000000000001E-3,2.5000000000000001E-3,89413731.282797709,185311650.49696872,291658306.31767797,".",".",".",190527713.17050725,134239582.10440657,79882820.803630531,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BJ5617)+$I5617*BA5617,IF(D5617=24,\".\",IFERROR((CB5618-CB5617)/CB5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BK5617)+$I5617*BB5617,IF(D5617=24,\".\",IFERROR((CC5618-CC5617)/CC5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BL5617)+$I5617*BC5617,IF(D5617=24,\".\",IFERROR((CD5618-CD5617)/CD5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BM5617)+$I5617*BG5617,IF($D5617=24,\".\",IFERROR((CE5618-CE5617)/CE5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BN5617)+$I5617*BH5617,IF($D5617=24,\".\",IFERROR((CF5618-CF5617)/CF5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BO5617)+$I5617*BI5617,IF($D5617=24,\".\",IFERROR((CG5618-CG5617)/CG5617,\".\")))","v":"."},{"$f":"IFERROR(AV5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BP5617,IF($D5617=24,\".\",IFERROR((CH5618-CH5617)/CH5617,\".\")))","v":"."},{"$f":"IFERROR(AW5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BQ5617,IF(D5617=24,\".\",IFERROR((CI5618-CI5617)/CI5617,\".\")))","v":"."},{"$f":"IFERROR(AW5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BR5617,IF(D5617=24,\".\",IFERROR((CJ5618-CJ5617)/CJ5617,\".\")))","v":"."},9703064.3546888921,23914567.98070211,45010731.064756989,25313285.387910906,21209287.272105224,15093180.887239687,26724185.733656835,24525290.050002884,21266367.066139724,61740535.476256639,69649145.302810222,81370279.018136397,".",".",".",0.15715873339680328,0.34335766615268426,0.55315935508497727,0.40999458771531966,0.30451611688692848,0.18548763835350263,0.43284667888787698,0.35212621696038721,0.26135300656152011,1909.8751964691014,2154.5192966501754,2517.0996077005721,".",".","."]
["Zimbabwe","ZWE",2015,{"$f":"C5618-'Initial Conditions and Settings'!$B$9","v":-1},"ZWE2015",7508.58203125,{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,G5617*F5618/F5617,\"\")),\".\")","v":""},15777.450999999999,0.5,".",{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5618,Table1[Country Code],0)),MAX(IF(D5618>0,K5617*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5618,Table1[Country Code],0))*EXP(D5618*INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5618,Table1[Country Code],0))*EXP(D5618*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W2],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,Q5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))+growthdif),IF($D5618>1,Q5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(T5617-LN(Z5617)+LN(Z5616))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W2],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,R5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))),IF($D5618>1,R5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(U5617-LN(AA5617)+LN(AA5616))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W2],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,S5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))-growthdif),IF($D5618>1,S5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(V5617-LN(AB5617)+LN(AB5616))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5617/$G5617=mininf,AF5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(W5617/Z5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AC5617/$G5617>mininf,AF5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(W5617/Z5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AC5617/$G5617=mininf,AF5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(Q5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5617/$G5617=mininf,AG5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(X5617/AA5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AD5617/$G5617>mininf,AG5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(X5617/AA5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AD5617/$G5617=mininf,AG5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(R5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5617/$G5617=mininf,AH5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(Y5617/AB5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AE5617/$G5617>mininf,AH5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(Y5617/AB5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AE5617/$G5617=mininf,AH5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(S5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,W5617*EXP(T5617),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,X5617*EXP(U5617),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,Y5617*EXP(V5617),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BJ5618)+$I5618*BA5618,IF(D5618=24,\".\",IFERROR((CB5619-CB5618)/CB5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BK5618)+$I5618*BB5618,IF(D5618=24,\".\",IFERROR((CC5619-CC5618)/CC5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BL5618)+$I5618*BC5618,IF(D5618=24,\".\",IFERROR((CD5619-CD5618)/CD5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BM5618)+$I5618*BG5618,IF($D5618=24,\".\",IFERROR((CE5619-CE5618)/CE5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BN5618)+$I5618*BH5618,IF($D5618=24,\".\",IFERROR((CF5619-CF5618)/CF5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BO5618)+$I5618*BI5618,IF($D5618=24,\".\",IFERROR((CG5619-CG5618)/CG5618,\".\")))","v":"."},{"$f":"IFERROR(AV5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BP5618,IF($D5618=24,\".\",IFERROR((CH5619-CH5618)/CH5618,\".\")))","v":"."},{"$f":"IFERROR(AW5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BQ5618,IF(D5618=24,\".\",IFERROR((CI5619-CI5618)/CI5618,\".\")))","v":"."},{"$f":"IFERROR(AW5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BR5618,IF(D5618=24,\".\",IFERROR((CJ5619-CJ5618)/CJ5618,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Zimbabwe","ZWE",2016,{"$f":"C5619-'Initial Conditions and Settings'!$B$9","v":0},"ZWE2016",7700.78515625,{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,G5618*F5619/F5618,\"\")),\".\")","v":7115.6},16150.361999999999,0.5,0.71,{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5619,Table1[Country Code],0)),MAX(IF(D5619>0,K5618*EXP(growthb),\".\"),0.001)),\".\")","v":15.52430872436385},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5619,Table1[Country Code],0))*EXP(D5619*INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5619,Table1[Country Code],0))*EXP(D5619*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W2],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,Q5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))+growthdif),IF($D5619>1,Q5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(T5618-LN(Z5618)+LN(Z5617))+growthdif),\".\"))),\".\")","v":2990.7926890422286},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W2],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,R5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))),IF($D5619>1,R5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(U5618-LN(AA5618)+LN(AA5617))),\".\"))),\".\")","v":2990.7926890422286},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W2],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,S5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))-growthdif),IF($D5619>1,S5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(V5618-LN(AB5618)+LN(AB5617))-growthdif),\".\"))),\".\")","v":2990.7926890422286},{"$f":"IFERROR(IF(IFERROR(AND(AC5618/$G5618=mininf,AF5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(W5618/Z5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AC5618/$G5618>mininf,AF5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(W5618/Z5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AC5618/$G5618=mininf,AF5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(Q5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF(IFERROR(AND(AD5618/$G5618=mininf,AG5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(X5618/AA5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AD5618/$G5618>mininf,AG5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(X5618/AA5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AD5618/$G5618=mininf,AG5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(R5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF(IFERROR(AND(AE5618/$G5618=mininf,AH5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(Y5618/AB5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AE5618/$G5618>mininf,AH5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(Y5618/AB5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AE5618/$G5618=mininf,AH5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(S5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,W5618*EXP(T5618),\"\")),\".\")","v":12557535.4},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,X5618*EXP(U5618),\"\")),\".\")","v":12557535.4},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,Y5618*EXP(V5618),\"\")),\".\")","v":12557535.4},2650.41195887917,2650.41195887917,2650.41195887917,1730.2095044700798,1730.2095044700798,1730.2095044700798,920.20245440909036,920.20245440909036,920.20245440909036,4465.1880411208303,4465.1880411208303,4465.1880411208303,0.12932183574246589,0.12932183574246589,0.12932183574246589,0.24315721857188147,0.24315721857188147,0.24315721857188147,0.62752094568565264,0.62752094568565264,0.62752094568565264,null,2.5000000000000577E-3,2.4999999999999467E-3,8045327.7878292417,8045327.7878292417,8045327.7878292417,4.4260930479570249E-2,5.2929018443158782E-2,6.1456193136525172E-2,4512207.6121707587,4512207.6121707587,4512207.6121707587,0.19500457769795787,0.18156425437642554,0.16804729248366712,-3.8504420652834881E-2,-1.9836332689247449E-2,-1.3091579958812716E-3,0.10223922656555295,9.879890324401952E-2,9.528194135126089E-2,8.3355095362360743E-3,6.0891836154830514E-3,3.8240500620414508E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BJ5619)+$I5619*BA5619,IF(D5619=24,\".\",IFERROR((CB5620-CB5619)/CB5619,\".\")))","v":2.8782549133676838E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BK5619)+$I5619*BB5619,IF(D5619=24,\".\",IFERROR((CC5620-CC5619)/CC5619,\".\")))","v":1.6546342876955666E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BL5619)+$I5619*BC5619,IF(D5619=24,\".\",IFERROR((CD5620-CD5619)/CD5619,\".\")))","v":3.007351757032195E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BM5619)+$I5619*BG5619,IF($D5619=24,\".\",IFERROR((CE5620-CE5619)/CE5619,\".\")))","v":0.15112190213175547},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BN5619)+$I5619*BH5619,IF($D5619=24,\".\",IFERROR((CF5620-CF5619)/CF5619,\".\")))","v":0.14268157881022259},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BO5619)+$I5619*BI5619,IF($D5619=24,\".\",IFERROR((CG5620-CG5619)/CG5619,\".\")))","v":0.13416461691746406},{"$f":"IFERROR(AV5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BP5619,IF($D5619=24,\".\",IFERROR((CH5620-CH5619)/CH5619,\".\")))","v":1.0835509536236132E-2},{"$f":"IFERROR(AW5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BQ5619,IF(D5619=24,\".\",IFERROR((CI5620-CI5619)/CI5619,\".\")))","v":8.5891836154829981E-3},{"$f":"IFERROR(AW5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BR5619,IF(D5619=24,\".\",IFERROR((CJ5620-CJ5619)/CJ5619,\".\")))","v":6.3240500620413975E-3},5504269.5461708447,5504269.5461708447,5504269.5461708447,4013177.4237868153,4013177.4237868153,4013177.4237868153,4434433.5542475609,4434433.5542475609,4434433.5542475609,13951880.524205223,13951880.524205223,13951880.524205223,4.8048794758704473E-2,5.0299325949656561E-2,5.2466241888799933E-2,0.39451811077520665,0.39451811077520665,0.39451811077520665,0.28764419368588512,0.28764419368588512,0.28764419368588512,0.31783769553890806,0.31783769553890806,0.31783769553890806,863.87416729143433,863.87416729143433,863.87416729143433,2.7013463360695766E-2,2.8830167087506631E-2,3.0654629131870337E-2]
["Zimbabwe","ZWE",2017,{"$f":"C5620-'Initial Conditions and Settings'!$B$9","v":1},"ZWE2017",7905.18896484375,{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,G5619*F5620/F5619,\"\")),\".\")","v":7304.4710970269371},16529.903999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5620,Table1[Country Code],0)),MAX(IF(D5620>0,K5619*EXP(growthb),\".\"),0.001)),\".\")","v":15.563168050092692},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5620,Table1[Country Code],0))*EXP(D5620*INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5620,Table1[Country Code],0))*EXP(D5620*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W2],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,Q5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))+growthdif),IF($D5620>1,Q5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(T5619-LN(Z5619)+LN(Z5618))+growthdif),\".\"))),\".\")","v":3117.156291667538},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W2],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,R5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))),IF($D5620>1,R5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(U5619-LN(AA5619)+LN(AA5618))),\".\"))),\".\")","v":3101.6094098031858},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W2],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,S5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))-growthdif),IF($D5620>1,S5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(V5619-LN(AB5619)+LN(AB5618))-growthdif),\".\"))),\".\")","v":3086.1400683356201},{"$f":"IFERROR(IF(IFERROR(AND(AC5619/$G5619=mininf,AF5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(W5619/Z5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AC5619/$G5619>mininf,AF5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(W5619/Z5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AC5619/$G5619=mininf,AF5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(Q5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":8.7209948510719948E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5619/$G5619=mininf,AG5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(X5619/AA5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AD5619/$G5619>mininf,AG5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(X5619/AA5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AD5619/$G5619=mininf,AG5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(R5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":8.8855115095244019E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5619/$G5619=mininf,AH5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(Y5619/AB5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AE5619/$G5619>mininf,AH5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(Y5619/AB5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AE5619/$G5619=mininf,AH5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(S5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":9.0508528111590325E-2},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,W5619*EXP(T5619),\"\")),\".\")","v":13893180.152539628},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,X5619*EXP(U5619),\"\")),\".\")","v":13893180.152539628},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,Y5619*EXP(V5619),\"\")),\".\")","v":13893180.152539628},2801.9078842626632,2812.0107572963029,2822.1752636211395,1916.4638221002949,1909.8818953881096,1903.1767113920384,885.44406216236803,902.1288619081929,918.99855222910094,4502.5632127642739,4492.4603397306346,4482.2958334057976,0.12121946276476624,0.1235036527525418,0.12581315471330312,0.26236859543195856,0.26146751352955167,0.2605495574028171,0.61641194180327519,0.61502883371790651,0.61363728788387972,null,2.5000000000000577E-3,2.4999999999999467E-3,8409419.5652037207,8482629.9925368335,8555272.1363006532,6.1988998918996785E-2,7.4845800534722784E-2,8.7136491787576986E-2,5483760.5873359069,5410550.1600027941,5337908.0162389744,0.12469165445899044,0.11043125881721494,9.5889416644464376E-2,2.0364538690327727E-2,4.5175400780240516E-2,6.9420837254542178E-2,7.3067194230318933E-2,7.0760859062733772E-2,6.8173762111427116E-2,7.4786377293953876E-3,3.4574602144452626E-3,-6.7995055408687222E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BJ5620)+$I5620*BA5620,IF(D5620=24,\".\",IFERROR((CB5621-CB5620)/CB5620,\".\")))","v":4.1176768804662256E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BK5620)+$I5620*BB5620,IF(D5620=24,\".\",IFERROR((CC5621-CC5620)/CC5620,\".\")))","v":6.001060065748165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BL5620)+$I5620*BC5620,IF(D5620=24,\".\",IFERROR((CD5621-CD5620)/CD5620,\".\")))","v":7.8278664521059582E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BM5620)+$I5620*BG5620,IF($D5620=24,\".\",IFERROR((CE5621-CE5620)/CE5620,\".\")))","v":0.10137942434465474},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BN5620)+$I5620*BH5620,IF($D5620=24,\".\",IFERROR((CF5621-CF5620)/CF5620,\".\")))","v":9.3096058939974413E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BO5620)+$I5620*BI5620,IF($D5620=24,\".\",IFERROR((CG5621-CG5620)/CG5620,\".\")))","v":8.4531589377945804E-2},{"$f":"IFERROR(AV5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BP5620,IF($D5620=24,\".\",IFERROR((CH5621-CH5620)/CH5620,\".\")))","v":9.9786377293954454E-3},{"$f":"IFERROR(AW5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BQ5620,IF(D5620=24,\".\",IFERROR((CI5621-CI5620)/CI5620,\".\")))","v":5.9574602144452093E-3},{"$f":"IFERROR(AW5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BR5620,IF(D5620=24,\".\",IFERROR((CJ5621-CJ5620)/CJ5620,\".\")))","v":1.8200494459130745E-3},5520135.0585781764,5596102.7338989796,5672316.5095533067,4667880.9221074125,4628648.2988187168,4589393.6799785197,4482744.1636758447,4472685.7607200537,4462565.9957659189,14670760.144361433,14697436.793437751,14724276.185297744,5.0799009634108598E-2,5.3980858013754733E-2,5.7054906017387455E-2,0.3762678282692658,0.38075365198356081,0.38523567733788777,0.31817580521902733,0.31492894739886612,0.31168891578935809,0.30555636651170692,0.30431740061757301,0.30307540687275419,887.52845414960871,889.14229589220554,890.76598299044849,2.8569789905702692E-2,3.1665620633646974E-2,3.480328841130742E-2]
["Zimbabwe","ZWE",2018,{"$f":"C5621-'Initial Conditions and Settings'!$B$9","v":2},"ZWE2018",8118.703125,{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,G5620*F5621/F5620,\"\")),\".\")","v":7501.7602470527308},16913,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5621,Table1[Country Code],0)),MAX(IF(D5621>0,K5620*EXP(growthb),\".\"),0.001)),\".\")","v":15.602124645672509},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5621,Table1[Country Code],0))*EXP(D5621*INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5621,Table1[Country Code],0))*EXP(D5621*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W2],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,Q5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))+growthdif),IF($D5621>1,Q5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(T5620-LN(Z5620)+LN(Z5619))+growthdif),\".\"))),\".\")","v":3182.7110700470494},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W2],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,R5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))),IF($D5621>1,R5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(U5620-LN(AA5620)+LN(AA5619))),\".\"))),\".\")","v":3147.9654053907411},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W2],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,S5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))-growthdif),IF($D5621>1,S5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(V5620-LN(AB5620)+LN(AB5619))-growthdif),\".\"))),\".\")","v":3113.5979932277569},{"$f":"IFERROR(IF(IFERROR(AND(AC5620/$G5620=mininf,AF5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(W5620/Z5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AC5620/$G5620>mininf,AF5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(W5620/Z5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AC5620/$G5620=mininf,AF5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(Q5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":8.0449728570208545E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5620/$G5620=mininf,AG5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(X5620/AA5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AD5620/$G5620>mininf,AG5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(X5620/AA5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AD5620/$G5620=mininf,AG5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(R5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":8.399774582293329E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5620/$G5620=mininf,AH5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(Y5620/AB5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AE5620/$G5620>mininf,AH5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(Y5620/AB5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AE5620/$G5620=mininf,AH5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(S5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":8.7585036811469175E-2},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,W5620*EXP(T5620),\"\")),\".\")","v":15159206.417871255},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,X5620*EXP(U5620),\"\")),\".\")","v":15184166.363722613},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,Y5620*EXP(V5620),\"\")),\".\")","v":15209292.828518558},2965.3977664593567,2993.7405219543471,3022.5111172611441,2061.7371885147249,2049.9230673703232,2037.4483283453817,903.66057794463188,943.81745458402395,985.06278891576289,4536.3624805933741,4508.0197250983838,4479.2491297915867,0.12045980519034308,0.12581279906337026,0.13131088657529028,0.27483378841982242,0.27325894188309879,0.27159603363035334,0.60470640638983453,0.60092825905353098,0.59709307979435633,null,2.5000000000000577E-3,2.5000000000003908E-3,8947207.3289019689,9141882.6446675956,9334191.9211735222,6.1301704955795344E-2,7.7021054562550262E-2,9.1693326406751652E-2,6211999.0889692865,6042283.7190550175,5875100.907345036,0.10740001853088543,9.4461697956120361E-2,8.1022994823877426E-2,2.7562581407691411E-2,5.5647125529773689E-2,8.2688313587342854E-2,6.3660894982782601E-2,6.3087768923344001E-2,6.2017982004468841E-2,9.1088140894228786E-3,3.2736916061733012E-3,-2.9045429134129108E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BJ5621)+$I5621*BA5621,IF(D5621=24,\".\",IFERROR((CB5622-CB5621)/CB5621,\".\")))","v":4.4432143181743378E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BK5621)+$I5621*BB5621,IF(D5621=24,\".\",IFERROR((CC5622-CC5621)/CC5621,\".\")))","v":6.6334090046161975E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BL5621)+$I5621*BC5621,IF(D5621=24,\".\",IFERROR((CD5622-CD5621)/CD5621,\".\")))","v":8.7190819997047253E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BM5621)+$I5621*BG5621,IF($D5621=24,\".\",IFERROR((CE5622-CE5621)/CE5621,\".\")))","v":8.8030456756834075E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BN5621)+$I5621*BH5621,IF($D5621=24,\".\",IFERROR((CF5622-CF5621)/CF5621,\".\")))","v":8.1274733439732239E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BO5621)+$I5621*BI5621,IF($D5621=24,\".\",IFERROR((CG5622-CG5621)/CG5621,\".\")))","v":7.4020488414173191E-2},{"$f":"IFERROR(AV5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BP5621,IF($D5621=24,\".\",IFERROR((CH5622-CH5621)/CH5621,\".\")))","v":1.1608814089422936E-2},{"$f":"IFERROR(AW5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BQ5621,IF(D5621=24,\".\",IFERROR((CI5622-CI5621)/CI5621,\".\")))","v":5.773691606173692E-3},{"$f":"IFERROR(AW5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BR5621,IF(D5621=24,\".\",IFERROR((CJ5622-CJ5621)/CJ5621,\".\")))","v":-4.0454291341252002E-4},5752181.0499789892,5942209.3920689085,6134179.0455429135,5165927.3374513471,5080252.3741873018,4994211.3355802204,4527699.7685355851,4499411.1368304873,4470695.4823234919,15445808.155965921,15521872.903086696,15599085.863446625,4.9392164674751472E-2,5.3669130517946098E-2,5.7869383053577604E-2,0.37241049428399237,0.38282811804799888,0.39323964873590123,0.33445497220266945,0.32729635179379918,0.32016051320565958,0.29313453351333824,0.28987553015820211,0.28659983805843925,913.25064482740618,917.74805788959361,922.31336034095818,2.7405641177544737E-2,3.1702432394478564E-2,3.6108626328763549E-2]
["Zimbabwe","ZWE",2019,{"$f":"C5622-'Initial Conditions and Settings'!$B$9","v":3},"ZWE2019",8337.6220703125,{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,G5621*F5622/F5621,\"\")),\".\")","v":7704.0434708615858},17297,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5622,Table1[Country Code],0)),MAX(IF(D5622>0,K5621*EXP(growthb),\".\"),0.001)),\".\")","v":15.64117875458215},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5622,Table1[Country Code],0))*EXP(D5622*INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5622,Table1[Country Code],0))*EXP(D5622*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W2],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,Q5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))+growthdif),IF($D5622>1,Q5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(T5621-LN(Z5621)+LN(Z5620))+growthdif),\".\"))),\".\")","v":3236.8574397316765},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W2],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,R5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))),IF($D5622>1,R5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(U5621-LN(AA5621)+LN(AA5620))),\".\"))),\".\")","v":3181.7880085474389},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W2],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,S5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))-growthdif),IF($D5622>1,S5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(V5621-LN(AB5621)+LN(AB5620))-growthdif),\".\"))),\".\")","v":3127.6485958769476},{"$f":"IFERROR(IF(IFERROR(AND(AC5621/$G5621=mininf,AF5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(W5621/Z5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AC5621/$G5621>mininf,AF5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(W5621/Z5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AC5621/$G5621=mininf,AF5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(Q5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":7.5072471218210091E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5621/$G5621=mininf,AG5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(X5621/AA5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AD5621/$G5621>mininf,AG5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(X5621/AA5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AD5621/$G5621=mininf,AG5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(R5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":8.0542984068421863E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5621/$G5621=mininf,AH5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(Y5621/AB5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AE5621/$G5621>mininf,AH5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(Y5621/AB5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AE5621/$G5621=mininf,AH5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(S5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":8.6108899608128397E-2},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,W5621*EXP(T5621),\"\")),\".\")","v":16429159.269806072},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,X5621*EXP(U5621),\"\")),\".\")","v":16514700.838482961},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,Y5621*EXP(V5621),\"\")),\".\")","v":16601476.681953866},3126.1713429660872,3181.241696695372,3237.7856363667256,2197.257117658738,2183.4147126577059,2167.8072818583132,928.91422530734951,997.82698403766642,1069.9783545084126,4577.8721278954981,4522.8017741662134,4466.2578344948597,0.12057489405670031,0.12951990572375027,0.13888529556658266,0.28520829691177829,0.28341152550811377,0.28138565028318502,0.59421680903152141,0.58706856876813596,0.57972905415023224,null,2.5000000000001132E-3,2.4999999999999467E-3,9512846.5949449558,9873825.8005787022,10230541.74679351,5.6468416323472326E-2,7.4871391671827325E-2,9.172989201229953E-2,6916312.6748611163,6640875.0379042588,6370934.9351603556,0.1001083088063961,8.8916629990093199E-2,7.7015995352070377E-2,2.4193810410605643E-2,5.5076382612776698E-2,8.4422661319690562E-2,5.7833702893531402E-2,5.912162093104012E-2,5.970876465946251E-2,1.1426796902101799E-2,3.6862506208983348E-3,-4.8146837187346136E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BJ5622)+$I5622*BA5622,IF(D5622=24,\".\",IFERROR((CB5623-CB5622)/CB5622,\".\")))","v":4.0331113367038984E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BK5622)+$I5622*BB5622,IF(D5622=24,\".\",IFERROR((CC5623-CC5622)/CC5622,\".\")))","v":6.4973887142302011E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BL5622)+$I5622*BC5622,IF(D5622=24,\".\",IFERROR((CD5623-CD5622)/CD5622,\".\")))","v":8.8076276665995046E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BM5622)+$I5622*BG5622,IF($D5622=24,\".\",IFERROR((CE5623-CE5622)/CE5622,\".\")))","v":8.1471005849963862E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BN5622)+$I5622*BH5622,IF($D5622=24,\".\",IFERROR((CF5623-CF5622)/CF5622,\".\")))","v":7.6519125460566773E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BO5622)+$I5622*BI5622,IF($D5622=24,\".\",IFERROR((CG5623-CG5622)/CG5622,\".\")))","v":7.0862380005766556E-2},{"$f":"IFERROR(AV5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BP5622,IF($D5622=24,\".\",IFERROR((CH5623-CH5622)/CH5622,\".\")))","v":1.3926796902101912E-2},{"$f":"IFERROR(AW5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BQ5622,IF(D5622=24,\".\",IFERROR((CI5623-CI5622)/CI5622,\".\")))","v":6.1862506208982815E-3},{"$f":"IFERROR(AW5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BR5622,IF(D5622=24,\".\",IFERROR((CJ5623-CJ5622)/CJ5622,\".\")))","v":-2.3146837187346669E-3},6013525.8421173627,6349747.8648322076,6693032.5961939255,5641303.1049380638,5510391.5026557986,5377910.9379770821,4580567.2641444355,4525464.4887785409,4468887.2599245263,16235396.211199861,16385603.856266547,16539830.794095535,4.717639475861201E-2,5.2620202767446597E-2,5.8056512824930739E-2,0.37039600166757736,0.38751991812641046,0.40466149137288848,0.34746938304138553,0.33629468593239498,0.32514909039437778,0.28213461529103717,0.27618539594119457,0.27018941823273368,938.62497607676823,947.30900481392996,956.22540290776055,2.5644933204085341E-2,3.113882241057464E-2,3.6848858574248133E-2]
["Zimbabwe","ZWE",2020,{"$f":"C5623-'Initial Conditions and Settings'!$B$9","v":4},"ZWE2020",8560.7587890625,{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,G5622*F5623/F5622,\"\")),\".\")","v":7910.2239581394151},17680,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5623,Table1[Country Code],0)),MAX(IF(D5623>0,K5622*EXP(growthb),\".\"),0.001)),\".\")","v":15.680330620909922},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5623,Table1[Country Code],0))*EXP(D5623*INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5623,Table1[Country Code],0))*EXP(D5623*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W2],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,Q5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))+growthdif),IF($D5623>1,Q5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(T5622-LN(Z5622)+LN(Z5621))+growthdif),\".\"))),\".\")","v":3289.5153242550155},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W2],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,R5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))),IF($D5623>1,R5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(U5622-LN(AA5622)+LN(AA5621))),\".\"))),\".\")","v":3213.4361301320823},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W2],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,S5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))-growthdif),IF($D5623>1,S5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(V5622-LN(AB5622)+LN(AB5621))-growthdif),\".\"))),\".\")","v":3139.0967215735632},{"$f":"IFERROR(IF(IFERROR(AND(AC5622/$G5622=mininf,AF5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(W5622/Z5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AC5622/$G5622>mininf,AF5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(W5622/Z5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AC5622/$G5622=mininf,AF5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(Q5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":7.0012824587070366E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5622/$G5622=mininf,AG5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(X5622/AA5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AD5622/$G5622>mininf,AG5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(X5622/AA5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AD5622/$G5622=mininf,AG5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(R5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":7.7376193883796407E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5622/$G5622=mininf,AH5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(Y5622/AB5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AE5622/$G5622>mininf,AH5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(Y5622/AB5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AE5622/$G5622=mininf,AH5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(S5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":8.4915944765758811E-2},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,W5622*EXP(T5622),\"\")),\".\")","v":17710013.809052493},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,X5622*EXP(U5622),\"\")),\".\")","v":17899878.555483431},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,Y5622*EXP(V5622),\"\")),\".\")","v":18094364.709141742},3279.7414033143718,3370.7192364134912,3465.4180589420794,2328.0791319978657,2316.3939723157009,2301.1867132477128,951.66227131650635,1054.3252640977903,1164.2313456943668,4630.4825548250428,4539.5047217259234,4444.8058991973357,0.12030787956860194,0.13328639867559211,0.14718057944445467,0.29431266982047116,0.2928354474631773,0.29091296598244243,0.585379450610927,0.57387815386123053,0.56190645457310295,null,2.5000000000001688E-3,2.5000000000003908E-3,10065478.254793288,10641471.669149611,11213376.850265851,5.077200771216539E-2,7.1858001484457645E-2,9.0878218897675112E-2,7644535.5542592052,7258406.8863338195,6880987.8588758912,9.4795197489474958E-2,8.5411704059650262E-2,7.5122900942179882E-2,1.8714719253750012E-2,5.2336361224345929E-2,8.3905900844232661E-2,5.2737909031058017E-2,5.5890063799535206E-2,5.8150582888735869E-2,1.6847371706393943E-2,7.226749565445445E-3,-3.8230835210626424E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BJ5623)+$I5623*BA5623,IF(D5623=24,\".\",IFERROR((CB5624-CB5623)/CB5623,\".\")))","v":3.4743363482957701E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BK5623)+$I5623*BB5623,IF(D5623=24,\".\",IFERROR((CC5624-CC5623)/CC5623,\".\")))","v":6.2097181354401787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BL5623)+$I5623*BC5623,IF(D5623=24,\".\",IFERROR((CD5624-CD5623)/CD5623,\".\")))","v":8.7392059870953887E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BM5623)+$I5623*BG5623,IF($D5623=24,\".\",IFERROR((CE5624-CE5623)/CE5623,\".\")))","v":7.6266553260266656E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BN5623)+$I5623*BH5623,IF($D5623=24,\".\",IFERROR((CF5624-CF5623)/CF5623,\".\")))","v":7.3150883929592903E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BO5623)+$I5623*BI5623,IF($D5623=24,\".\",IFERROR((CG5624-CG5623)/CG5623,\".\")))","v":6.9136741915458044E-2},{"$f":"IFERROR(AV5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BP5623,IF($D5623=24,\".\",IFERROR((CH5624-CH5623)/CH5623,\".\")))","v":1.9347371706394112E-2},{"$f":"IFERROR(AW5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BQ5623,IF(D5623=24,\".\",IFERROR((CI5624-CI5623)/CI5623,\".\")))","v":9.7267495654458358E-3},{"$f":"IFERROR(AW5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BR5623,IF(D5623=24,\".\",IFERROR((CJ5624-CJ5623)/CJ5623,\".\")))","v":-1.3230835210622516E-3},6261015.2500219634,6776013.7931257784,7309269.6008447288,6120146.8519163886,5948593.4652340468,5772829.705944364,4644806.1769863376,4553546.9191996325,4458555.1617259374,17025968.278924689,17278154.177559458,17540654.468515031,4.5469133583126382E-2,5.2100903184326523E-2,5.8834048926845482E-2,0.36773328526472454,0.39217231907366229,0.41670449719904445,0.35945954741922725,0.34428408290047374,0.32911142034673946,0.27280716731604826,0.26354359802586402,0.25418408245421603,963.0072555952878,977.27116388910963,992.11846541374609,2.4489182223617512E-2,3.1165130446185962E-2,3.8208278664674467E-2]
["Zimbabwe","ZWE",2021,{"$f":"C5624-'Initial Conditions and Settings'!$B$9","v":5},"ZWE2021",8801.798828125,{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,G5623*F5624/F5623,\"\")),\".\")","v":8132.9472866250962},18060,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5624,Table1[Country Code],0)),MAX(IF(D5624>0,K5623*EXP(growthb),\".\"),0.001)),\".\")","v":15.719580489355117},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5624,Table1[Country Code],0))*EXP(D5624*INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5624,Table1[Country Code],0))*EXP(D5624*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W2],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,Q5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))+growthdif),IF($D5624>1,Q5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(T5623-LN(Z5623)+LN(Z5622))+growthdif),\".\"))),\".\")","v":3342.6666287962321},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W2],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,R5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))),IF($D5624>1,R5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(U5623-LN(AA5623)+LN(AA5622))),\".\"))),\".\")","v":3244.9554793001989},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W2],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,S5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))-growthdif),IF($D5624>1,S5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(V5623-LN(AB5623)+LN(AB5622))-growthdif),\".\"))),\".\")","v":3150.0592093305168},{"$f":"IFERROR(IF(IFERROR(AND(AC5623/$G5623=mininf,AF5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(W5623/Z5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AC5623/$G5623>mininf,AF5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(W5623/Z5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AC5623/$G5623=mininf,AF5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(Q5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":6.5067426988310584E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5623/$G5623=mininf,AG5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(X5623/AA5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AD5623/$G5623>mininf,AG5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(X5623/AA5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AD5623/$G5623=mininf,AG5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(R5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":7.4283684036490549E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5623/$G5623=mininf,AH5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(Y5623/AB5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AE5623/$G5623>mininf,AH5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(Y5623/AB5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AE5623/$G5623=mininf,AH5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(S5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":8.3781723013670262E-2},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,W5623*EXP(T5623),\"\")),\".\")","v":18994378.293830231},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,X5623*EXP(U5623),\"\")),\".\")","v":19339896.184560355},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,Y5623*EXP(V5623),\"\")),\".\")","v":19697987.881334502},3423.7924210012493,3560.517875173889,3705.1018104007726,2454.1523574956977,2449.5435914241243,2438.9693073510311,969.64006350555212,1110.9742837497649,1266.1325030497419,4709.1548656238465,4572.4294114512068,4427.8454762243236,0.11922369951913467,0.13660168258766403,0.15567941834959867,0.30175436665274263,0.30118768818930874,0.29988750958241145,0.57902193382812273,0.56221062922302711,0.54443307206798985,null,2.5000000000000022E-3,2.4999999999999467E-3,10589718.549953269,11434290.630375955,12280168.524854232,4.4894235891668188E-2,6.8685151639542141E-2,8.9857198782922865E-2,8404659.743876962,7905605.5541843995,7417819.3564802706,8.9919236587450158E-2,8.2326082506703813E-2,7.3641949110767158E-2,1.281106180247793E-2,4.9181327580773981E-2,8.2952936034907054E-2,4.7836062498259224E-2,5.2822258447937642E-2,5.6737686362750672E-2,1.8811026410183729E-2,7.2565731894123076E-3,-6.7338910310343891E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BJ5624)+$I5624*BA5624,IF(D5624=24,\".\",IFERROR((CB5625-CB5624)/CB5624,\".\")))","v":2.8852648847073059E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BK5624)+$I5624*BB5624,IF(D5624=24,\".\",IFERROR((CC5625-CC5624)/CC5624,\".\")))","v":5.8933239610158061E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BL5624)+$I5624*BC5624,IF(D5624=24,\".\",IFERROR((CD5625-CD5624)/CD5624,\".\")))","v":8.640506740891496E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BM5624)+$I5624*BG5624,IF($D5624=24,\".\",IFERROR((CE5625-CE5624)/CE5624,\".\")))","v":7.1377649542854693E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BN5624)+$I5624*BH5624,IF($D5624=24,\".\",IFERROR((CF5625-CF5624)/CF5624,\".\")))","v":7.007417047732073E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BO5624)+$I5624*BI5624,IF($D5624=24,\".\",IFERROR((CG5625-CG5624)/CG5624,\".\")))","v":6.7689817736758917E-2},{"$f":"IFERROR(AV5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BP5624,IF($D5624=24,\".\",IFERROR((CH5625-CH5624)/CH5624,\".\")))","v":2.1311026410183731E-2},{"$f":"IFERROR(AW5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BQ5624,IF(D5624=24,\".\",IFERROR((CI5625-CI5624)/CI5624,\".\")))","v":9.7565731894122543E-3},{"$f":"IFERROR(AW5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BR5624,IF(D5624=24,\".\",IFERROR((CJ5625-CJ5624)/CJ5624,\".\")))","v":-4.2338910310344424E-3},6482366.9644477367,7210124.1788308276,7976784.7029290767,6605169.7964782445,6400049.2339735534,6186064.6126883077,4735545.9259590367,4598054.2345711449,4452660.0216050595,17823082.686885018,18208227.647375524,18615509.337222442,4.2608470726599436E-2,5.0430793561369751E-2,5.8505846337291695E-2,0.3637062722722898,0.39598165831752835,0.4285020924449906,0.37059637283389868,0.35149215826593844,0.33230702961852504,0.26569735489381152,0.25252618341653332,0.23919087793648444,986.88165486628009,1008.2075109288774,1030.7590995139781,2.2197404591519643E-2,3.005948363060984E-2,3.8489125053321693E-2]
["Zimbabwe","ZWE",2022,{"$f":"C5625-'Initial Conditions and Settings'!$B$9","v":6},"ZWE2022",9042.2451171875,{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,G5624*F5625/F5624,\"\")),\".\")","v":8355.1219843654344},18437,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5625,Table1[Country Code],0)),MAX(IF(D5625>0,K5624*EXP(growthb),\".\"),0.001)),\".\")","v":15.75892860522954},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5625,Table1[Country Code],0))*EXP(D5625*INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5625,Table1[Country Code],0))*EXP(D5625*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W2],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,Q5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))+growthdif),IF($D5625>1,Q5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(T5624-LN(Z5624)+LN(Z5623))+growthdif),\".\"))),\".\")","v":3396.7207039076875},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W2],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,R5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))),IF($D5625>1,R5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(U5624-LN(AA5624)+LN(AA5623))),\".\"))),\".\")","v":3276.754799752769},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W2],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,S5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))-growthdif),IF($D5625>1,S5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(V5624-LN(AB5624)+LN(AB5623))-growthdif),\".\"))),\".\")","v":3160.9524191346413},{"$f":"IFERROR(IF(IFERROR(AND(AC5624/$G5624=mininf,AF5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(W5624/Z5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AC5624/$G5624>mininf,AF5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(W5624/Z5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AC5624/$G5624=mininf,AF5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(Q5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":6.0196767131049433E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5624/$G5624=mininf,AG5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(X5624/AA5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AD5624/$G5624>mininf,AG5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(X5624/AA5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AD5624/$G5624=mininf,AG5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(R5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":7.1223994105895916E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5624/$G5624=mininf,AH5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(Y5624/AB5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AE5624/$G5624>mininf,AH5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(Y5624/AB5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AE5624/$G5624=mininf,AH5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(S5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":8.2662461791218445E-2},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,W5624*EXP(T5624),\"\")),\".\")","v":20271389.00145752},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,X5624*EXP(U5624),\"\")),\".\")","v":20831240.481375042},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,Y5624*EXP(V5624),\"\")),\".\")","v":21419424.891821511},3556.544654894632,3749.3917253469272,3956.9929710769293,2574.4025614593802,2582.4123370386042,2581.351816002415,982.14209343525215,1166.9793883083232,1375.641155074514,4798.5773294708024,4605.7302590185072,4398.1290132885051,0.1175497012818114,0.13967233398770712,0.16464644772975065,0.3081226780742094,0.30908134457772812,0.30895441393109319,0.57432762064397924,0.55124632143456476,0.52639913833915619,null,2.5000000000001132E-3,2.4999999999999467E-3,11075969.129894,12247256.37162588,13434725.967254207,3.8969814575558814E-2,6.5494137110501782E-2,8.880736496287156E-2,9195419.8715635203,8583984.1097491626,7984698.9245673046,8.5180660761484006E-2,7.9342683283469384E-2,7.2237315248546707E-2,6.8136866769208382E-3,4.5957758417278782E-2,8.1918551686091412E-2,4.3024532862844467E-2,4.9806304590244821E-2,5.5348501971768549E-2,2.2004431952654002E-2,8.6245876727044646E-3,-8.6046225965272782E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BJ5625)+$I5625*BA5625,IF(D5625=24,\".\",IFERROR((CB5626-CB5625)/CB5625,\".\")))","v":2.2891750626239826E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BK5625)+$I5625*BB5625,IF(D5625=24,\".\",IFERROR((CC5626-CC5625)/CC5625,\".\")))","v":5.5725947763890282E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BL5625)+$I5625*BC5625,IF(D5625=24,\".\",IFERROR((CD5626-CD5625)/CD5625,\".\")))","v":8.5362958324481486E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BM5625)+$I5625*BG5625,IF($D5625=24,\".\",IFERROR((CE5626-CE5625)/CE5625,\".\")))","v":6.660259681216435E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BN5625)+$I5625*BH5625,IF($D5625=24,\".\",IFERROR((CF5626-CF5625)/CF5625,\".\")))","v":6.7074493936857216E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BO5625)+$I5625*BI5625,IF($D5625=24,\".\",IFERROR((CG5626-CG5625)/CG5625,\".\")))","v":6.6292908610157741E-2},{"$f":"IFERROR(AV5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BP5625,IF($D5625=24,\".\",IFERROR((CH5626-CH5625)/CH5625,\".\")))","v":2.4504431952654115E-2},{"$f":"IFERROR(AW5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BQ5625,IF(D5625=24,\".\",IFERROR((CI5626-CI5625)/CI5625,\".\")))","v":1.1124587672704411E-2},{"$f":"IFERROR(AW5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BR5625,IF(D5625=24,\".\",IFERROR((CJ5626-CJ5625)/CJ5625,\".\")))","v":-6.1046225965273315E-3},6672124.765901519,7647810.6237036977,8696672.4739879146,7093864.77616465,6864614.2967038834,6619295.4509215401,4837548.297450942,4643135.0467557013,4433847.7968322709,18603537.839517109,19155559.967163283,19749815.721741725,3.9978836891325122E-2,4.8981861655833042E-2,5.8436953901784751E-2,0.35864816807740624,0.39924756242123316,0.44034195541450655,0.38131805022032222,0.35836145267855896,0.3351573272470913,0.26003378170227165,0.24239098490020786,0.22450071733840221,1009.0328057448125,1038.973800898372,1071.2054955655326,2.0009592423220646E-2,2.9032859495077723E-2,3.8877281187598811E-2]
["Zimbabwe","ZWE",2023,{"$f":"C5626-'Initial Conditions and Settings'!$B$9","v":7},"ZWE2023",9287.5400390625,{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,G5625*F5626/F5625,\"\")),\".\")","v":8581.7768657416727},18813,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5626,Table1[Country Code],0)),MAX(IF(D5626>0,K5625*EXP(growthb),\".\"),0.001)),\".\")","v":15.798375214459046},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5626,Table1[Country Code],0))*EXP(D5626*INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5626,Table1[Country Code],0))*EXP(D5626*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W2],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,Q5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))+growthdif),IF($D5626>1,Q5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(T5625-LN(Z5625)+LN(Z5624))+growthdif),\".\"))),\".\")","v":3451.7747922085732},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W2],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,R5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))),IF($D5626>1,R5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(U5625-LN(AA5625)+LN(AA5624))),\".\"))),\".\")","v":3308.919601258141},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W2],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,S5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))-growthdif),IF($D5626>1,S5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(V5625-LN(AB5625)+LN(AB5624))-growthdif),\".\"))),\".\")","v":3171.8587968479278},{"$f":"IFERROR(IF(IFERROR(AND(AC5625/$G5625=mininf,AF5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(W5625/Z5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AC5625/$G5625>mininf,AF5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(W5625/Z5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AC5625/$G5625=mininf,AF5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(Q5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":5.5392805292963698E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5625/$G5625=mininf,AG5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(X5625/AA5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AD5625/$G5625>mininf,AG5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(X5625/AA5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AD5625/$G5625=mininf,AG5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(R5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":6.8188964154436316E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5625/$G5625=mininf,AH5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(Y5625/AB5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AE5625/$G5625>mininf,AH5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(Y5625/AB5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AE5625/$G5625=mininf,AH5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(S5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":8.1549549355709183E-2},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,W5625*EXP(T5625),\"\")),\".\")","v":21529137.500857506},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,X5625*EXP(U5625),\"\")),\".\")","v":22369038.664045461},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,Y5625*EXP(V5625),\"\")),\".\")","v":23265246.424940106},3676.4392762136154,3936.1522935964463,4221.3297410328842,2687.5823237876925,2714.2896524865819,2728.2536704976433,988.85695242592305,1221.8626411098644,1493.0760705352409,4905.3375895280569,4645.6245721452269,4360.4471247087886,0.11522753013696097,0.14237874745817758,0.17398215939353756,0.31317317681801793,0.3162852745941212,0.31791244554362535,0.57159929304502111,0.54133597794770127,0.50810539506283714,null,2.5000000000001132E-3,2.4999999999999467E-3,11516118.154923111,13076230.015285067,14682410.458729925,3.3019609326366606E-2,6.2313190152998743E-2,8.7756319541096417E-2,10013019.345934395,9292808.6487603933,8582835.9662101809,8.0520464664697755E-2,7.6398930285694888E-2,7.0841661666110056E-2,7.8202884680145246E-4,4.273427666754781E-2,8.087256703303769E-2,3.8282884185131039E-2,4.6820016800245945E-2,5.3957909158049766E-2,2.6605806230136864E-2,1.1656103772795134E-2,-9.0078250208378563E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BJ5626)+$I5626*BA5626,IF(D5626=24,\".\",IFERROR((CB5627-CB5626)/CB5626,\".\")))","v":1.6900819086584029E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BK5626)+$I5626*BB5626,IF(D5626=24,\".\",IFERROR((CC5627-CC5626)/CC5626,\".\")))","v":5.2523733410273277E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BL5626)+$I5626*BC5626,IF(D5626=24,\".\",IFERROR((CD5627-CD5626)/CD5626,\".\")))","v":8.4314443287067053E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BM5626)+$I5626*BG5626,IF($D5626=24,\".\",IFERROR((CE5627-CE5626)/CE5626,\".\")))","v":6.190167442491451E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BN5626)+$I5626*BH5626,IF($D5626=24,\".\",IFERROR((CF5627-CF5626)/CF5626,\".\")))","v":6.410947354297053E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BO5626)+$I5626*BI5626,IF($D5626=24,\".\",IFERROR((CG5627-CG5626)/CG5626,\".\")))","v":6.4899785412080024E-2},{"$f":"IFERROR(AV5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BP5626,IF($D5626=24,\".\",IFERROR((CH5627-CH5626)/CH5626,\".\")))","v":2.9105806230136977E-2},{"$f":"IFERROR(AW5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BQ5626,IF(D5626=24,\".\",IFERROR((CI5627-CI5626)/CI5626,\".\")))","v":1.4156103772795081E-2},{"$f":"IFERROR(AW5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BR5626,IF(D5626=24,\".\",IFERROR((CJ5627-CJ5626)/CJ5626,\".\")))","v":-6.5078250208379096E-3},6826623.0029679872,8086090.4864269448,9471652.9373806827,7582423.6497822534,7340847.8551668217,7072979.6827531317,4957554.0014298707,4695076.3869842663,4406863.2783341659,19366600.65418011,20122014.728578031,20951495.89846798,3.7643872542483109E-2,4.7798073598644145E-2,5.865704859011784E-2,0.35249464399393815,0.40185292553944807,0.45207525912616442,0.3915206279706942,0.36481674197072711,0.33758829045091349,0.25598472803536776,0.23333033248982493,0.21033645042292209,1029.4264951990704,1069.5803289522155,1113.6711794221007,1.8003410123149877E-2,2.8140729123928843E-2,3.9409404373958346E-2]
["Zimbabwe","ZWE",2024,{"$f":"C5627-'Initial Conditions and Settings'!$B$9","v":8},"ZWE2024",9545.025390625,{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,G5626*F5627/F5626,\"\")),\".\")","v":8819.695822108235},19190,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5627,Table1[Country Code],0)),MAX(IF(D5627>0,K5626*EXP(growthb),\".\"),0.001)),\".\")","v":15.837920563585069},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5627,Table1[Country Code],0))*EXP(D5627*INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5627,Table1[Country Code],0))*EXP(D5627*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W2],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,Q5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))+growthdif),IF($D5627>1,Q5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(T5626-LN(Z5626)+LN(Z5625))+growthdif),\".\"))),\".\")","v":3507.8640571883047},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W2],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,R5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))),IF($D5627>1,R5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(U5626-LN(AA5626)+LN(AA5625))),\".\"))),\".\")","v":3341.471197822445},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W2],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,S5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))-growthdif),IF($D5627>1,S5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(V5626-LN(AB5626)+LN(AB5625))-growthdif),\".\"))),\".\")","v":3182.7947516273948},{"$f":"IFERROR(IF(IFERROR(AND(AC5626/$G5626=mininf,AF5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(W5626/Z5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AC5626/$G5626>mininf,AF5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(W5626/Z5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AC5626/$G5626=mininf,AF5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(Q5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":5.0653585982490035E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5626/$G5626=mininf,AG5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(X5626/AA5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AD5626/$G5626>mininf,AG5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(X5626/AA5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AD5626/$G5626=mininf,AG5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(R5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":6.5176924936553804E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5626/$G5626=mininf,AH5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(Y5626/AB5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AE5626/$G5626>mininf,AH5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(Y5626/AB5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AE5626/$G5626=mininf,AH5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(S5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":8.0441277021664426E-2},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,W5626*EXP(T5626),\"\")),\".\")","v":22755344.83318343},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,X5626*EXP(U5626),\"\")),\".\")","v":23947567.774383564},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,Y5626*EXP(V5626),\"\")),\".\")","v":25242024.051809154},3782.0961028105939,4119.6045497799032,4498.3504667674588,2792.4655332664893,2844.3947344493295,2879.5085364938777,989.63056954410501,1275.2098153305737,1618.8419302735815,5037.5997192976411,4700.0912723283318,4321.3453553407762,0.11220688213117383,0.14458659811532493,0.18354849905544907,0.31661698879304279,0.32250485638283766,0.32648615038126882,0.57117612907578341,0.53290854550183742,0.48996535056328216,null,2.5000000000000577E-3,2.5000000000003908E-3,11902723.531089308,13916974.324110288,16029111.366517756,2.7039896378386885E-2,5.9147761692326384E-2,8.6709544037876896E-2,10852621.302094122,10030593.450273275,9212912.6852913983,7.5926682103233389E-2,7.3482351325910855E-2,6.9440880417214856E-2,-5.280004891439205E-3,3.9524341527165774E-2,7.9828850728219436E-2,3.3606780833408401E-2,4.3858931160748682E-2,5.256018710755761E-2,3.1620229763186458E-2,1.5438381850312766E-2,-8.7997143455957882E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BJ5627)+$I5627*BA5627,IF(D5627=24,\".\",IFERROR((CB5628-CB5627)/CB5627,\".\")))","v":1.087994574347384E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BK5627)+$I5627*BB5627,IF(D5627=24,\".\",IFERROR((CC5628-CC5627)/CC5627,\".\")))","v":4.9336051609746079E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BL5627)+$I5627*BC5627,IF(D5627=24,\".\",IFERROR((CD5628-CD5627)/CD5627,\".\")))","v":8.3269197383048166E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BM5627)+$I5627*BG5627,IF($D5627=24,\".\",IFERROR((CE5628-CE5627)/CE5627,\".\")))","v":5.7266731468320953E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BN5627)+$I5627*BH5627,IF($D5627=24,\".\",IFERROR((CF5628-CF5627)/CF5627,\".\")))","v":6.1170641243329826E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BO5627)+$I5627*BI5627,IF($D5627=24,\".\",IFERROR((CG5628-CG5627)/CG5627,\".\")))","v":6.3500533762386291E-2},{"$f":"IFERROR(AV5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BP5627,IF($D5627=24,\".\",IFERROR((CH5628-CH5627)/CH5627,\".\")))","v":3.4120229763186516E-2},{"$f":"IFERROR(AW5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BQ5627,IF(D5627=24,\".\",IFERROR((CI5628-CI5627)/CI5627,\".\")))","v":1.7938381850313156E-2},{"$f":"IFERROR(AW5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BR5627,IF(D5627=24,\".\",IFERROR((CJ5628-CJ5627)/CJ5627,\".\")))","v":-6.2997143455953974E-3},6942979.0095971143,8522153.738215182,10304883.198778231,8066620.0510931117,7826878.8881216077,7547237.716518769,5103968.0205571558,4762013.0388224339,4378277.3003881387,20113567.081247382,21111045.665159225,22230398.21568514,3.5380932578302764E-2,4.6641338428187906E-2,5.8917121838892805E-2,0.34518884599392163,0.40368221799073567,0.46354919506153502,0.40105367777423817,0.37074804404590705,0.33950078821321572,0.2537574762318402,0.22556973796335716,0.19695001672524923,1048.1275185642201,1100.1066005815126,1158.436592792347,1.5921067193747973E-2,2.7114586912189154E-2,3.9809421558436142E-2]
["Zimbabwe","ZWE",2025,{"$f":"C5628-'Initial Conditions and Settings'!$B$9","v":9},"ZWE2025",9817.8193359375,{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,G5627*F5628/F5627,\"\")),\".\")","v":9071.7600672313729},19571,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5628,Table1[Country Code],0)),MAX(IF(D5628>0,K5627*EXP(growthb),\".\"),0.001)),\".\")","v":15.87756489976617},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5628,Table1[Country Code],0))*EXP(D5628*INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5628,Table1[Country Code],0))*EXP(D5628*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W2],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,Q5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))+growthdif),IF($D5628>1,Q5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(T5627-LN(Z5627)+LN(Z5626))+growthdif),\".\"))),\".\")","v":3565.0114732611009},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W2],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,R5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))),IF($D5628>1,R5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(U5627-LN(AA5627)+LN(AA5626))),\".\"))),\".\")","v":3374.4181129391368},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W2],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,S5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))-growthdif),IF($D5628>1,S5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(V5627-LN(AB5627)+LN(AB5626))-growthdif),\".\"))),\".\")","v":3193.7635262788972},{"$f":"IFERROR(IF(IFERROR(AND(AC5627/$G5627=mininf,AF5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(W5627/Z5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AC5627/$G5627>mininf,AF5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(W5627/Z5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AC5627/$G5627=mininf,AF5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(Q5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":4.597833234233778E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5627/$G5627=mininf,AG5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(X5627/AA5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AD5627/$G5627>mininf,AG5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(X5627/AA5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AD5627/$G5627=mininf,AG5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(R5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":6.2187481047185134E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5627/$G5627=mininf,AH5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(Y5627/AB5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AE5627/$G5627>mininf,AH5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(Y5627/AB5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AE5627/$G5627=mininf,AH5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(S5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":7.9337302656350528E-2},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,W5627*EXP(T5627),\"\")),\".\")","v":23937676.529357772},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,X5627*EXP(U5627),\"\")),\".\")","v":25560384.931940343},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,Y5627*EXP(V5627),\"\")),\".\")","v":27356427.316930886},3872.3251379636372,4298.5439790919936,4788.2744946638477,2887.9060522301011,2971.9230325319618,3034.9040807394085,984.41908573353658,1326.6209465600325,1753.3704139244396,5199.4349292677362,4773.2160881393793,4283.4855725675252,0.10851467393735571,0.14623633525670462,0.19327786459629701,0.31834021522038186,0.32760159114734699,0.33454413016300555,0.5731451108422625,0.52616207359594824,0.47217800524069747,null,2.5000000000000577E-3,2.4999999999999467E-3,12228962.802631345,14764963.323822964,17481026.162833791,2.1020615503374529E-2,5.5998669974119508E-2,8.5668157987463189E-2,11708713.726726428,10795421.608117379,9875401.1540970951,7.1396595076659963E-2,7.0590413029673726E-2,6.8031465202050612E-2,-1.138095986116916E-2,3.6330369080180169E-2,7.8790204461046898E-2,2.8995019712118264E-2,4.0922112135732824E-2,5.1153511675632757E-2,3.5320080271604937E-2,1.8170352056737116E-2,-9.9183616596736357E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BJ5628)+$I5628*BA5628,IF(D5628=24,\".\",IFERROR((CB5629-CB5628)/CB5628,\".\")))","v":4.8198278211026846E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BK5628)+$I5628*BB5628,IF(D5628=24,\".\",IFERROR((CC5629-CC5628)/CC5628,\".\")))","v":4.6164519527149839E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BL5628)+$I5628*BC5628,IF(D5628=24,\".\",IFERROR((CD5629-CD5628)/CD5628,\".\")))","v":8.2229181224255044E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BM5628)+$I5628*BG5628,IF($D5628=24,\".\",IFERROR((CE5629-CE5628)/CE5628,\".\")))","v":5.2695807394389171E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BN5628)+$I5628*BH5628,IF($D5628=24,\".\",IFERROR((CF5629-CF5628)/CF5628,\".\")))","v":5.8256262582703333E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BO5628)+$I5628*BI5628,IF($D5628=24,\".\",IFERROR((CG5629-CG5628)/CG5628,\".\")))","v":6.2092488438841742E-2},{"$f":"IFERROR(AV5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BP5628,IF($D5628=24,\".\",IFERROR((CH5629-CH5628)/CH5628,\".\")))","v":3.7820080271604994E-2},{"$f":"IFERROR(AW5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BQ5628,IF(D5628=24,\".\",IFERROR((CI5629-CI5628)/CI5628,\".\")))","v":2.0670352056737062E-2},{"$f":"IFERROR(AW5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BR5628,IF(D5628=24,\".\",IFERROR((CJ5629-CJ5628)/CJ5628,\".\")))","v":-7.418361659673689E-3},7018930.6702745231,8953147.5021532718,11199700.952096814,8542052.3176617082,8320600.7881883373,8042035.0329698315,5281121.6571389185,4848206.6224890621,4350782.1009531086,20842104.64507515,22121954.912830669,23592518.086019754,3.2803444644537598E-2,4.5125261249258822E-2,5.8832911619216423E-2,0.33676688558096507,0.40471773572599012,0.47471409839602641,0.40984595668845458,0.37612411836905124,0.3408722631322389,0.25338715773058035,0.21915814590495872,0.18441363847173467,1064.9483748952609,1130.3436162092212,1205.4835259322342,1.3537910371778317E-2,2.5742074486591271E-2,3.9880483938919298E-2]
["Zimbabwe","ZWE",2026,{"$f":"C5629-'Initial Conditions and Settings'!$B$9","v":10},"ZWE2026",10100.009765625,{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,G5628*F5629/F5628,\"\")),\".\")","v":9332.5067548408442},19956,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5629,Table1[Country Code],0)),MAX(IF(D5629>0,K5628*EXP(growthb),\".\"),0.001)),\".\")","v":15.917308470779579},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5629,Table1[Country Code],0))*EXP(D5629*INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5629,Table1[Country Code],0))*EXP(D5629*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W2],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,Q5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))+growthdif),IF($D5629>1,Q5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(T5628-LN(Z5628)+LN(Z5627))+growthdif),\".\"))),\".\")","v":3623.2378502809406},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W2],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,R5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))),IF($D5629>1,R5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(U5628-LN(AA5628)+LN(AA5627))),\".\"))),\".\")","v":3407.7663553894185},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W2],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,S5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))-growthdif),IF($D5629>1,S5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(V5628-LN(AB5628)+LN(AB5627))-growthdif),\".\"))),\".\")","v":3204.7657121205152},{"$f":"IFERROR(IF(IFERROR(AND(AC5628/$G5628=mininf,AF5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(W5628/Z5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AC5628/$G5628>mininf,AF5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(W5628/Z5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AC5628/$G5628=mininf,AF5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(Q5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":4.1366492078750039E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5628/$G5628=mininf,AG5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(X5628/AA5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AD5628/$G5628>mininf,AG5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(X5628/AA5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AD5628/$G5628=mininf,AG5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(R5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":5.9220488121929316E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5628/$G5628=mininf,AH5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(Y5628/AB5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AE5628/$G5628>mininf,AH5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(Y5628/AB5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AE5628/$G5628=mininf,AH5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(S5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":7.8237557142294079E-2},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,W5628*EXP(T5628),\"\")),\".\")","v":25063985.467914566},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,X5628*EXP(U5628),\"\")),\".\")","v":27200386.16321481},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,Y5628*EXP(V5628),\"\")),\".\")","v":29615231.490516536},3946.1456754433711,4471.766889080709,5091.2963446076028,2972.8667109303256,3096.0631138275517,3194.1893508052876,973.27896451304571,1375.7037752531578,1897.1069938023159,5386.3610793974731,4860.7398657601352,4241.2104102332414,0.10428912510652064,0.14740988797458621,0.20327946645399123,0.31854964470165276,0.33175042838534241,0.34226488495692076,0.57716123019182664,0.52083968364007149,0.45445564858908805,null,2.5000000000001132E-3,2.4999999999999467E-3,12488743.941791249,15615370.242870826,19044612.086417109,1.4948918779563058E-2,5.286577101488632E-2,8.463241541719313E-2,12575241.526123317,11585015.920343984,10570619.404099427,6.6929311519221102E-2,6.7722568040778697E-2,6.661199403967899E-2,-1.7533386606989332E-2,3.3152534771364373E-2,7.7757225244430295E-2,2.4447006132667148E-2,3.8009331797258739E-2,4.9736803866917256E-2,3.9420949936797456E-2,2.1757529890486182E-2,-1.0202972237472352E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BJ5629)+$I5629*BA5629,IF(D5629=24,\".\",IFERROR((CB5630-CB5629)/CB5629,\".\")))","v":-1.2922339137131367E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BK5629)+$I5629*BB5629,IF(D5629=24,\".\",IFERROR((CC5630-CC5629)/CC5629,\".\")))","v":4.3009152893125346E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BL5629)+$I5629*BC5629,IF(D5629=24,\".\",IFERROR((CD5630-CD5629)/CD5629,\".\")))","v":8.1194820330811712E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BM5629)+$I5629*BG5629,IF($D5629=24,\".\",IFERROR((CE5630-CE5629)/CE5629,\".\")))","v":4.8188158825944238E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BN5629)+$I5629*BH5629,IF($D5629=24,\".\",IFERROR((CF5630-CF5629)/CF5629,\".\")))","v":5.5365949919018831E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BO5629)+$I5629*BI5629,IF($D5629=24,\".\",IFERROR((CG5630-CG5629)/CG5629,\".\")))","v":6.0674398953298236E-2},{"$f":"IFERROR(AV5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BP5629,IF($D5629=24,\".\",IFERROR((CH5630-CH5629)/CH5629,\".\")))","v":4.1920949936797569E-2},{"$f":"IFERROR(AW5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BQ5629,IF(D5629=24,\".\",IFERROR((CI5630-CI5629)/CI5629,\".\")))","v":2.4257529890486129E-2},{"$f":"IFERROR(AW5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BR5629,IF(D5629=24,\".\",IFERROR((CJ5630-CJ5629)/CJ5629,\".\")))","v":-7.7029722374724052E-3},7052842.3662118157,9376154.0805798341,12159566.891923377,9004253.7498550769,8819725.3045741078,8557213.8568154816,5484679.1191458991,4949463.6643106071,4318625.8466564892,21541775.235212792,23145343.04946455,25035406.595395349,3.0392455558460187E-2,4.3707914569708885E-2,5.8845914722929202E-2,0.32740302455124687,0.40509894627795306,0.4856948037009246,0.41799033048754825,0.38105830990386402,0.34180446897113193,0.25460664496120489,0.21384274381818286,0.17250072732794342,1079.4635816402481,1159.8187537314366,1254.5302964218956,1.1382433258674496E-2,2.4518018060978974E-2,4.0086037010751419E-2]
["Zimbabwe","ZWE",2027,{"$f":"C5630-'Initial Conditions and Settings'!$B$9","v":11},"ZWE2027",10395.7138671875,{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,G5629*F5630/F5629,\"\")),\".\")","v":9605.7402060260665},20344,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5630,Table1[Country Code],0)),MAX(IF(D5630>0,K5629*EXP(growthb),\".\"),0.001)),\".\")","v":15.957151525022745},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5630,Table1[Country Code],0))*EXP(D5630*INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5630,Table1[Country Code],0))*EXP(D5630*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W2],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,Q5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))+growthdif),IF($D5630>1,Q5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(T5629-LN(Z5629)+LN(Z5628))+growthdif),\".\"))),\".\")","v":3682.5638668437805},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W2],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,R5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))),IF($D5630>1,R5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(U5629-LN(AA5629)+LN(AA5628))),\".\"))),\".\")","v":3441.5214894520136},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W2],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,S5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))-growthdif),IF($D5630>1,S5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(V5629-LN(AB5629)+LN(AB5628))-growthdif),\".\"))),\".\")","v":3215.8013561559546},{"$f":"IFERROR(IF(IFERROR(AND(AC5629/$G5629=mininf,AF5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(W5629/Z5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AC5629/$G5629>mininf,AF5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(W5629/Z5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AC5629/$G5629=mininf,AF5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(Q5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":3.6817550896551476E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5629/$G5629=mininf,AG5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(X5629/AA5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AD5629/$G5629>mininf,AG5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(X5629/AA5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AD5629/$G5629=mininf,AG5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(R5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":5.6275850845702358E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5629/$G5629=mininf,AH5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(Y5629/AB5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AE5629/$G5629>mininf,AH5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(Y5629/AB5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AE5629/$G5629=mininf,AH5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(S5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":7.7142026703044986E-2},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,W5629*EXP(T5629),\"\")),\".\")","v":26122537.982226525},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,X5629*EXP(U5629),\"\")),\".\")","v":28859858.735101491},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,Y5629*EXP(V5629),\"\")),\".\")","v":32025304.742456123},4002.8028816213628,4638.0837445717516,5407.5827403765988,3046.4400614594647,3216.0074662853604,3357.0752553418192,956.3628201618975,1422.0762782863908,2050.5074850347792,5602.9373244047038,4967.6564614543149,4198.1574656494677,9.9561595426236146E-2,0.14804442424897826,0.21346688969876715,0.31714787159747571,0.33480058770149018,0.34948636787363779,0.58329053297628808,0.51715498804953153,0.437046742427595,null,2.5000000000000577E-3,2.5000000000003908E-3,12676839.570977068,16463099.330164768,20726574.037619639,8.8096046364789515E-3,4.9748705183016995E-2,8.3602398566334557E-2,13445698.411249457,12396759.404936723,11298730.704836484,6.252429841729068E-2,6.4878668794474237E-2,6.5181408842239108E-2,-2.3752434287387381E-2,2.9990541466273335E-2,7.6730068897267856E-2,1.9962259493425449E-2,3.5120505077731679E-2,4.830907917317262E-2,4.2733569788998338E-2,2.4920174038387088E-2,-1.1038818878663648E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BJ5630)+$I5630*BA5630,IF(D5630=24,\".\",IFERROR((CB5631-CB5630)/CB5630,\".\")))","v":-7.4714148254542145E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BK5630)+$I5630*BB5630,IF(D5630=24,\".\",IFERROR((CC5631-CC5630)/CC5630,\".\")))","v":3.9869623324645165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BL5630)+$I5630*BC5630,IF(D5630=24,\".\",IFERROR((CD5631-CD5630)/CD5630,\".\")))","v":8.0166233731801206E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BM5630)+$I5630*BG5630,IF($D5630=24,\".\",IFERROR((CE5631-CE5630)/CE5630,\".\")))","v":4.3743278955358122E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BN5630)+$I5630*BH5630,IF($D5630=24,\".\",IFERROR((CF5631-CF5630)/CF5630,\".\")))","v":5.2499586936103015E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BO5630)+$I5630*BI5630,IF($D5630=24,\".\",IFERROR((CG5631-CG5630)/CG5630,\".\")))","v":5.9245244007705922E-2},{"$f":"IFERROR(AV5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BP5630,IF($D5630=24,\".\",IFERROR((CH5631-CH5630)/CH5630,\".\")))","v":4.5233569788998396E-2},{"$f":"IFERROR(AW5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BQ5630,IF(D5630=24,\".\",IFERROR((CI5631-CI5630)/CI5630,\".\")))","v":2.7420174038387479E-2},{"$f":"IFERROR(AW5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BR5630,IF(D5630=24,\".\",IFERROR((CJ5631-CJ5630)/CJ5630,\".\")))","v":-8.5388188786632568E-3},7043734.3302420396,9788212.1427251101,13188049.502365554,9448776.5108876172,9321808.6855882145,9092492.3098362554,5719489.4272053801,5070993.4743550224,4285487.3878277047,22212000.268335037,24181014.302668348,26566029.200029515,2.7886130122508936E-2,4.2127718362287937E-2,5.8696396516587868E-2,0.31711391343189566,0.40478914656797471,0.49642531832912773,0.42539061753738566,0.38550114436512961,0.34226011879209084,0.25749546903071868,0.20970970906689568,0.16131456287878143,1091.8206974211089,1188.6066802334028,1305.8409948893784,9.1376635429574193E-3,2.3135060734218449E-2,4.0131090081207965E-2]
["Zimbabwe","ZWE",2028,{"$f":"C5631-'Initial Conditions and Settings'!$B$9","v":12},"ZWE2028",10702.63671875,{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,G5630*F5631/F5630,\"\")),\".\")","v":9889.339890768033},20735,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5631,Table1[Country Code],0)),MAX(IF(D5631>0,K5630*EXP(growthb),\".\"),0.001)),\".\")","v":15.997094311514886},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5631,Table1[Country Code],0))*EXP(D5631*INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5631,Table1[Country Code],0))*EXP(D5631*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W2],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,Q5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))+growthdif),IF($D5631>1,Q5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(T5630-LN(Z5630)+LN(Z5629))+growthdif),\".\"))),\".\")","v":3743.0104919518599},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W2],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,R5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))),IF($D5631>1,R5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(U5630-LN(AA5630)+LN(AA5629))),\".\"))),\".\")","v":3475.6890561728183},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W2],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,S5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))-growthdif),IF($D5631>1,S5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(V5630-LN(AB5630)+LN(AB5629))-growthdif),\".\"))),\".\")","v":3226.870386305689},{"$f":"IFERROR(IF(IFERROR(AND(AC5630/$G5630=mininf,AF5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(W5630/Z5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AC5630/$G5630>mininf,AF5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(W5630/Z5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AC5630/$G5630=mininf,AF5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(Q5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":3.2330995949495622E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5630/$G5630=mininf,AG5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(X5630/AA5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AD5630/$G5630>mininf,AG5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(X5630/AA5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AD5630/$G5630=mininf,AG5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(R5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":5.3353482776954453E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5630/$G5630=mininf,AH5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(Y5630/AB5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AE5630/$G5630>mininf,AH5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(Y5630/AB5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AE5630/$G5630=mininf,AH5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(S5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":7.6050709252428628E-2},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,W5630*EXP(T5630),\"\")),\".\")","v":27102230.122036368},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,X5630*EXP(U5630),\"\")),\".\")","v":30530540.465132274},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,Y5630*EXP(V5630),\"\")),\".\")","v":34593589.495723434},4041.7794696690394,4796.3331776536434,5737.2702792647569,3107.8649384016339,3330.9620893930974,3523.2336354896825,933.91453126740532,1465.371088260546,2214.0366437750745,5847.5604210989932,5093.0067131143896,4152.0696115032761,9.4436488338239852E-2,0.14817683530409442,0.22388113546809507,0.31426414429368643,0.33682350148594253,0.35626580483685433,0.59129936736807387,0.51499966320996304,0.4198530596950506,null,2.5000000000000577E-3,2.4999999999999467E-3,12789010.882632123,17302831.824238371,22533859.516743053,2.5848190404005322E-3,4.6647049000430485E-2,8.2578156640231271E-2,14313219.239404244,13227708.640893903,12059729.978980381,5.8181090299481042E-2,6.2058648892318047E-2,6.3738659797831332E-2,-3.0055955257243916E-2,2.684397602633215E-2,7.5708803731994401E-2,1.5540316001835919E-2,3.2255575918220813E-2,4.6869306889595563E-2,4.4877739032662234E-2,2.7186909062814735E-2,-1.3034196592668579E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BJ5631)+$I5631*BA5631,IF(D5631=24,\".\",IFERROR((CB5632-CB5631)/CB5631,\".\")))","v":-1.3735568108421692E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BK5631)+$I5631*BB5631,IF(D5631=24,\".\",IFERROR((CC5632-CC5631)/CC5631,\".\")))","v":3.6745512513381318E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BL5631)+$I5631*BC5631,IF(D5631=24,\".\",IFERROR((CD5632-CD5631)/CD5631,\".\")))","v":7.9143480186112836E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BM5631)+$I5631*BG5631,IF($D5631=24,\".\",IFERROR((CE5632-CE5631)/CE5631,\".\")))","v":3.9360703150658538E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BN5631)+$I5631*BH5631,IF($D5631=24,\".\",IFERROR((CF5632-CF5631)/CF5631,\".\")))","v":4.9657112405269488E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BO5631)+$I5631*BI5631,IF($D5631=24,\".\",IFERROR((CG5632-CG5631)/CG5631,\".\")))","v":5.7803983343713505E-2},{"$f":"IFERROR(AV5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BP5631,IF($D5631=24,\".\",IFERROR((CH5632-CH5631)/CH5631,\".\")))","v":4.7377739032662292E-2},{"$f":"IFERROR(AW5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BQ5631,IF(D5631=24,\".\",IFERROR((CI5632-CI5631)/CI5631,\".\")))","v":2.9686909062814681E-2},{"$f":"IFERROR(AW5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BR5631,IF(D5631=24,\".\",IFERROR((CJ5632-CJ5631)/CJ5631,\".\")))","v":-1.0534196592668632E-2},6991303.7782404032,10186348.509398468,14288818.55998685,9871270.2410394344,9824273.9988936521,9647456.4096710663,5984142.8370706793,5211964.895902426,4249050.1739914455,22846716.856350519,25222587.404194545,28185325.143649362,2.5212627694188475E-2,4.0316038417816058E-2,5.831999098667625E-2,0.30600912254476015,0.40385819052427852,0.50695950772831044,0.43206515417971736,0.38950302129827746,0.34228650407621086,0.26192572327552244,0.20663878817744408,0.15075398819547872,1101.8431085773097,1216.4257248225003,1359.3115574463161,6.7265444762778515E-3,2.1523876278413567E-2,3.99564924592406E-2]
["Zimbabwe","ZWE",2029,{"$f":"C5632-'Initial Conditions and Settings'!$B$9","v":13},"ZWE2029",11015.8642578125,{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,G5631*F5632/F5631,\"\")),\".\")","v":10178.765167766473},21129,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5632,Table1[Country Code],0)),MAX(IF(D5632>0,K5631*EXP(growthb),\".\"),0.001)),\".\")","v":16.037137079898546},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5632,Table1[Country Code],0))*EXP(D5632*INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5632,Table1[Country Code],0))*EXP(D5632*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W2],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,Q5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))+growthdif),IF($D5632>1,Q5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(T5631-LN(Z5631)+LN(Z5630))+growthdif),\".\"))),\".\")","v":3804.599080053687},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W2],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,R5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))),IF($D5632>1,R5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(U5631-LN(AA5631)+LN(AA5630))),\".\"))),\".\")","v":3510.2746609287042},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W2],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,S5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))-growthdif),IF($D5632>1,S5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(V5631-LN(AB5631)+LN(AB5630))-growthdif),\".\"))),\".\")","v":3237.9726975510334},{"$f":"IFERROR(IF(IFERROR(AND(AC5631/$G5631=mininf,AF5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(W5631/Z5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AC5631/$G5631>mininf,AF5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(W5631/Z5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AC5631/$G5631=mininf,AF5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(Q5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":2.7906308790034084E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5631/$G5631=mininf,AG5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(X5631/AA5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AD5631/$G5631>mininf,AG5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(X5631/AA5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AD5631/$G5631=mininf,AG5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(R5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":5.0453298301842142E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5631/$G5631=mininf,AH5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(Y5631/AB5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AE5631/$G5631>mininf,AH5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(Y5631/AB5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AE5631/$G5631=mininf,AH5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(S5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":7.4963605588996951E-2},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,W5631*EXP(T5631),\"\")),\".\")","v":27992791.000994243},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,X5631*EXP(U5631),\"\")),\".\")","v":32203688.385460649},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,Y5631*EXP(V5631),\"\")),\".\")","v":37327081.152035557},4062.8018441013146,4945.3959787321255,6080.4632771084453,3156.5393700854524,3440.1557754329342,3692.2961272862021,906.26247401586181,1505.2402032991915,2388.1671498222431,6115.963323665158,5233.3691890343471,4098.3018906580273,8.90346185493857E-2,0.14788043328339076,0.23462248224224225,0.3101102459934334,0.33797378353191815,0.36274499572686408,0.60085513545718083,0.51414578318469117,0.40263252203089367,null,2.5000000000000577E-3,2.4999999999999467E-3,12822110.92184601,18129079.048474167,24473654.246488813,-3.7465061350800966E-3,4.3560344959292507E-2,8.1559733833696413E-2,15170680.079148233,14074609.336986482,12853426.905546743,5.3899231124749036E-2,5.9262458688106534E-2,6.2282625308782258E-2,-3.6465027730060662E-2,2.3712380459963711E-2,7.4693482100048669E-2,1.1180709529769572E-2,2.9414494188776175E-2,4.5416373575132951E-2,4.6190034706921068E-2,2.8880954422980665E-2,-1.5889965124067373E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BJ5632)+$I5632*BA5632,IF(D5632=24,\".\",IFERROR((CB5633-CB5632)/CB5632,\".\")))","v":-2.0105766932570379E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BK5632)+$I5632*BB5632,IF(D5632=24,\".\",IFERROR((CC5633-CC5632)/CC5632,\".\")))","v":3.3636362709628109E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BL5632)+$I5632*BC5632,IF(D5632=24,\".\",IFERROR((CD5633-CD5632)/CD5632,\".\")))","v":7.8126607966872541E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BM5632)+$I5632*BG5632,IF($D5632=24,\".\",IFERROR((CE5633-CE5632)/CE5632,\".\")))","v":3.5039970327259362E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BN5632)+$I5632*BH5632,IF($D5632=24,\".\",IFERROR((CF5633-CF5632)/CF5632,\".\")))","v":4.6838476438441412E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BO5632)+$I5632*BI5632,IF($D5632=24,\".\",IFERROR((CG5633-CG5632)/CG5632,\".\")))","v":5.6349499441957662E-2},{"$f":"IFERROR(AV5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BP5632,IF($D5632=24,\".\",IFERROR((CH5633-CH5632)/CH5632,\".\")))","v":4.8690034706921126E-2},{"$f":"IFERROR(AW5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BQ5632,IF(D5632=24,\".\",IFERROR((CI5633-CI5632)/CI5632,\".\")))","v":3.1380954422980611E-2},{"$f":"IFERROR(AW5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BR5632,IF(D5632=24,\".\",IFERROR((CJ5633-CJ5632)/CJ5632,\".\")))","v":-1.3389965124067427E-2},6895930.7498558527,10567613.08850465,15465640.056625381,10267558.305538287,10324434.570377527,10221550.437269237,6274481.4819892105,5369011.6057351744,4204524.7755221846,23437970.537383348,26261059.264617354,29891715.269416802,2.2469167379732639E-2,3.8365610104628176E-2,5.7807281805001963E-2,0.29422047181332983,0.40240620083222789,0.51738884561264331,0.43807369282087055,0.39314615858957669,0.34195262283015393,0.26770583536579973,0.20444764057819528,0.14065853155720281,1109.2796884558354,1242.8917253356692,1414.7245619488288,4.1981426061958871E-3,1.972777328102282E-2,3.9601810029568973E-2]
["Zimbabwe","ZWE",2030,{"$f":"C5633-'Initial Conditions and Settings'!$B$9","v":14},"ZWE2030",11332.052734375,{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,G5632*F5633/F5632,\"\")),\".\")","v":10470.926379666031},21527,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5633,Table1[Country Code],0)),MAX(IF(D5633>0,K5632*EXP(growthb),\".\"),0.001)),\".\")","v":16.077280080441163},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5633,Table1[Country Code],0))*EXP(D5633*INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5633,Table1[Country Code],0))*EXP(D5633*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W2],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,Q5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))+growthdif),IF($D5633>1,Q5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(T5632-LN(Z5632)+LN(Z5631))+growthdif),\".\"))),\".\")","v":3867.3513999139077},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W2],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,R5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))),IF($D5633>1,R5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(U5632-LN(AA5632)+LN(AA5631))),\".\"))),\".\")","v":3545.2839930250889},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W2],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,S5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))-growthdif),IF($D5633>1,S5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(V5632-LN(AB5632)+LN(AB5631))-growthdif),\".\"))),\".\")","v":3249.1081691756904},{"$f":"IFERROR(IF(IFERROR(AND(AC5632/$G5632=mininf,AF5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(W5632/Z5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AC5632/$G5632>mininf,AF5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(W5632/Z5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AC5632/$G5632=mininf,AF5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(Q5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":2.3542964154533497E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5632/$G5632=mininf,AG5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(X5632/AA5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AD5632/$G5632>mininf,AG5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(X5632/AA5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AD5632/$G5632=mininf,AG5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(R5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":4.7575211013150598E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5632/$G5632=mininf,AH5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(Y5632/AB5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AE5632/$G5632>mininf,AH5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(Y5632/AB5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AE5632/$G5632=mininf,AH5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(S5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":7.3880717621915115E-2},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,W5632*EXP(T5632),\"\")),\".\")","v":28784968.435470041},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,X5632*EXP(U5632),\"\")),\".\")","v":33870156.60152249},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,Y5632*EXP(V5632),\"\")),\".\")","v":40232804.896680795},4065.8406121551898,5084.2087275882295,6437.2317005601053,3192.0297540234378,3542.8491501424501,3863.8530876125678,873.81085813175162,1541.3595774457788,2573.378612947537,6405.0857675108409,5386.7176520778012,4033.6946791059254,8.3451150972529489E-2,0.14720374507063819,0.24576417784245894,0.30484692932443741,0.33835107054352614,0.36900775991663548,0.611701919703033,0.51444518438583564,0.38522806224090556,null,2.5000000000000577E-3,2.5000000000003908E-3,12774162.679888641,18936240.472034469,26553377.062234018,-1.0209415905716668E-2,4.0488106008751856E-2,8.054717509452658E-2,16010805.755581399,14933916.129488021,13679427.834446777,4.9678262792280492E-2,5.6490052220148357E-2,6.0812087198662823E-2,-4.3004710763247189E-2,2.0595264802959257E-2,7.3684155042959887E-2,6.8829679347501838E-3,2.6597211014355082E-2,4.3949067147094567E-2,4.6319609326932465E-2,2.9514619362560168E-2,-2.0399820188465867E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BJ5633)+$I5633*BA5633,IF(D5633=24,\".\",IFERROR((CB5634-CB5633)/CB5633,\".\")))","v":-2.6607063334481929E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BK5633)+$I5633*BB5633,IF(D5633=24,\".\",IFERROR((CC5634-CC5633)/CC5633,\".\")))","v":3.0541685405855556E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BL5633)+$I5633*BC5633,IF(D5633=24,\".\",IFERROR((CD5634-CD5633)/CD5633,\".\")))","v":7.7115665068743233E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BM5633)+$I5633*BG5633,IF($D5633=24,\".\",IFERROR((CE5634-CE5633)/CE5633,\".\")))","v":3.0780615363515396E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BN5633)+$I5633*BH5633,IF($D5633=24,\".\",IFERROR((CF5634-CF5633)/CF5633,\".\")))","v":4.4043631617251777E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BO5633)+$I5633*BI5633,IF($D5633=24,\".\",IFERROR((CG5634-CG5633)/CG5633,\".\")))","v":5.4880577172878753E-2},{"$f":"IFERROR(AV5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BP5633,IF($D5633=24,\".\",IFERROR((CH5634-CH5633)/CH5633,\".\")))","v":4.8819609326932523E-2},{"$f":"IFERROR(AW5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BQ5633,IF(D5633=24,\".\",IFERROR((CI5634-CI5633)/CI5633,\".\")))","v":3.2014619362560559E-2},{"$f":"IFERROR(AW5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BR5633,IF(D5633=24,\".\",IFERROR((CJ5634-CJ5633)/CJ5633,\".\")))","v":-1.7899820188465476E-2},6758667.2909116056,10929114.874828868,16722370.947419699,10633710.766869808,10819519.356067324,10814066.916614098,6587545.9156326968,5540167.7909774547,4148601.5758037395,23979923.973414108,27288802.021873645,31685039.439837534,1.9561583718130042E-2,3.6193999110221128E-2,5.7086240094489774E-2,0.28184690236736182,0.40049815547302198,0.52776866442510084,0.44344222186271792,0.3964820202585228,0.34129883086140628,0.27471087576992032,0.20301982426845527,0.13093250471349299,1113.9463916669349,1267.6546672492054,1471.8743642791626,1.5932552580366632E-3,1.7803609213467908E-2,3.9141822538191207E-2]
["Zimbabwe","ZWE",2031,{"$f":"C5634-'Initial Conditions and Settings'!$B$9","v":15},"ZWE2031",11644.73828125,{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,G5633*F5634/F5633,\"\")),\".\")","v":10759.850850638704},21927,{"$f":"capshare","v":0.5},0.73713051792809658,{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5634,Table1[Country Code],0)),MAX(IF(D5634>0,K5633*EXP(growthb),\".\"),0.001)),\".\")","v":16.117523564036617},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5634,Table1[Country Code],0))*EXP(D5634*INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5634,Table1[Country Code],0))*EXP(D5634*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W2],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,Q5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))+growthdif),IF($D5634>1,Q5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(T5633-LN(Z5633)+LN(Z5632))+growthdif),\".\"))),\".\")","v":3931.2896504457663},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W2],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,R5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))),IF($D5634>1,R5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(U5633-LN(AA5633)+LN(AA5632))),\".\"))),\".\")","v":3580.7228314055419},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W2],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,S5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))-growthdif),IF($D5634>1,S5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(V5633-LN(AB5633)+LN(AB5632))-growthdif),\".\"))),\".\")","v":3260.2766678813814},{"$f":"IFERROR(IF(IFERROR(AND(AC5633/$G5633=mininf,AF5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(W5633/Z5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AC5633/$G5633>mininf,AF5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(W5633/Z5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AC5633/$G5633=mininf,AF5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(Q5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":1.9240429910221013E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5633/$G5633=mininf,AG5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(X5633/AA5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AD5633/$G5633>mininf,AG5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(X5633/AA5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AD5633/$G5633=mininf,AG5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(R5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":4.4719133382700782E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5633/$G5633=mininf,AH5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(Y5633/AB5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AE5633/$G5633>mininf,AH5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(Y5633/AB5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AE5633/$G5633=mininf,AH5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(S5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":7.2802048027365396E-2},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,W5633*EXP(T5633),\"\")),\".\")","v":29470692.228086114},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,X5633*EXP(U5633),\"\")),\".\")","v":35520482.482582919},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,Y5633*EXP(V5633),\"\")),\".\")","v":43317790.759671122},4051.1056085553178,5211.7768042981052,6807.6091796015771,3214.0761778434335,3638.3433670899221,4037.4526542172371,837.02943071188486,1573.4334372081835,2770.1565253843405,6708.745242083387,5548.0740463405991,3952.2416710371272,7.7791917595418966E-2,0.14623190033482522,0.25745305988325146,0.29871010504319823,0.33814068778415735,0.37523314312275752,0.62349797736138279,0.51562741188101746,0.36731379699399108,null,{"$f":"IFERROR(IF($D5634=24,growtha,IF(AND(J5634=0,J5635=0),0,LN(J5635)-LN(J5634))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D5634=24,growthb,IF(AND(K5634=0,K5635=0),0,LN(K5635)-LN(K5634))),\".\")","v":2.4999999999999467E-3},12644409.419777885,19718665.556555156,28780673.73479683,-1.683393521312837E-2,3.7429814597029321E-2,7.9540527381571025E-2,16826282.808308229,15801816.926027764,14537117.024874292,4.5517723020129353E-2,5.374138458979516E-2,5.9325716153555419E-2,-4.9705045772303613E-2,1.7492107867929541E-2,7.2680875387592714E-2,2.6466124609534347E-3,2.3803677860694705E-2,4.2466064159579986E-2,4.7239750023923222E-2,3.1412447970641466E-2,-2.3430733096718726E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BJ5634)+$I5634*BA5634,IF(D5634=24,\".\",IFERROR((CB5635-CB5634)/CB5634,\".\")))","v":-3.3269490492715992E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BK5634)+$I5634*BB5634,IF(D5634=24,\".\",IFERROR((CC5635-CC5634)/CC5634,\".\")))","v":2.7460961232479431E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BL5634)+$I5634*BC5634,IF(D5634=24,\".\",IFERROR((CD5635-CD5634)/CD5634,\".\")))","v":7.6110701384581869E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BM5634)+$I5634*BG5634,IF($D5634=24,\".\",IFERROR((CE5635-CE5634)/CE5634,\".\")))","v":2.6582167740541396E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BN5634)+$I5634*BH5634,IF($D5634=24,\".\",IFERROR((CF5635-CF5634)/CF5634,\".\")))","v":4.1272531225244935E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BO5634)+$I5634*BI5634,IF($D5634=24,\".\",IFERROR((CG5635-CG5634)/CG5634,\".\")))","v":5.3395890156567705E-2},{"$f":"IFERROR(AV5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BP5634,IF($D5634=24,\".\",IFERROR((CH5635-CH5634)/CH5634,\".\")))","v":4.9739750023923224E-2},{"$f":"IFERROR(AW5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BQ5634,IF(D5634=24,\".\",IFERROR((CI5635-CI5634)/CI5634,\".\")))","v":3.3912447970641413E-2},{"$f":"IFERROR(AW5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BR5634,IF(D5634=24,\".\",IFERROR((CJ5635-CJ5634)/CJ5634,\".\")))","v":-2.0930733096718779E-2},6581210.2761522895,11268058.064616481,18062953.372179847,10966112.44803847,11306700.134314748,11424136.523072693,6917126.8843062846,5720403.8545584558,4075003.019121456,24464449.608497046,28295162.053489685,33562092.914373994,1.7029023608478869E-2,3.4284332292589773E-2,5.6596386686545368E-2,0.26901117259823776,0.39823267466414014,0.53819508271618643,0.44824684893911104,0.39959835228864771,0.34038808462329112,0.28274197846265109,0.20216897304721212,0.12141683266052253,1115.7226072192752,1290.4255964559532,1530.6285818567974,-7.2009408257045493E-4,1.6046282035794057E-2,3.8799708752504714E-2]
["Zimbabwe","ZWE",2032,{"$f":"C5635-'Initial Conditions and Settings'!$B$9","v":16},"ZWE2032",11961.244140625,{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,G5634*F5635/F5634,\"\")),\".\")","v":11052.305327328124},22331,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5635,Table1[Country Code],0)),MAX(IF(D5635>0,K5634*EXP(growthb),\".\"),0.001)),\".\")","v":16.157867782206811},2.1216112312706574,1.249026225084005,{"$f":"IFERROR(($J5635^(1/(1-$I5635)))*($M5635^((-$I5635)/(1-$I5635))),\".\")","v":0.4372086028683827},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5635,Table1[Country Code],0))*EXP(D5635*INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5635,Table1[Country Code],0))*EXP(D5635*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W2],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,Q5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))+growthdif),IF($D5635>1,Q5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(T5634-LN(Z5634)+LN(Z5633))+growthdif),\".\"))),\".\")","v":3996.4364744402665},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W2],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,R5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))),IF($D5635>1,R5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(U5634-LN(AA5634)+LN(AA5633))),\".\"))),\".\")","v":3616.5970475591789},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W2],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,S5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))-growthdif),IF($D5635>1,S5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(V5634-LN(AB5634)+LN(AB5633))-growthdif),\".\"))),\".\")","v":3271.478047965757},{"$f":"IFERROR(IF(IFERROR(AND(AC5634/$G5634=mininf,AF5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(W5634/Z5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AC5634/$G5634>mininf,AF5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(W5634/Z5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AC5634/$G5634=mininf,AF5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(Q5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":1.4998167235420579E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5634/$G5634=mininf,AG5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(X5634/AA5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AD5634/$G5634>mininf,AG5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(X5634/AA5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AD5634/$G5634=mininf,AG5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(R5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":4.1884976695740761E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5634/$G5634=mininf,AH5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(Y5634/AB5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AE5634/$G5634>mininf,AH5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(Y5634/AB5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AE5634/$G5634=mininf,AH5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(S5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":7.1727600199110231E-2},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,W5634*EXP(T5634),\"\")),\".\")","v":30043211.109189291},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,X5634*EXP(U5634),\"\")),\".\")","v":37144980.024044603},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,Y5634*EXP(V5634),\"\")),\".\")","v":46589047.005246192},4019.0357613656747,5327.1865473088128,7191.5911110005927,3222.5938584340829,3725.988318265167,4212.5999657128687,796.44190293159193,1601.1982290436461,2978.9911452877236,7033.2695659624496,5725.1187800193111,3860.7142163275312,7.2061156414336081E-2,0.14487459236983757,0.26953572644449281,0.29157662252289041,0.33712317999867619,0.38115124772175085,0.63636222106277363,0.51800222763148629,0.34931302583375629,null,2.5000000000001132E-3,2.4999999999999467E-3,12433335.834827565,20470718.351222668,31163409.632417958,{"$f":"IFERROR(IF($D5635=24,\".\",IF(AX5635=0,0,LN(AX5636)-LN(AX5635))),\".\")","v":-2.3656394967698446E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AY5635=0,0,LN(AY5636)-LN(AY5635))),\".\")","v":3.438492037084373E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AZ5635=0,0,LN(AZ5636)-LN(AZ5635))),\".\")","v":7.8539840007813666E-2},{"$f":"IFERROR(MAX(W5635-AX5635,0),\".\")","v":17609875.274361726},{"$f":"IFERROR(MAX(X5635-AY5635,0),\".\")","v":16674261.672821935},{"$f":"IFERROR(MAX(Y5635-AZ5635,0),\".\")","v":15425637.372828234},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BD5635=0,0,IF(BD5636=0,-LN(BD5635),LN(BD5636)-LN(BD5635)))),\".\")","v":4.1417145120799859E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BE5635=0,0,IF(BE5636=0,-LN(BE5635),LN(BE5636)-LN(BE5635)))),\".\")","v":5.1016411482379453E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BF5635=0,0,IF(BF5636=0,-LN(BF5635),LN(BF5636)-LN(BF5635)))),\".\")","v":5.7822057965161378E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AF5635=0,0,IF(AF5636=0,-LN(AF5635),LN(AF5636)-LN(AF5635)))),\".\")","v":-5.6602382330351197E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AG5635=0,0,IF(AG5636=0,-LN(AG5635),LN(AG5636)-LN(AG5635)))),\".\")","v":1.4402355283936075E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AH5635=0,0,IF(AH5636=0,-LN(AH5635),LN(AH5636)-LN(AH5635)))),\".\")","v":7.1683698480849323E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AC5635=0,0,IF(AC5636=0,-LN(AC5635),LN(AC5636)-LN(AC5635)))),\".\")","v":-1.5288422418517911E-3},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AD5635=0,0,IF(AD5636=0,-LN(AD5635),LN(AD5636)-LN(AD5635)))),\".\")","v":2.1033846395473788E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AE5635=0,0,IF(AE5636=0,-LN(AE5635),LN(AE5636)-LN(AE5635)))),\".\")","v":4.0965916438196359E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AI5635=0,0,IF(AI5636=0,-LN(AI5635),LN(AI5636)-LN(AI5635)))),\".\")","v":4.7598586662690678E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AJ5635=0,0,IF(AJ5636=0,-LN(AJ5635),LN(AJ5636)-LN(AJ5635)))),\".\")","v":3.2933563092313989E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AK5635=0,0,IF(AK5636=0,-LN(AK5635),LN(AK5636)-LN(AK5635)))),\".\")","v":-2.7154250646303169E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BJ5635)+$I5635*BA5635,IF(D5635=24,\".\",IFERROR((CB5636-CB5635)/CB5635,\".\")))","v":-4.0129388649024822E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BK5635)+$I5635*BB5635,IF(D5635=24,\".\",IFERROR((CC5636-CC5635)/CC5635,\".\")))","v":2.4393637827389902E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BL5635)+$I5635*BC5635,IF(D5635=24,\".\",IFERROR((CD5636-CD5635)/CD5635,\".\")))","v":7.5111769244331494E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BM5635)+$I5635*BG5635,IF($D5635=24,\".\",IFERROR((CE5636-CE5635)/CE5635,\".\")))","v":2.2444151439474147E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BN5635)+$I5635*BH5635,IF($D5635=24,\".\",IFERROR((CF5636-CF5635)/CF5635,\".\")))","v":3.8525128938926734E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BO5635)+$I5635*BI5635,IF($D5635=24,\".\",IFERROR((CG5636-CG5635)/CG5635,\".\")))","v":5.1893987201678982E-2},{"$f":"IFERROR(AV5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BP5635,IF($D5635=24,\".\",IFERROR((CH5636-CH5635)/CH5635,\".\")))","v":5.0098586662690792E-2},{"$f":"IFERROR(AW5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BQ5635,IF(D5635=24,\".\",IFERROR((CI5636-CI5635)/CI5635,\".\")))","v":3.5433563092313936E-2},{"$f":"IFERROR(AW5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BR5635,IF(D5635=24,\".\",IFERROR((CJ5636-CJ5635)/CJ5635,\".\")))","v":-2.4654250646303222E-2},{"$f":"IFERROR(P5635*AX5635^I5635*AF5635^(1-I5635),\".\")","v":6365858.9412968569},{"$f":"IFERROR(P5635*AY5635^$I5635*AG5635^(1-$I5635),\".\")","v":11581777.57543247},{"$f":"IFERROR(P5635*AZ5635^$I5635*AH5635^(1-$I5635),\".\")","v":19491408.273786314},{"$f":"IFERROR($J5635*$P5635*BD5635^$I5635*AC5635^(1-$I5635),\".\")","v":11261524.439220481},{"$f":"IFERROR($J5635*$P5635*BE5635^$I5635*AD5635^(1-$I5635),\".\")","v":11783120.172339259},{"$f":"IFERROR($J5635*$P5635*BF5635^$I5635*AE5635^(1-$I5635),\".\")","v":12050718.036244763},{"$f":"IFERROR($K5635*$P5635*AI5635,\".\")","v":7269883.3302578256},{"$f":"IFERROR($K5635*$P5635*AJ5635,\".\")","v":5917723.6407990428},{"$f":"IFERROR($K5635*$P5635*AK5635,\".\")","v":3990596.6437002583},{"$f":"IFERROR(CB5635+CE5635+CH5635,\".\")","v":24897266.710775163},{"$f":"IFERROR(CC5635+CF5635+CI5635,\".\")","v":29282621.388570771},{"$f":"IFERROR(CD5635+CG5635+CJ5635,\".\")","v":35532722.953731336},{"$f":"IFERROR((BS5635*CB5635/CK5635)+(BV5635*CE5635/CK5635)+(BY5635*CH5635/CK5635),\".\")","v":1.4519995976311324E-2},{"$f":"IFERROR((BT5635*CC5635/CL5635)+(BW5635*CF5635/CL5635)+(BZ5635*CI5635/CL5635),\".\")","v":3.2311108112511602E-2},{"$f":"IFERROR((BU5635*CD5635/CM5635)+(BX5635*CG5635/CM5635)+(CA5635*CJ5635/CM5635),\".\")","v":5.6033105055363006E-2},{"$f":"IFERROR(CB5635/$CK5635,\".\")","v":0.25568505230904759},{"$f":"IFERROR(CC5635/$CL5635,\".\")","v":0.39551710284902725},{"$f":"IFERROR(CD5635/$CM5635,\".\")","v":0.54854811715856688},{"$f":"IFERROR(CE5635/$CK5635,\".\")","v":0.45231970922923287},{"$f":"IFERROR(CF5635/$CL5635,\".\")","v":0.40239294207923271},{"$f":"IFERROR(CG5635/$CM5635,\".\")","v":0.33914423197840798},{"$f":"IFERROR(CH5635/$CK5635,\".\")","v":0.29199523846171954},{"$f":"IFERROR(CI5635/$CL5635,\".\")","v":0.2020899550717401},{"$f":"IFERROR(CJ5635/$CM5635,\".\")","v":0.11230765086302515},{"$f":"IFERROR(CK5635/$H5635,\".\")","v":1114.9194711734881},1311.2991531311079,1591.1836887614229,-2.9216691444551302E-3,1.4314537466311172E-2,3.8474616439331477E-2]
["Zimbabwe","ZWE",2033,{"$f":"C5636-'Initial Conditions and Settings'!$B$9","v":17},"ZWE2033",12279.5498046875,{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,G5635*F5636/F5635,\"\")),\".\")","v":11346.422840964364},22737,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5636,Table1[Country Code],0)),MAX(IF(D5636>0,K5635*EXP(growthb),\".\"),0.001)),\".\")","v":16.19831298710324},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5636,Table1[Country Code],0))*EXP(D5636*INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5636,Table1[Country Code],0))*EXP(D5636*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W2],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,Q5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))+growthdif),IF($D5636>1,Q5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(T5635-LN(Z5635)+LN(Z5634))+growthdif),\".\"))),\".\")","v":4062.8149724913642},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W2],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,R5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))),IF($D5636>1,R5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(U5635-LN(AA5635)+LN(AA5634))),\".\"))),\".\")","v":3652.9126079175276},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W2],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,S5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))-growthdif),IF($D5636>1,S5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(V5635-LN(AB5635)+LN(AB5634))-growthdif),\".\"))),\".\")","v":3282.7121508635901},{"$f":"IFERROR(IF(IFERROR(AND(AC5635/$G5635=mininf,AF5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(W5635/Z5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AC5635/$G5635>mininf,AF5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(W5635/Z5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AC5635/$G5635=mininf,AF5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(Q5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":1.0815630847380242E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5635/$G5635=mininf,AG5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(X5635/AA5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AD5635/$G5635>mininf,AG5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(X5635/AA5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AD5635/$G5635=mininf,AG5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(R5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":3.90726510385071E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5635/$G5635=mininf,AH5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(Y5635/AB5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AE5635/$G5635>mininf,AH5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(Y5635/AB5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AE5635/$G5635=mininf,AH5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(S5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":7.0657378260997827E-2},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,W5635*EXP(T5635),\"\")),\".\")","v":30497200.205706626},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,X5635*EXP(U5635),\"\")),\".\")","v":38733839.029990487},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,Y5635*EXP(V5635),\"\")),\".\")","v":50053531.909706004},3970.2842761156303,5429.6163460400603,7589.1328672973177,3217.6707850751473,3805.1902245498663,4388.7565570942024,752.61349104048304,1624.4261214901937,3200.3763102031157,7376.1385648487339,5916.8064949243035,3757.2899736670461,6.6330463934703515E-2,0.14316636566949317,0.28206037753578966,0.28358460020177317,0.33536474692374962,0.38679649248125408,0.65008493586352312,0.52146888740675712,0.33114312998295625,null,2.5000000000001132E-3,2.5000000000003908E-3,12142659.662402667,21186843.773244806,33709661.187710635,-3.0721207049150934E-2,3.1352837363147756E-2,7.7545164800103095E-2,18354540.543303959,17546995.256745681,16343870.721995369,3.7376058166710635E-2,4.8315089133197375E-2,5.6299518402948223E-2,-6.3741153189592836E-2,1.1325416742334227E-2,7.0692682443134203E-2,-5.643887973734607E-3,1.8287668512380506E-2,3.9447036045977768E-2,4.751120472651138E-2,3.4157253480724847E-2,-3.1550001746291301E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BJ5636)+$I5636*BA5636,IF(D5636=24,\".\",IFERROR((CB5637-CB5636)/CB5636,\".\")))","v":-4.7231180119371885E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BK5636)+$I5636*BB5636,IF(D5636=24,\".\",IFERROR((CC5637-CC5636)/CC5636,\".\")))","v":2.1339127052740992E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BL5636)+$I5636*BC5636,IF(D5636=24,\".\",IFERROR((CD5637-CD5636)/CD5636,\".\")))","v":7.4118923621618649E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BM5636)+$I5636*BG5636,IF($D5636=24,\".\",IFERROR((CE5637-CE5636)/CE5636,\".\")))","v":1.8366085096488127E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BN5636)+$I5636*BH5636,IF($D5636=24,\".\",IFERROR((CF5637-CF5636)/CF5636,\".\")))","v":3.5801378822789054E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BO5636)+$I5636*BI5636,IF($D5636=24,\".\",IFERROR((CG5637-CG5636)/CG5636,\".\")))","v":5.0373277224463109E-2},{"$f":"IFERROR(AV5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BP5636,IF($D5636=24,\".\",IFERROR((CH5637-CH5636)/CH5636,\".\")))","v":5.0011204726511493E-2},{"$f":"IFERROR(AW5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BQ5636,IF(D5636=24,\".\",IFERROR((CI5637-CI5636)/CI5636,\".\")))","v":3.6657253480725238E-2},{"$f":"IFERROR(AW5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BR5636,IF(D5636=24,\".\",IFERROR((CJ5637-CJ5636)/CJ5636,\".\")))","v":-2.905000174629091E-2},6115458.7197965393,11867773.319644196,21011828.401679501,11517137.579061847,12245923.944641747,12692588.41110643,7643371.7164921463,6131168.9060153775,3893414.3743238044,25275968.015350532,30244866.170301322,37597831.187109739,1.2064369762884618E-2,3.0300041416583205E-2,5.5419092512031337E-2,0.24194755730354287,0.39238967872496822,0.55885745901437311,0.45565564777053408,0.40489264775343997,0.33758831321786537,0.30239679492592308,0.20271767352159173,0.10355422776776138,1111.6667992853293,1330.2047838457722,1653.596832788395,-5.0744380145468782E-3,1.2540770449403382E-2,3.8095624126974315E-2]
["Zimbabwe","ZWE",2034,{"$f":"C5637-'Initial Conditions and Settings'!$B$9","v":18},"ZWE2034",12598.078125,{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,G5636*F5637/F5636,\"\")),\".\")","v":11640.746091130108},23145,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5637,Table1[Country Code],0)),MAX(IF(D5637>0,K5636*EXP(growthb),\".\"),0.001)),\".\")","v":16.238859431508569},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5637,Table1[Country Code],0))*EXP(D5637*INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5637,Table1[Country Code],0))*EXP(D5637*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W2],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,Q5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))+growthdif),IF($D5637>1,Q5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(T5636-LN(Z5636)+LN(Z5635))+growthdif),\".\"))),\".\")","v":4130.448717642942},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W2],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,R5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))),IF($D5637>1,R5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(U5636-LN(AA5636)+LN(AA5635))),\".\"))),\".\")","v":3689.6755762216389},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W2],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,S5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))-growthdif),IF($D5637>1,S5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(V5636-LN(AB5636)+LN(AB5635))-growthdif),\".\"))),\".\")","v":3293.9788045266291},{"$f":"IFERROR(IF(IFERROR(AND(AC5636/$G5636=mininf,AF5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(W5636/Z5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AC5636/$G5636>mininf,AF5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(W5636/Z5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AC5636/$G5636=mininf,AF5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(Q5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":6.6922692400765427E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5636/$G5636=mininf,AG5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(X5636/AA5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AD5636/$G5636>mininf,AG5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(X5636/AA5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AD5636/$G5636=mininf,AG5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(R5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":3.6282065296362243E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5636/$G5636=mininf,AH5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(Y5636/AB5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AE5636/$G5636>mininf,AH5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(Y5636/AB5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AE5636/$G5636=mininf,AH5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(S5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":6.9591387093667467E-2},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,W5636*EXP(T5636),\"\")),\".\")","v":30828836.861995615},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,X5636*EXP(U5636),\"\")),\".\")","v":40277228.618035331},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,Y5636*EXP(V5636),\"\")),\".\")","v":53718123.996267401},3905.6997375638703,5518.3464775382445,8000.1481266793389,3199.5617623452003,3875.4184802899049,4565.3399434058838,706.13797521866991,1642.9279972483403,3434.8081832734551,7735.0463535662375,6122.3996135918633,3640.5979644507688,6.0660886311808264E-2,0.14113597052857299,0.29506770067690713,0.27485882238967213,0.3329183928548064,0.39218619731638449,0.6644802912985196,0.52594563661662064,0.31274610200670838,null,2.5000000000000577E-3,2.4999999999999467E-3,11775294.346355066,21861634.466006212,36427706.154551536,-3.8083275710445008E-2,2.8332940814696173E-2,7.6556556226105243E-2,19053542.515640549,18415594.152029119,17290417.841715865,3.3393987240220468E-2,4.5637374389148277E-2,5.4756345999045664E-2,-7.117628576428281E-2,8.2606628172143814E-3,6.9707888327787515E-2,-9.6990228136171197E-3,1.55650963916667E-2,3.7907678100728148E-2,4.7081444909172987E-2,3.5156323293726643E-2,-3.6609080487520984E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BJ5637)+$I5637*BA5637,IF(D5637=24,\".\",IFERROR((CB5638-CB5637)/CB5637,\".\")))","v":-5.4629780737363909E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BK5637)+$I5637*BB5637,IF(D5637=24,\".\",IFERROR((CC5638-CC5637)/CC5637,\".\")))","v":1.8296801815955277E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BL5637)+$I5637*BC5637,IF(D5637=24,\".\",IFERROR((CD5638-CD5637)/CD5637,\".\")))","v":7.3132222276946379E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BM5637)+$I5637*BG5637,IF($D5637=24,\".\",IFERROR((CE5638-CE5637)/CE5637,\".\")))","v":1.4347482213301732E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BN5637)+$I5637*BH5637,IF($D5637=24,\".\",IFERROR((CF5638-CF5637)/CF5637,\".\")))","v":3.3101235390407546E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BO5637)+$I5637*BI5637,IF($D5637=24,\".\",IFERROR((CG5638-CG5637)/CG5637,\".\")))","v":4.8832012049886964E-2},{"$f":"IFERROR(AV5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BP5637,IF($D5637=24,\".\",IFERROR((CH5638-CH5637)/CH5637,\".\")))","v":4.9581444909173045E-2},{"$f":"IFERROR(AW5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BQ5637,IF(D5637=24,\".\",IFERROR((CI5638-CI5637)/CI5637,\".\")))","v":3.765632329372659E-2},{"$f":"IFERROR(AW5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BR5637,IF(D5637=24,\".\",IFERROR((CJ5638-CJ5637)/CJ5637,\".\")))","v":-3.4109080487521037E-2},5833333.3884418774,12123742.609875867,22628370.706634756,11730616.694970252,12692287.44544784,13348333.033664268,8035345.7977538882,6360090.9107110668,3781937.7179909926,25599295.881166019,31176120.96603477,39758641.458290018,9.689139363539951E-3,2.8273361867134587E-2,5.477276128992932E-2,0.22787085299223378,0.38887912396427499,0.56914345854532578,0.45823981836940803,0.40711567225684098,0.33573413336237184,0.31388932863835811,0.20400520377888418,9.512240809230231E-2,1106.040003506849,1346.9916165925586,1717.8069327409817,-7.1934174306367282E-3,1.0704620136960052E-2,3.763812828241786E-2]
["Zimbabwe","ZWE",2035,{"$f":"C5638-'Initial Conditions and Settings'!$B$9","v":19},"ZWE2035",12915.705078125,{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,G5637*F5638/F5637,\"\")),\".\")","v":11934.236469292642},23556,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5638,Table1[Country Code],0)),MAX(IF(D5638>0,K5637*EXP(growthb),\".\"),0.001)),\".\")","v":16.279507368838207},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5638,Table1[Country Code],0))*EXP(D5638*INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5638,Table1[Country Code],0))*EXP(D5638*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W2],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,Q5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))+growthdif),IF($D5638>1,Q5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(T5637-LN(Z5637)+LN(Z5636))+growthdif),\".\"))),\".\")","v":4199.3617709207383},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W2],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,R5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))),IF($D5638>1,R5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(U5637-LN(AA5637)+LN(AA5636))),\".\"))),\".\")","v":3726.8921159648476},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W2],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,S5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))-growthdif),IF($D5638>1,S5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(V5637-LN(AB5637)+LN(AB5636))-growthdif),\".\"))),\".\")","v":3305.2778227395274},{"$f":"IFERROR(IF(IFERROR(AND(AC5637/$G5637=mininf,AF5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(W5637/Z5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AC5637/$G5637>mininf,AF5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(W5637/Z5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AC5637/$G5637=mininf,AF5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(Q5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":2.6275249240415854E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5637/$G5637=mininf,AG5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(X5637/AA5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AD5637/$G5637>mininf,AG5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(X5637/AA5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AD5637/$G5637=mininf,AG5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(R5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":3.3513127153731559E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5637/$G5637=mininf,AH5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(Y5637/AB5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AE5637/$G5637>mininf,AH5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(Y5637/AB5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AE5637/$G5637=mininf,AH5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(S5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":6.8529632365640136E-2},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,W5637*EXP(T5637),\"\")),\".\")","v":31035843.63858493},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,X5637*EXP(U5637),\"\")),\".\")","v":41765403.436947092},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,Y5637*EXP(V5637),\"\")),\".\")","v":57589590.809186466},3826.3038219208324,5592.767522475986,8424.5073390906455,3168.6791475078362,3936.2116408259403,4741.7234028048106,657.62467441299611,1656.5558816500454,3682.783936285834,8107.9326473718102,6341.4689468166562,3509.7291302019967,5.5104042567372925E-2,0.13880702681838444,0.30858982438983951,0.26551167774000445,0.32982517574157344,0.39732105317382399,0.67938427969262272,0.53136779744004214,0.29408912243633661,null,2.5000000000001132E-3,2.4999999999999467E-3,11335284.256884094,22489897.097542014,39326012.650767334,-4.5811328436457188E-2,2.5324563626469399E-2,7.5574071519930897E-2,19700559.381700836,19275506.339405078,18263578.158419132,2.9470453705716437E-2,4.2983224794017616E-2,5.3190612279603755E-2,-7.8976533084637701E-2,5.2074214034956157E-3,6.8729380267258833E-2,-1.3694750942462974E-2,1.2866082571045823E-2,3.6345921026933681E-2,4.5837756375712857E-2,3.5268025666530534E-2,-4.3758152576495846E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BJ5638)+$I5638*BA5638,IF(D5638=24,\".\",IFERROR((CB5639-CB5638)/CB5638,\".\")))","v":-6.2393930760547445E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BK5638)+$I5638*BB5638,IF(D5638=24,\".\",IFERROR((CC5639-CC5638)/CC5638,\".\")))","v":1.5265992514982507E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BL5638)+$I5638*BC5638,IF(D5638=24,\".\",IFERROR((CD5639-CD5638)/CD5638,\".\")))","v":7.2151725893594865E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BM5638)+$I5638*BG5638,IF($D5638=24,\".\",IFERROR((CE5639-CE5638)/CE5638,\".\")))","v":1.0387851381626845E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BN5638)+$I5638*BH5638,IF($D5638=24,\".\",IFERROR((CF5639-CF5638)/CF5638,\".\")))","v":3.0424653682531833E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BO5638)+$I5638*BI5638,IF($D5638=24,\".\",IFERROR((CG5639-CG5638)/CG5638,\".\")))","v":4.7268266653268831E-2},{"$f":"IFERROR(AV5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BP5638,IF($D5638=24,\".\",IFERROR((CH5639-CH5638)/CH5638,\".\")))","v":4.833775637571297E-2},{"$f":"IFERROR(AW5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BQ5638,IF(D5638=24,\".\",IFERROR((CI5639-CI5638)/CI5638,\".\")))","v":3.776802566653048E-2},{"$f":"IFERROR(AW5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BR5638,IF(D5638=24,\".\",IFERROR((CJ5639-CJ5638)/CJ5638,\".\")))","v":-4.1258152576495899E-2},5523207.8346882667,12347610.109953502,24345248.141093899,11900134.679553468,13119448.618725367,14016336.227037476,8443791.8547682613,6604154.9886028366,3655114.507105439,25867134.369009994,32071213.717281703,42016698.875236817,7.2352868374214452E-3,2.6100636749871311E-2,5.3985114910761342E-2,0.21352221532916771,0.38500601251956806,0.57941839299141473,0.46004843481272406,0.40907240787260568,0.3335896584512073,0.32642934985810834,0.20592157960782634,8.6991948557377893E-2,1098.1123437345047,1361.4881014298567,1783.6941278331133,-9.3164279265485206E-3,8.8020103906796265E-3,3.7131986310373399E-2]
["Zimbabwe","ZWE",2036,{"$f":"C5639-'Initial Conditions and Settings'!$B$9","v":20},"ZWE2036",13226.5908203125,{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,G5638*F5639/F5638,\"\")),\".\")","v":12221.497903318494},23968,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5639,Table1[Country Code],0)),MAX(IF(D5639>0,K5638*EXP(growthb),\".\"),0.001)),\".\")","v":16.320257053141891},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5639,Table1[Country Code],0))*EXP(D5639*INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5639,Table1[Country Code],0))*EXP(D5639*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W2],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,Q5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))+growthdif),IF($D5639>1,Q5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(T5638-LN(Z5638)+LN(Z5637))+growthdif),\".\"))),\".\")","v":4269.5786978413753},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W2],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,R5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))),IF($D5639>1,R5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(U5638-LN(AA5638)+LN(AA5637))),\".\"))),\".\")","v":3764.5684929386675},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W2],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,S5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))-growthdif),IF($D5639>1,S5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(V5638-LN(AB5638)+LN(AB5637))-growthdif),\".\"))),\".\")","v":3316.6090043903314},{"$f":"IFERROR(IF(IFERROR(AND(AC5638/$G5638=mininf,AF5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(W5638/Z5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AC5638/$G5638>mininf,AF5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(W5638/Z5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AC5638/$G5638=mininf,AF5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(Q5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":-1.3791653337680287E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5638/$G5638=mininf,AG5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(X5638/AA5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AD5638/$G5638>mininf,AG5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(X5638/AA5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AD5638/$G5638=mininf,AG5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(R5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":3.0765743093985831E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5638/$G5638=mininf,AH5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(Y5638/AB5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AE5638/$G5638>mininf,AH5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(Y5638/AB5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AE5638/$G5638=mininf,AH5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(S5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":6.7472120566843707E-2},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,W5638*EXP(T5638),\"\")),\".\")","v":31117498.319160271},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,X5638*EXP(U5638),\"\")),\".\")","v":43188810.910679735},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,Y5638*EXP(V5638),\"\")),\".\")","v":61674556.324155413},3733.2663756638412,5652.3872249202932,8862.0363436305161,3125.5806608641192,3987.1824590681799,4917.235969108905,607.68571479972195,1665.2047658521133,3944.8003745216106,8488.2315276546524,6569.1106783982004,3359.4615596879776,4.9722686990333449E-2,0.13625210093109466,0.32277552274917815,0.2557444828440737,0.32624335336060101,0.40234315040660706,0.69453283016559286,0.5375045457083043,0.2748813268442149,null,2.5000000000000577E-3,2.5000000000003908E-3,10827714.80786177,23066716.955643717,42413226.991960756,-5.3992603109701776E-2,2.2326992403659318E-2,7.4597770813337405E-2,20289783.5112985,20122093.955036018,19261329.332194656,2.5604975490931992E-2,4.0352598682488861E-2,5.1600188964165739E-2,-8.7229161065945249E-2,2.1649737428282023E-3,6.775722562323061E-2,-1.7631582465314821E-2,1.0190580021653517E-2,3.4759643774055604E-2,4.5119861791887317E-2,3.616547079908905E-2,-5.0082685625582712E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BJ5639)+$I5639*BA5639,IF(D5639=24,\".\",IFERROR((CB5640-CB5639)/CB5639,\".\")))","v":-7.0610882087823512E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BK5639)+$I5639*BB5639,IF(D5639=24,\".\",IFERROR((CC5640-CC5639)/CC5639,\".\")))","v":1.224598307324376E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BL5639)+$I5639*BC5639,IF(D5639=24,\".\",IFERROR((CD5640-CD5639)/CD5639,\".\")))","v":7.1177498218284008E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BM5639)+$I5639*BG5639,IF($D5639=24,\".\",IFERROR((CE5640-CE5639)/CE5639,\".\")))","v":6.4866965128086429E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BN5639)+$I5639*BH5639,IF($D5639=24,\".\",IFERROR((CF5640-CF5639)/CF5639,\".\")))","v":2.7771589352071246E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BO5639)+$I5639*BI5639,IF($D5639=24,\".\",IFERROR((CG5640-CG5639)/CG5639,\".\")))","v":4.5679916369110729E-2},{"$f":"IFERROR(AV5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BP5639,IF($D5639=24,\".\",IFERROR((CH5640-CH5639)/CH5639,\".\")))","v":4.7619861791887375E-2},{"$f":"IFERROR(AW5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BQ5639,IF(D5639=24,\".\",IFERROR((CI5640-CI5639)/CI5639,\".\")))","v":3.8665470799089441E-2},{"$f":"IFERROR(AW5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BR5639,IF(D5639=24,\".\",IFERROR((CJ5640-CJ5639)/CJ5639,\".\")))","v":-4.7582685625582322E-2},5189123.9657828035,12537554.791636351,26166720.885321446,12024395.795639493,13524737.422397038,14694772.074821521,8861971.3155767228,6858350.9075062675,3507379.8211962203,26075491.076999016,32920643.121539656,44368872.781339191,5.1234254667017406E-3,2.4128310657820128E-2,5.3344766023180522E-2,0.19900388262908261,0.38084173341781258,0.58975401548462891,0.46113784626844928,0.41082846931225148,0.33119552410630315,0.33985827110246825,0.20832979726993595,7.905046040906781E-2,1087.9293673647787,1373.5248298372687,1851.1712609036713,-1.1134220570775177E-2,7.0543908122324694E-3,3.6712540983508291E-2]
["Zimbabwe","ZWE",2037,{"$f":"C5640-'Initial Conditions and Settings'!$B$9","v":21},"ZWE2037",13536.513671875,{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,G5639*F5640/F5639,\"\")),\".\")","v":12507.869617089562},24382,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5640,Table1[Country Code],0)),MAX(IF(D5640>0,K5639*EXP(growthb),\".\"),0.001)),\".\")","v":16.361108739105283},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5640,Table1[Country Code],0))*EXP(D5640*INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5640,Table1[Country Code],0))*EXP(D5640*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W2],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,Q5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))+growthdif),IF($D5640>1,Q5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(T5639-LN(Z5639)+LN(Z5638))+growthdif),\".\"))),\".\")","v":4341.1245859808705},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W2],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,R5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))),IF($D5640>1,R5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(U5639-LN(AA5639)+LN(AA5638))),\".\"))),\".\")","v":3802.7110778933538},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W2],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,S5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))-growthdif),IF($D5640>1,S5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(V5639-LN(AB5639)+LN(AB5638))-growthdif),\".\"))),\".\")","v":3327.9721326973267},{"$f":"IFERROR(IF(IFERROR(AND(AC5639/$G5639=mininf,AF5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(W5639/Z5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AC5639/$G5639>mininf,AF5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(W5639/Z5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AC5639/$G5639=mininf,AF5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(Q5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":-5.3283702708450398E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5639/$G5639=mininf,AG5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(X5639/AA5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AD5639/$G5639>mininf,AG5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(X5639/AA5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AD5639/$G5639=mininf,AG5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(R5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":2.8039818398835847E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5639/$G5639=mininf,AH5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(Y5639/AB5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AE5639/$G5639>mininf,AH5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(Y5639/AB5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AE5639/$G5639=mininf,AH5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(S5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":6.6418859044257816E-2},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,W5639*EXP(T5639),\"\")),\".\")","v":31074611.724854846},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,X5639*EXP(U5639),\"\")),\".\")","v":44538197.781909257},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,Y5639*EXP(V5639),\"\")),\".\")","v":65979467.10707178},3627.8786499642069,5696.8356920958267,9312.5151518416969,3070.9547137711997,4028.0218963313723,5091.1626427162746,556.92393619300674,1668.8137957644535,4221.3525091254205,8879.9909671253554,6811.0339249937351,3195.3544652478649,4.4525882763606597E-2,0.13342110581999875,0.33749572376080472,0.24552180409486679,0.32203900581341738,0.4070367535459592,0.70995231314152663,0.54453988836658374,0.25546752269323603,null,2.5000000000000577E-3,2.4999999999999467E-3,10258600.530475285,23587519.714914739,45698160.331434801,-6.2739582951142125E-2,1.9339463038104299E-2,7.3627717274437288E-2,20816011.194379561,20950678.066994518,20281306.775636978,2.1797067374812684E-2,3.7745455280116857E-2,4.9982721571886657E-2,-9.604668355955237E-2,-8.6745001392607435E-4,6.6791495144894242E-2,-2.1510033233600012E-2,7.5385422280902503E-3,3.3146499442342048E-2,4.4166185819953796E-2,3.6840157462959766E-2,-5.7493176637329668E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BJ5640)+$I5640*BA5640,IF(D5640=24,\".\",IFERROR((CB5641-CB5640)/CB5640,\".\")))","v":-7.9393133255347248E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BK5640)+$I5640*BB5640,IF(D5640=24,\".\",IFERROR((CC5641-CC5640)/CC5640,\".\")))","v":9.2360065120891122E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BL5640)+$I5640*BC5640,IF(D5640=24,\".\",IFERROR((CD5641-CD5640)/CD5640,\".\")))","v":7.0209606209665765E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BM5640)+$I5640*BG5640,IF($D5640=24,\".\",IFERROR((CE5641-CE5640)/CE5640,\".\")))","v":2.6435170706063937E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BN5640)+$I5640*BH5640,IF($D5640=24,\".\",IFERROR((CF5641-CF5640)/CF5640,\".\")))","v":2.5141998754103612E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BO5640)+$I5640*BI5640,IF($D5640=24,\".\",IFERROR((CG5641-CG5640)/CG5640,\".\")))","v":4.406461050711441E-2},{"$f":"IFERROR(AV5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BP5640,IF($D5640=24,\".\",IFERROR((CH5641-CH5640)/CH5640,\".\")))","v":4.6666185819953854E-2},{"$f":"IFERROR(AW5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BQ5640,IF(D5640=24,\".\",IFERROR((CI5641-CI5640)/CI5640,\".\")))","v":3.9340157462959713E-2},{"$f":"IFERROR(AW5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BR5640,IF(D5640=24,\".\",IFERROR((CJ5641-CJ5640)/CJ5640,\".\")))","v":-5.4993176637329722E-2},4835352.3838574067,12692033.416189488,28097087.025322676,12102647.926441787,13905605.047102185,15381595.629378809,9294186.5056125987,7128725.6743053813,3344397.5857071872,26232186.815911792,33726364.137597054,46823080.240408674,3.1192220204656583E-3,2.2157253463240906E-2,5.2678089015771729E-2,0.18432898552416538,0.37632379714600844,0.60006917274687699,0.46136633637804919,0.41230667469431337,0.32850456549213469,0.35430467809778543,0.21136952815967819,7.1426261760988263E-2,1075.883308010491,1383.248467623536,1920.3953834963775,-1.2807256124535371E-2,5.344230332866573E-3,3.6304906178750151E-2]
["Zimbabwe","ZWE",2038,{"$f":"C5641-'Initial Conditions and Settings'!$B$9","v":22},"ZWE2038",13844.5537109375,{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,G5640*F5641/F5640,\"\")),\".\")","v":12792.501593891846},24797,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5641,Table1[Country Code],0)),MAX(IF(D5641>0,K5640*EXP(growthb),\".\"),0.001)),\".\")","v":16.402062682051554},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5641,Table1[Country Code],0))*EXP(D5641*INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5641,Table1[Country Code],0))*EXP(D5641*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W2],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,Q5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))+growthdif),IF($D5641>1,Q5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(T5640-LN(Z5640)+LN(Z5639))+growthdif),\".\"))),\".\")","v":4414.0250636884439},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W2],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,R5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))),IF($D5641>1,R5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(U5640-LN(AA5640)+LN(AA5639))),\".\"))),\".\")","v":3841.3263493217487},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W2],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,S5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))-growthdif),IF($D5641>1,S5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(V5640-LN(AB5640)+LN(AB5639))-growthdif),\".\"))),\".\")","v":3339.3669743902988},{"$f":"IFERROR(IF(IFERROR(AND(AC5640/$G5640=mininf,AF5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(W5640/Z5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AC5640/$G5640>mininf,AF5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(W5640/Z5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AC5640/$G5640=mininf,AF5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(Q5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":-9.2206638912992744E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5640/$G5640=mininf,AG5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(X5640/AA5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AD5640/$G5640>mininf,AG5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(X5640/AA5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AD5640/$G5640=mininf,AG5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(R5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":2.5335257147097112E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5640/$G5640=mininf,AH5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(Y5640/AB5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AE5640/$G5640>mininf,AH5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(Y5640/AB5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AE5640/$G5640=mininf,AH5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(S5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":6.536985603972989E-2},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,W5640*EXP(T5640),\"\")),\".\")","v":30909475.032988615},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,X5640*EXP(U5640),\"\")),\".\")","v":45804714.22489161},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,Y5640*EXP(V5640),\"\")),\".\")","v":70510557.348385155},3511.5254832047831,5725.8688640175669,9775.6769108886401,3005.6037462649278,4058.5020531192326,5262.7448274550252,505.92173693985524,1667.3668108983343,4512.9320834336149,9280.9761106870628,7066.632729874279,3016.8246830032058,3.9548303607905927E-2,0.13033938660554611,0.3527794818167892,0.23495042968765711,0.31725632577267632,0.41139293896729923,0.72550126670443693,0.55240428762177751,0.23582757921591171,null,2.5000000000001132E-3,2.4999999999999467E-3,9634754.7449989021,24048129.295435529,49189774.131225571,-7.2199905457150493E-2,1.636115576606656E-2,7.2663977254663337E-2,21274720.287989713,21756584.929456081,21320783.217159584,1.8046241281172826E-2,3.5161754808758161E-2,4.8335598756352738E-2,-0.10557677140706101,-3.8906757701990813E-3,6.5832263136760716E-2,-2.5330624668733925E-2,4.9099232724927333E-3,3.150388463845033E-2,4.3054516086153072E-2,3.735209820560037E-2,-6.6142243213522356E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BJ5641)+$I5641*BA5641,IF(D5641=24,\".\",IFERROR((CB5642-CB5641)/CB5641,\".\")))","v":-8.8888338432105751E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BK5641)+$I5641*BB5641,IF(D5641=24,\".\",IFERROR((CC5642-CC5641)/CC5641,\".\")))","v":6.2352399979337392E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BL5641)+$I5641*BC5641,IF(D5641=24,\".\",IFERROR((CD5642-CD5641)/CD5641,\".\")))","v":6.9248120195712026E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BM5641)+$I5641*BG5641,IF($D5641=24,\".\",IFERROR((CE5642-CE5641)/CE5641,\".\")))","v":-1.1421916937804366E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BN5641)+$I5641*BH5641,IF($D5641=24,\".\",IFERROR((CF5642-CF5641)/CF5641,\".\")))","v":2.253583904062556E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BO5641)+$I5641*BI5641,IF($D5641=24,\".\",IFERROR((CG5642-CG5641)/CG5641,\".\")))","v":4.2419741697401647E-2},{"$f":"IFERROR(AV5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BP5641,IF($D5641=24,\".\",IFERROR((CH5642-CH5641)/CH5641,\".\")))","v":4.5554516086153185E-2},{"$f":"IFERROR(AW5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BQ5641,IF(D5641=24,\".\",IFERROR((CI5642-CI5641)/CI5641,\".\")))","v":3.9852098205600317E-2},{"$f":"IFERROR(AW5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BR5641,IF(D5641=24,\".\",IFERROR((CJ5642-CJ5641)/CJ5641,\".\")))","v":-6.3642243213522409E-2},4466302.4542346243,12809800.129376691,30140672.714169238,12134683.807878558,14259651.823871147,16074534.573009454,9738190.1444325838,7414760.299312097,3165444.2426237334,26339176.406545766,34484212.252559938,49380651.529802427,1.2436303981118169E-3,2.0204003702529127E-2,5.1996206600593467E-2,0.16956879688632431,0.3714685443749916,0.6103741400815379,0.46070855142087386,0.41351247113996581,0.32552293408498428,0.36972265169280183,0.21501898448504247,6.4102925833477722E-2,1062.1920557545577,1390.6606546178948,1991.3961983224756,-1.4316069960744748E-2,3.6855825842616596E-3,3.5917460724506078E-2]
["Zimbabwe","ZWE",2039,{"$f":"C5642-'Initial Conditions and Settings'!$B$9","v":23},"ZWE2039",14150.228515625,{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,G5641*F5642/F5641,\"\")),\".\")","v":13074.948071244755},25212,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5642,Table1[Country Code],0)),MAX(IF(D5642>0,K5641*EXP(growthb),\".\"),0.001)),\".\")","v":16.443119137942979},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5642,Table1[Country Code],0))*EXP(D5642*INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5642,Table1[Country Code],0))*EXP(D5642*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W2],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,Q5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))+growthdif),IF($D5642>1,Q5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(T5641-LN(Z5641)+LN(Z5640))+growthdif),\".\"))),\".\")","v":4488.3063200378692},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W2],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,R5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))),IF($D5642>1,R5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(U5641-LN(AA5641)+LN(AA5640))),\".\"))),\".\")","v":3880.4208963747751},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W2],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,S5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))-growthdif),IF($D5642>1,S5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(V5641-LN(AB5641)+LN(AB5640))-growthdif),\".\"))),\".\")","v":3350.7932788433131},{"$f":"IFERROR(IF(IFERROR(AND(AC5641/$G5641=mininf,AF5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(W5641/Z5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AC5641/$G5641>mininf,AF5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(W5641/Z5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AC5641/$G5641=mininf,AF5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(Q5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":-1.3056625229816571E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5641/$G5641=mininf,AG5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(X5641/AA5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AD5641/$G5641>mininf,AG5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(X5641/AA5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AD5641/$G5641=mininf,AG5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(R5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":2.2651962212750565E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5641/$G5641=mininf,AH5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(Y5641/AB5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AE5641/$G5641>mininf,AH5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(Y5641/AB5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AE5641/$G5641=mininf,AH5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(S5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":6.4325120730088003E-2},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,W5641*EXP(T5641),\"\")),\".\")","v":30625779.095096301},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,X5641*EXP(U5641),\"\")),\".\")","v":46980013.831569903},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,Y5641*EXP(V5641),\"\")),\".\")","v":75273812.915179417},3385.6572002774315,5739.3702174823411,10251.2070598922,2930.4260940210816,4078.4779868216424,5431.180999476017,455.23110625635019,1660.8922306606989,4820.026060416184,9689.2908709673229,7335.5778537624137,2823.7410113525548,3.4817048891958732E-2,0.12702859098258579,0.36864590468368186,0.22412525679286316,0.3119307216057926,0.41538834187958351,0.74105769431517809,0.56104068741162161,0.21596575343673471,null,2.5000000000001688E-3,2.4999999999999467E-3,8963644.9031375945,24444820.801409878,52897164.499782674,-8.2571340247225677E-2,1.3391189627903088E-2,7.1706620444750513E-2,21662134.191958707,22535193.030160025,22376648.415396743,1.4352006577993848E-2,3.2601458597866895E-2,4.6655916541734399E-2,-0.11601723041292722,-6.9055910470403603E-3,6.4879607636806114E-2,-2.9093883587707481E-2,2.3046779229183301E-3,2.9828903733788437E-2,4.1838094357576239E-2,3.7736104332340759E-2,-7.6304824649078284E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BJ5642)+$I5642*BA5642,IF(D5642=24,\".\",IFERROR((CB5643-CB5642)/CB5642,\".\")))","v":-9.9294285330076448E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BK5642)+$I5642*BB5642,IF(D5642=24,\".\",IFERROR((CC5643-CC5642)/CC5642,\".\")))","v":3.2427992904313641E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BL5642)+$I5642*BC5642,IF(D5642=24,\".\",IFERROR((CD5643-CD5642)/CD5642,\".\")))","v":6.8293114040778313E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BM5642)+$I5642*BG5642,IF($D5642=24,\".\",IFERROR((CE5643-CE5642)/CE5642,\".\")))","v":-4.8709385048566478E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BN5642)+$I5642*BH5642,IF($D5642=24,\".\",IFERROR((CF5643-CF5642)/CF5642,\".\")))","v":1.9953068260392781E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BO5642)+$I5642*BI5642,IF($D5642=24,\".\",IFERROR((CG5643-CG5642)/CG5642,\".\")))","v":4.0742410137761587E-2},{"$f":"IFERROR(AV5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BP5642,IF($D5642=24,\".\",IFERROR((CH5643-CH5642)/CH5642,\".\")))","v":4.4338094357576407E-2},{"$f":"IFERROR(AW5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BQ5642,IF(D5642=24,\".\",IFERROR((CI5643-CI5642)/CI5642,\".\")))","v":4.0236104332340705E-2},{"$f":"IFERROR(AW5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BR5642,IF(D5642=24,\".\",IFERROR((CJ5643-CJ5642)/CJ5642,\".\")))","v":-7.3804824649078338E-2},4086433.3025764143,12889921.836964577,32301821.854184318,12120831.585279316,14584653.378914969,16771081.399669979,10192068.295305688,7716221.0802341579,2970264.9677073411,26399333.183161419,35190796.2961137,52043168.221561641,-4.8874014136356808E-4,1.8279742374486478E-2,5.1304839551307262E-2,0.15479305004502575,0.36628673385228505,0.62067362457002717,0.45913400543807981,0.41444510820931968,0.32225327497878326,0.38607294451689439,0.21926815793839538,5.7073100451189504E-2,1047.0939704569817,1395.7955059540575,2064.222125240427,-1.5647303338662155E-2,2.0873742207934143E-3,3.5553899369608288E-2]
["Zimbabwe","ZWE",2040,{"$f":"C5643-'Initial Conditions and Settings'!$B$9","v":24},"ZWE2040",14453.3486328125,{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Employment\n(thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,G5642*F5643/F5642,\"\")),\".\")","v":13355.033992627568},25626,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5643,Table1[Country Code],0)),MAX(IF(D5643>0,K5642*EXP(growthb),\".\"),0.001)),\".\")","v":16.484278363382543},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5643,Table1[Country Code],0))*EXP(D5643*INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0))),\".\")","v":63.971440191373105},{"$f":"IFERROR(INDEX(Table1[A2],MATCH($B5643,Table1[Country Code],0))*EXP(D5643*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))),\".\")","v":63.971440191373105},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W2],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,Q5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))+growthdif),IF($D5643>1,Q5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(T5642-LN(Z5642)+LN(Z5641))+growthdif),\".\"))),\".\")","v":4563.9951261167953},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W2],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,R5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))),IF($D5643>1,R5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(U5642-LN(AA5642)+LN(AA5641))),\".\"))),\".\")","v":3920.0014219176524},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W2],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,S5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))-growthdif),IF($D5643>1,S5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(V5642-LN(AB5642)+LN(AB5641))-growthdif),\".\"))),\".\")","v":3362.2507771557093},{"$f":"IFERROR(IF(IFERROR(AND(AC5642/$G5642=mininf,AF5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(W5642/Z5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AC5642/$G5642>mininf,AF5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(W5642/Z5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AC5642/$G5642=mininf,AF5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(Q5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":-1.6836838117918196E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5642/$G5642=mininf,AG5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(X5642/AA5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AD5642/$G5642>mininf,AG5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(X5642/AA5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AD5642/$G5642=mininf,AG5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(R5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":1.9989835262215316E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5642/$G5642=mininf,AH5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(Y5642/AB5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AE5642/$G5642>mininf,AH5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(Y5642/AB5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AE5642/$G5642=mininf,AH5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(S5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Employment],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":6.3284663269710217E-2},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,W5642*EXP(T5642),\"\")),\".\")","v":30228508.922677267},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,X5642*EXP(U5642),\"\")),\".\")","v":48056347.845465884},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,Y5642*EXP(V5642),\"\")),\".\")","v":80274934.57779552},3251.7619494641935,5737.3507036048813,10738.742691820011,2846.3969131357508,4087.8884048229679,5595.6276127329147,405.36503632844261,1649.462298781913,5143.1150790870943,10103.272043163375,7617.6832890226869,2616.2913008075575,3.0352976754100199E-2,0.12350865596392133,0.38510685048995524,0.21313288417738643,0.30609344813945222,0.41899014377813576,0.75651413906851328,0.57039789589662648,0.195903005731909,null,2.5000000000000001E-3,2.5000000000000001E-3,8253237.9426580695,24774367.619526051,56829545.442803964,".",".",".",21975270.980019197,23281980.225939833,23445389.134991556,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BJ5643)+$I5643*BA5643,IF(D5643=24,\".\",IFERROR((CB5644-CB5643)/CB5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BK5643)+$I5643*BB5643,IF(D5643=24,\".\",IFERROR((CC5644-CC5643)/CC5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BL5643)+$I5643*BC5643,IF(D5643=24,\".\",IFERROR((CD5644-CD5643)/CD5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BM5643)+$I5643*BG5643,IF($D5643=24,\".\",IFERROR((CE5644-CE5643)/CE5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BN5643)+$I5643*BH5643,IF($D5643=24,\".\",IFERROR((CF5644-CF5643)/CF5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BO5643)+$I5643*BI5643,IF($D5643=24,\".\",IFERROR((CG5644-CG5643)/CG5643,\".\")))","v":"."},{"$f":"IFERROR(AV5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BP5643,IF($D5643=24,\".\",IFERROR((CH5644-CH5643)/CH5643,\".\")))","v":"."},{"$f":"IFERROR(AW5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BQ5643,IF(D5643=24,\".\",IFERROR((CI5644-CI5643)/CI5643,\".\")))","v":"."},{"$f":"IFERROR(AW5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BR5643,IF(D5643=24,\".\",IFERROR((CJ5644-CJ5643)/CJ5643,\".\")))","v":"."},3700168.1002023392,12931789.113249317,34584885.343323663,12061935.316499298,14878584.626749402,17468486.183982167,10654133.021815324,8033022.4438751135,2758939.4231430003,26416236.43851696,35843396.183873832,54812310.950448826,".",".",".",0.14007173613903615,0.3607858208220629,0.6309692976563045,0.45661066611714768,0.41509974530380495,0.31869640015313255,0.40331759774381626,0.22411443387413219,5.033430219056307E-2,1030.8372917551299,1398.7120964596047,2138.9335421231885,".",".","."]

{"sheet":"Projections (% of labor force)","index":5,"n_rows":5643,"n_cols":109,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["country","countrycode","year","Initial Year Index","codeyear","laborforceILO","laborforceest","populationWDI","alpha","a","b","miu","psi","pi","Ahistorical","Aalt","Wpopulist","Wbaseline","Wreformist","growthKrudimentary","growthKbaseline","growthKreformist","Kbasic","Kbaseline","Kalternative","Lbasic","Lbaseline","Lalternative","Libasic","Libaseline","Lialternative","Lfbasic","Lfbaseline","Lfalternative","Lrbasic","Lrbaseline","Lralternative","Formalsharepopulist","Formalsharebaseline","Formalsharereformist","Informalsharepopulist","Informalsharebaseline","Informalsharereformist","Rudimentarysharepopulist","Rudimentarysharebaseline","Rudimentarysharereformist",null,"agrowth","bgrowth","Kformalbasic","kformalbaseline","kformalalt","Kfgrowthbasic","Kfgrowthbaseline","Kfgrowthalt","Kinformalbasic","Kinformalbaseline","Kinformalalt","Kigrowthbasic","Kigrowthbaseline","Kigrowthalt","Lfgrowthbasic","Lfgrowthbaseline","Lfgrowthalt","Ligrowthbasic","Ligrowthbaseline","Ligrowthalt","Lrgrowthbasic","Lrgrowthbaseline","Lrgrowthalt","Yfgrowthbasic","Yfgrowthbaseline","Yfgrowthalt","Yigrowthbasic","Yigrowthbaseline","Yigrowthalt","Yrgrowthbasic","Yrgrowthbaseline","Yrgrowthalt","Yformalbasic","Yformalbaseline","Yformalalt","Yinformalbasic","Yinformalbaseline","Yinformalalt","Yrudbasic","Yrudbaseline","Yrudalt","Ytotalbasic","Ytotalbaseline","Ytotalalt","Ygrowthtotalpopulist","Ygrowthtotalbaseline","Ygrowthtotalreformist","Yformalsharepopulist","Yformalsharebaseline","Yformalsharereformist","Yinformalsharepopulist","Yinformalsharebaseline","Yinformalsharereformist","Yrudimentarysharepopulist","Yrudimentarysharebaseline","Yrudimentarysharereformist","Ypercapitapopulist","Ypercapitabaseline","Ypercapitareformist","Ypercapitagrowthpopulist","Ypercapitagrowthbaseline","Ypercapitagrowthreformist"]
["Aruba","ABW",2015,{"$f":"C2-'Initial Conditions and Settings'!$B$9","v":-1},{"$f":"B2&C2","v":"ABW2015"},".",{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,G1*F2/F1,\"\")),\".\")","v":""},104.34099999999999,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D2=0,a,IF(D2>0,MAX(MIN(J1*EXP(growtha),0.999),0.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2,Table1[Country Code],0)),MAX(IF(D2>0,K1*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,miu,IF(D2>0,MAX(L1*EXP(growthmiu),1.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,psi,IF(D2>0,MAX(M1*EXP(growthpsi),1.001),\".\")),\".\")","v":"."},{"$f":"IFERROR(($J2^(1/(1-$I2)))*($M2^((-$I2)/(1-$I2))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2,Table1[Country Code],0))*EXP(D2*INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2,Table1[Country Code],0))*EXP(D2*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W],MATCH($B2,Table1[Country Code],0)),IF($D2=1,Q1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))+growthdif),IF($D2>1,Q1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(T1-LN(Z1)+LN(#REF!))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W],MATCH($B2,Table1[Country Code],0)),IF($D2=1,R1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))),IF($D2>1,R1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(U1-LN(AA1)+LN(#REF!))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Minimum wage, W],MATCH($B2,Table1[Country Code],0)),IF($D2=1,S1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2,Table1[Country Code],0)))-growthdif),IF($D2>1,S1*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I1)*(V1-LN(AB1)+LN(#REF!))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1/$G1=mininf,AF1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(W1/Z1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AC1/$G1>mininf,AF1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(W1/Z1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AC1/$G1=mininf,AF1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(Q2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1/$G1=mininf,AG1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(X1/AA1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AD1/$G1>mininf,AG1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(X1/AA1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AD1/$G1=mininf,AG1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(R2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1/$G1=mininf,AH1/$G1>minfor,$B2=$B1),FALSE),$P1*$I1*(Y1/AB1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AE1/$G1>mininf,AH1/$G1=minfor,$B2=$B1),FALSE),($J1*$P1*$I1/$M1)*(Y1/AB1)^(-(1-$I1))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0)),IF(IFERROR(AND(AE1/$G1=mininf,AH1/$G1=minfor),FALSE),0,((($P2*($I2^$I2)*((1-$I2)^(1-$I2)))^(1/$I2))*(S2^(-(1-$I2)/$I2)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,W1*EXP(T1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,X1*EXP(U1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2,Table1[Country Code],0)),IF($D2>0,Y1*EXP(V1),\"\")),\".\")","v":""},{"$f":"IFERROR(IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2>minrud,W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2>minrud,X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2>minrud,Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2))),(1-minrud)*$G2),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((Q2/($P2*(1-$I2)))^(-1/$I2))*W2)),Z2*(1-($L2*$K2*$P2/Q2))/(1-$N2))),mininf*$G2),Z2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((R2/($P2*(1-$I2)))^(-1/$I2))*X2)),AA2*(1-($L2*$K2*$P2/R2))/(1-$N2))),mininf*$G2),AA2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*(((1-minrud)*$G2)-(((S2/($P2*(1-$I2)))^(-1/$I2))*Y2)),AB2*(1-($L2*$K2*$P2/S2))/(1-$N2))),mininf*$G2),AB2-$G2*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((Q2/($P2*(1-$I2)))^(-1/$I2)))*W2),MIN((W2*(((1-$N2)*(($P2*(1-$I2)/Q2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/Q2))+($L2*$K2*$P2/Q2)-$N2))))-mininf*$G2,Z2*(($L2*$K2*$P2/Q2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((R2/($P2*(1-$I2)))^(-1/$I2)))*X2),MIN((X2*(((1-$N2)*(($P2*(1-$I2)/R2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/R2))+($L2*$K2*$P2/R2)-$N2))))-mininf*$G2,AA2*(($L2*$K2*$P2/R2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G2-(Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2)))))/$G2<minrud,(1/(1-($N2/$M2)))*((-$N2/$M2)*$G2*(1-minrud)+(((S2/($P2*(1-$I2)))^(-1/$I2)))*Y2),MIN((Y2*(((1-$N2)*(($P2*(1-$I2)/S2)^(1/$I2))/(($N2/$M2)*(1-($L2*$K2*$P2/S2))+($L2*$K2*$P2/S2)-$N2))))-mininf*$G2,AB2*(($L2*$K2*$P2/S2)-$N2)/(1-$N2))),0),$G2*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G2-Z2,$G2*(1-mininf)),minrud*$G2),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G2-AA2,$G2*(1-mininf)),minrud*$G2),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G2-AB2,$G2*(1-mininf)),minrud*$G2),\".\")","v":"."},{"$f":"IFERROR(AF2/(AC2+AI2+AF2),\".\")","v":"."},{"$f":"IFERROR(AG2/(AD2+AJ2+AG2),\".\")","v":"."},{"$f":"IFERROR(AH2/(AE2+AK2+AH2),\".\")","v":"."},{"$f":"IFERROR(AC2/(AC2+AI2+AF2),\".\")","v":"."},{"$f":"IFERROR(AD2/(AD2+AJ2+AG2),\".\")","v":"."},{"$f":"IFERROR(AE2/(AE2+AK2+AH2),\".\")","v":"."},{"$f":"IFERROR(AI2/(AC2+AI2+AF2),\".\")","v":"."},".",{"$f":"IFERROR(AK2/(AE2+AK2+AH2),\".\")","v":"."},null,{"$f":"IFERROR(IF($D2=24,growtha,IF(AND(J2=0,J3=0),0,LN(J3)-LN(J2))),\".\")","v":"."},{"$f":"IFERROR(IF(D2=24,growthb,IF(AND(K2=0,K3=0),0,LN(K3)-LN(K2))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC2/$G2>mininf,AF2/$G2>minfor),FALSE),AF2*(Q2/(P2*(1-I2)))^(1/I2),IF(IFERROR(AF2/$G2=minfor,FALSE),0,IF(IFERROR(AC2/$G2=mininf,FALSE), W2,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD2/$G2>mininf,AG2/$G2>minfor),FALSE),AG2*(R2/($P2*(1-$I2)))^(1/$I2),IF(IFERROR(AG2/$G2=minfor,FALSE),0,IF(IFERROR(AD2/$G2=mininf,FALSE), X2,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE2/$G2>mininf,AH2/$G2>minfor),FALSE),AH2*(S2/($P2*(1-$I2)))^(1/$I2),IF(IFERROR(AH2/$G2=minfor,FALSE),0,IF(IFERROR(AE2/$G2=mininf,FALSE), Y2,\".\")))","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AX2=0,0,LN(AX3)-LN(AX2))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AY2=0,0,LN(AY3)-LN(AY2))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AZ2=0,0,LN(AZ3)-LN(AZ2))),\".\")","v":"."},{"$f":"IFERROR(MAX(W2-AX2,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X2-AY2,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y2-AZ2,0),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BD2=0,0,IF(BD3=0,-LN(BD2),LN(BD3)-LN(BD2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BE2=0,0,IF(BE3=0,-LN(BE2),LN(BE3)-LN(BE2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(BF2=0,0,IF(BF3=0,-LN(BF2),LN(BF3)-LN(BF2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AF2=0,0,IF(AF3=0,-LN(AF2),LN(AF3)-LN(AF2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AG2=0,0,IF(AG3=0,-LN(AG2),LN(AG3)-LN(AG2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AH2=0,0,IF(AH3=0,-LN(AH2),LN(AH3)-LN(AH2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AC2=0,0,IF(AC3=0,-LN(AC2),LN(AC3)-LN(AC2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AD2=0,0,IF(AD3=0,-LN(AD2),LN(AD3)-LN(AD2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AE2=0,0,IF(AE3=0,-LN(AE2),LN(AE3)-LN(AE2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AI2=0,0,IF(AI3=0,-LN(AI2),LN(AI3)-LN(AI2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AJ2=0,0,IF(AJ3=0,-LN(AJ2),LN(AJ3)-LN(AJ2)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2=24,\".\",IF(AK2=0,0,IF(AK3=0,-LN(AK2),LN(AK3)-LN(AK2)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BJ2)+$I2*BA2,IF(D2=24,\".\",IFERROR((CB3-CB2)/CB2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BK2)+$I2*BB2,IF(D2=24,\".\",IFERROR((CC3-CC2)/CC2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+(1-$I2)*(BL2)+$I2*BC2,IF(D2=24,\".\",IFERROR((CD3-CD2)/CD2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BM2)+$I2*BG2,IF($D2=24,\".\",IFERROR((CE3-CE2)/CE2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BN2)+$I2*BH2,IF($D2=24,\".\",IFERROR((CF3-CF2)/CF2,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+$AV2+(1-$I2)*(BO2)+$I2*BI2,IF($D2=24,\".\",IFERROR((CG3-CG2)/CG2,\".\")))","v":"."},{"$f":"IFERROR(AV2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BP2,IF($D2=24,\".\",IFERROR((CH3-CH2)/CH2,\".\")))","v":"."},{"$f":"IFERROR(AW2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BQ2,IF(D2=24,\".\",IFERROR((CI3-CI2)/CI2,\".\")))","v":"."},{"$f":"IFERROR(AW2+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2,Table1[Country Code],0)))+BR2,IF(D2=24,\".\",IFERROR((CJ3-CJ2)/CJ2,\".\")))","v":"."},{"$f":"IFERROR(O2*AX2^I2*AF2^(1-I2),\".\")","v":"."},{"$f":"IFERROR(P2*AY2^$I2*AG2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR(P2*AZ2^$I2*AH2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BD2^$I2*AC2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BE2^$I2*AD2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($J2*$P2*BF2^$I2*AE2^(1-$I2),\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AI2,\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AJ2,\".\")","v":"."},{"$f":"IFERROR($K2*$P2*AK2,\".\")","v":"."},{"$f":"IFERROR(CB2+CE2+CH2,\".\")","v":"."},{"$f":"IFERROR(CC2+CF2+CI2,\".\")","v":"."},{"$f":"IFERROR(CD2+CG2+CJ2,\".\")","v":"."},{"$f":"IFERROR((BS2*CB2/CK2)+(BV2*CE2/CK2)+(BY2*CH2/CK2),\".\")","v":"."},{"$f":"IFERROR((BT2*CC2/CL2)+(BW2*CF2/CL2)+(BZ2*CI2/CL2),\".\")","v":"."},{"$f":"IFERROR((BU2*CD2/CM2)+(BX2*CG2/CM2)+(CA2*CJ2/CM2),\".\")","v":"."},{"$f":"IFERROR(CB2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CC2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CD2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CE2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CF2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CG2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CH2/$CK2,\".\")","v":"."},{"$f":"IFERROR(CI2/$CL2,\".\")","v":"."},{"$f":"IFERROR(CJ2/$CM2,\".\")","v":"."},{"$f":"IFERROR(CK2/$H2,\".\")","v":"."},{"$f":"IFERROR(CL2/$H2,\".\")","v":"."},".",{"$f":"IFERROR(LN(CZ3)-LN(CZ2),\".\")","v":"."},{"$f":"IFERROR(LN(DA3)-LN(DA2),\".\")","v":"."},"."]
["Aruba","ABW",2016,{"$f":"C3-'Initial Conditions and Settings'!$B$9","v":0},{"$f":"B3&C3","v":"ABW2016"},".",{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,G2*F3/F2,\"\")),\".\")","v":"."},104.822,0.5,0.71,{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3,Table1[Country Code],0)),MAX(IF(D3>0,K2*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,{"$f":"IFERROR(($J3^(1/(1-$I3)))*($M3^((-$I3)/(1-$I3))),\".\")","v":0.38776924499252313},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3,Table1[Country Code],0))*EXP(D3*INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3,Table1[Country Code],0))*EXP(D3*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W],MATCH($B3,Table1[Country Code],0)),IF($D3=1,Q2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))+growthdif),IF($D3>1,Q2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(T2-LN(Z2)+LN(Z1))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W],MATCH($B3,Table1[Country Code],0)),IF($D3=1,R2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))),IF($D3>1,R2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(U2-LN(AA2)+LN(AA1))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Minimum wage, W],MATCH($B3,Table1[Country Code],0)),IF($D3=1,S2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3,Table1[Country Code],0)))-growthdif),IF($D3>1,S2*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I2)*(V2-LN(AB2)+LN(AB1))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2/$G2=mininf,AF2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(W2/Z2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AC2/$G2>mininf,AF2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(W2/Z2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AC2/$G2=mininf,AF2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(Q3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2/$G2=mininf,AG2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(X2/AA2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AD2/$G2>mininf,AG2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(X2/AA2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AD2/$G2=mininf,AG2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(R3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2/$G2=mininf,AH2/$G2>minfor,$B3=$B2),FALSE),$P2*$I2*(Y2/AB2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AE2/$G2>mininf,AH2/$G2=minfor,$B3=$B2),FALSE),($J2*$P2*$I2/$M2)*(Y2/AB2)^(-(1-$I2))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0)),IF(IFERROR(AND(AE2/$G2=mininf,AH2/$G2=minfor),FALSE),0,((($P3*($I3^$I3)*((1-$I3)^(1-$I3)))^(1/$I3))*(S3^(-(1-$I3)/$I3)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,W2*EXP(T2),\"\")),\".\")","v":11104363},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,X2*EXP(U2),\"\")),\".\")","v":11104363},{"$f":"IFERROR(IF($D3=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3,Table1[Country Code],0)),IF($D3>0,Y2*EXP(V2),\"\")),\".\")","v":11104363},".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(MAX(MIN($G3-AA3,$G3*(1-mininf)),minrud*$G3),\".\")","v":"."},".",{"$f":"IFERROR(AF3/(AC3+AI3+AF3),\".\")","v":"."},".",".",{"$f":"IFERROR(AC3/(AC3+AI3+AF3),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",{"$f":"IFERROR(IF($D3=24,\".\",IF(AX3=0,0,LN(AX4)-LN(AX3))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AY3=0,0,LN(AY4)-LN(AY3))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AZ3=0,0,LN(AZ4)-LN(AZ3))),\".\")","v":"."},{"$f":"IFERROR(MAX(W3-AX3,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X3-AY3,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y3-AZ3,0),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BD3=0,0,IF(BD4=0,-LN(BD3),LN(BD4)-LN(BD3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BE3=0,0,IF(BE4=0,-LN(BE3),LN(BE4)-LN(BE3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(BF3=0,0,IF(BF4=0,-LN(BF3),LN(BF4)-LN(BF3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AF3=0,0,IF(AF4=0,-LN(AF3),LN(AF4)-LN(AF3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AG3=0,0,IF(AG4=0,-LN(AG3),LN(AG4)-LN(AG3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AH3=0,0,IF(AH4=0,-LN(AH3),LN(AH4)-LN(AH3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AC3=0,0,IF(AC4=0,-LN(AC3),LN(AC4)-LN(AC3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AD3=0,0,IF(AD4=0,-LN(AD3),LN(AD4)-LN(AD3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AE3=0,0,IF(AE4=0,-LN(AE3),LN(AE4)-LN(AE3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AI3=0,0,IF(AI4=0,-LN(AI3),LN(AI4)-LN(AI3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AJ3=0,0,IF(AJ4=0,-LN(AJ3),LN(AJ4)-LN(AJ3)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3=24,\".\",IF(AK3=0,0,IF(AK4=0,-LN(AK3),LN(AK4)-LN(AK3)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BJ3)+$I3*BA3,IF(D3=24,\".\",IFERROR((CB4-CB3)/CB3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BK3)+$I3*BB3,IF(D3=24,\".\",IFERROR((CC4-CC3)/CC3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+(1-$I3)*(BL3)+$I3*BC3,IF(D3=24,\".\",IFERROR((CD4-CD3)/CD3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BM3)+$I3*BG3,IF($D3=24,\".\",IFERROR((CE4-CE3)/CE3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BN3)+$I3*BH3,IF($D3=24,\".\",IFERROR((CF4-CF3)/CF3,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+$AV3+(1-$I3)*(BO3)+$I3*BI3,IF($D3=24,\".\",IFERROR((CG4-CG3)/CG3,\".\")))","v":"."},{"$f":"IFERROR(AV3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BP3,IF($D3=24,\".\",IFERROR((CH4-CH3)/CH3,\".\")))","v":"."},{"$f":"IFERROR(AW3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BQ3,IF(D3=24,\".\",IFERROR((CI4-CI3)/CI3,\".\")))","v":"."},{"$f":"IFERROR(AW3+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3,Table1[Country Code],0)))+BR3,IF(D3=24,\".\",IFERROR((CJ4-CJ3)/CJ3,\".\")))","v":"."},{"$f":"IFERROR(O3*AX3^I3*AF3^(1-I3),\".\")","v":"."},{"$f":"IFERROR(P3*AY3^$I3*AG3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR(P3*AZ3^$I3*AH3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BD3^$I3*AC3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BE3^$I3*AD3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($J3*$P3*BF3^$I3*AE3^(1-$I3),\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AI3,\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AJ3,\".\")","v":"."},{"$f":"IFERROR($K3*$P3*AK3,\".\")","v":"."},{"$f":"IFERROR(CB3+CE3+CH3,\".\")","v":"."},{"$f":"IFERROR(CC3+CF3+CI3,\".\")","v":"."},{"$f":"IFERROR(CD3+CG3+CJ3,\".\")","v":"."},{"$f":"IFERROR((BS3*CB3/CK3)+(BV3*CE3/CK3)+(BY3*CH3/CK3),\".\")","v":"."},{"$f":"IFERROR((BT3*CC3/CL3)+(BW3*CF3/CL3)+(BZ3*CI3/CL3),\".\")","v":"."},{"$f":"IFERROR((BU3*CD3/CM3)+(BX3*CG3/CM3)+(CA3*CJ3/CM3),\".\")","v":"."},{"$f":"IFERROR(CB3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CC3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CD3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CE3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CF3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CG3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CH3/$CK3,\".\")","v":"."},{"$f":"IFERROR(CI3/$CL3,\".\")","v":"."},{"$f":"IFERROR(CJ3/$CM3,\".\")","v":"."},{"$f":"IFERROR(CK3/$H3,\".\")","v":"."},{"$f":"IFERROR(CL3/$H3,\".\")","v":"."},{"$f":"IFERROR(CM3/$H3,\".\")","v":"."},{"$f":"IFERROR(LN(CZ4)-LN(CZ3),\".\")","v":"."},{"$f":"IFERROR(LN(DA4)-LN(DA3),\".\")","v":"."},{"$f":"IFERROR(LN(DB4)-LN(DB3),\".\")","v":"."}]
["Aruba","ABW",2017,{"$f":"C4-'Initial Conditions and Settings'!$B$9","v":1},"ABW2017",".",{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,G3*F4/F3,\"\")),\".\")","v":"."},105.264,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4,Table1[Country Code],0)),MAX(IF(D4>0,K3*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4,Table1[Country Code],0))*EXP(D4*INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4,Table1[Country Code],0))*EXP(D4*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W],MATCH($B4,Table1[Country Code],0)),IF($D4=1,Q3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))+growthdif),IF($D4>1,Q3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(T3-LN(Z3)+LN(Z2))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W],MATCH($B4,Table1[Country Code],0)),IF($D4=1,R3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))),IF($D4>1,R3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(U3-LN(AA3)+LN(AA2))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Minimum wage, W],MATCH($B4,Table1[Country Code],0)),IF($D4=1,S3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4,Table1[Country Code],0)))-growthdif),IF($D4>1,S3*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I3)*(V3-LN(AB3)+LN(AB2))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3/$G3=mininf,AF3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(W3/Z3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AC3/$G3>mininf,AF3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(W3/Z3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AC3/$G3=mininf,AF3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(Q4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3/$G3=mininf,AG3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(X3/AA3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AD3/$G3>mininf,AG3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(X3/AA3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AD3/$G3=mininf,AG3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(R4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3/$G3=mininf,AH3/$G3>minfor,$B4=$B3),FALSE),$P3*$I3*(Y3/AB3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AE3/$G3>mininf,AH3/$G3=minfor,$B4=$B3),FALSE),($J3*$P3*$I3/$M3)*(Y3/AB3)^(-(1-$I3))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0)),IF(IFERROR(AND(AE3/$G3=mininf,AH3/$G3=minfor),FALSE),0,((($P4*($I4^$I4)*((1-$I4)^(1-$I4)))^(1/$I4))*(S4^(-(1-$I4)/$I4)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,W3*EXP(T3),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,X3*EXP(U3),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4,Table1[Country Code],0)),IF($D4>0,Y3*EXP(V3),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BJ4)+$I4*BA4,IF(D4=24,\".\",IFERROR((CB5-CB4)/CB4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BK4)+$I4*BB4,IF(D4=24,\".\",IFERROR((CC5-CC4)/CC4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+(1-$I4)*(BL4)+$I4*BC4,IF(D4=24,\".\",IFERROR((CD5-CD4)/CD4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BM4)+$I4*BG4,IF($D4=24,\".\",IFERROR((CE5-CE4)/CE4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BN4)+$I4*BH4,IF($D4=24,\".\",IFERROR((CF5-CF4)/CF4,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+$AV4+(1-$I4)*(BO4)+$I4*BI4,IF($D4=24,\".\",IFERROR((CG5-CG4)/CG4,\".\")))","v":"."},{"$f":"IFERROR(AV4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BP4,IF($D4=24,\".\",IFERROR((CH5-CH4)/CH4,\".\")))","v":"."},{"$f":"IFERROR(AW4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BQ4,IF(D4=24,\".\",IFERROR((CI5-CI4)/CI4,\".\")))","v":"."},{"$f":"IFERROR(AW4+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4,Table1[Country Code],0)))+BR4,IF(D4=24,\".\",IFERROR((CJ5-CJ4)/CJ4,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2018,{"$f":"C5-'Initial Conditions and Settings'!$B$9","v":2},"ABW2018",".",{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,G4*F5/F4,\"\")),\".\")","v":"."},106,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5,Table1[Country Code],0)),MAX(IF(D5>0,K4*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5,Table1[Country Code],0))*EXP(D5*INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5,Table1[Country Code],0))*EXP(D5*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W],MATCH($B5,Table1[Country Code],0)),IF($D5=1,Q4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))+growthdif),IF($D5>1,Q4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(T4-LN(Z4)+LN(Z3))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W],MATCH($B5,Table1[Country Code],0)),IF($D5=1,R4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))),IF($D5>1,R4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(U4-LN(AA4)+LN(AA3))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Minimum wage, W],MATCH($B5,Table1[Country Code],0)),IF($D5=1,S4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5,Table1[Country Code],0)))-growthdif),IF($D5>1,S4*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I4)*(V4-LN(AB4)+LN(AB3))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4/$G4=mininf,AF4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(W4/Z4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AC4/$G4>mininf,AF4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(W4/Z4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AC4/$G4=mininf,AF4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(Q5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4/$G4=mininf,AG4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(X4/AA4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AD4/$G4>mininf,AG4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(X4/AA4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AD4/$G4=mininf,AG4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(R5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4/$G4=mininf,AH4/$G4>minfor,$B5=$B4),FALSE),$P4*$I4*(Y4/AB4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AE4/$G4>mininf,AH4/$G4=minfor,$B5=$B4),FALSE),($J4*$P4*$I4/$M4)*(Y4/AB4)^(-(1-$I4))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0)),IF(IFERROR(AND(AE4/$G4=mininf,AH4/$G4=minfor),FALSE),0,((($P5*($I5^$I5)*((1-$I5)^(1-$I5)))^(1/$I5))*(S5^(-(1-$I5)/$I5)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,W4*EXP(T4),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,X4*EXP(U4),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5,Table1[Country Code],0)),IF($D5>0,Y4*EXP(V4),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BJ5)+$I5*BA5,IF(D5=24,\".\",IFERROR((CB6-CB5)/CB5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BK5)+$I5*BB5,IF(D5=24,\".\",IFERROR((CC6-CC5)/CC5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+(1-$I5)*(BL5)+$I5*BC5,IF(D5=24,\".\",IFERROR((CD6-CD5)/CD5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BM5)+$I5*BG5,IF($D5=24,\".\",IFERROR((CE6-CE5)/CE5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BN5)+$I5*BH5,IF($D5=24,\".\",IFERROR((CF6-CF5)/CF5,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+$AV5+(1-$I5)*(BO5)+$I5*BI5,IF($D5=24,\".\",IFERROR((CG6-CG5)/CG5,\".\")))","v":"."},{"$f":"IFERROR(AV5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BP5,IF($D5=24,\".\",IFERROR((CH6-CH5)/CH5,\".\")))","v":"."},{"$f":"IFERROR(AW5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BQ5,IF(D5=24,\".\",IFERROR((CI6-CI5)/CI5,\".\")))","v":"."},{"$f":"IFERROR(AW5+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5,Table1[Country Code],0)))+BR5,IF(D5=24,\".\",IFERROR((CJ6-CJ5)/CJ5,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2019,{"$f":"C6-'Initial Conditions and Settings'!$B$9","v":3},"ABW2019",".",{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,G5*F6/F5,\"\")),\".\")","v":"."},106,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B6,Table1[Country Code],0)),MAX(IF(D6>0,K5*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B6,Table1[Country Code],0))*EXP(D6*INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B6,Table1[Country Code],0))*EXP(D6*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W],MATCH($B6,Table1[Country Code],0)),IF($D6=1,Q5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))+growthdif),IF($D6>1,Q5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(T5-LN(Z5)+LN(Z4))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W],MATCH($B6,Table1[Country Code],0)),IF($D6=1,R5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))),IF($D6>1,R5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(U5-LN(AA5)+LN(AA4))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Minimum wage, W],MATCH($B6,Table1[Country Code],0)),IF($D6=1,S5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(INDEX(Table1[Growth Rate of Capital],MATCH($B6,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B6,Table1[Country Code],0)))-growthdif),IF($D6>1,S5*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I5)*(V5-LN(AB5)+LN(AB4))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5/$G5=mininf,AF5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(W5/Z5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AC5/$G5>mininf,AF5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(W5/Z5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AC5/$G5=mininf,AF5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(Q6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5/$G5=mininf,AG5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(X5/AA5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AD5/$G5>mininf,AG5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(X5/AA5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AD5/$G5=mininf,AG5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(R6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5/$G5=mininf,AH5/$G5>minfor,$B6=$B5),FALSE),$P5*$I5*(Y5/AB5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AE5/$G5>mininf,AH5/$G5=minfor,$B6=$B5),FALSE),($J5*$P5*$I5/$M5)*(Y5/AB5)^(-(1-$I5))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0)),IF(IFERROR(AND(AE5/$G5=mininf,AH5/$G5=minfor),FALSE),0,((($P6*($I6^$I6)*((1-$I6)^(1-$I6)))^(1/$I6))*(S6^(-(1-$I6)/$I6)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B6,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,W5*EXP(T5),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,X5*EXP(U5),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D6=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B6,Table1[Country Code],0)),IF($D6>0,Y5*EXP(V5),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BJ6)+$I6*BA6,IF(D6=24,\".\",IFERROR((CB7-CB6)/CB6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BK6)+$I6*BB6,IF(D6=24,\".\",IFERROR((CC7-CC6)/CC6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+(1-$I6)*(BL6)+$I6*BC6,IF(D6=24,\".\",IFERROR((CD7-CD6)/CD6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BM6)+$I6*BG6,IF($D6=24,\".\",IFERROR((CE7-CE6)/CE6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BN6)+$I6*BH6,IF($D6=24,\".\",IFERROR((CF7-CF6)/CF6,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+$AV6+(1-$I6)*(BO6)+$I6*BI6,IF($D6=24,\".\",IFERROR((CG7-CG6)/CG6,\".\")))","v":"."},{"$f":"IFERROR(AV6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BP6,IF($D6=24,\".\",IFERROR((CH7-CH6)/CH6,\".\")))","v":"."},{"$f":"IFERROR(AW6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BQ6,IF(D6=24,\".\",IFERROR((CI7-CI6)/CI6,\".\")))","v":"."},{"$f":"IFERROR(AW6+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B6,Table1[Country Code],0)))+BR6,IF(D6=24,\".\",IFERROR((CJ7-CJ6)/CJ6,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2020,{"$f":"C7-'Initial Conditions and Settings'!$B$9","v":4},"ABW2020",".",{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,G6*F7/F6,\"\")),\".\")","v":"."},106,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B7,Table1[Country Code],0)),MAX(IF(D7>0,K6*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B7,Table1[Country Code],0))*EXP(D7*INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B7,Table1[Country Code],0))*EXP(D7*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W],MATCH($B7,Table1[Country Code],0)),IF($D7=1,Q6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))+growthdif),IF($D7>1,Q6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(T6-LN(Z6)+LN(Z5))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W],MATCH($B7,Table1[Country Code],0)),IF($D7=1,R6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))),IF($D7>1,R6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(U6-LN(AA6)+LN(AA5))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Minimum wage, W],MATCH($B7,Table1[Country Code],0)),IF($D7=1,S6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(INDEX(Table1[Growth Rate of Capital],MATCH($B7,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B7,Table1[Country Code],0)))-growthdif),IF($D7>1,S6*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I6)*(V6-LN(AB6)+LN(AB5))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC6/$G6=mininf,AF6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(W6/Z6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AC6/$G6>mininf,AF6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(W6/Z6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AC6/$G6=mininf,AF6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(Q7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD6/$G6=mininf,AG6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(X6/AA6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AD6/$G6>mininf,AG6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(X6/AA6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AD6/$G6=mininf,AG6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(R7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE6/$G6=mininf,AH6/$G6>minfor,$B7=$B6),FALSE),$P6*$I6*(Y6/AB6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AE6/$G6>mininf,AH6/$G6=minfor,$B7=$B6),FALSE),($J6*$P6*$I6/$M6)*(Y6/AB6)^(-(1-$I6))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0)),IF(IFERROR(AND(AE6/$G6=mininf,AH6/$G6=minfor),FALSE),0,((($P7*($I7^$I7)*((1-$I7)^(1-$I7)))^(1/$I7))*(S7^(-(1-$I7)/$I7)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B7,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,W6*EXP(T6),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,X6*EXP(U6),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D7=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B7,Table1[Country Code],0)),IF($D7>0,Y6*EXP(V6),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BJ7)+$I7*BA7,IF(D7=24,\".\",IFERROR((CB8-CB7)/CB7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BK7)+$I7*BB7,IF(D7=24,\".\",IFERROR((CC8-CC7)/CC7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+(1-$I7)*(BL7)+$I7*BC7,IF(D7=24,\".\",IFERROR((CD8-CD7)/CD7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BM7)+$I7*BG7,IF($D7=24,\".\",IFERROR((CE8-CE7)/CE7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BN7)+$I7*BH7,IF($D7=24,\".\",IFERROR((CF8-CF7)/CF7,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+$AV7+(1-$I7)*(BO7)+$I7*BI7,IF($D7=24,\".\",IFERROR((CG8-CG7)/CG7,\".\")))","v":"."},{"$f":"IFERROR(AV7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BP7,IF($D7=24,\".\",IFERROR((CH8-CH7)/CH7,\".\")))","v":"."},{"$f":"IFERROR(AW7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BQ7,IF(D7=24,\".\",IFERROR((CI8-CI7)/CI7,\".\")))","v":"."},{"$f":"IFERROR(AW7+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B7,Table1[Country Code],0)))+BR7,IF(D7=24,\".\",IFERROR((CJ8-CJ7)/CJ7,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2021,{"$f":"C8-'Initial Conditions and Settings'!$B$9","v":5},"ABW2021",".",{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,G7*F8/F7,\"\")),\".\")","v":"."},107,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B8,Table1[Country Code],0)),MAX(IF(D8>0,K7*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B8,Table1[Country Code],0))*EXP(D8*INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B8,Table1[Country Code],0))*EXP(D8*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W],MATCH($B8,Table1[Country Code],0)),IF($D8=1,Q7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))+growthdif),IF($D8>1,Q7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(T7-LN(Z7)+LN(Z6))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W],MATCH($B8,Table1[Country Code],0)),IF($D8=1,R7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))),IF($D8>1,R7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(U7-LN(AA7)+LN(AA6))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Minimum wage, W],MATCH($B8,Table1[Country Code],0)),IF($D8=1,S7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(INDEX(Table1[Growth Rate of Capital],MATCH($B8,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B8,Table1[Country Code],0)))-growthdif),IF($D8>1,S7*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I7)*(V7-LN(AB7)+LN(AB6))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC7/$G7=mininf,AF7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(W7/Z7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AC7/$G7>mininf,AF7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(W7/Z7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AC7/$G7=mininf,AF7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(Q8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD7/$G7=mininf,AG7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(X7/AA7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AD7/$G7>mininf,AG7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(X7/AA7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AD7/$G7=mininf,AG7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(R8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE7/$G7=mininf,AH7/$G7>minfor,$B8=$B7),FALSE),$P7*$I7*(Y7/AB7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AE7/$G7>mininf,AH7/$G7=minfor,$B8=$B7),FALSE),($J7*$P7*$I7/$M7)*(Y7/AB7)^(-(1-$I7))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0)),IF(IFERROR(AND(AE7/$G7=mininf,AH7/$G7=minfor),FALSE),0,((($P8*($I8^$I8)*((1-$I8)^(1-$I8)))^(1/$I8))*(S8^(-(1-$I8)/$I8)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B8,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,W7*EXP(T7),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,X7*EXP(U7),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D8=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B8,Table1[Country Code],0)),IF($D8>0,Y7*EXP(V7),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BJ8)+$I8*BA8,IF(D8=24,\".\",IFERROR((CB9-CB8)/CB8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BK8)+$I8*BB8,IF(D8=24,\".\",IFERROR((CC9-CC8)/CC8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+(1-$I8)*(BL8)+$I8*BC8,IF(D8=24,\".\",IFERROR((CD9-CD8)/CD8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BM8)+$I8*BG8,IF($D8=24,\".\",IFERROR((CE9-CE8)/CE8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BN8)+$I8*BH8,IF($D8=24,\".\",IFERROR((CF9-CF8)/CF8,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+$AV8+(1-$I8)*(BO8)+$I8*BI8,IF($D8=24,\".\",IFERROR((CG9-CG8)/CG8,\".\")))","v":"."},{"$f":"IFERROR(AV8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BP8,IF($D8=24,\".\",IFERROR((CH9-CH8)/CH8,\".\")))","v":"."},{"$f":"IFERROR(AW8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BQ8,IF(D8=24,\".\",IFERROR((CI9-CI8)/CI8,\".\")))","v":"."},{"$f":"IFERROR(AW8+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B8,Table1[Country Code],0)))+BR8,IF(D8=24,\".\",IFERROR((CJ9-CJ8)/CJ8,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2022,{"$f":"C9-'Initial Conditions and Settings'!$B$9","v":6},"ABW2022",".",{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,G8*F9/F8,\"\")),\".\")","v":"."},107,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B9,Table1[Country Code],0)),MAX(IF(D9>0,K8*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B9,Table1[Country Code],0))*EXP(D9*INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B9,Table1[Country Code],0))*EXP(D9*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W],MATCH($B9,Table1[Country Code],0)),IF($D9=1,Q8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))+growthdif),IF($D9>1,Q8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(T8-LN(Z8)+LN(Z7))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W],MATCH($B9,Table1[Country Code],0)),IF($D9=1,R8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))),IF($D9>1,R8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(U8-LN(AA8)+LN(AA7))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Minimum wage, W],MATCH($B9,Table1[Country Code],0)),IF($D9=1,S8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(INDEX(Table1[Growth Rate of Capital],MATCH($B9,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B9,Table1[Country Code],0)))-growthdif),IF($D9>1,S8*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I8)*(V8-LN(AB8)+LN(AB7))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC8/$G8=mininf,AF8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(W8/Z8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AC8/$G8>mininf,AF8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(W8/Z8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AC8/$G8=mininf,AF8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(Q9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD8/$G8=mininf,AG8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(X8/AA8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AD8/$G8>mininf,AG8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(X8/AA8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AD8/$G8=mininf,AG8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(R9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE8/$G8=mininf,AH8/$G8>minfor,$B9=$B8),FALSE),$P8*$I8*(Y8/AB8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AE8/$G8>mininf,AH8/$G8=minfor,$B9=$B8),FALSE),($J8*$P8*$I8/$M8)*(Y8/AB8)^(-(1-$I8))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0)),IF(IFERROR(AND(AE8/$G8=mininf,AH8/$G8=minfor),FALSE),0,((($P9*($I9^$I9)*((1-$I9)^(1-$I9)))^(1/$I9))*(S9^(-(1-$I9)/$I9)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B9,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,W8*EXP(T8),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,X8*EXP(U8),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D9=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B9,Table1[Country Code],0)),IF($D9>0,Y8*EXP(V8),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BJ9)+$I9*BA9,IF(D9=24,\".\",IFERROR((CB10-CB9)/CB9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BK9)+$I9*BB9,IF(D9=24,\".\",IFERROR((CC10-CC9)/CC9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+(1-$I9)*(BL9)+$I9*BC9,IF(D9=24,\".\",IFERROR((CD10-CD9)/CD9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BM9)+$I9*BG9,IF($D9=24,\".\",IFERROR((CE10-CE9)/CE9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BN9)+$I9*BH9,IF($D9=24,\".\",IFERROR((CF10-CF9)/CF9,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+$AV9+(1-$I9)*(BO9)+$I9*BI9,IF($D9=24,\".\",IFERROR((CG10-CG9)/CG9,\".\")))","v":"."},{"$f":"IFERROR(AV9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BP9,IF($D9=24,\".\",IFERROR((CH10-CH9)/CH9,\".\")))","v":"."},{"$f":"IFERROR(AW9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BQ9,IF(D9=24,\".\",IFERROR((CI10-CI9)/CI9,\".\")))","v":"."},{"$f":"IFERROR(AW9+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B9,Table1[Country Code],0)))+BR9,IF(D9=24,\".\",IFERROR((CJ10-CJ9)/CJ9,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2023,{"$f":"C10-'Initial Conditions and Settings'!$B$9","v":7},"ABW2023",".",{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,G9*F10/F9,\"\")),\".\")","v":"."},107,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B10,Table1[Country Code],0)),MAX(IF(D10>0,K9*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B10,Table1[Country Code],0))*EXP(D10*INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B10,Table1[Country Code],0))*EXP(D10*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W],MATCH($B10,Table1[Country Code],0)),IF($D10=1,Q9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))+growthdif),IF($D10>1,Q9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(T9-LN(Z9)+LN(Z8))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W],MATCH($B10,Table1[Country Code],0)),IF($D10=1,R9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))),IF($D10>1,R9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(U9-LN(AA9)+LN(AA8))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Minimum wage, W],MATCH($B10,Table1[Country Code],0)),IF($D10=1,S9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(INDEX(Table1[Growth Rate of Capital],MATCH($B10,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B10,Table1[Country Code],0)))-growthdif),IF($D10>1,S9*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I9)*(V9-LN(AB9)+LN(AB8))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC9/$G9=mininf,AF9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(W9/Z9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AC9/$G9>mininf,AF9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(W9/Z9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AC9/$G9=mininf,AF9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(Q10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD9/$G9=mininf,AG9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(X9/AA9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AD9/$G9>mininf,AG9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(X9/AA9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AD9/$G9=mininf,AG9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(R10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE9/$G9=mininf,AH9/$G9>minfor,$B10=$B9),FALSE),$P9*$I9*(Y9/AB9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AE9/$G9>mininf,AH9/$G9=minfor,$B10=$B9),FALSE),($J9*$P9*$I9/$M9)*(Y9/AB9)^(-(1-$I9))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0)),IF(IFERROR(AND(AE9/$G9=mininf,AH9/$G9=minfor),FALSE),0,((($P10*($I10^$I10)*((1-$I10)^(1-$I10)))^(1/$I10))*(S10^(-(1-$I10)/$I10)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B10,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,W9*EXP(T9),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,X9*EXP(U9),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D10=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B10,Table1[Country Code],0)),IF($D10>0,Y9*EXP(V9),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BJ10)+$I10*BA10,IF(D10=24,\".\",IFERROR((CB11-CB10)/CB10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BK10)+$I10*BB10,IF(D10=24,\".\",IFERROR((CC11-CC10)/CC10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+(1-$I10)*(BL10)+$I10*BC10,IF(D10=24,\".\",IFERROR((CD11-CD10)/CD10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BM10)+$I10*BG10,IF($D10=24,\".\",IFERROR((CE11-CE10)/CE10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BN10)+$I10*BH10,IF($D10=24,\".\",IFERROR((CF11-CF10)/CF10,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+$AV10+(1-$I10)*(BO10)+$I10*BI10,IF($D10=24,\".\",IFERROR((CG11-CG10)/CG10,\".\")))","v":"."},{"$f":"IFERROR(AV10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BP10,IF($D10=24,\".\",IFERROR((CH11-CH10)/CH10,\".\")))","v":"."},{"$f":"IFERROR(AW10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BQ10,IF(D10=24,\".\",IFERROR((CI11-CI10)/CI10,\".\")))","v":"."},{"$f":"IFERROR(AW10+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B10,Table1[Country Code],0)))+BR10,IF(D10=24,\".\",IFERROR((CJ11-CJ10)/CJ10,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2024,{"$f":"C11-'Initial Conditions and Settings'!$B$9","v":8},"ABW2024",".",{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,G10*F11/F10,\"\")),\".\")","v":"."},108,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B11,Table1[Country Code],0)),MAX(IF(D11>0,K10*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B11,Table1[Country Code],0))*EXP(D11*INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B11,Table1[Country Code],0))*EXP(D11*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W],MATCH($B11,Table1[Country Code],0)),IF($D11=1,Q10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))+growthdif),IF($D11>1,Q10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(T10-LN(Z10)+LN(Z9))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W],MATCH($B11,Table1[Country Code],0)),IF($D11=1,R10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))),IF($D11>1,R10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(U10-LN(AA10)+LN(AA9))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Minimum wage, W],MATCH($B11,Table1[Country Code],0)),IF($D11=1,S10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(INDEX(Table1[Growth Rate of Capital],MATCH($B11,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B11,Table1[Country Code],0)))-growthdif),IF($D11>1,S10*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I10)*(V10-LN(AB10)+LN(AB9))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC10/$G10=mininf,AF10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(W10/Z10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AC10/$G10>mininf,AF10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(W10/Z10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AC10/$G10=mininf,AF10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(Q11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD10/$G10=mininf,AG10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(X10/AA10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AD10/$G10>mininf,AG10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(X10/AA10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AD10/$G10=mininf,AG10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(R11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE10/$G10=mininf,AH10/$G10>minfor,$B11=$B10),FALSE),$P10*$I10*(Y10/AB10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AE10/$G10>mininf,AH10/$G10=minfor,$B11=$B10),FALSE),($J10*$P10*$I10/$M10)*(Y10/AB10)^(-(1-$I10))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0)),IF(IFERROR(AND(AE10/$G10=mininf,AH10/$G10=minfor),FALSE),0,((($P11*($I11^$I11)*((1-$I11)^(1-$I11)))^(1/$I11))*(S11^(-(1-$I11)/$I11)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B11,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,W10*EXP(T10),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,X10*EXP(U10),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D11=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B11,Table1[Country Code],0)),IF($D11>0,Y10*EXP(V10),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BJ11)+$I11*BA11,IF(D11=24,\".\",IFERROR((CB12-CB11)/CB11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BK11)+$I11*BB11,IF(D11=24,\".\",IFERROR((CC12-CC11)/CC11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+(1-$I11)*(BL11)+$I11*BC11,IF(D11=24,\".\",IFERROR((CD12-CD11)/CD11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BM11)+$I11*BG11,IF($D11=24,\".\",IFERROR((CE12-CE11)/CE11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BN11)+$I11*BH11,IF($D11=24,\".\",IFERROR((CF12-CF11)/CF11,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+$AV11+(1-$I11)*(BO11)+$I11*BI11,IF($D11=24,\".\",IFERROR((CG12-CG11)/CG11,\".\")))","v":"."},{"$f":"IFERROR(AV11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BP11,IF($D11=24,\".\",IFERROR((CH12-CH11)/CH11,\".\")))","v":"."},{"$f":"IFERROR(AW11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BQ11,IF(D11=24,\".\",IFERROR((CI12-CI11)/CI11,\".\")))","v":"."},{"$f":"IFERROR(AW11+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B11,Table1[Country Code],0)))+BR11,IF(D11=24,\".\",IFERROR((CJ12-CJ11)/CJ11,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2025,{"$f":"C12-'Initial Conditions and Settings'!$B$9","v":9},"ABW2025",".",{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,G11*F12/F11,\"\")),\".\")","v":"."},108,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B12,Table1[Country Code],0)),MAX(IF(D12>0,K11*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B12,Table1[Country Code],0))*EXP(D12*INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B12,Table1[Country Code],0))*EXP(D12*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W],MATCH($B12,Table1[Country Code],0)),IF($D12=1,Q11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))+growthdif),IF($D12>1,Q11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(T11-LN(Z11)+LN(Z10))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W],MATCH($B12,Table1[Country Code],0)),IF($D12=1,R11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))),IF($D12>1,R11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(U11-LN(AA11)+LN(AA10))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Minimum wage, W],MATCH($B12,Table1[Country Code],0)),IF($D12=1,S11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(INDEX(Table1[Growth Rate of Capital],MATCH($B12,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B12,Table1[Country Code],0)))-growthdif),IF($D12>1,S11*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I11)*(V11-LN(AB11)+LN(AB10))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC11/$G11=mininf,AF11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(W11/Z11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AC11/$G11>mininf,AF11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(W11/Z11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AC11/$G11=mininf,AF11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(Q12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD11/$G11=mininf,AG11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(X11/AA11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AD11/$G11>mininf,AG11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(X11/AA11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AD11/$G11=mininf,AG11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(R12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE11/$G11=mininf,AH11/$G11>minfor,$B12=$B11),FALSE),$P11*$I11*(Y11/AB11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AE11/$G11>mininf,AH11/$G11=minfor,$B12=$B11),FALSE),($J11*$P11*$I11/$M11)*(Y11/AB11)^(-(1-$I11))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0)),IF(IFERROR(AND(AE11/$G11=mininf,AH11/$G11=minfor),FALSE),0,((($P12*($I12^$I12)*((1-$I12)^(1-$I12)))^(1/$I12))*(S12^(-(1-$I12)/$I12)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B12,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,W11*EXP(T11),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,X11*EXP(U11),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D12=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B12,Table1[Country Code],0)),IF($D12>0,Y11*EXP(V11),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BJ12)+$I12*BA12,IF(D12=24,\".\",IFERROR((CB13-CB12)/CB12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BK12)+$I12*BB12,IF(D12=24,\".\",IFERROR((CC13-CC12)/CC12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+(1-$I12)*(BL12)+$I12*BC12,IF(D12=24,\".\",IFERROR((CD13-CD12)/CD12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BM12)+$I12*BG12,IF($D12=24,\".\",IFERROR((CE13-CE12)/CE12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BN12)+$I12*BH12,IF($D12=24,\".\",IFERROR((CF13-CF12)/CF12,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+$AV12+(1-$I12)*(BO12)+$I12*BI12,IF($D12=24,\".\",IFERROR((CG13-CG12)/CG12,\".\")))","v":"."},{"$f":"IFERROR(AV12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BP12,IF($D12=24,\".\",IFERROR((CH13-CH12)/CH12,\".\")))","v":"."},{"$f":"IFERROR(AW12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BQ12,IF(D12=24,\".\",IFERROR((CI13-CI12)/CI12,\".\")))","v":"."},{"$f":"IFERROR(AW12+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B12,Table1[Country Code],0)))+BR12,IF(D12=24,\".\",IFERROR((CJ13-CJ12)/CJ12,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2026,{"$f":"C13-'Initial Conditions and Settings'!$B$9","v":10},"ABW2026",".",{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,G12*F13/F12,\"\")),\".\")","v":"."},108,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B13,Table1[Country Code],0)),MAX(IF(D13>0,K12*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B13,Table1[Country Code],0))*EXP(D13*INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B13,Table1[Country Code],0))*EXP(D13*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W],MATCH($B13,Table1[Country Code],0)),IF($D13=1,Q12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))+growthdif),IF($D13>1,Q12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(T12-LN(Z12)+LN(Z11))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W],MATCH($B13,Table1[Country Code],0)),IF($D13=1,R12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))),IF($D13>1,R12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(U12-LN(AA12)+LN(AA11))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Minimum wage, W],MATCH($B13,Table1[Country Code],0)),IF($D13=1,S12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(INDEX(Table1[Growth Rate of Capital],MATCH($B13,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B13,Table1[Country Code],0)))-growthdif),IF($D13>1,S12*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I12)*(V12-LN(AB12)+LN(AB11))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC12/$G12=mininf,AF12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(W12/Z12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AC12/$G12>mininf,AF12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(W12/Z12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AC12/$G12=mininf,AF12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(Q13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD12/$G12=mininf,AG12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(X12/AA12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AD12/$G12>mininf,AG12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(X12/AA12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AD12/$G12=mininf,AG12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(R13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE12/$G12=mininf,AH12/$G12>minfor,$B13=$B12),FALSE),$P12*$I12*(Y12/AB12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AE12/$G12>mininf,AH12/$G12=minfor,$B13=$B12),FALSE),($J12*$P12*$I12/$M12)*(Y12/AB12)^(-(1-$I12))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0)),IF(IFERROR(AND(AE12/$G12=mininf,AH12/$G12=minfor),FALSE),0,((($P13*($I13^$I13)*((1-$I13)^(1-$I13)))^(1/$I13))*(S13^(-(1-$I13)/$I13)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B13,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,W12*EXP(T12),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,X12*EXP(U12),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D13=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B13,Table1[Country Code],0)),IF($D13>0,Y12*EXP(V12),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BJ13)+$I13*BA13,IF(D13=24,\".\",IFERROR((CB14-CB13)/CB13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BK13)+$I13*BB13,IF(D13=24,\".\",IFERROR((CC14-CC13)/CC13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+(1-$I13)*(BL13)+$I13*BC13,IF(D13=24,\".\",IFERROR((CD14-CD13)/CD13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BM13)+$I13*BG13,IF($D13=24,\".\",IFERROR((CE14-CE13)/CE13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BN13)+$I13*BH13,IF($D13=24,\".\",IFERROR((CF14-CF13)/CF13,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+$AV13+(1-$I13)*(BO13)+$I13*BI13,IF($D13=24,\".\",IFERROR((CG14-CG13)/CG13,\".\")))","v":"."},{"$f":"IFERROR(AV13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BP13,IF($D13=24,\".\",IFERROR((CH14-CH13)/CH13,\".\")))","v":"."},{"$f":"IFERROR(AW13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BQ13,IF(D13=24,\".\",IFERROR((CI14-CI13)/CI13,\".\")))","v":"."},{"$f":"IFERROR(AW13+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B13,Table1[Country Code],0)))+BR13,IF(D13=24,\".\",IFERROR((CJ14-CJ13)/CJ13,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2027,{"$f":"C14-'Initial Conditions and Settings'!$B$9","v":11},"ABW2027",".",{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,G13*F14/F13,\"\")),\".\")","v":"."},109,0.5,0.72979594672615,{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B14,Table1[Country Code],0)),MAX(IF(D14>0,K13*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B14,Table1[Country Code],0))*EXP(D14*INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B14,Table1[Country Code],0))*EXP(D14*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W],MATCH($B14,Table1[Country Code],0)),IF($D14=1,Q13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))+growthdif),IF($D14>1,Q13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(T13-LN(Z13)+LN(Z12))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W],MATCH($B14,Table1[Country Code],0)),IF($D14=1,R13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))),IF($D14>1,R13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(U13-LN(AA13)+LN(AA12))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Minimum wage, W],MATCH($B14,Table1[Country Code],0)),IF($D14=1,S13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(INDEX(Table1[Growth Rate of Capital],MATCH($B14,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B14,Table1[Country Code],0)))-growthdif),IF($D14>1,S13*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I13)*(V13-LN(AB13)+LN(AB12))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC13/$G13=mininf,AF13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(W13/Z13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AC13/$G13>mininf,AF13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(W13/Z13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AC13/$G13=mininf,AF13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(Q14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD13/$G13=mininf,AG13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(X13/AA13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AD13/$G13>mininf,AG13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(X13/AA13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AD13/$G13=mininf,AG13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(R14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE13/$G13=mininf,AH13/$G13>minfor,$B14=$B13),FALSE),$P13*$I13*(Y13/AB13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AE13/$G13>mininf,AH13/$G13=minfor,$B14=$B13),FALSE),($J13*$P13*$I13/$M13)*(Y13/AB13)^(-(1-$I13))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0)),IF(IFERROR(AND(AE13/$G13=mininf,AH13/$G13=minfor),FALSE),0,((($P14*($I14^$I14)*((1-$I14)^(1-$I14)))^(1/$I14))*(S14^(-(1-$I14)/$I14)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B14,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,W13*EXP(T13),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,X13*EXP(U13),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D14=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B14,Table1[Country Code],0)),IF($D14>0,Y13*EXP(V13),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BJ14)+$I14*BA14,IF(D14=24,\".\",IFERROR((CB15-CB14)/CB14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BK14)+$I14*BB14,IF(D14=24,\".\",IFERROR((CC15-CC14)/CC14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+(1-$I14)*(BL14)+$I14*BC14,IF(D14=24,\".\",IFERROR((CD15-CD14)/CD14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BM14)+$I14*BG14,IF($D14=24,\".\",IFERROR((CE15-CE14)/CE14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BN14)+$I14*BH14,IF($D14=24,\".\",IFERROR((CF15-CF14)/CF14,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+$AV14+(1-$I14)*(BO14)+$I14*BI14,IF($D14=24,\".\",IFERROR((CG15-CG14)/CG14,\".\")))","v":"."},{"$f":"IFERROR(AV14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BP14,IF($D14=24,\".\",IFERROR((CH15-CH14)/CH14,\".\")))","v":"."},{"$f":"IFERROR(AW14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BQ14,IF(D14=24,\".\",IFERROR((CI15-CI14)/CI14,\".\")))","v":"."},{"$f":"IFERROR(AW14+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B14,Table1[Country Code],0)))+BR14,IF(D14=24,\".\",IFERROR((CJ15-CJ14)/CJ14,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2028,{"$f":"C15-'Initial Conditions and Settings'!$B$9","v":12},"ABW2028",".",{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,G14*F15/F14,\"\")),\".\")","v":"."},109,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B15,Table1[Country Code],0)),MAX(IF(D15>0,K14*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B15,Table1[Country Code],0))*EXP(D15*INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B15,Table1[Country Code],0))*EXP(D15*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W],MATCH($B15,Table1[Country Code],0)),IF($D15=1,Q14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))+growthdif),IF($D15>1,Q14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(T14-LN(Z14)+LN(Z13))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W],MATCH($B15,Table1[Country Code],0)),IF($D15=1,R14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))),IF($D15>1,R14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(U14-LN(AA14)+LN(AA13))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Minimum wage, W],MATCH($B15,Table1[Country Code],0)),IF($D15=1,S14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(INDEX(Table1[Growth Rate of Capital],MATCH($B15,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B15,Table1[Country Code],0)))-growthdif),IF($D15>1,S14*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I14)*(V14-LN(AB14)+LN(AB13))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC14/$G14=mininf,AF14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(W14/Z14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AC14/$G14>mininf,AF14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(W14/Z14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AC14/$G14=mininf,AF14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(Q15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD14/$G14=mininf,AG14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(X14/AA14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AD14/$G14>mininf,AG14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(X14/AA14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AD14/$G14=mininf,AG14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(R15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE14/$G14=mininf,AH14/$G14>minfor,$B15=$B14),FALSE),$P14*$I14*(Y14/AB14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AE14/$G14>mininf,AH14/$G14=minfor,$B15=$B14),FALSE),($J14*$P14*$I14/$M14)*(Y14/AB14)^(-(1-$I14))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0)),IF(IFERROR(AND(AE14/$G14=mininf,AH14/$G14=minfor),FALSE),0,((($P15*($I15^$I15)*((1-$I15)^(1-$I15)))^(1/$I15))*(S15^(-(1-$I15)/$I15)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B15,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,W14*EXP(T14),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,X14*EXP(U14),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D15=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B15,Table1[Country Code],0)),IF($D15>0,Y14*EXP(V14),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BJ15)+$I15*BA15,IF(D15=24,\".\",IFERROR((CB16-CB15)/CB15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BK15)+$I15*BB15,IF(D15=24,\".\",IFERROR((CC16-CC15)/CC15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+(1-$I15)*(BL15)+$I15*BC15,IF(D15=24,\".\",IFERROR((CD16-CD15)/CD15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BM15)+$I15*BG15,IF($D15=24,\".\",IFERROR((CE16-CE15)/CE15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BN15)+$I15*BH15,IF($D15=24,\".\",IFERROR((CF16-CF15)/CF15,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+$AV15+(1-$I15)*(BO15)+$I15*BI15,IF($D15=24,\".\",IFERROR((CG16-CG15)/CG15,\".\")))","v":"."},{"$f":"IFERROR(AV15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BP15,IF($D15=24,\".\",IFERROR((CH16-CH15)/CH15,\".\")))","v":"."},{"$f":"IFERROR(AW15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BQ15,IF(D15=24,\".\",IFERROR((CI16-CI15)/CI15,\".\")))","v":"."},{"$f":"IFERROR(AW15+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B15,Table1[Country Code],0)))+BR15,IF(D15=24,\".\",IFERROR((CJ16-CJ15)/CJ15,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2029,{"$f":"C16-'Initial Conditions and Settings'!$B$9","v":13},"ABW2029",".",{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,G15*F16/F15,\"\")),\".\")","v":"."},109,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B16,Table1[Country Code],0)),MAX(IF(D16>0,K15*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B16,Table1[Country Code],0))*EXP(D16*INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B16,Table1[Country Code],0))*EXP(D16*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W],MATCH($B16,Table1[Country Code],0)),IF($D16=1,Q15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))+growthdif),IF($D16>1,Q15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(T15-LN(Z15)+LN(Z14))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W],MATCH($B16,Table1[Country Code],0)),IF($D16=1,R15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))),IF($D16>1,R15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(U15-LN(AA15)+LN(AA14))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Minimum wage, W],MATCH($B16,Table1[Country Code],0)),IF($D16=1,S15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(INDEX(Table1[Growth Rate of Capital],MATCH($B16,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B16,Table1[Country Code],0)))-growthdif),IF($D16>1,S15*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I15)*(V15-LN(AB15)+LN(AB14))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC15/$G15=mininf,AF15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(W15/Z15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AC15/$G15>mininf,AF15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(W15/Z15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AC15/$G15=mininf,AF15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(Q16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD15/$G15=mininf,AG15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(X15/AA15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AD15/$G15>mininf,AG15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(X15/AA15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AD15/$G15=mininf,AG15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(R16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE15/$G15=mininf,AH15/$G15>minfor,$B16=$B15),FALSE),$P15*$I15*(Y15/AB15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AE15/$G15>mininf,AH15/$G15=minfor,$B16=$B15),FALSE),($J15*$P15*$I15/$M15)*(Y15/AB15)^(-(1-$I15))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0)),IF(IFERROR(AND(AE15/$G15=mininf,AH15/$G15=minfor),FALSE),0,((($P16*($I16^$I16)*((1-$I16)^(1-$I16)))^(1/$I16))*(S16^(-(1-$I16)/$I16)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B16,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,W15*EXP(T15),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,X15*EXP(U15),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D16=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B16,Table1[Country Code],0)),IF($D16>0,Y15*EXP(V15),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BJ16)+$I16*BA16,IF(D16=24,\".\",IFERROR((CB17-CB16)/CB16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BK16)+$I16*BB16,IF(D16=24,\".\",IFERROR((CC17-CC16)/CC16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+(1-$I16)*(BL16)+$I16*BC16,IF(D16=24,\".\",IFERROR((CD17-CD16)/CD16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BM16)+$I16*BG16,IF($D16=24,\".\",IFERROR((CE17-CE16)/CE16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BN16)+$I16*BH16,IF($D16=24,\".\",IFERROR((CF17-CF16)/CF16,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+$AV16+(1-$I16)*(BO16)+$I16*BI16,IF($D16=24,\".\",IFERROR((CG17-CG16)/CG16,\".\")))","v":"."},{"$f":"IFERROR(AV16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BP16,IF($D16=24,\".\",IFERROR((CH17-CH16)/CH16,\".\")))","v":"."},{"$f":"IFERROR(AW16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BQ16,IF(D16=24,\".\",IFERROR((CI17-CI16)/CI16,\".\")))","v":"."},{"$f":"IFERROR(AW16+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B16,Table1[Country Code],0)))+BR16,IF(D16=24,\".\",IFERROR((CJ17-CJ16)/CJ16,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2030,{"$f":"C17-'Initial Conditions and Settings'!$B$9","v":14},"ABW2030",".",{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,G16*F17/F16,\"\")),\".\")","v":"."},109,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B17,Table1[Country Code],0)),MAX(IF(D17>0,K16*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B17,Table1[Country Code],0))*EXP(D17*INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B17,Table1[Country Code],0))*EXP(D17*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W],MATCH($B17,Table1[Country Code],0)),IF($D17=1,Q16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))+growthdif),IF($D17>1,Q16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(T16-LN(Z16)+LN(Z15))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W],MATCH($B17,Table1[Country Code],0)),IF($D17=1,R16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))),IF($D17>1,R16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(U16-LN(AA16)+LN(AA15))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Minimum wage, W],MATCH($B17,Table1[Country Code],0)),IF($D17=1,S16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(INDEX(Table1[Growth Rate of Capital],MATCH($B17,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B17,Table1[Country Code],0)))-growthdif),IF($D17>1,S16*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I16)*(V16-LN(AB16)+LN(AB15))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC16/$G16=mininf,AF16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(W16/Z16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AC16/$G16>mininf,AF16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(W16/Z16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AC16/$G16=mininf,AF16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(Q17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD16/$G16=mininf,AG16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(X16/AA16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AD16/$G16>mininf,AG16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(X16/AA16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AD16/$G16=mininf,AG16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(R17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE16/$G16=mininf,AH16/$G16>minfor,$B17=$B16),FALSE),$P16*$I16*(Y16/AB16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AE16/$G16>mininf,AH16/$G16=minfor,$B17=$B16),FALSE),($J16*$P16*$I16/$M16)*(Y16/AB16)^(-(1-$I16))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0)),IF(IFERROR(AND(AE16/$G16=mininf,AH16/$G16=minfor),FALSE),0,((($P17*($I17^$I17)*((1-$I17)^(1-$I17)))^(1/$I17))*(S17^(-(1-$I17)/$I17)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B17,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,W16*EXP(T16),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,X16*EXP(U16),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D17=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B17,Table1[Country Code],0)),IF($D17>0,Y16*EXP(V16),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BJ17)+$I17*BA17,IF(D17=24,\".\",IFERROR((CB18-CB17)/CB17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BK17)+$I17*BB17,IF(D17=24,\".\",IFERROR((CC18-CC17)/CC17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+(1-$I17)*(BL17)+$I17*BC17,IF(D17=24,\".\",IFERROR((CD18-CD17)/CD17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BM17)+$I17*BG17,IF($D17=24,\".\",IFERROR((CE18-CE17)/CE17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BN17)+$I17*BH17,IF($D17=24,\".\",IFERROR((CF18-CF17)/CF17,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+$AV17+(1-$I17)*(BO17)+$I17*BI17,IF($D17=24,\".\",IFERROR((CG18-CG17)/CG17,\".\")))","v":"."},{"$f":"IFERROR(AV17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BP17,IF($D17=24,\".\",IFERROR((CH18-CH17)/CH17,\".\")))","v":"."},{"$f":"IFERROR(AW17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BQ17,IF(D17=24,\".\",IFERROR((CI18-CI17)/CI17,\".\")))","v":"."},{"$f":"IFERROR(AW17+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B17,Table1[Country Code],0)))+BR17,IF(D17=24,\".\",IFERROR((CJ18-CJ17)/CJ17,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2031,{"$f":"C18-'Initial Conditions and Settings'!$B$9","v":15},"ABW2031",".",{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,G17*F18/F17,\"\")),\".\")","v":"."},110,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B18,Table1[Country Code],0)),MAX(IF(D18>0,K17*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B18,Table1[Country Code],0))*EXP(D18*INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B18,Table1[Country Code],0))*EXP(D18*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W],MATCH($B18,Table1[Country Code],0)),IF($D18=1,Q17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))+growthdif),IF($D18>1,Q17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(T17-LN(Z17)+LN(Z16))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W],MATCH($B18,Table1[Country Code],0)),IF($D18=1,R17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))),IF($D18>1,R17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(U17-LN(AA17)+LN(AA16))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Minimum wage, W],MATCH($B18,Table1[Country Code],0)),IF($D18=1,S17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(INDEX(Table1[Growth Rate of Capital],MATCH($B18,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B18,Table1[Country Code],0)))-growthdif),IF($D18>1,S17*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I17)*(V17-LN(AB17)+LN(AB16))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC17/$G17=mininf,AF17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(W17/Z17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AC17/$G17>mininf,AF17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(W17/Z17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AC17/$G17=mininf,AF17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(Q18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD17/$G17=mininf,AG17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(X17/AA17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AD17/$G17>mininf,AG17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(X17/AA17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AD17/$G17=mininf,AG17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(R18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE17/$G17=mininf,AH17/$G17>minfor,$B18=$B17),FALSE),$P17*$I17*(Y17/AB17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AE17/$G17>mininf,AH17/$G17=minfor,$B18=$B17),FALSE),($J17*$P17*$I17/$M17)*(Y17/AB17)^(-(1-$I17))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0)),IF(IFERROR(AND(AE17/$G17=mininf,AH17/$G17=minfor),FALSE),0,((($P18*($I18^$I18)*((1-$I18)^(1-$I18)))^(1/$I18))*(S18^(-(1-$I18)/$I18)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B18,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,W17*EXP(T17),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,X17*EXP(U17),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D18=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B18,Table1[Country Code],0)),IF($D18>0,Y17*EXP(V17),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BJ18)+$I18*BA18,IF(D18=24,\".\",IFERROR((CB19-CB18)/CB18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BK18)+$I18*BB18,IF(D18=24,\".\",IFERROR((CC19-CC18)/CC18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+(1-$I18)*(BL18)+$I18*BC18,IF(D18=24,\".\",IFERROR((CD19-CD18)/CD18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BM18)+$I18*BG18,IF($D18=24,\".\",IFERROR((CE19-CE18)/CE18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BN18)+$I18*BH18,IF($D18=24,\".\",IFERROR((CF19-CF18)/CF18,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+$AV18+(1-$I18)*(BO18)+$I18*BI18,IF($D18=24,\".\",IFERROR((CG19-CG18)/CG18,\".\")))","v":"."},{"$f":"IFERROR(AV18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BP18,IF($D18=24,\".\",IFERROR((CH19-CH18)/CH18,\".\")))","v":"."},{"$f":"IFERROR(AW18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BQ18,IF(D18=24,\".\",IFERROR((CI19-CI18)/CI18,\".\")))","v":"."},{"$f":"IFERROR(AW18+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B18,Table1[Country Code],0)))+BR18,IF(D18=24,\".\",IFERROR((CJ19-CJ18)/CJ18,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2032,{"$f":"C19-'Initial Conditions and Settings'!$B$9","v":16},"ABW2032",".",{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,G18*F19/F18,\"\")),\".\")","v":"."},110,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B19,Table1[Country Code],0)),MAX(IF(D19>0,K18*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B19,Table1[Country Code],0))*EXP(D19*INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B19,Table1[Country Code],0))*EXP(D19*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W],MATCH($B19,Table1[Country Code],0)),IF($D19=1,Q18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))+growthdif),IF($D19>1,Q18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(T18-LN(Z18)+LN(Z17))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W],MATCH($B19,Table1[Country Code],0)),IF($D19=1,R18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))),IF($D19>1,R18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(U18-LN(AA18)+LN(AA17))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Minimum wage, W],MATCH($B19,Table1[Country Code],0)),IF($D19=1,S18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(INDEX(Table1[Growth Rate of Capital],MATCH($B19,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B19,Table1[Country Code],0)))-growthdif),IF($D19>1,S18*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I18)*(V18-LN(AB18)+LN(AB17))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC18/$G18=mininf,AF18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(W18/Z18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AC18/$G18>mininf,AF18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(W18/Z18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AC18/$G18=mininf,AF18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(Q19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD18/$G18=mininf,AG18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(X18/AA18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AD18/$G18>mininf,AG18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(X18/AA18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AD18/$G18=mininf,AG18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(R19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE18/$G18=mininf,AH18/$G18>minfor,$B19=$B18),FALSE),$P18*$I18*(Y18/AB18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AE18/$G18>mininf,AH18/$G18=minfor,$B19=$B18),FALSE),($J18*$P18*$I18/$M18)*(Y18/AB18)^(-(1-$I18))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0)),IF(IFERROR(AND(AE18/$G18=mininf,AH18/$G18=minfor),FALSE),0,((($P19*($I19^$I19)*((1-$I19)^(1-$I19)))^(1/$I19))*(S19^(-(1-$I19)/$I19)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B19,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,W18*EXP(T18),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,X18*EXP(U18),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D19=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B19,Table1[Country Code],0)),IF($D19>0,Y18*EXP(V18),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BJ19)+$I19*BA19,IF(D19=24,\".\",IFERROR((CB20-CB19)/CB19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BK19)+$I19*BB19,IF(D19=24,\".\",IFERROR((CC20-CC19)/CC19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+(1-$I19)*(BL19)+$I19*BC19,IF(D19=24,\".\",IFERROR((CD20-CD19)/CD19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BM19)+$I19*BG19,IF($D19=24,\".\",IFERROR((CE20-CE19)/CE19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BN19)+$I19*BH19,IF($D19=24,\".\",IFERROR((CF20-CF19)/CF19,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+$AV19+(1-$I19)*(BO19)+$I19*BI19,IF($D19=24,\".\",IFERROR((CG20-CG19)/CG19,\".\")))","v":"."},{"$f":"IFERROR(AV19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BP19,IF($D19=24,\".\",IFERROR((CH20-CH19)/CH19,\".\")))","v":"."},{"$f":"IFERROR(AW19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BQ19,IF(D19=24,\".\",IFERROR((CI20-CI19)/CI19,\".\")))","v":"."},{"$f":"IFERROR(AW19+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B19,Table1[Country Code],0)))+BR19,IF(D19=24,\".\",IFERROR((CJ20-CJ19)/CJ19,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2033,{"$f":"C20-'Initial Conditions and Settings'!$B$9","v":17},"ABW2033",".",{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,G19*F20/F19,\"\")),\".\")","v":"."},110,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B20,Table1[Country Code],0)),MAX(IF(D20>0,K19*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B20,Table1[Country Code],0))*EXP(D20*INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B20,Table1[Country Code],0))*EXP(D20*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W],MATCH($B20,Table1[Country Code],0)),IF($D20=1,Q19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))+growthdif),IF($D20>1,Q19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(T19-LN(Z19)+LN(Z18))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W],MATCH($B20,Table1[Country Code],0)),IF($D20=1,R19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))),IF($D20>1,R19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(U19-LN(AA19)+LN(AA18))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Minimum wage, W],MATCH($B20,Table1[Country Code],0)),IF($D20=1,S19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(INDEX(Table1[Growth Rate of Capital],MATCH($B20,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B20,Table1[Country Code],0)))-growthdif),IF($D20>1,S19*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I19)*(V19-LN(AB19)+LN(AB18))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC19/$G19=mininf,AF19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(W19/Z19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AC19/$G19>mininf,AF19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(W19/Z19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AC19/$G19=mininf,AF19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(Q20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD19/$G19=mininf,AG19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(X19/AA19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AD19/$G19>mininf,AG19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(X19/AA19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AD19/$G19=mininf,AG19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(R20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE19/$G19=mininf,AH19/$G19>minfor,$B20=$B19),FALSE),$P19*$I19*(Y19/AB19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AE19/$G19>mininf,AH19/$G19=minfor,$B20=$B19),FALSE),($J19*$P19*$I19/$M19)*(Y19/AB19)^(-(1-$I19))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0)),IF(IFERROR(AND(AE19/$G19=mininf,AH19/$G19=minfor),FALSE),0,((($P20*($I20^$I20)*((1-$I20)^(1-$I20)))^(1/$I20))*(S20^(-(1-$I20)/$I20)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B20,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,W19*EXP(T19),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,X19*EXP(U19),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D20=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B20,Table1[Country Code],0)),IF($D20>0,Y19*EXP(V19),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BJ20)+$I20*BA20,IF(D20=24,\".\",IFERROR((CB21-CB20)/CB20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BK20)+$I20*BB20,IF(D20=24,\".\",IFERROR((CC21-CC20)/CC20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+(1-$I20)*(BL20)+$I20*BC20,IF(D20=24,\".\",IFERROR((CD21-CD20)/CD20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BM20)+$I20*BG20,IF($D20=24,\".\",IFERROR((CE21-CE20)/CE20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BN20)+$I20*BH20,IF($D20=24,\".\",IFERROR((CF21-CF20)/CF20,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+$AV20+(1-$I20)*(BO20)+$I20*BI20,IF($D20=24,\".\",IFERROR((CG21-CG20)/CG20,\".\")))","v":"."},{"$f":"IFERROR(AV20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BP20,IF($D20=24,\".\",IFERROR((CH21-CH20)/CH20,\".\")))","v":"."},{"$f":"IFERROR(AW20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BQ20,IF(D20=24,\".\",IFERROR((CI21-CI20)/CI20,\".\")))","v":"."},{"$f":"IFERROR(AW20+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B20,Table1[Country Code],0)))+BR20,IF(D20=24,\".\",IFERROR((CJ21-CJ20)/CJ20,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2034,{"$f":"C21-'Initial Conditions and Settings'!$B$9","v":18},"ABW2034",".",{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,G20*F21/F20,\"\")),\".\")","v":"."},110,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B21,Table1[Country Code],0)),MAX(IF(D21>0,K20*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B21,Table1[Country Code],0))*EXP(D21*INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B21,Table1[Country Code],0))*EXP(D21*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W],MATCH($B21,Table1[Country Code],0)),IF($D21=1,Q20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))+growthdif),IF($D21>1,Q20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(T20-LN(Z20)+LN(Z19))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W],MATCH($B21,Table1[Country Code],0)),IF($D21=1,R20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))),IF($D21>1,R20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(U20-LN(AA20)+LN(AA19))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Minimum wage, W],MATCH($B21,Table1[Country Code],0)),IF($D21=1,S20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(INDEX(Table1[Growth Rate of Capital],MATCH($B21,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B21,Table1[Country Code],0)))-growthdif),IF($D21>1,S20*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I20)*(V20-LN(AB20)+LN(AB19))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC20/$G20=mininf,AF20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(W20/Z20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AC20/$G20>mininf,AF20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(W20/Z20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AC20/$G20=mininf,AF20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(Q21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD20/$G20=mininf,AG20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(X20/AA20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AD20/$G20>mininf,AG20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(X20/AA20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AD20/$G20=mininf,AG20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(R21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE20/$G20=mininf,AH20/$G20>minfor,$B21=$B20),FALSE),$P20*$I20*(Y20/AB20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AE20/$G20>mininf,AH20/$G20=minfor,$B21=$B20),FALSE),($J20*$P20*$I20/$M20)*(Y20/AB20)^(-(1-$I20))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0)),IF(IFERROR(AND(AE20/$G20=mininf,AH20/$G20=minfor),FALSE),0,((($P21*($I21^$I21)*((1-$I21)^(1-$I21)))^(1/$I21))*(S21^(-(1-$I21)/$I21)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B21,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,W20*EXP(T20),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,X20*EXP(U20),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D21=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B21,Table1[Country Code],0)),IF($D21>0,Y20*EXP(V20),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BJ21)+$I21*BA21,IF(D21=24,\".\",IFERROR((CB22-CB21)/CB21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BK21)+$I21*BB21,IF(D21=24,\".\",IFERROR((CC22-CC21)/CC21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+(1-$I21)*(BL21)+$I21*BC21,IF(D21=24,\".\",IFERROR((CD22-CD21)/CD21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BM21)+$I21*BG21,IF($D21=24,\".\",IFERROR((CE22-CE21)/CE21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BN21)+$I21*BH21,IF($D21=24,\".\",IFERROR((CF22-CF21)/CF21,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+$AV21+(1-$I21)*(BO21)+$I21*BI21,IF($D21=24,\".\",IFERROR((CG22-CG21)/CG21,\".\")))","v":"."},{"$f":"IFERROR(AV21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BP21,IF($D21=24,\".\",IFERROR((CH22-CH21)/CH21,\".\")))","v":"."},{"$f":"IFERROR(AW21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BQ21,IF(D21=24,\".\",IFERROR((CI22-CI21)/CI21,\".\")))","v":"."},{"$f":"IFERROR(AW21+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B21,Table1[Country Code],0)))+BR21,IF(D21=24,\".\",IFERROR((CJ22-CJ21)/CJ21,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2035,{"$f":"C22-'Initial Conditions and Settings'!$B$9","v":19},"ABW2035",".",{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,G21*F22/F21,\"\")),\".\")","v":"."},110,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B22,Table1[Country Code],0)),MAX(IF(D22>0,K21*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B22,Table1[Country Code],0))*EXP(D22*INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B22,Table1[Country Code],0))*EXP(D22*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W],MATCH($B22,Table1[Country Code],0)),IF($D22=1,Q21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))+growthdif),IF($D22>1,Q21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(T21-LN(Z21)+LN(Z20))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W],MATCH($B22,Table1[Country Code],0)),IF($D22=1,R21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))),IF($D22>1,R21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(U21-LN(AA21)+LN(AA20))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Minimum wage, W],MATCH($B22,Table1[Country Code],0)),IF($D22=1,S21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(INDEX(Table1[Growth Rate of Capital],MATCH($B22,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B22,Table1[Country Code],0)))-growthdif),IF($D22>1,S21*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I21)*(V21-LN(AB21)+LN(AB20))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC21/$G21=mininf,AF21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(W21/Z21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AC21/$G21>mininf,AF21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(W21/Z21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AC21/$G21=mininf,AF21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(Q22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD21/$G21=mininf,AG21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(X21/AA21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AD21/$G21>mininf,AG21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(X21/AA21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AD21/$G21=mininf,AG21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(R22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE21/$G21=mininf,AH21/$G21>minfor,$B22=$B21),FALSE),$P21*$I21*(Y21/AB21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AE21/$G21>mininf,AH21/$G21=minfor,$B22=$B21),FALSE),($J21*$P21*$I21/$M21)*(Y21/AB21)^(-(1-$I21))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0)),IF(IFERROR(AND(AE21/$G21=mininf,AH21/$G21=minfor),FALSE),0,((($P22*($I22^$I22)*((1-$I22)^(1-$I22)))^(1/$I22))*(S22^(-(1-$I22)/$I22)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B22,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,W21*EXP(T21),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,X21*EXP(U21),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D22=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B22,Table1[Country Code],0)),IF($D22>0,Y21*EXP(V21),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BJ22)+$I22*BA22,IF(D22=24,\".\",IFERROR((CB23-CB22)/CB22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BK22)+$I22*BB22,IF(D22=24,\".\",IFERROR((CC23-CC22)/CC22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+(1-$I22)*(BL22)+$I22*BC22,IF(D22=24,\".\",IFERROR((CD23-CD22)/CD22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BM22)+$I22*BG22,IF($D22=24,\".\",IFERROR((CE23-CE22)/CE22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BN22)+$I22*BH22,IF($D22=24,\".\",IFERROR((CF23-CF22)/CF22,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+$AV22+(1-$I22)*(BO22)+$I22*BI22,IF($D22=24,\".\",IFERROR((CG23-CG22)/CG22,\".\")))","v":"."},{"$f":"IFERROR(AV22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BP22,IF($D22=24,\".\",IFERROR((CH23-CH22)/CH22,\".\")))","v":"."},{"$f":"IFERROR(AW22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BQ22,IF(D22=24,\".\",IFERROR((CI23-CI22)/CI22,\".\")))","v":"."},{"$f":"IFERROR(AW22+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B22,Table1[Country Code],0)))+BR22,IF(D22=24,\".\",IFERROR((CJ23-CJ22)/CJ22,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2036,{"$f":"C23-'Initial Conditions and Settings'!$B$9","v":20},"ABW2036",".",{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,G22*F23/F22,\"\")),\".\")","v":"."},110,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B23,Table1[Country Code],0)),MAX(IF(D23>0,K22*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B23,Table1[Country Code],0))*EXP(D23*INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B23,Table1[Country Code],0))*EXP(D23*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W],MATCH($B23,Table1[Country Code],0)),IF($D23=1,Q22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))+growthdif),IF($D23>1,Q22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(T22-LN(Z22)+LN(Z21))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W],MATCH($B23,Table1[Country Code],0)),IF($D23=1,R22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))),IF($D23>1,R22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(U22-LN(AA22)+LN(AA21))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Minimum wage, W],MATCH($B23,Table1[Country Code],0)),IF($D23=1,S22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(INDEX(Table1[Growth Rate of Capital],MATCH($B23,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B23,Table1[Country Code],0)))-growthdif),IF($D23>1,S22*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I22)*(V22-LN(AB22)+LN(AB21))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC22/$G22=mininf,AF22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(W22/Z22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AC22/$G22>mininf,AF22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(W22/Z22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AC22/$G22=mininf,AF22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(Q23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD22/$G22=mininf,AG22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(X22/AA22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AD22/$G22>mininf,AG22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(X22/AA22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AD22/$G22=mininf,AG22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(R23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE22/$G22=mininf,AH22/$G22>minfor,$B23=$B22),FALSE),$P22*$I22*(Y22/AB22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AE22/$G22>mininf,AH22/$G22=minfor,$B23=$B22),FALSE),($J22*$P22*$I22/$M22)*(Y22/AB22)^(-(1-$I22))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0)),IF(IFERROR(AND(AE22/$G22=mininf,AH22/$G22=minfor),FALSE),0,((($P23*($I23^$I23)*((1-$I23)^(1-$I23)))^(1/$I23))*(S23^(-(1-$I23)/$I23)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B23,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,W22*EXP(T22),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,X22*EXP(U22),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D23=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B23,Table1[Country Code],0)),IF($D23>0,Y22*EXP(V22),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BJ23)+$I23*BA23,IF(D23=24,\".\",IFERROR((CB24-CB23)/CB23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BK23)+$I23*BB23,IF(D23=24,\".\",IFERROR((CC24-CC23)/CC23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+(1-$I23)*(BL23)+$I23*BC23,IF(D23=24,\".\",IFERROR((CD24-CD23)/CD23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BM23)+$I23*BG23,IF($D23=24,\".\",IFERROR((CE24-CE23)/CE23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BN23)+$I23*BH23,IF($D23=24,\".\",IFERROR((CF24-CF23)/CF23,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+$AV23+(1-$I23)*(BO23)+$I23*BI23,IF($D23=24,\".\",IFERROR((CG24-CG23)/CG23,\".\")))","v":"."},{"$f":"IFERROR(AV23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BP23,IF($D23=24,\".\",IFERROR((CH24-CH23)/CH23,\".\")))","v":"."},{"$f":"IFERROR(AW23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BQ23,IF(D23=24,\".\",IFERROR((CI24-CI23)/CI23,\".\")))","v":"."},{"$f":"IFERROR(AW23+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B23,Table1[Country Code],0)))+BR23,IF(D23=24,\".\",IFERROR((CJ24-CJ23)/CJ23,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2037,{"$f":"C24-'Initial Conditions and Settings'!$B$9","v":21},"ABW2037",".",{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,G23*F24/F23,\"\")),\".\")","v":"."},110,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B24,Table1[Country Code],0)),MAX(IF(D24>0,K23*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B24,Table1[Country Code],0))*EXP(D24*INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B24,Table1[Country Code],0))*EXP(D24*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W],MATCH($B24,Table1[Country Code],0)),IF($D24=1,Q23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))+growthdif),IF($D24>1,Q23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(T23-LN(Z23)+LN(Z22))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W],MATCH($B24,Table1[Country Code],0)),IF($D24=1,R23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))),IF($D24>1,R23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(U23-LN(AA23)+LN(AA22))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Minimum wage, W],MATCH($B24,Table1[Country Code],0)),IF($D24=1,S23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(INDEX(Table1[Growth Rate of Capital],MATCH($B24,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B24,Table1[Country Code],0)))-growthdif),IF($D24>1,S23*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I23)*(V23-LN(AB23)+LN(AB22))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC23/$G23=mininf,AF23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(W23/Z23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AC23/$G23>mininf,AF23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(W23/Z23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AC23/$G23=mininf,AF23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(Q24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD23/$G23=mininf,AG23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(X23/AA23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AD23/$G23>mininf,AG23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(X23/AA23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AD23/$G23=mininf,AG23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(R24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE23/$G23=mininf,AH23/$G23>minfor,$B24=$B23),FALSE),$P23*$I23*(Y23/AB23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AE23/$G23>mininf,AH23/$G23=minfor,$B24=$B23),FALSE),($J23*$P23*$I23/$M23)*(Y23/AB23)^(-(1-$I23))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0)),IF(IFERROR(AND(AE23/$G23=mininf,AH23/$G23=minfor),FALSE),0,((($P24*($I24^$I24)*((1-$I24)^(1-$I24)))^(1/$I24))*(S24^(-(1-$I24)/$I24)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B24,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,W23*EXP(T23),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,X23*EXP(U23),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D24=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B24,Table1[Country Code],0)),IF($D24>0,Y23*EXP(V23),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BJ24)+$I24*BA24,IF(D24=24,\".\",IFERROR((CB25-CB24)/CB24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BK24)+$I24*BB24,IF(D24=24,\".\",IFERROR((CC25-CC24)/CC24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+(1-$I24)*(BL24)+$I24*BC24,IF(D24=24,\".\",IFERROR((CD25-CD24)/CD24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BM24)+$I24*BG24,IF($D24=24,\".\",IFERROR((CE25-CE24)/CE24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BN24)+$I24*BH24,IF($D24=24,\".\",IFERROR((CF25-CF24)/CF24,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+$AV24+(1-$I24)*(BO24)+$I24*BI24,IF($D24=24,\".\",IFERROR((CG25-CG24)/CG24,\".\")))","v":"."},{"$f":"IFERROR(AV24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BP24,IF($D24=24,\".\",IFERROR((CH25-CH24)/CH24,\".\")))","v":"."},{"$f":"IFERROR(AW24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BQ24,IF(D24=24,\".\",IFERROR((CI25-CI24)/CI24,\".\")))","v":"."},{"$f":"IFERROR(AW24+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B24,Table1[Country Code],0)))+BR24,IF(D24=24,\".\",IFERROR((CJ25-CJ24)/CJ24,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2038,{"$f":"C25-'Initial Conditions and Settings'!$B$9","v":22},"ABW2038",".",{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,G24*F25/F24,\"\")),\".\")","v":"."},110,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B25,Table1[Country Code],0)),MAX(IF(D25>0,K24*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B25,Table1[Country Code],0))*EXP(D25*INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B25,Table1[Country Code],0))*EXP(D25*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W],MATCH($B25,Table1[Country Code],0)),IF($D25=1,Q24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))+growthdif),IF($D25>1,Q24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(T24-LN(Z24)+LN(Z23))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W],MATCH($B25,Table1[Country Code],0)),IF($D25=1,R24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))),IF($D25>1,R24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(U24-LN(AA24)+LN(AA23))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Minimum wage, W],MATCH($B25,Table1[Country Code],0)),IF($D25=1,S24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(INDEX(Table1[Growth Rate of Capital],MATCH($B25,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B25,Table1[Country Code],0)))-growthdif),IF($D25>1,S24*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I24)*(V24-LN(AB24)+LN(AB23))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC24/$G24=mininf,AF24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(W24/Z24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AC24/$G24>mininf,AF24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(W24/Z24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AC24/$G24=mininf,AF24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(Q25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD24/$G24=mininf,AG24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(X24/AA24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AD24/$G24>mininf,AG24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(X24/AA24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AD24/$G24=mininf,AG24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(R25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE24/$G24=mininf,AH24/$G24>minfor,$B25=$B24),FALSE),$P24*$I24*(Y24/AB24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AE24/$G24>mininf,AH24/$G24=minfor,$B25=$B24),FALSE),($J24*$P24*$I24/$M24)*(Y24/AB24)^(-(1-$I24))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0)),IF(IFERROR(AND(AE24/$G24=mininf,AH24/$G24=minfor),FALSE),0,((($P25*($I25^$I25)*((1-$I25)^(1-$I25)))^(1/$I25))*(S25^(-(1-$I25)/$I25)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B25,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,W24*EXP(T24),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,X24*EXP(U24),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D25=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B25,Table1[Country Code],0)),IF($D25>0,Y24*EXP(V24),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BJ25)+$I25*BA25,IF(D25=24,\".\",IFERROR((CB26-CB25)/CB25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BK25)+$I25*BB25,IF(D25=24,\".\",IFERROR((CC26-CC25)/CC25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+(1-$I25)*(BL25)+$I25*BC25,IF(D25=24,\".\",IFERROR((CD26-CD25)/CD25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BM25)+$I25*BG25,IF($D25=24,\".\",IFERROR((CE26-CE25)/CE25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BN25)+$I25*BH25,IF($D25=24,\".\",IFERROR((CF26-CF25)/CF25,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+$AV25+(1-$I25)*(BO25)+$I25*BI25,IF($D25=24,\".\",IFERROR((CG26-CG25)/CG25,\".\")))","v":"."},{"$f":"IFERROR(AV25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BP25,IF($D25=24,\".\",IFERROR((CH26-CH25)/CH25,\".\")))","v":"."},{"$f":"IFERROR(AW25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BQ25,IF(D25=24,\".\",IFERROR((CI26-CI25)/CI25,\".\")))","v":"."},{"$f":"IFERROR(AW25+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B25,Table1[Country Code],0)))+BR25,IF(D25=24,\".\",IFERROR((CJ26-CJ25)/CJ25,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2039,{"$f":"C26-'Initial Conditions and Settings'!$B$9","v":23},"ABW2039",".",{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,G25*F26/F25,\"\")),\".\")","v":"."},110,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B26,Table1[Country Code],0)),MAX(IF(D26>0,K25*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B26,Table1[Country Code],0))*EXP(D26*INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B26,Table1[Country Code],0))*EXP(D26*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W],MATCH($B26,Table1[Country Code],0)),IF($D26=1,Q25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))+growthdif),IF($D26>1,Q25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(T25-LN(Z25)+LN(Z24))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W],MATCH($B26,Table1[Country Code],0)),IF($D26=1,R25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))),IF($D26>1,R25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(U25-LN(AA25)+LN(AA24))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Minimum wage, W],MATCH($B26,Table1[Country Code],0)),IF($D26=1,S25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(INDEX(Table1[Growth Rate of Capital],MATCH($B26,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B26,Table1[Country Code],0)))-growthdif),IF($D26>1,S25*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I25)*(V25-LN(AB25)+LN(AB24))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC25/$G25=mininf,AF25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(W25/Z25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AC25/$G25>mininf,AF25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(W25/Z25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AC25/$G25=mininf,AF25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(Q26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD25/$G25=mininf,AG25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(X25/AA25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AD25/$G25>mininf,AG25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(X25/AA25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AD25/$G25=mininf,AG25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(R26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE25/$G25=mininf,AH25/$G25>minfor,$B26=$B25),FALSE),$P25*$I25*(Y25/AB25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AE25/$G25>mininf,AH25/$G25=minfor,$B26=$B25),FALSE),($J25*$P25*$I25/$M25)*(Y25/AB25)^(-(1-$I25))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0)),IF(IFERROR(AND(AE25/$G25=mininf,AH25/$G25=minfor),FALSE),0,((($P26*($I26^$I26)*((1-$I26)^(1-$I26)))^(1/$I26))*(S26^(-(1-$I26)/$I26)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B26,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,W25*EXP(T25),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,X25*EXP(U25),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D26=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B26,Table1[Country Code],0)),IF($D26>0,Y25*EXP(V25),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BJ26)+$I26*BA26,IF(D26=24,\".\",IFERROR((CB27-CB26)/CB26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BK26)+$I26*BB26,IF(D26=24,\".\",IFERROR((CC27-CC26)/CC26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+(1-$I26)*(BL26)+$I26*BC26,IF(D26=24,\".\",IFERROR((CD27-CD26)/CD26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BM26)+$I26*BG26,IF($D26=24,\".\",IFERROR((CE27-CE26)/CE26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BN26)+$I26*BH26,IF($D26=24,\".\",IFERROR((CF27-CF26)/CF26,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+$AV26+(1-$I26)*(BO26)+$I26*BI26,IF($D26=24,\".\",IFERROR((CG27-CG26)/CG26,\".\")))","v":"."},{"$f":"IFERROR(AV26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BP26,IF($D26=24,\".\",IFERROR((CH27-CH26)/CH26,\".\")))","v":"."},{"$f":"IFERROR(AW26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BQ26,IF(D26=24,\".\",IFERROR((CI27-CI26)/CI26,\".\")))","v":"."},{"$f":"IFERROR(AW26+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B26,Table1[Country Code],0)))+BR26,IF(D26=24,\".\",IFERROR((CJ27-CJ26)/CJ26,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Aruba","ABW",2040,{"$f":"C27-'Initial Conditions and Settings'!$B$9","v":24},"ABW2040",".",{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,G26*F27/F26,\"\")),\".\")","v":"."},109,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B27,Table1[Country Code],0)),MAX(IF(D27>0,K26*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B27,Table1[Country Code],0))*EXP(D27*INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B27,Table1[Country Code],0))*EXP(D27*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W],MATCH($B27,Table1[Country Code],0)),IF($D27=1,Q26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))+growthdif),IF($D27>1,Q26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(T26-LN(Z26)+LN(Z25))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W],MATCH($B27,Table1[Country Code],0)),IF($D27=1,R26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))),IF($D27>1,R26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(U26-LN(AA26)+LN(AA25))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Minimum wage, W],MATCH($B27,Table1[Country Code],0)),IF($D27=1,S26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(INDEX(Table1[Growth Rate of Capital],MATCH($B27,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B27,Table1[Country Code],0)))-growthdif),IF($D27>1,S26*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I26)*(V26-LN(AB26)+LN(AB25))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC26/$G26=mininf,AF26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(W26/Z26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AC26/$G26>mininf,AF26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(W26/Z26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AC26/$G26=mininf,AF26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(Q27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD26/$G26=mininf,AG26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(X26/AA26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AD26/$G26>mininf,AG26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(X26/AA26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AD26/$G26=mininf,AG26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(R27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE26/$G26=mininf,AH26/$G26>minfor,$B27=$B26),FALSE),$P26*$I26*(Y26/AB26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AE26/$G26>mininf,AH26/$G26=minfor,$B27=$B26),FALSE),($J26*$P26*$I26/$M26)*(Y26/AB26)^(-(1-$I26))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0)),IF(IFERROR(AND(AE26/$G26=mininf,AH26/$G26=minfor),FALSE),0,((($P27*($I27^$I27)*((1-$I27)^(1-$I27)))^(1/$I27))*(S27^(-(1-$I27)/$I27)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B27,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,W26*EXP(T26),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,X26*EXP(U26),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D27=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B27,Table1[Country Code],0)),IF($D27>0,Y26*EXP(V26),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BJ27)+$I27*BA27,IF(D27=24,\".\",IFERROR((CB28-CB27)/CB27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BK27)+$I27*BB27,IF(D27=24,\".\",IFERROR((CC28-CC27)/CC27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+(1-$I27)*(BL27)+$I27*BC27,IF(D27=24,\".\",IFERROR((CD28-CD27)/CD27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BM27)+$I27*BG27,IF($D27=24,\".\",IFERROR((CE28-CE27)/CE27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BN27)+$I27*BH27,IF($D27=24,\".\",IFERROR((CF28-CF27)/CF27,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+$AV27+(1-$I27)*(BO27)+$I27*BI27,IF($D27=24,\".\",IFERROR((CG28-CG27)/CG27,\".\")))","v":"."},{"$f":"IFERROR(AV27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BP27,IF($D27=24,\".\",IFERROR((CH28-CH27)/CH27,\".\")))","v":"."},{"$f":"IFERROR(AW27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BQ27,IF(D27=24,\".\",IFERROR((CI28-CI27)/CI27,\".\")))","v":"."},{"$f":"IFERROR(AW27+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B27,Table1[Country Code],0)))+BR27,IF(D27=24,\".\",IFERROR((CJ28-CJ27)/CJ27,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2015,{"$f":"C28-'Initial Conditions and Settings'!$B$9","v":-1},"AFG2015",9556.85546875,{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,G27*F28/F27,\"\")),\".\")","v":""},33736.493999999999,0.5,".",{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B28,Table1[Country Code],0)),MAX(IF(D28>0,K27*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B28,Table1[Country Code],0))*EXP(D28*INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B28,Table1[Country Code],0))*EXP(D28*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W],MATCH($B28,Table1[Country Code],0)),IF($D28=1,Q27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))+growthdif),IF($D28>1,Q27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(T27-LN(Z27)+LN(Z26))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W],MATCH($B28,Table1[Country Code],0)),IF($D28=1,R27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))),IF($D28>1,R27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(U27-LN(AA27)+LN(AA26))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Minimum wage, W],MATCH($B28,Table1[Country Code],0)),IF($D28=1,S27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(INDEX(Table1[Growth Rate of Capital],MATCH($B28,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B28,Table1[Country Code],0)))-growthdif),IF($D28>1,S27*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I27)*(V27-LN(AB27)+LN(AB26))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC27/$G27=mininf,AF27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(W27/Z27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AC27/$G27>mininf,AF27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(W27/Z27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AC27/$G27=mininf,AF27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(Q28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD27/$G27=mininf,AG27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(X27/AA27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AD27/$G27>mininf,AG27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(X27/AA27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AD27/$G27=mininf,AG27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(R28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE27/$G27=mininf,AH27/$G27>minfor,$B28=$B27),FALSE),$P27*$I27*(Y27/AB27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AE27/$G27>mininf,AH27/$G27=minfor,$B28=$B27),FALSE),($J27*$P27*$I27/$M27)*(Y27/AB27)^(-(1-$I27))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0)),IF(IFERROR(AND(AE27/$G27=mininf,AH27/$G27=minfor),FALSE),0,((($P28*($I28^$I28)*((1-$I28)^(1-$I28)))^(1/$I28))*(S28^(-(1-$I28)/$I28)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B28,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,W27*EXP(T27),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,X27*EXP(U27),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D28=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B28,Table1[Country Code],0)),IF($D28>0,Y27*EXP(V27),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BJ28)+$I28*BA28,IF(D28=24,\".\",IFERROR((CB29-CB28)/CB28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BK28)+$I28*BB28,IF(D28=24,\".\",IFERROR((CC29-CC28)/CC28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+(1-$I28)*(BL28)+$I28*BC28,IF(D28=24,\".\",IFERROR((CD29-CD28)/CD28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BM28)+$I28*BG28,IF($D28=24,\".\",IFERROR((CE29-CE28)/CE28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BN28)+$I28*BH28,IF($D28=24,\".\",IFERROR((CF29-CF28)/CF28,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+$AV28+(1-$I28)*(BO28)+$I28*BI28,IF($D28=24,\".\",IFERROR((CG29-CG28)/CG28,\".\")))","v":"."},{"$f":"IFERROR(AV28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BP28,IF($D28=24,\".\",IFERROR((CH29-CH28)/CH28,\".\")))","v":"."},{"$f":"IFERROR(AW28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BQ28,IF(D28=24,\".\",IFERROR((CI29-CI28)/CI28,\".\")))","v":"."},{"$f":"IFERROR(AW28+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B28,Table1[Country Code],0)))+BR28,IF(D28=24,\".\",IFERROR((CJ29-CJ28)/CJ28,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2016,{"$f":"C29-'Initial Conditions and Settings'!$B$9","v":0},"AFG2016",9937.0673828125,{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,G28*F29/F28,\"\")),\".\")","v":9564},34656.031999999999,0.5,0.71,{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B29,Table1[Country Code],0)),MAX(IF(D29>0,K28*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B29,Table1[Country Code],0))*EXP(D29*INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B29,Table1[Country Code],0))*EXP(D29*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W],MATCH($B29,Table1[Country Code],0)),IF($D29=1,Q28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))+growthdif),IF($D29>1,Q28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(T28-LN(Z28)+LN(Z27))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W],MATCH($B29,Table1[Country Code],0)),IF($D29=1,R28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))),IF($D29>1,R28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(U28-LN(AA28)+LN(AA27))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Minimum wage, W],MATCH($B29,Table1[Country Code],0)),IF($D29=1,S28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(INDEX(Table1[Growth Rate of Capital],MATCH($B29,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B29,Table1[Country Code],0)))-growthdif),IF($D29>1,S28*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I28)*(V28-LN(AB28)+LN(AB27))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC28/$G28=mininf,AF28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(W28/Z28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AC28/$G28>mininf,AF28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(W28/Z28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AC28/$G28=mininf,AF28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(Q29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD28/$G28=mininf,AG28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(X28/AA28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AD28/$G28>mininf,AG28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(X28/AA28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AD28/$G28=mininf,AG28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(R29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE28/$G28=mininf,AH28/$G28>minfor,$B29=$B28),FALSE),$P28*$I28*(Y28/AB28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AE28/$G28>mininf,AH28/$G28=minfor,$B29=$B28),FALSE),($J28*$P28*$I28/$M28)*(Y28/AB28)^(-(1-$I28))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0)),IF(IFERROR(AND(AE28/$G28=mininf,AH28/$G28=minfor),FALSE),0,((($P29*($I29^$I29)*((1-$I29)^(1-$I29)))^(1/$I29))*(S29^(-(1-$I29)/$I29)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B29,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,W28*EXP(T28),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,X28*EXP(U28),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D29=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B29,Table1[Country Code],0)),IF($D29>0,Y28*EXP(V28),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BJ29)+$I29*BA29,IF(D29=24,\".\",IFERROR((CB30-CB29)/CB29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BK29)+$I29*BB29,IF(D29=24,\".\",IFERROR((CC30-CC29)/CC29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+(1-$I29)*(BL29)+$I29*BC29,IF(D29=24,\".\",IFERROR((CD30-CD29)/CD29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BM29)+$I29*BG29,IF($D29=24,\".\",IFERROR((CE30-CE29)/CE29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BN29)+$I29*BH29,IF($D29=24,\".\",IFERROR((CF30-CF29)/CF29,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+$AV29+(1-$I29)*(BO29)+$I29*BI29,IF($D29=24,\".\",IFERROR((CG30-CG29)/CG29,\".\")))","v":"."},{"$f":"IFERROR(AV29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BP29,IF($D29=24,\".\",IFERROR((CH30-CH29)/CH29,\".\")))","v":"."},{"$f":"IFERROR(AW29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BQ29,IF(D29=24,\".\",IFERROR((CI30-CI29)/CI29,\".\")))","v":"."},{"$f":"IFERROR(AW29+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B29,Table1[Country Code],0)))+BR29,IF(D29=24,\".\",IFERROR((CJ30-CJ29)/CJ29,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2017,{"$f":"C30-'Initial Conditions and Settings'!$B$9","v":1},"AFG2017",10303.8740234375,{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,G29*F30/F29,\"\")),\".\")","v":9917.0356166252132},35530.080999999998,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B30,Table1[Country Code],0)),MAX(IF(D30>0,K29*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B30,Table1[Country Code],0))*EXP(D30*INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B30,Table1[Country Code],0))*EXP(D30*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W],MATCH($B30,Table1[Country Code],0)),IF($D30=1,Q29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))+growthdif),IF($D30>1,Q29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(T29-LN(Z29)+LN(Z28))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W],MATCH($B30,Table1[Country Code],0)),IF($D30=1,R29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))),IF($D30>1,R29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(U29-LN(AA29)+LN(AA28))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Minimum wage, W],MATCH($B30,Table1[Country Code],0)),IF($D30=1,S29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(INDEX(Table1[Growth Rate of Capital],MATCH($B30,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B30,Table1[Country Code],0)))-growthdif),IF($D30>1,S29*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I29)*(V29-LN(AB29)+LN(AB28))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC29/$G29=mininf,AF29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(W29/Z29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AC29/$G29>mininf,AF29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(W29/Z29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AC29/$G29=mininf,AF29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(Q30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD29/$G29=mininf,AG29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(X29/AA29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AD29/$G29>mininf,AG29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(X29/AA29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AD29/$G29=mininf,AG29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(R30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE29/$G29=mininf,AH29/$G29>minfor,$B30=$B29),FALSE),$P29*$I29*(Y29/AB29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AE29/$G29>mininf,AH29/$G29=minfor,$B30=$B29),FALSE),($J29*$P29*$I29/$M29)*(Y29/AB29)^(-(1-$I29))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0)),IF(IFERROR(AND(AE29/$G29=mininf,AH29/$G29=minfor),FALSE),0,((($P30*($I30^$I30)*((1-$I30)^(1-$I30)))^(1/$I30))*(S30^(-(1-$I30)/$I30)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B30,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,W29*EXP(T29),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,X29*EXP(U29),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D30=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B30,Table1[Country Code],0)),IF($D30>0,Y29*EXP(V29),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BJ30)+$I30*BA30,IF(D30=24,\".\",IFERROR((CB31-CB30)/CB30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BK30)+$I30*BB30,IF(D30=24,\".\",IFERROR((CC31-CC30)/CC30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+(1-$I30)*(BL30)+$I30*BC30,IF(D30=24,\".\",IFERROR((CD31-CD30)/CD30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BM30)+$I30*BG30,IF($D30=24,\".\",IFERROR((CE31-CE30)/CE30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BN30)+$I30*BH30,IF($D30=24,\".\",IFERROR((CF31-CF30)/CF30,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+$AV30+(1-$I30)*(BO30)+$I30*BI30,IF($D30=24,\".\",IFERROR((CG31-CG30)/CG30,\".\")))","v":"."},{"$f":"IFERROR(AV30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BP30,IF($D30=24,\".\",IFERROR((CH31-CH30)/CH30,\".\")))","v":"."},{"$f":"IFERROR(AW30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BQ30,IF(D30=24,\".\",IFERROR((CI31-CI30)/CI30,\".\")))","v":"."},{"$f":"IFERROR(AW30+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B30,Table1[Country Code],0)))+BR30,IF(D30=24,\".\",IFERROR((CJ31-CJ30)/CJ30,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2018,{"$f":"C31-'Initial Conditions and Settings'!$B$9","v":2},"AFG2018",10666.443359375,{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,G30*F31/F30,\"\")),\".\")","v":10265.993009719272},36373,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B31,Table1[Country Code],0)),MAX(IF(D31>0,K30*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B31,Table1[Country Code],0))*EXP(D31*INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B31,Table1[Country Code],0))*EXP(D31*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W],MATCH($B31,Table1[Country Code],0)),IF($D31=1,Q30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))+growthdif),IF($D31>1,Q30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(T30-LN(Z30)+LN(Z29))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W],MATCH($B31,Table1[Country Code],0)),IF($D31=1,R30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))),IF($D31>1,R30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(U30-LN(AA30)+LN(AA29))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Minimum wage, W],MATCH($B31,Table1[Country Code],0)),IF($D31=1,S30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(INDEX(Table1[Growth Rate of Capital],MATCH($B31,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B31,Table1[Country Code],0)))-growthdif),IF($D31>1,S30*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I30)*(V30-LN(AB30)+LN(AB29))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC30/$G30=mininf,AF30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(W30/Z30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AC30/$G30>mininf,AF30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(W30/Z30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AC30/$G30=mininf,AF30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(Q31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD30/$G30=mininf,AG30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(X30/AA30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AD30/$G30>mininf,AG30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(X30/AA30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AD30/$G30=mininf,AG30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(R31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE30/$G30=mininf,AH30/$G30>minfor,$B31=$B30),FALSE),$P30*$I30*(Y30/AB30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AE30/$G30>mininf,AH30/$G30=minfor,$B31=$B30),FALSE),($J30*$P30*$I30/$M30)*(Y30/AB30)^(-(1-$I30))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0)),IF(IFERROR(AND(AE30/$G30=mininf,AH30/$G30=minfor),FALSE),0,((($P31*($I31^$I31)*((1-$I31)^(1-$I31)))^(1/$I31))*(S31^(-(1-$I31)/$I31)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B31,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,W30*EXP(T30),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,X30*EXP(U30),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D31=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B31,Table1[Country Code],0)),IF($D31>0,Y30*EXP(V30),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BJ31)+$I31*BA31,IF(D31=24,\".\",IFERROR((CB32-CB31)/CB31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BK31)+$I31*BB31,IF(D31=24,\".\",IFERROR((CC32-CC31)/CC31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+(1-$I31)*(BL31)+$I31*BC31,IF(D31=24,\".\",IFERROR((CD32-CD31)/CD31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BM31)+$I31*BG31,IF($D31=24,\".\",IFERROR((CE32-CE31)/CE31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BN31)+$I31*BH31,IF($D31=24,\".\",IFERROR((CF32-CF31)/CF31,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+$AV31+(1-$I31)*(BO31)+$I31*BI31,IF($D31=24,\".\",IFERROR((CG32-CG31)/CG31,\".\")))","v":"."},{"$f":"IFERROR(AV31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BP31,IF($D31=24,\".\",IFERROR((CH32-CH31)/CH31,\".\")))","v":"."},{"$f":"IFERROR(AW31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BQ31,IF(D31=24,\".\",IFERROR((CI32-CI31)/CI31,\".\")))","v":"."},{"$f":"IFERROR(AW31+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B31,Table1[Country Code],0)))+BR31,IF(D31=24,\".\",IFERROR((CJ32-CJ31)/CJ31,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2019,{"$f":"C32-'Initial Conditions and Settings'!$B$9","v":3},"AFG2019",11039.8310546875,{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,G31*F32/F31,\"\")),\".\")","v":10625.36260845475},37209,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B32,Table1[Country Code],0)),MAX(IF(D32>0,K31*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B32,Table1[Country Code],0))*EXP(D32*INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B32,Table1[Country Code],0))*EXP(D32*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W],MATCH($B32,Table1[Country Code],0)),IF($D32=1,Q31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))+growthdif),IF($D32>1,Q31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(T31-LN(Z31)+LN(Z30))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W],MATCH($B32,Table1[Country Code],0)),IF($D32=1,R31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))),IF($D32>1,R31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(U31-LN(AA31)+LN(AA30))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Minimum wage, W],MATCH($B32,Table1[Country Code],0)),IF($D32=1,S31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(INDEX(Table1[Growth Rate of Capital],MATCH($B32,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B32,Table1[Country Code],0)))-growthdif),IF($D32>1,S31*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I31)*(V31-LN(AB31)+LN(AB30))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC31/$G31=mininf,AF31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(W31/Z31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AC31/$G31>mininf,AF31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(W31/Z31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AC31/$G31=mininf,AF31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(Q32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD31/$G31=mininf,AG31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(X31/AA31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AD31/$G31>mininf,AG31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(X31/AA31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AD31/$G31=mininf,AG31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(R32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE31/$G31=mininf,AH31/$G31>minfor,$B32=$B31),FALSE),$P31*$I31*(Y31/AB31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AE31/$G31>mininf,AH31/$G31=minfor,$B32=$B31),FALSE),($J31*$P31*$I31/$M31)*(Y31/AB31)^(-(1-$I31))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0)),IF(IFERROR(AND(AE31/$G31=mininf,AH31/$G31=minfor),FALSE),0,((($P32*($I32^$I32)*((1-$I32)^(1-$I32)))^(1/$I32))*(S32^(-(1-$I32)/$I32)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B32,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,W31*EXP(T31),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,X31*EXP(U31),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D32=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B32,Table1[Country Code],0)),IF($D32>0,Y31*EXP(V31),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BJ32)+$I32*BA32,IF(D32=24,\".\",IFERROR((CB33-CB32)/CB32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BK32)+$I32*BB32,IF(D32=24,\".\",IFERROR((CC33-CC32)/CC32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+(1-$I32)*(BL32)+$I32*BC32,IF(D32=24,\".\",IFERROR((CD33-CD32)/CD32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BM32)+$I32*BG32,IF($D32=24,\".\",IFERROR((CE33-CE32)/CE32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BN32)+$I32*BH32,IF($D32=24,\".\",IFERROR((CF33-CF32)/CF32,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+$AV32+(1-$I32)*(BO32)+$I32*BI32,IF($D32=24,\".\",IFERROR((CG33-CG32)/CG32,\".\")))","v":"."},{"$f":"IFERROR(AV32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BP32,IF($D32=24,\".\",IFERROR((CH33-CH32)/CH32,\".\")))","v":"."},{"$f":"IFERROR(AW32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BQ32,IF(D32=24,\".\",IFERROR((CI33-CI32)/CI32,\".\")))","v":"."},{"$f":"IFERROR(AW32+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B32,Table1[Country Code],0)))+BR32,IF(D32=24,\".\",IFERROR((CJ33-CJ32)/CJ32,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2020,{"$f":"C33-'Initial Conditions and Settings'!$B$9","v":4},"AFG2020",11432.44140625,{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,G32*F33/F32,\"\")),\".\")","v":11003.233187136586},38055,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B33,Table1[Country Code],0)),MAX(IF(D33>0,K32*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B33,Table1[Country Code],0))*EXP(D33*INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B33,Table1[Country Code],0))*EXP(D33*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W],MATCH($B33,Table1[Country Code],0)),IF($D33=1,Q32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))+growthdif),IF($D33>1,Q32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(T32-LN(Z32)+LN(Z31))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W],MATCH($B33,Table1[Country Code],0)),IF($D33=1,R32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))),IF($D33>1,R32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(U32-LN(AA32)+LN(AA31))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Minimum wage, W],MATCH($B33,Table1[Country Code],0)),IF($D33=1,S32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(INDEX(Table1[Growth Rate of Capital],MATCH($B33,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B33,Table1[Country Code],0)))-growthdif),IF($D33>1,S32*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I32)*(V32-LN(AB32)+LN(AB31))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC32/$G32=mininf,AF32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(W32/Z32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AC32/$G32>mininf,AF32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(W32/Z32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AC32/$G32=mininf,AF32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(Q33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD32/$G32=mininf,AG32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(X32/AA32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AD32/$G32>mininf,AG32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(X32/AA32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AD32/$G32=mininf,AG32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(R33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE32/$G32=mininf,AH32/$G32>minfor,$B33=$B32),FALSE),$P32*$I32*(Y32/AB32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AE32/$G32>mininf,AH32/$G32=minfor,$B33=$B32),FALSE),($J32*$P32*$I32/$M32)*(Y32/AB32)^(-(1-$I32))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0)),IF(IFERROR(AND(AE32/$G32=mininf,AH32/$G32=minfor),FALSE),0,((($P33*($I33^$I33)*((1-$I33)^(1-$I33)))^(1/$I33))*(S33^(-(1-$I33)/$I33)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B33,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,W32*EXP(T32),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,X32*EXP(U32),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D33=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B33,Table1[Country Code],0)),IF($D33>0,Y32*EXP(V32),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BJ33)+$I33*BA33,IF(D33=24,\".\",IFERROR((CB34-CB33)/CB33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BK33)+$I33*BB33,IF(D33=24,\".\",IFERROR((CC34-CC33)/CC33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+(1-$I33)*(BL33)+$I33*BC33,IF(D33=24,\".\",IFERROR((CD34-CD33)/CD33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BM33)+$I33*BG33,IF($D33=24,\".\",IFERROR((CE34-CE33)/CE33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BN33)+$I33*BH33,IF($D33=24,\".\",IFERROR((CF34-CF33)/CF33,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+$AV33+(1-$I33)*(BO33)+$I33*BI33,IF($D33=24,\".\",IFERROR((CG34-CG33)/CG33,\".\")))","v":"."},{"$f":"IFERROR(AV33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BP33,IF($D33=24,\".\",IFERROR((CH34-CH33)/CH33,\".\")))","v":"."},{"$f":"IFERROR(AW33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BQ33,IF(D33=24,\".\",IFERROR((CI34-CI33)/CI33,\".\")))","v":"."},{"$f":"IFERROR(AW33+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B33,Table1[Country Code],0)))+BR33,IF(D33=24,\".\",IFERROR((CJ34-CJ33)/CJ33,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2021,{"$f":"C34-'Initial Conditions and Settings'!$B$9","v":5},"AFG2021",11817.099609375,{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,G33*F34/F33,\"\")),\".\")","v":11373.450164939373},38914,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B34,Table1[Country Code],0)),MAX(IF(D34>0,K33*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B34,Table1[Country Code],0))*EXP(D34*INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B34,Table1[Country Code],0))*EXP(D34*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W],MATCH($B34,Table1[Country Code],0)),IF($D34=1,Q33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))+growthdif),IF($D34>1,Q33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(T33-LN(Z33)+LN(Z32))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W],MATCH($B34,Table1[Country Code],0)),IF($D34=1,R33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))),IF($D34>1,R33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(U33-LN(AA33)+LN(AA32))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Minimum wage, W],MATCH($B34,Table1[Country Code],0)),IF($D34=1,S33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(INDEX(Table1[Growth Rate of Capital],MATCH($B34,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B34,Table1[Country Code],0)))-growthdif),IF($D34>1,S33*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I33)*(V33-LN(AB33)+LN(AB32))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC33/$G33=mininf,AF33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(W33/Z33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AC33/$G33>mininf,AF33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(W33/Z33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AC33/$G33=mininf,AF33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(Q34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD33/$G33=mininf,AG33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(X33/AA33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AD33/$G33>mininf,AG33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(X33/AA33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AD33/$G33=mininf,AG33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(R34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE33/$G33=mininf,AH33/$G33>minfor,$B34=$B33),FALSE),$P33*$I33*(Y33/AB33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AE33/$G33>mininf,AH33/$G33=minfor,$B34=$B33),FALSE),($J33*$P33*$I33/$M33)*(Y33/AB33)^(-(1-$I33))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0)),IF(IFERROR(AND(AE33/$G33=mininf,AH33/$G33=minfor),FALSE),0,((($P34*($I34^$I34)*((1-$I34)^(1-$I34)))^(1/$I34))*(S34^(-(1-$I34)/$I34)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B34,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,W33*EXP(T33),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,X33*EXP(U33),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D34=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B34,Table1[Country Code],0)),IF($D34>0,Y33*EXP(V33),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BJ34)+$I34*BA34,IF(D34=24,\".\",IFERROR((CB35-CB34)/CB34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BK34)+$I34*BB34,IF(D34=24,\".\",IFERROR((CC35-CC34)/CC34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+(1-$I34)*(BL34)+$I34*BC34,IF(D34=24,\".\",IFERROR((CD35-CD34)/CD34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BM34)+$I34*BG34,IF($D34=24,\".\",IFERROR((CE35-CE34)/CE34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BN34)+$I34*BH34,IF($D34=24,\".\",IFERROR((CF35-CF34)/CF34,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+$AV34+(1-$I34)*(BO34)+$I34*BI34,IF($D34=24,\".\",IFERROR((CG35-CG34)/CG34,\".\")))","v":"."},{"$f":"IFERROR(AV34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BP34,IF($D34=24,\".\",IFERROR((CH35-CH34)/CH34,\".\")))","v":"."},{"$f":"IFERROR(AW34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BQ34,IF(D34=24,\".\",IFERROR((CI35-CI34)/CI34,\".\")))","v":"."},{"$f":"IFERROR(AW34+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B34,Table1[Country Code],0)))+BR34,IF(D34=24,\".\",IFERROR((CJ35-CJ34)/CJ34,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2022,{"$f":"C35-'Initial Conditions and Settings'!$B$9","v":6},"AFG2022",12223.6630859375,{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,G34*F35/F34,\"\")),\".\")","v":11764.750026362193},39779,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B35,Table1[Country Code],0)),MAX(IF(D35>0,K34*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B35,Table1[Country Code],0))*EXP(D35*INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B35,Table1[Country Code],0))*EXP(D35*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W],MATCH($B35,Table1[Country Code],0)),IF($D35=1,Q34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))+growthdif),IF($D35>1,Q34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(T34-LN(Z34)+LN(Z33))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W],MATCH($B35,Table1[Country Code],0)),IF($D35=1,R34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))),IF($D35>1,R34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(U34-LN(AA34)+LN(AA33))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Minimum wage, W],MATCH($B35,Table1[Country Code],0)),IF($D35=1,S34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(INDEX(Table1[Growth Rate of Capital],MATCH($B35,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B35,Table1[Country Code],0)))-growthdif),IF($D35>1,S34*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I34)*(V34-LN(AB34)+LN(AB33))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC34/$G34=mininf,AF34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(W34/Z34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AC34/$G34>mininf,AF34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(W34/Z34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AC34/$G34=mininf,AF34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(Q35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD34/$G34=mininf,AG34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(X34/AA34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AD34/$G34>mininf,AG34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(X34/AA34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AD34/$G34=mininf,AG34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(R35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE34/$G34=mininf,AH34/$G34>minfor,$B35=$B34),FALSE),$P34*$I34*(Y34/AB34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AE34/$G34>mininf,AH34/$G34=minfor,$B35=$B34),FALSE),($J34*$P34*$I34/$M34)*(Y34/AB34)^(-(1-$I34))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0)),IF(IFERROR(AND(AE34/$G34=mininf,AH34/$G34=minfor),FALSE),0,((($P35*($I35^$I35)*((1-$I35)^(1-$I35)))^(1/$I35))*(S35^(-(1-$I35)/$I35)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B35,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,W34*EXP(T34),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,X34*EXP(U34),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D35=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B35,Table1[Country Code],0)),IF($D35>0,Y34*EXP(V34),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BJ35)+$I35*BA35,IF(D35=24,\".\",IFERROR((CB36-CB35)/CB35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BK35)+$I35*BB35,IF(D35=24,\".\",IFERROR((CC36-CC35)/CC35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+(1-$I35)*(BL35)+$I35*BC35,IF(D35=24,\".\",IFERROR((CD36-CD35)/CD35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BM35)+$I35*BG35,IF($D35=24,\".\",IFERROR((CE36-CE35)/CE35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BN35)+$I35*BH35,IF($D35=24,\".\",IFERROR((CF36-CF35)/CF35,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+$AV35+(1-$I35)*(BO35)+$I35*BI35,IF($D35=24,\".\",IFERROR((CG36-CG35)/CG35,\".\")))","v":"."},{"$f":"IFERROR(AV35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BP35,IF($D35=24,\".\",IFERROR((CH36-CH35)/CH35,\".\")))","v":"."},{"$f":"IFERROR(AW35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BQ35,IF(D35=24,\".\",IFERROR((CI36-CI35)/CI35,\".\")))","v":"."},{"$f":"IFERROR(AW35+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B35,Table1[Country Code],0)))+BR35,IF(D35=24,\".\",IFERROR((CJ36-CJ35)/CJ35,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2023,{"$f":"C36-'Initial Conditions and Settings'!$B$9","v":7},"AFG2023",12644.5400390625,{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,G35*F36/F35,\"\")),\".\")","v":12169.825993407536},40649,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B36,Table1[Country Code],0)),MAX(IF(D36>0,K35*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B36,Table1[Country Code],0))*EXP(D36*INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B36,Table1[Country Code],0))*EXP(D36*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W],MATCH($B36,Table1[Country Code],0)),IF($D36=1,Q35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))+growthdif),IF($D36>1,Q35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(T35-LN(Z35)+LN(Z34))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W],MATCH($B36,Table1[Country Code],0)),IF($D36=1,R35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))),IF($D36>1,R35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(U35-LN(AA35)+LN(AA34))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Minimum wage, W],MATCH($B36,Table1[Country Code],0)),IF($D36=1,S35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(INDEX(Table1[Growth Rate of Capital],MATCH($B36,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B36,Table1[Country Code],0)))-growthdif),IF($D36>1,S35*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I35)*(V35-LN(AB35)+LN(AB34))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC35/$G35=mininf,AF35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(W35/Z35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AC35/$G35>mininf,AF35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(W35/Z35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AC35/$G35=mininf,AF35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(Q36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD35/$G35=mininf,AG35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(X35/AA35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AD35/$G35>mininf,AG35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(X35/AA35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AD35/$G35=mininf,AG35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(R36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE35/$G35=mininf,AH35/$G35>minfor,$B36=$B35),FALSE),$P35*$I35*(Y35/AB35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AE35/$G35>mininf,AH35/$G35=minfor,$B36=$B35),FALSE),($J35*$P35*$I35/$M35)*(Y35/AB35)^(-(1-$I35))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0)),IF(IFERROR(AND(AE35/$G35=mininf,AH35/$G35=minfor),FALSE),0,((($P36*($I36^$I36)*((1-$I36)^(1-$I36)))^(1/$I36))*(S36^(-(1-$I36)/$I36)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B36,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,W35*EXP(T35),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,X35*EXP(U35),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D36=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B36,Table1[Country Code],0)),IF($D36>0,Y35*EXP(V35),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BJ36)+$I36*BA36,IF(D36=24,\".\",IFERROR((CB37-CB36)/CB36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BK36)+$I36*BB36,IF(D36=24,\".\",IFERROR((CC37-CC36)/CC36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+(1-$I36)*(BL36)+$I36*BC36,IF(D36=24,\".\",IFERROR((CD37-CD36)/CD36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BM36)+$I36*BG36,IF($D36=24,\".\",IFERROR((CE37-CE36)/CE36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BN36)+$I36*BH36,IF($D36=24,\".\",IFERROR((CF37-CF36)/CF36,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+$AV36+(1-$I36)*(BO36)+$I36*BI36,IF($D36=24,\".\",IFERROR((CG37-CG36)/CG36,\".\")))","v":"."},{"$f":"IFERROR(AV36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BP36,IF($D36=24,\".\",IFERROR((CH37-CH36)/CH36,\".\")))","v":"."},{"$f":"IFERROR(AW36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BQ36,IF(D36=24,\".\",IFERROR((CI37-CI36)/CI36,\".\")))","v":"."},{"$f":"IFERROR(AW36+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B36,Table1[Country Code],0)))+BR36,IF(D36=24,\".\",IFERROR((CJ37-CJ36)/CJ36,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2024,{"$f":"C37-'Initial Conditions and Settings'!$B$9","v":8},"AFG2024",13067.326171875,{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,G36*F37/F36,\"\")),\".\")","v":12576.739463795448},41520,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B37,Table1[Country Code],0)),MAX(IF(D37>0,K36*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B37,Table1[Country Code],0))*EXP(D37*INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B37,Table1[Country Code],0))*EXP(D37*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W],MATCH($B37,Table1[Country Code],0)),IF($D37=1,Q36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))+growthdif),IF($D37>1,Q36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(T36-LN(Z36)+LN(Z35))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W],MATCH($B37,Table1[Country Code],0)),IF($D37=1,R36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))),IF($D37>1,R36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(U36-LN(AA36)+LN(AA35))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Minimum wage, W],MATCH($B37,Table1[Country Code],0)),IF($D37=1,S36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(INDEX(Table1[Growth Rate of Capital],MATCH($B37,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B37,Table1[Country Code],0)))-growthdif),IF($D37>1,S36*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I36)*(V36-LN(AB36)+LN(AB35))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC36/$G36=mininf,AF36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(W36/Z36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AC36/$G36>mininf,AF36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(W36/Z36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AC36/$G36=mininf,AF36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(Q37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD36/$G36=mininf,AG36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(X36/AA36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AD36/$G36>mininf,AG36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(X36/AA36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AD36/$G36=mininf,AG36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(R37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE36/$G36=mininf,AH36/$G36>minfor,$B37=$B36),FALSE),$P36*$I36*(Y36/AB36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AE36/$G36>mininf,AH36/$G36=minfor,$B37=$B36),FALSE),($J36*$P36*$I36/$M36)*(Y36/AB36)^(-(1-$I36))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0)),IF(IFERROR(AND(AE36/$G36=mininf,AH36/$G36=minfor),FALSE),0,((($P37*($I37^$I37)*((1-$I37)^(1-$I37)))^(1/$I37))*(S37^(-(1-$I37)/$I37)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B37,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,W36*EXP(T36),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,X36*EXP(U36),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D37=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B37,Table1[Country Code],0)),IF($D37>0,Y36*EXP(V36),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BJ37)+$I37*BA37,IF(D37=24,\".\",IFERROR((CB38-CB37)/CB37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BK37)+$I37*BB37,IF(D37=24,\".\",IFERROR((CC38-CC37)/CC37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+(1-$I37)*(BL37)+$I37*BC37,IF(D37=24,\".\",IFERROR((CD38-CD37)/CD37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BM37)+$I37*BG37,IF($D37=24,\".\",IFERROR((CE38-CE37)/CE37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BN37)+$I37*BH37,IF($D37=24,\".\",IFERROR((CF38-CF37)/CF37,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+$AV37+(1-$I37)*(BO37)+$I37*BI37,IF($D37=24,\".\",IFERROR((CG38-CG37)/CG37,\".\")))","v":"."},{"$f":"IFERROR(AV37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BP37,IF($D37=24,\".\",IFERROR((CH38-CH37)/CH37,\".\")))","v":"."},{"$f":"IFERROR(AW37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BQ37,IF(D37=24,\".\",IFERROR((CI38-CI37)/CI37,\".\")))","v":"."},{"$f":"IFERROR(AW37+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B37,Table1[Country Code],0)))+BR37,IF(D37=24,\".\",IFERROR((CJ38-CJ37)/CJ37,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2025,{"$f":"C38-'Initial Conditions and Settings'!$B$9","v":9},"AFG2025",13485.568359375,{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,G37*F38/F37,\"\")),\".\")","v":12979.279582238105},42388,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B38,Table1[Country Code],0)),MAX(IF(D38>0,K37*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B38,Table1[Country Code],0))*EXP(D38*INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B38,Table1[Country Code],0))*EXP(D38*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W],MATCH($B38,Table1[Country Code],0)),IF($D38=1,Q37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))+growthdif),IF($D38>1,Q37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(T37-LN(Z37)+LN(Z36))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W],MATCH($B38,Table1[Country Code],0)),IF($D38=1,R37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))),IF($D38>1,R37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(U37-LN(AA37)+LN(AA36))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Minimum wage, W],MATCH($B38,Table1[Country Code],0)),IF($D38=1,S37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(INDEX(Table1[Growth Rate of Capital],MATCH($B38,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B38,Table1[Country Code],0)))-growthdif),IF($D38>1,S37*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I37)*(V37-LN(AB37)+LN(AB36))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC37/$G37=mininf,AF37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(W37/Z37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AC37/$G37>mininf,AF37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(W37/Z37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AC37/$G37=mininf,AF37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(Q38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD37/$G37=mininf,AG37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(X37/AA37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AD37/$G37>mininf,AG37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(X37/AA37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AD37/$G37=mininf,AG37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(R38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE37/$G37=mininf,AH37/$G37>minfor,$B38=$B37),FALSE),$P37*$I37*(Y37/AB37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AE37/$G37>mininf,AH37/$G37=minfor,$B38=$B37),FALSE),($J37*$P37*$I37/$M37)*(Y37/AB37)^(-(1-$I37))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0)),IF(IFERROR(AND(AE37/$G37=mininf,AH37/$G37=minfor),FALSE),0,((($P38*($I38^$I38)*((1-$I38)^(1-$I38)))^(1/$I38))*(S38^(-(1-$I38)/$I38)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B38,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,W37*EXP(T37),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,X37*EXP(U37),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D38=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B38,Table1[Country Code],0)),IF($D38>0,Y37*EXP(V37),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BJ38)+$I38*BA38,IF(D38=24,\".\",IFERROR((CB39-CB38)/CB38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BK38)+$I38*BB38,IF(D38=24,\".\",IFERROR((CC39-CC38)/CC38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+(1-$I38)*(BL38)+$I38*BC38,IF(D38=24,\".\",IFERROR((CD39-CD38)/CD38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BM38)+$I38*BG38,IF($D38=24,\".\",IFERROR((CE39-CE38)/CE38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BN38)+$I38*BH38,IF($D38=24,\".\",IFERROR((CF39-CF38)/CF38,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+$AV38+(1-$I38)*(BO38)+$I38*BI38,IF($D38=24,\".\",IFERROR((CG39-CG38)/CG38,\".\")))","v":"."},{"$f":"IFERROR(AV38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BP38,IF($D38=24,\".\",IFERROR((CH39-CH38)/CH38,\".\")))","v":"."},{"$f":"IFERROR(AW38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BQ38,IF(D38=24,\".\",IFERROR((CI39-CI38)/CI38,\".\")))","v":"."},{"$f":"IFERROR(AW38+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B38,Table1[Country Code],0)))+BR38,IF(D38=24,\".\",IFERROR((CJ39-CJ38)/CJ38,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2026,{"$f":"C39-'Initial Conditions and Settings'!$B$9","v":10},"AFG2026",13902.783203125,{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,G38*F39/F38,\"\")),\".\")","v":13380.830926503584},43254,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B39,Table1[Country Code],0)),MAX(IF(D39>0,K38*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B39,Table1[Country Code],0))*EXP(D39*INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B39,Table1[Country Code],0))*EXP(D39*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W],MATCH($B39,Table1[Country Code],0)),IF($D39=1,Q38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))+growthdif),IF($D39>1,Q38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(T38-LN(Z38)+LN(Z37))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W],MATCH($B39,Table1[Country Code],0)),IF($D39=1,R38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))),IF($D39>1,R38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(U38-LN(AA38)+LN(AA37))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Minimum wage, W],MATCH($B39,Table1[Country Code],0)),IF($D39=1,S38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(INDEX(Table1[Growth Rate of Capital],MATCH($B39,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B39,Table1[Country Code],0)))-growthdif),IF($D39>1,S38*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I38)*(V38-LN(AB38)+LN(AB37))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC38/$G38=mininf,AF38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(W38/Z38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AC38/$G38>mininf,AF38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(W38/Z38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AC38/$G38=mininf,AF38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(Q39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD38/$G38=mininf,AG38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(X38/AA38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AD38/$G38>mininf,AG38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(X38/AA38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AD38/$G38=mininf,AG38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(R39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE38/$G38=mininf,AH38/$G38>minfor,$B39=$B38),FALSE),$P38*$I38*(Y38/AB38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AE38/$G38>mininf,AH38/$G38=minfor,$B39=$B38),FALSE),($J38*$P38*$I38/$M38)*(Y38/AB38)^(-(1-$I38))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0)),IF(IFERROR(AND(AE38/$G38=mininf,AH38/$G38=minfor),FALSE),0,((($P39*($I39^$I39)*((1-$I39)^(1-$I39)))^(1/$I39))*(S39^(-(1-$I39)/$I39)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B39,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,W38*EXP(T38),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,X38*EXP(U38),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D39=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B39,Table1[Country Code],0)),IF($D39>0,Y38*EXP(V38),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BJ39)+$I39*BA39,IF(D39=24,\".\",IFERROR((CB40-CB39)/CB39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BK39)+$I39*BB39,IF(D39=24,\".\",IFERROR((CC40-CC39)/CC39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+(1-$I39)*(BL39)+$I39*BC39,IF(D39=24,\".\",IFERROR((CD40-CD39)/CD39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BM39)+$I39*BG39,IF($D39=24,\".\",IFERROR((CE40-CE39)/CE39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BN39)+$I39*BH39,IF($D39=24,\".\",IFERROR((CF40-CF39)/CF39,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+$AV39+(1-$I39)*(BO39)+$I39*BI39,IF($D39=24,\".\",IFERROR((CG40-CG39)/CG39,\".\")))","v":"."},{"$f":"IFERROR(AV39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BP39,IF($D39=24,\".\",IFERROR((CH40-CH39)/CH39,\".\")))","v":"."},{"$f":"IFERROR(AW39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BQ39,IF(D39=24,\".\",IFERROR((CI40-CI39)/CI39,\".\")))","v":"."},{"$f":"IFERROR(AW39+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B39,Table1[Country Code],0)))+BR39,IF(D39=24,\".\",IFERROR((CJ40-CJ39)/CJ39,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2027,{"$f":"C40-'Initial Conditions and Settings'!$B$9","v":11},"AFG2027",14315.548828125,{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,G39*F40/F39,\"\")),\".\")","v":13778.10008906638},44119,0.5,0.72979594672615,{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B40,Table1[Country Code],0)),MAX(IF(D40>0,K39*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B40,Table1[Country Code],0))*EXP(D40*INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B40,Table1[Country Code],0))*EXP(D40*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W],MATCH($B40,Table1[Country Code],0)),IF($D40=1,Q39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))+growthdif),IF($D40>1,Q39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(T39-LN(Z39)+LN(Z38))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W],MATCH($B40,Table1[Country Code],0)),IF($D40=1,R39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))),IF($D40>1,R39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(U39-LN(AA39)+LN(AA38))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Minimum wage, W],MATCH($B40,Table1[Country Code],0)),IF($D40=1,S39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(INDEX(Table1[Growth Rate of Capital],MATCH($B40,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B40,Table1[Country Code],0)))-growthdif),IF($D40>1,S39*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I39)*(V39-LN(AB39)+LN(AB38))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC39/$G39=mininf,AF39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(W39/Z39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AC39/$G39>mininf,AF39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(W39/Z39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AC39/$G39=mininf,AF39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(Q40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD39/$G39=mininf,AG39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(X39/AA39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AD39/$G39>mininf,AG39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(X39/AA39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AD39/$G39=mininf,AG39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(R40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE39/$G39=mininf,AH39/$G39>minfor,$B40=$B39),FALSE),$P39*$I39*(Y39/AB39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AE39/$G39>mininf,AH39/$G39=minfor,$B40=$B39),FALSE),($J39*$P39*$I39/$M39)*(Y39/AB39)^(-(1-$I39))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0)),IF(IFERROR(AND(AE39/$G39=mininf,AH39/$G39=minfor),FALSE),0,((($P40*($I40^$I40)*((1-$I40)^(1-$I40)))^(1/$I40))*(S40^(-(1-$I40)/$I40)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B40,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,W39*EXP(T39),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,X39*EXP(U39),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D40=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B40,Table1[Country Code],0)),IF($D40>0,Y39*EXP(V39),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BJ40)+$I40*BA40,IF(D40=24,\".\",IFERROR((CB41-CB40)/CB40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BK40)+$I40*BB40,IF(D40=24,\".\",IFERROR((CC41-CC40)/CC40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+(1-$I40)*(BL40)+$I40*BC40,IF(D40=24,\".\",IFERROR((CD41-CD40)/CD40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BM40)+$I40*BG40,IF($D40=24,\".\",IFERROR((CE41-CE40)/CE40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BN40)+$I40*BH40,IF($D40=24,\".\",IFERROR((CF41-CF40)/CF40,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+$AV40+(1-$I40)*(BO40)+$I40*BI40,IF($D40=24,\".\",IFERROR((CG41-CG40)/CG40,\".\")))","v":"."},{"$f":"IFERROR(AV40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BP40,IF($D40=24,\".\",IFERROR((CH41-CH40)/CH40,\".\")))","v":"."},{"$f":"IFERROR(AW40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BQ40,IF(D40=24,\".\",IFERROR((CI41-CI40)/CI40,\".\")))","v":"."},{"$f":"IFERROR(AW40+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B40,Table1[Country Code],0)))+BR40,IF(D40=24,\".\",IFERROR((CJ41-CJ40)/CJ40,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2028,{"$f":"C41-'Initial Conditions and Settings'!$B$9","v":12},"AFG2028",14725.099609375,{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,G40*F41/F40,\"\")),\".\")","v":14172.27510277816},44982,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B41,Table1[Country Code],0)),MAX(IF(D41>0,K40*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B41,Table1[Country Code],0))*EXP(D41*INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B41,Table1[Country Code],0))*EXP(D41*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W],MATCH($B41,Table1[Country Code],0)),IF($D41=1,Q40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))+growthdif),IF($D41>1,Q40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(T40-LN(Z40)+LN(Z39))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W],MATCH($B41,Table1[Country Code],0)),IF($D41=1,R40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))),IF($D41>1,R40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(U40-LN(AA40)+LN(AA39))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Minimum wage, W],MATCH($B41,Table1[Country Code],0)),IF($D41=1,S40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(INDEX(Table1[Growth Rate of Capital],MATCH($B41,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B41,Table1[Country Code],0)))-growthdif),IF($D41>1,S40*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I40)*(V40-LN(AB40)+LN(AB39))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC40/$G40=mininf,AF40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(W40/Z40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AC40/$G40>mininf,AF40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(W40/Z40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AC40/$G40=mininf,AF40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(Q41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD40/$G40=mininf,AG40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(X40/AA40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AD40/$G40>mininf,AG40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(X40/AA40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AD40/$G40=mininf,AG40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(R41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE40/$G40=mininf,AH40/$G40>minfor,$B41=$B40),FALSE),$P40*$I40*(Y40/AB40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AE40/$G40>mininf,AH40/$G40=minfor,$B41=$B40),FALSE),($J40*$P40*$I40/$M40)*(Y40/AB40)^(-(1-$I40))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0)),IF(IFERROR(AND(AE40/$G40=mininf,AH40/$G40=minfor),FALSE),0,((($P41*($I41^$I41)*((1-$I41)^(1-$I41)))^(1/$I41))*(S41^(-(1-$I41)/$I41)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B41,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,W40*EXP(T40),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,X40*EXP(U40),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D41=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B41,Table1[Country Code],0)),IF($D41>0,Y40*EXP(V40),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BJ41)+$I41*BA41,IF(D41=24,\".\",IFERROR((CB42-CB41)/CB41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BK41)+$I41*BB41,IF(D41=24,\".\",IFERROR((CC42-CC41)/CC41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+(1-$I41)*(BL41)+$I41*BC41,IF(D41=24,\".\",IFERROR((CD42-CD41)/CD41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BM41)+$I41*BG41,IF($D41=24,\".\",IFERROR((CE42-CE41)/CE41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BN41)+$I41*BH41,IF($D41=24,\".\",IFERROR((CF42-CF41)/CF41,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+$AV41+(1-$I41)*(BO41)+$I41*BI41,IF($D41=24,\".\",IFERROR((CG42-CG41)/CG41,\".\")))","v":"."},{"$f":"IFERROR(AV41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BP41,IF($D41=24,\".\",IFERROR((CH42-CH41)/CH41,\".\")))","v":"."},{"$f":"IFERROR(AW41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BQ41,IF(D41=24,\".\",IFERROR((CI42-CI41)/CI41,\".\")))","v":"."},{"$f":"IFERROR(AW41+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B41,Table1[Country Code],0)))+BR41,IF(D41=24,\".\",IFERROR((CJ42-CJ41)/CJ41,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2029,{"$f":"C42-'Initial Conditions and Settings'!$B$9","v":13},"AFG2029",15135.8330078125,{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,G41*F42/F41,\"\")),\".\")","v":14567.588334672982},45843,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B42,Table1[Country Code],0)),MAX(IF(D42>0,K41*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B42,Table1[Country Code],0))*EXP(D42*INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B42,Table1[Country Code],0))*EXP(D42*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W],MATCH($B42,Table1[Country Code],0)),IF($D42=1,Q41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))+growthdif),IF($D42>1,Q41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(T41-LN(Z41)+LN(Z40))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W],MATCH($B42,Table1[Country Code],0)),IF($D42=1,R41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))),IF($D42>1,R41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(U41-LN(AA41)+LN(AA40))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Minimum wage, W],MATCH($B42,Table1[Country Code],0)),IF($D42=1,S41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(INDEX(Table1[Growth Rate of Capital],MATCH($B42,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B42,Table1[Country Code],0)))-growthdif),IF($D42>1,S41*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I41)*(V41-LN(AB41)+LN(AB40))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC41/$G41=mininf,AF41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(W41/Z41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AC41/$G41>mininf,AF41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(W41/Z41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AC41/$G41=mininf,AF41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(Q42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD41/$G41=mininf,AG41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(X41/AA41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AD41/$G41>mininf,AG41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(X41/AA41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AD41/$G41=mininf,AG41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(R42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE41/$G41=mininf,AH41/$G41>minfor,$B42=$B41),FALSE),$P41*$I41*(Y41/AB41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AE41/$G41>mininf,AH41/$G41=minfor,$B42=$B41),FALSE),($J41*$P41*$I41/$M41)*(Y41/AB41)^(-(1-$I41))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0)),IF(IFERROR(AND(AE41/$G41=mininf,AH41/$G41=minfor),FALSE),0,((($P42*($I42^$I42)*((1-$I42)^(1-$I42)))^(1/$I42))*(S42^(-(1-$I42)/$I42)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B42,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,W41*EXP(T41),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,X41*EXP(U41),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D42=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B42,Table1[Country Code],0)),IF($D42>0,Y41*EXP(V41),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BJ42)+$I42*BA42,IF(D42=24,\".\",IFERROR((CB43-CB42)/CB42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BK42)+$I42*BB42,IF(D42=24,\".\",IFERROR((CC43-CC42)/CC42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+(1-$I42)*(BL42)+$I42*BC42,IF(D42=24,\".\",IFERROR((CD43-CD42)/CD42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BM42)+$I42*BG42,IF($D42=24,\".\",IFERROR((CE43-CE42)/CE42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BN42)+$I42*BH42,IF($D42=24,\".\",IFERROR((CF43-CF42)/CF42,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+$AV42+(1-$I42)*(BO42)+$I42*BI42,IF($D42=24,\".\",IFERROR((CG43-CG42)/CG42,\".\")))","v":"."},{"$f":"IFERROR(AV42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BP42,IF($D42=24,\".\",IFERROR((CH43-CH42)/CH42,\".\")))","v":"."},{"$f":"IFERROR(AW42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BQ42,IF(D42=24,\".\",IFERROR((CI43-CI42)/CI42,\".\")))","v":"."},{"$f":"IFERROR(AW42+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B42,Table1[Country Code],0)))+BR42,IF(D42=24,\".\",IFERROR((CJ43-CJ42)/CJ42,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2030,{"$f":"C43-'Initial Conditions and Settings'!$B$9","v":14},"AFG2030",15549.56640625,{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,G42*F43/F42,\"\")),\".\")","v":14965.78893754907},46700,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B43,Table1[Country Code],0)),MAX(IF(D43>0,K42*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B43,Table1[Country Code],0))*EXP(D43*INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B43,Table1[Country Code],0))*EXP(D43*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W],MATCH($B43,Table1[Country Code],0)),IF($D43=1,Q42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))+growthdif),IF($D43>1,Q42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(T42-LN(Z42)+LN(Z41))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W],MATCH($B43,Table1[Country Code],0)),IF($D43=1,R42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))),IF($D43>1,R42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(U42-LN(AA42)+LN(AA41))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Minimum wage, W],MATCH($B43,Table1[Country Code],0)),IF($D43=1,S42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(INDEX(Table1[Growth Rate of Capital],MATCH($B43,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B43,Table1[Country Code],0)))-growthdif),IF($D43>1,S42*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I42)*(V42-LN(AB42)+LN(AB41))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC42/$G42=mininf,AF42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(W42/Z42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AC42/$G42>mininf,AF42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(W42/Z42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AC42/$G42=mininf,AF42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(Q43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD42/$G42=mininf,AG42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(X42/AA42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AD42/$G42>mininf,AG42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(X42/AA42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AD42/$G42=mininf,AG42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(R43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE42/$G42=mininf,AH42/$G42>minfor,$B43=$B42),FALSE),$P42*$I42*(Y42/AB42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AE42/$G42>mininf,AH42/$G42=minfor,$B43=$B42),FALSE),($J42*$P42*$I42/$M42)*(Y42/AB42)^(-(1-$I42))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0)),IF(IFERROR(AND(AE42/$G42=mininf,AH42/$G42=minfor),FALSE),0,((($P43*($I43^$I43)*((1-$I43)^(1-$I43)))^(1/$I43))*(S43^(-(1-$I43)/$I43)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B43,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,W42*EXP(T42),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,X42*EXP(U42),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D43=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B43,Table1[Country Code],0)),IF($D43>0,Y42*EXP(V42),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BJ43)+$I43*BA43,IF(D43=24,\".\",IFERROR((CB44-CB43)/CB43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BK43)+$I43*BB43,IF(D43=24,\".\",IFERROR((CC44-CC43)/CC43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+(1-$I43)*(BL43)+$I43*BC43,IF(D43=24,\".\",IFERROR((CD44-CD43)/CD43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BM43)+$I43*BG43,IF($D43=24,\".\",IFERROR((CE44-CE43)/CE43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BN43)+$I43*BH43,IF($D43=24,\".\",IFERROR((CF44-CF43)/CF43,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+$AV43+(1-$I43)*(BO43)+$I43*BI43,IF($D43=24,\".\",IFERROR((CG44-CG43)/CG43,\".\")))","v":"."},{"$f":"IFERROR(AV43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BP43,IF($D43=24,\".\",IFERROR((CH44-CH43)/CH43,\".\")))","v":"."},{"$f":"IFERROR(AW43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BQ43,IF(D43=24,\".\",IFERROR((CI44-CI43)/CI43,\".\")))","v":"."},{"$f":"IFERROR(AW43+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B43,Table1[Country Code],0)))+BR43,IF(D43=24,\".\",IFERROR((CJ44-CJ43)/CJ43,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2031,{"$f":"C44-'Initial Conditions and Settings'!$B$9","v":15},"AFG2031",15955.5771484375,{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,G43*F44/F43,\"\")),\".\")","v":15356.556815906983},47552,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B44,Table1[Country Code],0)),MAX(IF(D44>0,K43*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B44,Table1[Country Code],0))*EXP(D44*INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B44,Table1[Country Code],0))*EXP(D44*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W],MATCH($B44,Table1[Country Code],0)),IF($D44=1,Q43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))+growthdif),IF($D44>1,Q43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(T43-LN(Z43)+LN(Z42))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W],MATCH($B44,Table1[Country Code],0)),IF($D44=1,R43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))),IF($D44>1,R43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(U43-LN(AA43)+LN(AA42))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Minimum wage, W],MATCH($B44,Table1[Country Code],0)),IF($D44=1,S43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(INDEX(Table1[Growth Rate of Capital],MATCH($B44,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B44,Table1[Country Code],0)))-growthdif),IF($D44>1,S43*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I43)*(V43-LN(AB43)+LN(AB42))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC43/$G43=mininf,AF43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(W43/Z43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AC43/$G43>mininf,AF43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(W43/Z43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AC43/$G43=mininf,AF43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(Q44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD43/$G43=mininf,AG43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(X43/AA43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AD43/$G43>mininf,AG43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(X43/AA43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AD43/$G43=mininf,AG43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(R44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE43/$G43=mininf,AH43/$G43>minfor,$B44=$B43),FALSE),$P43*$I43*(Y43/AB43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AE43/$G43>mininf,AH43/$G43=minfor,$B44=$B43),FALSE),($J43*$P43*$I43/$M43)*(Y43/AB43)^(-(1-$I43))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0)),IF(IFERROR(AND(AE43/$G43=mininf,AH43/$G43=minfor),FALSE),0,((($P44*($I44^$I44)*((1-$I44)^(1-$I44)))^(1/$I44))*(S44^(-(1-$I44)/$I44)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B44,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,W43*EXP(T43),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,X43*EXP(U43),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D44=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B44,Table1[Country Code],0)),IF($D44>0,Y43*EXP(V43),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BJ44)+$I44*BA44,IF(D44=24,\".\",IFERROR((CB45-CB44)/CB44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BK44)+$I44*BB44,IF(D44=24,\".\",IFERROR((CC45-CC44)/CC44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+(1-$I44)*(BL44)+$I44*BC44,IF(D44=24,\".\",IFERROR((CD45-CD44)/CD44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BM44)+$I44*BG44,IF($D44=24,\".\",IFERROR((CE45-CE44)/CE44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BN44)+$I44*BH44,IF($D44=24,\".\",IFERROR((CF45-CF44)/CF44,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+$AV44+(1-$I44)*(BO44)+$I44*BI44,IF($D44=24,\".\",IFERROR((CG45-CG44)/CG44,\".\")))","v":"."},{"$f":"IFERROR(AV44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BP44,IF($D44=24,\".\",IFERROR((CH45-CH44)/CH44,\".\")))","v":"."},{"$f":"IFERROR(AW44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BQ44,IF(D44=24,\".\",IFERROR((CI45-CI44)/CI44,\".\")))","v":"."},{"$f":"IFERROR(AW44+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B44,Table1[Country Code],0)))+BR44,IF(D44=24,\".\",IFERROR((CJ45-CJ44)/CJ44,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2032,{"$f":"C45-'Initial Conditions and Settings'!$B$9","v":16},"AFG2032",16363.4296875,{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,G44*F45/F44,\"\")),\".\")","v":15749.097344548314},48400,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B45,Table1[Country Code],0)),MAX(IF(D45>0,K44*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B45,Table1[Country Code],0))*EXP(D45*INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B45,Table1[Country Code],0))*EXP(D45*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W],MATCH($B45,Table1[Country Code],0)),IF($D45=1,Q44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))+growthdif),IF($D45>1,Q44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(T44-LN(Z44)+LN(Z43))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W],MATCH($B45,Table1[Country Code],0)),IF($D45=1,R44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))),IF($D45>1,R44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(U44-LN(AA44)+LN(AA43))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Minimum wage, W],MATCH($B45,Table1[Country Code],0)),IF($D45=1,S44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(INDEX(Table1[Growth Rate of Capital],MATCH($B45,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B45,Table1[Country Code],0)))-growthdif),IF($D45>1,S44*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I44)*(V44-LN(AB44)+LN(AB43))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC44/$G44=mininf,AF44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(W44/Z44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AC44/$G44>mininf,AF44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(W44/Z44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AC44/$G44=mininf,AF44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(Q45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD44/$G44=mininf,AG44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(X44/AA44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AD44/$G44>mininf,AG44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(X44/AA44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AD44/$G44=mininf,AG44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(R45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE44/$G44=mininf,AH44/$G44>minfor,$B45=$B44),FALSE),$P44*$I44*(Y44/AB44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AE44/$G44>mininf,AH44/$G44=minfor,$B45=$B44),FALSE),($J44*$P44*$I44/$M44)*(Y44/AB44)^(-(1-$I44))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0)),IF(IFERROR(AND(AE44/$G44=mininf,AH44/$G44=minfor),FALSE),0,((($P45*($I45^$I45)*((1-$I45)^(1-$I45)))^(1/$I45))*(S45^(-(1-$I45)/$I45)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B45,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,W44*EXP(T44),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,X44*EXP(U44),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D45=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B45,Table1[Country Code],0)),IF($D45>0,Y44*EXP(V44),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BJ45)+$I45*BA45,IF(D45=24,\".\",IFERROR((CB46-CB45)/CB45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BK45)+$I45*BB45,IF(D45=24,\".\",IFERROR((CC46-CC45)/CC45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+(1-$I45)*(BL45)+$I45*BC45,IF(D45=24,\".\",IFERROR((CD46-CD45)/CD45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BM45)+$I45*BG45,IF($D45=24,\".\",IFERROR((CE46-CE45)/CE45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BN45)+$I45*BH45,IF($D45=24,\".\",IFERROR((CF46-CF45)/CF45,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+$AV45+(1-$I45)*(BO45)+$I45*BI45,IF($D45=24,\".\",IFERROR((CG46-CG45)/CG45,\".\")))","v":"."},{"$f":"IFERROR(AV45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BP45,IF($D45=24,\".\",IFERROR((CH46-CH45)/CH45,\".\")))","v":"."},{"$f":"IFERROR(AW45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BQ45,IF(D45=24,\".\",IFERROR((CI46-CI45)/CI45,\".\")))","v":"."},{"$f":"IFERROR(AW45+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B45,Table1[Country Code],0)))+BR45,IF(D45=24,\".\",IFERROR((CJ46-CJ45)/CJ45,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2033,{"$f":"C46-'Initial Conditions and Settings'!$B$9","v":17},"AFG2033",16771.767578125,{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,G45*F46/F45,\"\")),\".\")","v":16142.105003195404},49243,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B46,Table1[Country Code],0)),MAX(IF(D46>0,K45*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B46,Table1[Country Code],0))*EXP(D46*INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B46,Table1[Country Code],0))*EXP(D46*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W],MATCH($B46,Table1[Country Code],0)),IF($D46=1,Q45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))+growthdif),IF($D46>1,Q45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(T45-LN(Z45)+LN(Z44))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W],MATCH($B46,Table1[Country Code],0)),IF($D46=1,R45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))),IF($D46>1,R45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(U45-LN(AA45)+LN(AA44))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Minimum wage, W],MATCH($B46,Table1[Country Code],0)),IF($D46=1,S45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(INDEX(Table1[Growth Rate of Capital],MATCH($B46,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B46,Table1[Country Code],0)))-growthdif),IF($D46>1,S45*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I45)*(V45-LN(AB45)+LN(AB44))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC45/$G45=mininf,AF45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(W45/Z45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AC45/$G45>mininf,AF45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(W45/Z45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AC45/$G45=mininf,AF45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(Q46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD45/$G45=mininf,AG45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(X45/AA45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AD45/$G45>mininf,AG45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(X45/AA45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AD45/$G45=mininf,AG45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(R46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE45/$G45=mininf,AH45/$G45>minfor,$B46=$B45),FALSE),$P45*$I45*(Y45/AB45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AE45/$G45>mininf,AH45/$G45=minfor,$B46=$B45),FALSE),($J45*$P45*$I45/$M45)*(Y45/AB45)^(-(1-$I45))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0)),IF(IFERROR(AND(AE45/$G45=mininf,AH45/$G45=minfor),FALSE),0,((($P46*($I46^$I46)*((1-$I46)^(1-$I46)))^(1/$I46))*(S46^(-(1-$I46)/$I46)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B46,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,W45*EXP(T45),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,X45*EXP(U45),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D46=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B46,Table1[Country Code],0)),IF($D46>0,Y45*EXP(V45),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BJ46)+$I46*BA46,IF(D46=24,\".\",IFERROR((CB47-CB46)/CB46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BK46)+$I46*BB46,IF(D46=24,\".\",IFERROR((CC47-CC46)/CC46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+(1-$I46)*(BL46)+$I46*BC46,IF(D46=24,\".\",IFERROR((CD47-CD46)/CD46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BM46)+$I46*BG46,IF($D46=24,\".\",IFERROR((CE47-CE46)/CE46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BN46)+$I46*BH46,IF($D46=24,\".\",IFERROR((CF47-CF46)/CF46,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+$AV46+(1-$I46)*(BO46)+$I46*BI46,IF($D46=24,\".\",IFERROR((CG47-CG46)/CG46,\".\")))","v":"."},{"$f":"IFERROR(AV46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BP46,IF($D46=24,\".\",IFERROR((CH47-CH46)/CH46,\".\")))","v":"."},{"$f":"IFERROR(AW46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BQ46,IF(D46=24,\".\",IFERROR((CI47-CI46)/CI46,\".\")))","v":"."},{"$f":"IFERROR(AW46+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B46,Table1[Country Code],0)))+BR46,IF(D46=24,\".\",IFERROR((CJ47-CJ46)/CJ46,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2034,{"$f":"C47-'Initial Conditions and Settings'!$B$9","v":18},"AFG2034",17178.328125,{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,G46*F47/F46,\"\")),\".\")","v":16533.40204492},50079,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B47,Table1[Country Code],0)),MAX(IF(D47>0,K46*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B47,Table1[Country Code],0))*EXP(D47*INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B47,Table1[Country Code],0))*EXP(D47*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W],MATCH($B47,Table1[Country Code],0)),IF($D47=1,Q46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))+growthdif),IF($D47>1,Q46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(T46-LN(Z46)+LN(Z45))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W],MATCH($B47,Table1[Country Code],0)),IF($D47=1,R46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))),IF($D47>1,R46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(U46-LN(AA46)+LN(AA45))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Minimum wage, W],MATCH($B47,Table1[Country Code],0)),IF($D47=1,S46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(INDEX(Table1[Growth Rate of Capital],MATCH($B47,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B47,Table1[Country Code],0)))-growthdif),IF($D47>1,S46*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I46)*(V46-LN(AB46)+LN(AB45))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC46/$G46=mininf,AF46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(W46/Z46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AC46/$G46>mininf,AF46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(W46/Z46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AC46/$G46=mininf,AF46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(Q47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD46/$G46=mininf,AG46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(X46/AA46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AD46/$G46>mininf,AG46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(X46/AA46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AD46/$G46=mininf,AG46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(R47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE46/$G46=mininf,AH46/$G46>minfor,$B47=$B46),FALSE),$P46*$I46*(Y46/AB46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AE46/$G46>mininf,AH46/$G46=minfor,$B47=$B46),FALSE),($J46*$P46*$I46/$M46)*(Y46/AB46)^(-(1-$I46))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0)),IF(IFERROR(AND(AE46/$G46=mininf,AH46/$G46=minfor),FALSE),0,((($P47*($I47^$I47)*((1-$I47)^(1-$I47)))^(1/$I47))*(S47^(-(1-$I47)/$I47)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B47,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,W46*EXP(T46),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,X46*EXP(U46),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D47=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B47,Table1[Country Code],0)),IF($D47>0,Y46*EXP(V46),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BJ47)+$I47*BA47,IF(D47=24,\".\",IFERROR((CB48-CB47)/CB47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BK47)+$I47*BB47,IF(D47=24,\".\",IFERROR((CC48-CC47)/CC47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+(1-$I47)*(BL47)+$I47*BC47,IF(D47=24,\".\",IFERROR((CD48-CD47)/CD47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BM47)+$I47*BG47,IF($D47=24,\".\",IFERROR((CE48-CE47)/CE47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BN47)+$I47*BH47,IF($D47=24,\".\",IFERROR((CF48-CF47)/CF47,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+$AV47+(1-$I47)*(BO47)+$I47*BI47,IF($D47=24,\".\",IFERROR((CG48-CG47)/CG47,\".\")))","v":"."},{"$f":"IFERROR(AV47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BP47,IF($D47=24,\".\",IFERROR((CH48-CH47)/CH47,\".\")))","v":"."},{"$f":"IFERROR(AW47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BQ47,IF(D47=24,\".\",IFERROR((CI48-CI47)/CI47,\".\")))","v":"."},{"$f":"IFERROR(AW47+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B47,Table1[Country Code],0)))+BR47,IF(D47=24,\".\",IFERROR((CJ48-CJ47)/CJ47,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2035,{"$f":"C48-'Initial Conditions and Settings'!$B$9","v":19},"AFG2035",17581.984375,{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,G47*F48/F47,\"\")),\".\")","v":16921.903825805311},50908,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B48,Table1[Country Code],0)),MAX(IF(D48>0,K47*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B48,Table1[Country Code],0))*EXP(D48*INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B48,Table1[Country Code],0))*EXP(D48*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W],MATCH($B48,Table1[Country Code],0)),IF($D48=1,Q47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))+growthdif),IF($D48>1,Q47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(T47-LN(Z47)+LN(Z46))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W],MATCH($B48,Table1[Country Code],0)),IF($D48=1,R47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))),IF($D48>1,R47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(U47-LN(AA47)+LN(AA46))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Minimum wage, W],MATCH($B48,Table1[Country Code],0)),IF($D48=1,S47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(INDEX(Table1[Growth Rate of Capital],MATCH($B48,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B48,Table1[Country Code],0)))-growthdif),IF($D48>1,S47*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I47)*(V47-LN(AB47)+LN(AB46))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC47/$G47=mininf,AF47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(W47/Z47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AC47/$G47>mininf,AF47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(W47/Z47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AC47/$G47=mininf,AF47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(Q48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD47/$G47=mininf,AG47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(X47/AA47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AD47/$G47>mininf,AG47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(X47/AA47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AD47/$G47=mininf,AG47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(R48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE47/$G47=mininf,AH47/$G47>minfor,$B48=$B47),FALSE),$P47*$I47*(Y47/AB47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AE47/$G47>mininf,AH47/$G47=minfor,$B48=$B47),FALSE),($J47*$P47*$I47/$M47)*(Y47/AB47)^(-(1-$I47))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0)),IF(IFERROR(AND(AE47/$G47=mininf,AH47/$G47=minfor),FALSE),0,((($P48*($I48^$I48)*((1-$I48)^(1-$I48)))^(1/$I48))*(S48^(-(1-$I48)/$I48)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B48,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,W47*EXP(T47),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,X47*EXP(U47),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D48=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B48,Table1[Country Code],0)),IF($D48>0,Y47*EXP(V47),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BJ48)+$I48*BA48,IF(D48=24,\".\",IFERROR((CB49-CB48)/CB48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BK48)+$I48*BB48,IF(D48=24,\".\",IFERROR((CC49-CC48)/CC48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+(1-$I48)*(BL48)+$I48*BC48,IF(D48=24,\".\",IFERROR((CD49-CD48)/CD48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BM48)+$I48*BG48,IF($D48=24,\".\",IFERROR((CE49-CE48)/CE48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BN48)+$I48*BH48,IF($D48=24,\".\",IFERROR((CF49-CF48)/CF48,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+$AV48+(1-$I48)*(BO48)+$I48*BI48,IF($D48=24,\".\",IFERROR((CG49-CG48)/CG48,\".\")))","v":"."},{"$f":"IFERROR(AV48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BP48,IF($D48=24,\".\",IFERROR((CH49-CH48)/CH48,\".\")))","v":"."},{"$f":"IFERROR(AW48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BQ48,IF(D48=24,\".\",IFERROR((CI49-CI48)/CI48,\".\")))","v":"."},{"$f":"IFERROR(AW48+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B48,Table1[Country Code],0)))+BR48,IF(D48=24,\".\",IFERROR((CJ49-CJ48)/CJ48,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2036,{"$f":"C49-'Initial Conditions and Settings'!$B$9","v":20},"AFG2036",17975.716796875,{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,G48*F49/F48,\"\")),\".\")","v":17300.854348906894},51728,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B49,Table1[Country Code],0)),MAX(IF(D49>0,K48*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B49,Table1[Country Code],0))*EXP(D49*INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B49,Table1[Country Code],0))*EXP(D49*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W],MATCH($B49,Table1[Country Code],0)),IF($D49=1,Q48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))+growthdif),IF($D49>1,Q48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(T48-LN(Z48)+LN(Z47))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W],MATCH($B49,Table1[Country Code],0)),IF($D49=1,R48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))),IF($D49>1,R48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(U48-LN(AA48)+LN(AA47))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Minimum wage, W],MATCH($B49,Table1[Country Code],0)),IF($D49=1,S48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(INDEX(Table1[Growth Rate of Capital],MATCH($B49,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B49,Table1[Country Code],0)))-growthdif),IF($D49>1,S48*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I48)*(V48-LN(AB48)+LN(AB47))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC48/$G48=mininf,AF48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(W48/Z48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AC48/$G48>mininf,AF48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(W48/Z48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AC48/$G48=mininf,AF48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(Q49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD48/$G48=mininf,AG48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(X48/AA48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AD48/$G48>mininf,AG48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(X48/AA48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AD48/$G48=mininf,AG48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(R49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE48/$G48=mininf,AH48/$G48>minfor,$B49=$B48),FALSE),$P48*$I48*(Y48/AB48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AE48/$G48>mininf,AH48/$G48=minfor,$B49=$B48),FALSE),($J48*$P48*$I48/$M48)*(Y48/AB48)^(-(1-$I48))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0)),IF(IFERROR(AND(AE48/$G48=mininf,AH48/$G48=minfor),FALSE),0,((($P49*($I49^$I49)*((1-$I49)^(1-$I49)))^(1/$I49))*(S49^(-(1-$I49)/$I49)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B49,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,W48*EXP(T48),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,X48*EXP(U48),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D49=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B49,Table1[Country Code],0)),IF($D49>0,Y48*EXP(V48),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BJ49)+$I49*BA49,IF(D49=24,\".\",IFERROR((CB50-CB49)/CB49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BK49)+$I49*BB49,IF(D49=24,\".\",IFERROR((CC50-CC49)/CC49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+(1-$I49)*(BL49)+$I49*BC49,IF(D49=24,\".\",IFERROR((CD50-CD49)/CD49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BM49)+$I49*BG49,IF($D49=24,\".\",IFERROR((CE50-CE49)/CE49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BN49)+$I49*BH49,IF($D49=24,\".\",IFERROR((CF50-CF49)/CF49,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+$AV49+(1-$I49)*(BO49)+$I49*BI49,IF($D49=24,\".\",IFERROR((CG50-CG49)/CG49,\".\")))","v":"."},{"$f":"IFERROR(AV49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BP49,IF($D49=24,\".\",IFERROR((CH50-CH49)/CH49,\".\")))","v":"."},{"$f":"IFERROR(AW49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BQ49,IF(D49=24,\".\",IFERROR((CI50-CI49)/CI49,\".\")))","v":"."},{"$f":"IFERROR(AW49+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B49,Table1[Country Code],0)))+BR49,IF(D49=24,\".\",IFERROR((CJ50-CJ49)/CJ49,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2037,{"$f":"C50-'Initial Conditions and Settings'!$B$9","v":21},"AFG2037",18368.22265625,{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,G49*F50/F49,\"\")),\".\")","v":17678.624358352077},52540,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B50,Table1[Country Code],0)),MAX(IF(D50>0,K49*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B50,Table1[Country Code],0))*EXP(D50*INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B50,Table1[Country Code],0))*EXP(D50*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W],MATCH($B50,Table1[Country Code],0)),IF($D50=1,Q49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))+growthdif),IF($D50>1,Q49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(T49-LN(Z49)+LN(Z48))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W],MATCH($B50,Table1[Country Code],0)),IF($D50=1,R49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))),IF($D50>1,R49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(U49-LN(AA49)+LN(AA48))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Minimum wage, W],MATCH($B50,Table1[Country Code],0)),IF($D50=1,S49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(INDEX(Table1[Growth Rate of Capital],MATCH($B50,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B50,Table1[Country Code],0)))-growthdif),IF($D50>1,S49*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I49)*(V49-LN(AB49)+LN(AB48))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC49/$G49=mininf,AF49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(W49/Z49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AC49/$G49>mininf,AF49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(W49/Z49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AC49/$G49=mininf,AF49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(Q50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD49/$G49=mininf,AG49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(X49/AA49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AD49/$G49>mininf,AG49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(X49/AA49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AD49/$G49=mininf,AG49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(R50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE49/$G49=mininf,AH49/$G49>minfor,$B50=$B49),FALSE),$P49*$I49*(Y49/AB49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AE49/$G49>mininf,AH49/$G49=minfor,$B50=$B49),FALSE),($J49*$P49*$I49/$M49)*(Y49/AB49)^(-(1-$I49))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0)),IF(IFERROR(AND(AE49/$G49=mininf,AH49/$G49=minfor),FALSE),0,((($P50*($I50^$I50)*((1-$I50)^(1-$I50)))^(1/$I50))*(S50^(-(1-$I50)/$I50)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B50,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,W49*EXP(T49),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,X49*EXP(U49),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D50=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B50,Table1[Country Code],0)),IF($D50>0,Y49*EXP(V49),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BJ50)+$I50*BA50,IF(D50=24,\".\",IFERROR((CB51-CB50)/CB50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BK50)+$I50*BB50,IF(D50=24,\".\",IFERROR((CC51-CC50)/CC50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+(1-$I50)*(BL50)+$I50*BC50,IF(D50=24,\".\",IFERROR((CD51-CD50)/CD50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BM50)+$I50*BG50,IF($D50=24,\".\",IFERROR((CE51-CE50)/CE50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BN50)+$I50*BH50,IF($D50=24,\".\",IFERROR((CF51-CF50)/CF50,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+$AV50+(1-$I50)*(BO50)+$I50*BI50,IF($D50=24,\".\",IFERROR((CG51-CG50)/CG50,\".\")))","v":"."},{"$f":"IFERROR(AV50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BP50,IF($D50=24,\".\",IFERROR((CH51-CH50)/CH50,\".\")))","v":"."},{"$f":"IFERROR(AW50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BQ50,IF(D50=24,\".\",IFERROR((CI51-CI50)/CI50,\".\")))","v":"."},{"$f":"IFERROR(AW50+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B50,Table1[Country Code],0)))+BR50,IF(D50=24,\".\",IFERROR((CJ51-CJ50)/CJ50,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2038,{"$f":"C51-'Initial Conditions and Settings'!$B$9","v":22},"AFG2038",18758.064453125,{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,G50*F51/F50,\"\")),\".\")","v":18053.830322212336},53343,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B51,Table1[Country Code],0)),MAX(IF(D51>0,K50*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B51,Table1[Country Code],0))*EXP(D51*INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B51,Table1[Country Code],0))*EXP(D51*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W],MATCH($B51,Table1[Country Code],0)),IF($D51=1,Q50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))+growthdif),IF($D51>1,Q50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(T50-LN(Z50)+LN(Z49))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W],MATCH($B51,Table1[Country Code],0)),IF($D51=1,R50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))),IF($D51>1,R50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(U50-LN(AA50)+LN(AA49))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Minimum wage, W],MATCH($B51,Table1[Country Code],0)),IF($D51=1,S50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(INDEX(Table1[Growth Rate of Capital],MATCH($B51,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B51,Table1[Country Code],0)))-growthdif),IF($D51>1,S50*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I50)*(V50-LN(AB50)+LN(AB49))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC50/$G50=mininf,AF50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(W50/Z50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AC50/$G50>mininf,AF50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(W50/Z50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AC50/$G50=mininf,AF50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(Q51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD50/$G50=mininf,AG50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(X50/AA50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AD50/$G50>mininf,AG50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(X50/AA50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AD50/$G50=mininf,AG50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(R51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE50/$G50=mininf,AH50/$G50>minfor,$B51=$B50),FALSE),$P50*$I50*(Y50/AB50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AE50/$G50>mininf,AH50/$G50=minfor,$B51=$B50),FALSE),($J50*$P50*$I50/$M50)*(Y50/AB50)^(-(1-$I50))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0)),IF(IFERROR(AND(AE50/$G50=mininf,AH50/$G50=minfor),FALSE),0,((($P51*($I51^$I51)*((1-$I51)^(1-$I51)))^(1/$I51))*(S51^(-(1-$I51)/$I51)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B51,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,W50*EXP(T50),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,X50*EXP(U50),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D51=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B51,Table1[Country Code],0)),IF($D51>0,Y50*EXP(V50),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BJ51)+$I51*BA51,IF(D51=24,\".\",IFERROR((CB52-CB51)/CB51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BK51)+$I51*BB51,IF(D51=24,\".\",IFERROR((CC52-CC51)/CC51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+(1-$I51)*(BL51)+$I51*BC51,IF(D51=24,\".\",IFERROR((CD52-CD51)/CD51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BM51)+$I51*BG51,IF($D51=24,\".\",IFERROR((CE52-CE51)/CE51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BN51)+$I51*BH51,IF($D51=24,\".\",IFERROR((CF52-CF51)/CF51,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+$AV51+(1-$I51)*(BO51)+$I51*BI51,IF($D51=24,\".\",IFERROR((CG52-CG51)/CG51,\".\")))","v":"."},{"$f":"IFERROR(AV51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BP51,IF($D51=24,\".\",IFERROR((CH52-CH51)/CH51,\".\")))","v":"."},{"$f":"IFERROR(AW51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BQ51,IF(D51=24,\".\",IFERROR((CI52-CI51)/CI51,\".\")))","v":"."},{"$f":"IFERROR(AW51+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B51,Table1[Country Code],0)))+BR51,IF(D51=24,\".\",IFERROR((CJ52-CJ51)/CJ51,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2039,{"$f":"C52-'Initial Conditions and Settings'!$B$9","v":23},"AFG2039",19144.025390625,{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,G51*F52/F51,\"\")),\".\")","v":18425.301125825346},54134,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B52,Table1[Country Code],0)),MAX(IF(D52>0,K51*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B52,Table1[Country Code],0))*EXP(D52*INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B52,Table1[Country Code],0))*EXP(D52*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W],MATCH($B52,Table1[Country Code],0)),IF($D52=1,Q51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))+growthdif),IF($D52>1,Q51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(T51-LN(Z51)+LN(Z50))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W],MATCH($B52,Table1[Country Code],0)),IF($D52=1,R51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))),IF($D52>1,R51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(U51-LN(AA51)+LN(AA50))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Minimum wage, W],MATCH($B52,Table1[Country Code],0)),IF($D52=1,S51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(INDEX(Table1[Growth Rate of Capital],MATCH($B52,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B52,Table1[Country Code],0)))-growthdif),IF($D52>1,S51*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I51)*(V51-LN(AB51)+LN(AB50))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC51/$G51=mininf,AF51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(W51/Z51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AC51/$G51>mininf,AF51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(W51/Z51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AC51/$G51=mininf,AF51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(Q52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD51/$G51=mininf,AG51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(X51/AA51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AD51/$G51>mininf,AG51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(X51/AA51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AD51/$G51=mininf,AG51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(R52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE51/$G51=mininf,AH51/$G51>minfor,$B52=$B51),FALSE),$P51*$I51*(Y51/AB51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AE51/$G51>mininf,AH51/$G51=minfor,$B52=$B51),FALSE),($J51*$P51*$I51/$M51)*(Y51/AB51)^(-(1-$I51))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0)),IF(IFERROR(AND(AE51/$G51=mininf,AH51/$G51=minfor),FALSE),0,((($P52*($I52^$I52)*((1-$I52)^(1-$I52)))^(1/$I52))*(S52^(-(1-$I52)/$I52)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B52,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,W51*EXP(T51),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,X51*EXP(U51),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D52=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B52,Table1[Country Code],0)),IF($D52>0,Y51*EXP(V51),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BJ52)+$I52*BA52,IF(D52=24,\".\",IFERROR((CB53-CB52)/CB52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BK52)+$I52*BB52,IF(D52=24,\".\",IFERROR((CC53-CC52)/CC52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+(1-$I52)*(BL52)+$I52*BC52,IF(D52=24,\".\",IFERROR((CD53-CD52)/CD52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BM52)+$I52*BG52,IF($D52=24,\".\",IFERROR((CE53-CE52)/CE52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BN52)+$I52*BH52,IF($D52=24,\".\",IFERROR((CF53-CF52)/CF52,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+$AV52+(1-$I52)*(BO52)+$I52*BI52,IF($D52=24,\".\",IFERROR((CG53-CG52)/CG52,\".\")))","v":"."},{"$f":"IFERROR(AV52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BP52,IF($D52=24,\".\",IFERROR((CH53-CH52)/CH52,\".\")))","v":"."},{"$f":"IFERROR(AW52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BQ52,IF(D52=24,\".\",IFERROR((CI53-CI52)/CI52,\".\")))","v":"."},{"$f":"IFERROR(AW52+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B52,Table1[Country Code],0)))+BR52,IF(D52=24,\".\",IFERROR((CJ53-CJ52)/CJ52,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Afghanistan","AFG",2040,{"$f":"C53-'Initial Conditions and Settings'!$B$9","v":24},"AFG2040",19525.515625,{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,G52*F53/F52,\"\")),\".\")","v":18792.4690699487},54914,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B53,Table1[Country Code],0)),MAX(IF(D53>0,K52*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B53,Table1[Country Code],0))*EXP(D53*INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B53,Table1[Country Code],0))*EXP(D53*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W],MATCH($B53,Table1[Country Code],0)),IF($D53=1,Q52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))+growthdif),IF($D53>1,Q52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(T52-LN(Z52)+LN(Z51))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W],MATCH($B53,Table1[Country Code],0)),IF($D53=1,R52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))),IF($D53>1,R52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(U52-LN(AA52)+LN(AA51))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Minimum wage, W],MATCH($B53,Table1[Country Code],0)),IF($D53=1,S52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(INDEX(Table1[Growth Rate of Capital],MATCH($B53,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B53,Table1[Country Code],0)))-growthdif),IF($D53>1,S52*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I52)*(V52-LN(AB52)+LN(AB51))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC52/$G52=mininf,AF52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(W52/Z52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AC52/$G52>mininf,AF52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(W52/Z52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AC52/$G52=mininf,AF52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(Q53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD52/$G52=mininf,AG52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(X52/AA52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AD52/$G52>mininf,AG52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(X52/AA52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AD52/$G52=mininf,AG52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(R53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE52/$G52=mininf,AH52/$G52>minfor,$B53=$B52),FALSE),$P52*$I52*(Y52/AB52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AE52/$G52>mininf,AH52/$G52=minfor,$B53=$B52),FALSE),($J52*$P52*$I52/$M52)*(Y52/AB52)^(-(1-$I52))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0)),IF(IFERROR(AND(AE52/$G52=mininf,AH52/$G52=minfor),FALSE),0,((($P53*($I53^$I53)*((1-$I53)^(1-$I53)))^(1/$I53))*(S53^(-(1-$I53)/$I53)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B53,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,W52*EXP(T52),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,X52*EXP(U52),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D53=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B53,Table1[Country Code],0)),IF($D53>0,Y52*EXP(V52),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BJ53)+$I53*BA53,IF(D53=24,\".\",IFERROR((CB54-CB53)/CB53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BK53)+$I53*BB53,IF(D53=24,\".\",IFERROR((CC54-CC53)/CC53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+(1-$I53)*(BL53)+$I53*BC53,IF(D53=24,\".\",IFERROR((CD54-CD53)/CD53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BM53)+$I53*BG53,IF($D53=24,\".\",IFERROR((CE54-CE53)/CE53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BN53)+$I53*BH53,IF($D53=24,\".\",IFERROR((CF54-CF53)/CF53,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+$AV53+(1-$I53)*(BO53)+$I53*BI53,IF($D53=24,\".\",IFERROR((CG54-CG53)/CG53,\".\")))","v":"."},{"$f":"IFERROR(AV53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BP53,IF($D53=24,\".\",IFERROR((CH54-CH53)/CH53,\".\")))","v":"."},{"$f":"IFERROR(AW53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BQ53,IF(D53=24,\".\",IFERROR((CI54-CI53)/CI53,\".\")))","v":"."},{"$f":"IFERROR(AW53+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B53,Table1[Country Code],0)))+BR53,IF(D53=24,\".\",IFERROR((CJ54-CJ53)/CJ53,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2015,{"$f":"C54-'Initial Conditions and Settings'!$B$9","v":-1},"AGO2015",8953.7216796875,{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,G53*F54/F53,\"\")),\".\")","v":""},27859.305,0.5,".",{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B54,Table1[Country Code],0)),MAX(IF(D54>0,K53*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B54,Table1[Country Code],0))*EXP(D54*INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B54,Table1[Country Code],0))*EXP(D54*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W],MATCH($B54,Table1[Country Code],0)),IF($D54=1,Q53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))+growthdif),IF($D54>1,Q53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(T53-LN(Z53)+LN(Z52))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W],MATCH($B54,Table1[Country Code],0)),IF($D54=1,R53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))),IF($D54>1,R53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(U53-LN(AA53)+LN(AA52))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Minimum wage, W],MATCH($B54,Table1[Country Code],0)),IF($D54=1,S53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(INDEX(Table1[Growth Rate of Capital],MATCH($B54,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B54,Table1[Country Code],0)))-growthdif),IF($D54>1,S53*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I53)*(V53-LN(AB53)+LN(AB52))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC53/$G53=mininf,AF53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(W53/Z53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AC53/$G53>mininf,AF53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(W53/Z53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AC53/$G53=mininf,AF53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(Q54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD53/$G53=mininf,AG53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(X53/AA53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AD53/$G53>mininf,AG53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(X53/AA53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AD53/$G53=mininf,AG53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(R54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE53/$G53=mininf,AH53/$G53>minfor,$B54=$B53),FALSE),$P53*$I53*(Y53/AB53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AE53/$G53>mininf,AH53/$G53=minfor,$B54=$B53),FALSE),($J53*$P53*$I53/$M53)*(Y53/AB53)^(-(1-$I53))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0)),IF(IFERROR(AND(AE53/$G53=mininf,AH53/$G53=minfor),FALSE),0,((($P54*($I54^$I54)*((1-$I54)^(1-$I54)))^(1/$I54))*(S54^(-(1-$I54)/$I54)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B54,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,W53*EXP(T53),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,X53*EXP(U53),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D54=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B54,Table1[Country Code],0)),IF($D54>0,Y53*EXP(V53),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BJ54)+$I54*BA54,IF(D54=24,\".\",IFERROR((CB55-CB54)/CB54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BK54)+$I54*BB54,IF(D54=24,\".\",IFERROR((CC55-CC54)/CC54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+(1-$I54)*(BL54)+$I54*BC54,IF(D54=24,\".\",IFERROR((CD55-CD54)/CD54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BM54)+$I54*BG54,IF($D54=24,\".\",IFERROR((CE55-CE54)/CE54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BN54)+$I54*BH54,IF($D54=24,\".\",IFERROR((CF55-CF54)/CF54,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+$AV54+(1-$I54)*(BO54)+$I54*BI54,IF($D54=24,\".\",IFERROR((CG55-CG54)/CG54,\".\")))","v":"."},{"$f":"IFERROR(AV54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BP54,IF($D54=24,\".\",IFERROR((CH55-CH54)/CH54,\".\")))","v":"."},{"$f":"IFERROR(AW54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BQ54,IF(D54=24,\".\",IFERROR((CI55-CI54)/CI54,\".\")))","v":"."},{"$f":"IFERROR(AW54+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B54,Table1[Country Code],0)))+BR54,IF(D54=24,\".\",IFERROR((CJ55-CJ54)/CJ54,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2016,{"$f":"C55-'Initial Conditions and Settings'!$B$9","v":0},"AGO2016",9257.86328125,{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,G54*F55/F54,\"\")),\".\")","v":11072.2},28813.463,0.5,0.71,{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B55,Table1[Country Code],0)),MAX(IF(D55>0,K54*EXP(growthb),\".\"),0.001)),\".\")","v":43.407716949902778},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B55,Table1[Country Code],0))*EXP(D55*INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B55,Table1[Country Code],0))*EXP(D55*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W],MATCH($B55,Table1[Country Code],0)),IF($D55=1,Q54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))+growthdif),IF($D55>1,Q54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(T54-LN(Z54)+LN(Z53))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W],MATCH($B55,Table1[Country Code],0)),IF($D55=1,R54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))),IF($D55>1,R54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(U54-LN(AA54)+LN(AA53))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Minimum wage, W],MATCH($B55,Table1[Country Code],0)),IF($D55=1,S54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(INDEX(Table1[Growth Rate of Capital],MATCH($B55,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B55,Table1[Country Code],0)))-growthdif),IF($D55>1,S54*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I54)*(V54-LN(AB54)+LN(AB53))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC54/$G54=mininf,AF54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(W54/Z54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AC54/$G54>mininf,AF54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(W54/Z54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AC54/$G54=mininf,AF54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(Q55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD54/$G54=mininf,AG54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(X54/AA54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AD54/$G54>mininf,AG54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(X54/AA54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AD54/$G54=mininf,AG54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(R55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE54/$G54=mininf,AH54/$G54>minfor,$B55=$B54),FALSE),$P54*$I54*(Y54/AB54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AE54/$G54>mininf,AH54/$G54=minfor,$B55=$B54),FALSE),($J54*$P54*$I54/$M54)*(Y54/AB54)^(-(1-$I54))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0)),IF(IFERROR(AND(AE54/$G54=mininf,AH54/$G54=minfor),FALSE),0,((($P55*($I55^$I55)*((1-$I55)^(1-$I55)))^(1/$I55))*(S55^(-(1-$I55)/$I55)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B55,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,W54*EXP(T54),\"\")),\".\")","v":162275372.80000001},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,X54*EXP(U54),\"\")),\".\")","v":162275372.80000001},{"$f":"IFERROR(IF($D55=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B55,Table1[Country Code],0)),IF($D55>0,Y54*EXP(V54),\"\")),\".\")","v":162275372.80000001},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BJ55)+$I55*BA55,IF(D55=24,\".\",IFERROR((CB56-CB55)/CB55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BK55)+$I55*BB55,IF(D55=24,\".\",IFERROR((CC56-CC55)/CC55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+(1-$I55)*(BL55)+$I55*BC55,IF(D55=24,\".\",IFERROR((CD56-CD55)/CD55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BM55)+$I55*BG55,IF($D55=24,\".\",IFERROR((CE56-CE55)/CE55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BN55)+$I55*BH55,IF($D55=24,\".\",IFERROR((CF56-CF55)/CF55,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+$AV55+(1-$I55)*(BO55)+$I55*BI55,IF($D55=24,\".\",IFERROR((CG56-CG55)/CG55,\".\")))","v":"."},{"$f":"IFERROR(AV55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BP55,IF($D55=24,\".\",IFERROR((CH56-CH55)/CH55,\".\")))","v":"."},{"$f":"IFERROR(AW55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BQ55,IF(D55=24,\".\",IFERROR((CI56-CI55)/CI55,\".\")))","v":"."},{"$f":"IFERROR(AW55+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B55,Table1[Country Code],0)))+BR55,IF(D55=24,\".\",IFERROR((CJ56-CJ55)/CJ55,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2017,{"$f":"C56-'Initial Conditions and Settings'!$B$9","v":1},"AGO2017",9576.2666015625,{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,G55*F56/F55,\"\")),\".\")","v":11453.003338315022},29784.192999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B56,Table1[Country Code],0)),MAX(IF(D56>0,K55*EXP(growthb),\".\"),0.001)),\".\")","v":43.516372004504625},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B56,Table1[Country Code],0))*EXP(D56*INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B56,Table1[Country Code],0))*EXP(D56*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W],MATCH($B56,Table1[Country Code],0)),IF($D56=1,Q55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))+growthdif),IF($D56>1,Q55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(T55-LN(Z55)+LN(Z54))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W],MATCH($B56,Table1[Country Code],0)),IF($D56=1,R55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))),IF($D56>1,R55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(U55-LN(AA55)+LN(AA54))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Minimum wage, W],MATCH($B56,Table1[Country Code],0)),IF($D56=1,S55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(INDEX(Table1[Growth Rate of Capital],MATCH($B56,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B56,Table1[Country Code],0)))-growthdif),IF($D56>1,S55*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I55)*(V55-LN(AB55)+LN(AB54))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC55/$G55=mininf,AF55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(W55/Z55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AC55/$G55>mininf,AF55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(W55/Z55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AC55/$G55=mininf,AF55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(Q56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD55/$G55=mininf,AG55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(X55/AA55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AD55/$G55>mininf,AG55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(X55/AA55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AD55/$G55=mininf,AG55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(R56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE55/$G55=mininf,AH55/$G55>minfor,$B56=$B55),FALSE),$P55*$I55*(Y55/AB55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AE55/$G55>mininf,AH55/$G55=minfor,$B56=$B55),FALSE),($J55*$P55*$I55/$M55)*(Y55/AB55)^(-(1-$I55))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0)),IF(IFERROR(AND(AE55/$G55=mininf,AH55/$G55=minfor),FALSE),0,((($P56*($I56^$I56)*((1-$I56)^(1-$I56)))^(1/$I56))*(S56^(-(1-$I56)/$I56)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B56,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,W55*EXP(T55),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,X55*EXP(U55),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D56=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B56,Table1[Country Code],0)),IF($D56>0,Y55*EXP(V55),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BJ56)+$I56*BA56,IF(D56=24,\".\",IFERROR((CB57-CB56)/CB56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BK56)+$I56*BB56,IF(D56=24,\".\",IFERROR((CC57-CC56)/CC56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+(1-$I56)*(BL56)+$I56*BC56,IF(D56=24,\".\",IFERROR((CD57-CD56)/CD56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BM56)+$I56*BG56,IF($D56=24,\".\",IFERROR((CE57-CE56)/CE56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BN56)+$I56*BH56,IF($D56=24,\".\",IFERROR((CF57-CF56)/CF56,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+$AV56+(1-$I56)*(BO56)+$I56*BI56,IF($D56=24,\".\",IFERROR((CG57-CG56)/CG56,\".\")))","v":"."},{"$f":"IFERROR(AV56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BP56,IF($D56=24,\".\",IFERROR((CH57-CH56)/CH56,\".\")))","v":"."},{"$f":"IFERROR(AW56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BQ56,IF(D56=24,\".\",IFERROR((CI57-CI56)/CI56,\".\")))","v":"."},{"$f":"IFERROR(AW56+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B56,Table1[Country Code],0)))+BR56,IF(D56=24,\".\",IFERROR((CJ57-CJ56)/CJ56,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2018,{"$f":"C57-'Initial Conditions and Settings'!$B$9","v":2},"AGO2018",9910.59765625,{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,G56*F57/F56,\"\")),\".\")","v":11852.855895136441},30774,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B57,Table1[Country Code],0)),MAX(IF(D57>0,K56*EXP(growthb),\".\"),0.001)),\".\")","v":43.625299036573153},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B57,Table1[Country Code],0))*EXP(D57*INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B57,Table1[Country Code],0))*EXP(D57*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W],MATCH($B57,Table1[Country Code],0)),IF($D57=1,Q56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))+growthdif),IF($D57>1,Q56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(T56-LN(Z56)+LN(Z55))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W],MATCH($B57,Table1[Country Code],0)),IF($D57=1,R56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))),IF($D57>1,R56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(U56-LN(AA56)+LN(AA55))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Minimum wage, W],MATCH($B57,Table1[Country Code],0)),IF($D57=1,S56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(INDEX(Table1[Growth Rate of Capital],MATCH($B57,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B57,Table1[Country Code],0)))-growthdif),IF($D57>1,S56*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I56)*(V56-LN(AB56)+LN(AB55))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC56/$G56=mininf,AF56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(W56/Z56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AC56/$G56>mininf,AF56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(W56/Z56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AC56/$G56=mininf,AF56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(Q57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD56/$G56=mininf,AG56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(X56/AA56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AD56/$G56>mininf,AG56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(X56/AA56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AD56/$G56=mininf,AG56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(R57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE56/$G56=mininf,AH56/$G56>minfor,$B57=$B56),FALSE),$P56*$I56*(Y56/AB56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AE56/$G56>mininf,AH56/$G56=minfor,$B57=$B56),FALSE),($J56*$P56*$I56/$M56)*(Y56/AB56)^(-(1-$I56))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0)),IF(IFERROR(AND(AE56/$G56=mininf,AH56/$G56=minfor),FALSE),0,((($P57*($I57^$I57)*((1-$I57)^(1-$I57)))^(1/$I57))*(S57^(-(1-$I57)/$I57)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B57,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,W56*EXP(T56),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,X56*EXP(U56),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D57=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B57,Table1[Country Code],0)),IF($D57>0,Y56*EXP(V56),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BJ57)+$I57*BA57,IF(D57=24,\".\",IFERROR((CB58-CB57)/CB57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BK57)+$I57*BB57,IF(D57=24,\".\",IFERROR((CC58-CC57)/CC57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+(1-$I57)*(BL57)+$I57*BC57,IF(D57=24,\".\",IFERROR((CD58-CD57)/CD57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BM57)+$I57*BG57,IF($D57=24,\".\",IFERROR((CE58-CE57)/CE57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BN57)+$I57*BH57,IF($D57=24,\".\",IFERROR((CF58-CF57)/CF57,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+$AV57+(1-$I57)*(BO57)+$I57*BI57,IF($D57=24,\".\",IFERROR((CG58-CG57)/CG57,\".\")))","v":"."},{"$f":"IFERROR(AV57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BP57,IF($D57=24,\".\",IFERROR((CH58-CH57)/CH57,\".\")))","v":"."},{"$f":"IFERROR(AW57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BQ57,IF(D57=24,\".\",IFERROR((CI58-CI57)/CI57,\".\")))","v":"."},{"$f":"IFERROR(AW57+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B57,Table1[Country Code],0)))+BR57,IF(D57=24,\".\",IFERROR((CJ58-CJ57)/CJ57,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2019,{"$f":"C58-'Initial Conditions and Settings'!$B$9","v":3},"AGO2019",10263.32421875,{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,G57*F58/F57,\"\")),\".\")","v":12274.709072988209},31788,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B58,Table1[Country Code],0)),MAX(IF(D58>0,K57*EXP(growthb),\".\"),0.001)),\".\")","v":43.734498726902672},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B58,Table1[Country Code],0))*EXP(D58*INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B58,Table1[Country Code],0))*EXP(D58*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W],MATCH($B58,Table1[Country Code],0)),IF($D58=1,Q57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))+growthdif),IF($D58>1,Q57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(T57-LN(Z57)+LN(Z56))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W],MATCH($B58,Table1[Country Code],0)),IF($D58=1,R57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))),IF($D58>1,R57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(U57-LN(AA57)+LN(AA56))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Minimum wage, W],MATCH($B58,Table1[Country Code],0)),IF($D58=1,S57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(INDEX(Table1[Growth Rate of Capital],MATCH($B58,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B58,Table1[Country Code],0)))-growthdif),IF($D58>1,S57*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I57)*(V57-LN(AB57)+LN(AB56))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC57/$G57=mininf,AF57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(W57/Z57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AC57/$G57>mininf,AF57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(W57/Z57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AC57/$G57=mininf,AF57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(Q58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD57/$G57=mininf,AG57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(X57/AA57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AD57/$G57>mininf,AG57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(X57/AA57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AD57/$G57=mininf,AG57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(R58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE57/$G57=mininf,AH57/$G57>minfor,$B58=$B57),FALSE),$P57*$I57*(Y57/AB57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AE57/$G57>mininf,AH57/$G57=minfor,$B58=$B57),FALSE),($J57*$P57*$I57/$M57)*(Y57/AB57)^(-(1-$I57))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0)),IF(IFERROR(AND(AE57/$G57=mininf,AH57/$G57=minfor),FALSE),0,((($P58*($I58^$I58)*((1-$I58)^(1-$I58)))^(1/$I58))*(S58^(-(1-$I58)/$I58)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B58,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,W57*EXP(T57),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,X57*EXP(U57),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D58=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B58,Table1[Country Code],0)),IF($D58>0,Y57*EXP(V57),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BJ58)+$I58*BA58,IF(D58=24,\".\",IFERROR((CB59-CB58)/CB58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BK58)+$I58*BB58,IF(D58=24,\".\",IFERROR((CC59-CC58)/CC58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+(1-$I58)*(BL58)+$I58*BC58,IF(D58=24,\".\",IFERROR((CD59-CD58)/CD58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BM58)+$I58*BG58,IF($D58=24,\".\",IFERROR((CE59-CE58)/CE58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BN58)+$I58*BH58,IF($D58=24,\".\",IFERROR((CF59-CF58)/CF58,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+$AV58+(1-$I58)*(BO58)+$I58*BI58,IF($D58=24,\".\",IFERROR((CG59-CG58)/CG58,\".\")))","v":"."},{"$f":"IFERROR(AV58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BP58,IF($D58=24,\".\",IFERROR((CH59-CH58)/CH58,\".\")))","v":"."},{"$f":"IFERROR(AW58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BQ58,IF(D58=24,\".\",IFERROR((CI59-CI58)/CI58,\".\")))","v":"."},{"$f":"IFERROR(AW58+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B58,Table1[Country Code],0)))+BR58,IF(D58=24,\".\",IFERROR((CJ59-CJ58)/CJ58,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2020,{"$f":"C59-'Initial Conditions and Settings'!$B$9","v":4},"AGO2020",10635.5048828125,{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,G58*F59/F58,\"\")),\".\")","v":12719.828926613485},32827,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B59,Table1[Country Code],0)),MAX(IF(D59>0,K58*EXP(growthb),\".\"),0.001)),\".\")","v":43.843971757991596},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B59,Table1[Country Code],0))*EXP(D59*INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B59,Table1[Country Code],0))*EXP(D59*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W],MATCH($B59,Table1[Country Code],0)),IF($D59=1,Q58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))+growthdif),IF($D59>1,Q58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(T58-LN(Z58)+LN(Z57))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W],MATCH($B59,Table1[Country Code],0)),IF($D59=1,R58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))),IF($D59>1,R58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(U58-LN(AA58)+LN(AA57))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Minimum wage, W],MATCH($B59,Table1[Country Code],0)),IF($D59=1,S58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(INDEX(Table1[Growth Rate of Capital],MATCH($B59,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B59,Table1[Country Code],0)))-growthdif),IF($D59>1,S58*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I58)*(V58-LN(AB58)+LN(AB57))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC58/$G58=mininf,AF58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(W58/Z58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AC58/$G58>mininf,AF58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(W58/Z58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AC58/$G58=mininf,AF58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(Q59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD58/$G58=mininf,AG58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(X58/AA58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AD58/$G58>mininf,AG58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(X58/AA58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AD58/$G58=mininf,AG58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(R59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE58/$G58=mininf,AH58/$G58>minfor,$B59=$B58),FALSE),$P58*$I58*(Y58/AB58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AE58/$G58>mininf,AH58/$G58=minfor,$B59=$B58),FALSE),($J58*$P58*$I58/$M58)*(Y58/AB58)^(-(1-$I58))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0)),IF(IFERROR(AND(AE58/$G58=mininf,AH58/$G58=minfor),FALSE),0,((($P59*($I59^$I59)*((1-$I59)^(1-$I59)))^(1/$I59))*(S59^(-(1-$I59)/$I59)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B59,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,W58*EXP(T58),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,X58*EXP(U58),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D59=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B59,Table1[Country Code],0)),IF($D59>0,Y58*EXP(V58),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BJ59)+$I59*BA59,IF(D59=24,\".\",IFERROR((CB60-CB59)/CB59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BK59)+$I59*BB59,IF(D59=24,\".\",IFERROR((CC60-CC59)/CC59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+(1-$I59)*(BL59)+$I59*BC59,IF(D59=24,\".\",IFERROR((CD60-CD59)/CD59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BM59)+$I59*BG59,IF($D59=24,\".\",IFERROR((CE60-CE59)/CE59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BN59)+$I59*BH59,IF($D59=24,\".\",IFERROR((CF60-CF59)/CF59,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+$AV59+(1-$I59)*(BO59)+$I59*BI59,IF($D59=24,\".\",IFERROR((CG60-CG59)/CG59,\".\")))","v":"."},{"$f":"IFERROR(AV59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BP59,IF($D59=24,\".\",IFERROR((CH60-CH59)/CH59,\".\")))","v":"."},{"$f":"IFERROR(AW59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BQ59,IF(D59=24,\".\",IFERROR((CI60-CI59)/CI59,\".\")))","v":"."},{"$f":"IFERROR(AW59+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B59,Table1[Country Code],0)))+BR59,IF(D59=24,\".\",IFERROR((CJ60-CJ59)/CJ59,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2021,{"$f":"C60-'Initial Conditions and Settings'!$B$9","v":5},"AGO2021",10999.6162109375,{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,G59*F60/F59,\"\")),\".\")","v":13155.298032690118},33894,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B60,Table1[Country Code],0)),MAX(IF(D60>0,K59*EXP(growthb),\".\"),0.001)),\".\")","v":43.953718814046731},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B60,Table1[Country Code],0))*EXP(D60*INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B60,Table1[Country Code],0))*EXP(D60*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W],MATCH($B60,Table1[Country Code],0)),IF($D60=1,Q59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))+growthdif),IF($D60>1,Q59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(T59-LN(Z59)+LN(Z58))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W],MATCH($B60,Table1[Country Code],0)),IF($D60=1,R59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))),IF($D60>1,R59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(U59-LN(AA59)+LN(AA58))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Minimum wage, W],MATCH($B60,Table1[Country Code],0)),IF($D60=1,S59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(INDEX(Table1[Growth Rate of Capital],MATCH($B60,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B60,Table1[Country Code],0)))-growthdif),IF($D60>1,S59*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I59)*(V59-LN(AB59)+LN(AB58))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC59/$G59=mininf,AF59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(W59/Z59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AC59/$G59>mininf,AF59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(W59/Z59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AC59/$G59=mininf,AF59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(Q60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD59/$G59=mininf,AG59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(X59/AA59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AD59/$G59>mininf,AG59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(X59/AA59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AD59/$G59=mininf,AG59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(R60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE59/$G59=mininf,AH59/$G59>minfor,$B60=$B59),FALSE),$P59*$I59*(Y59/AB59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AE59/$G59>mininf,AH59/$G59=minfor,$B60=$B59),FALSE),($J59*$P59*$I59/$M59)*(Y59/AB59)^(-(1-$I59))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0)),IF(IFERROR(AND(AE59/$G59=mininf,AH59/$G59=minfor),FALSE),0,((($P60*($I60^$I60)*((1-$I60)^(1-$I60)))^(1/$I60))*(S60^(-(1-$I60)/$I60)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B60,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,W59*EXP(T59),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,X59*EXP(U59),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D60=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B60,Table1[Country Code],0)),IF($D60>0,Y59*EXP(V59),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BJ60)+$I60*BA60,IF(D60=24,\".\",IFERROR((CB61-CB60)/CB60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BK60)+$I60*BB60,IF(D60=24,\".\",IFERROR((CC61-CC60)/CC60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+(1-$I60)*(BL60)+$I60*BC60,IF(D60=24,\".\",IFERROR((CD61-CD60)/CD60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BM60)+$I60*BG60,IF($D60=24,\".\",IFERROR((CE61-CE60)/CE60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BN60)+$I60*BH60,IF($D60=24,\".\",IFERROR((CF61-CF60)/CF60,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+$AV60+(1-$I60)*(BO60)+$I60*BI60,IF($D60=24,\".\",IFERROR((CG61-CG60)/CG60,\".\")))","v":"."},{"$f":"IFERROR(AV60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BP60,IF($D60=24,\".\",IFERROR((CH61-CH60)/CH60,\".\")))","v":"."},{"$f":"IFERROR(AW60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BQ60,IF(D60=24,\".\",IFERROR((CI61-CI60)/CI60,\".\")))","v":"."},{"$f":"IFERROR(AW60+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B60,Table1[Country Code],0)))+BR60,IF(D60=24,\".\",IFERROR((CJ61-CJ60)/CJ60,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2022,{"$f":"C61-'Initial Conditions and Settings'!$B$9","v":6},"AGO2022",11386.5087890625,{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,G60*F61/F60,\"\")),\".\")","v":13618.013010582645},34988,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B61,Table1[Country Code],0)),MAX(IF(D61>0,K60*EXP(growthb),\".\"),0.001)),\".\")","v":44.063740580987528},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B61,Table1[Country Code],0))*EXP(D61*INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B61,Table1[Country Code],0))*EXP(D61*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W],MATCH($B61,Table1[Country Code],0)),IF($D61=1,Q60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))+growthdif),IF($D61>1,Q60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(T60-LN(Z60)+LN(Z59))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W],MATCH($B61,Table1[Country Code],0)),IF($D61=1,R60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))),IF($D61>1,R60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(U60-LN(AA60)+LN(AA59))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Minimum wage, W],MATCH($B61,Table1[Country Code],0)),IF($D61=1,S60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(INDEX(Table1[Growth Rate of Capital],MATCH($B61,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B61,Table1[Country Code],0)))-growthdif),IF($D61>1,S60*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I60)*(V60-LN(AB60)+LN(AB59))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC60/$G60=mininf,AF60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(W60/Z60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AC60/$G60>mininf,AF60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(W60/Z60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AC60/$G60=mininf,AF60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(Q61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD60/$G60=mininf,AG60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(X60/AA60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AD60/$G60>mininf,AG60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(X60/AA60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AD60/$G60=mininf,AG60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(R61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE60/$G60=mininf,AH60/$G60>minfor,$B61=$B60),FALSE),$P60*$I60*(Y60/AB60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AE60/$G60>mininf,AH60/$G60=minfor,$B61=$B60),FALSE),($J60*$P60*$I60/$M60)*(Y60/AB60)^(-(1-$I60))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0)),IF(IFERROR(AND(AE60/$G60=mininf,AH60/$G60=minfor),FALSE),0,((($P61*($I61^$I61)*((1-$I61)^(1-$I61)))^(1/$I61))*(S61^(-(1-$I61)/$I61)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B61,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,W60*EXP(T60),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,X60*EXP(U60),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D61=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B61,Table1[Country Code],0)),IF($D61>0,Y60*EXP(V60),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BJ61)+$I61*BA61,IF(D61=24,\".\",IFERROR((CB62-CB61)/CB61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BK61)+$I61*BB61,IF(D61=24,\".\",IFERROR((CC62-CC61)/CC61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+(1-$I61)*(BL61)+$I61*BC61,IF(D61=24,\".\",IFERROR((CD62-CD61)/CD61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BM61)+$I61*BG61,IF($D61=24,\".\",IFERROR((CE62-CE61)/CE61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BN61)+$I61*BH61,IF($D61=24,\".\",IFERROR((CF62-CF61)/CF61,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+$AV61+(1-$I61)*(BO61)+$I61*BI61,IF($D61=24,\".\",IFERROR((CG62-CG61)/CG61,\".\")))","v":"."},{"$f":"IFERROR(AV61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BP61,IF($D61=24,\".\",IFERROR((CH62-CH61)/CH61,\".\")))","v":"."},{"$f":"IFERROR(AW61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BQ61,IF(D61=24,\".\",IFERROR((CI62-CI61)/CI61,\".\")))","v":"."},{"$f":"IFERROR(AW61+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B61,Table1[Country Code],0)))+BR61,IF(D61=24,\".\",IFERROR((CJ62-CJ61)/CJ61,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2023,{"$f":"C62-'Initial Conditions and Settings'!$B$9","v":7},"AGO2023",11794.34765625,{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,G61*F62/F61,\"\")),\".\")","v":14105.779287539775},36109,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B62,Table1[Country Code],0)),MAX(IF(D62>0,K61*EXP(growthb),\".\"),0.001)),\".\")","v":44.174037746450395},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B62,Table1[Country Code],0))*EXP(D62*INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B62,Table1[Country Code],0))*EXP(D62*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W],MATCH($B62,Table1[Country Code],0)),IF($D62=1,Q61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))+growthdif),IF($D62>1,Q61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(T61-LN(Z61)+LN(Z60))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W],MATCH($B62,Table1[Country Code],0)),IF($D62=1,R61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))),IF($D62>1,R61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(U61-LN(AA61)+LN(AA60))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Minimum wage, W],MATCH($B62,Table1[Country Code],0)),IF($D62=1,S61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(INDEX(Table1[Growth Rate of Capital],MATCH($B62,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B62,Table1[Country Code],0)))-growthdif),IF($D62>1,S61*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I61)*(V61-LN(AB61)+LN(AB60))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC61/$G61=mininf,AF61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(W61/Z61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AC61/$G61>mininf,AF61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(W61/Z61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AC61/$G61=mininf,AF61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(Q62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD61/$G61=mininf,AG61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(X61/AA61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AD61/$G61>mininf,AG61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(X61/AA61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AD61/$G61=mininf,AG61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(R62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE61/$G61=mininf,AH61/$G61>minfor,$B62=$B61),FALSE),$P61*$I61*(Y61/AB61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AE61/$G61>mininf,AH61/$G61=minfor,$B62=$B61),FALSE),($J61*$P61*$I61/$M61)*(Y61/AB61)^(-(1-$I61))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0)),IF(IFERROR(AND(AE61/$G61=mininf,AH61/$G61=minfor),FALSE),0,((($P62*($I62^$I62)*((1-$I62)^(1-$I62)))^(1/$I62))*(S62^(-(1-$I62)/$I62)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B62,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,W61*EXP(T61),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,X61*EXP(U61),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D62=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B62,Table1[Country Code],0)),IF($D62>0,Y61*EXP(V61),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BJ62)+$I62*BA62,IF(D62=24,\".\",IFERROR((CB63-CB62)/CB62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BK62)+$I62*BB62,IF(D62=24,\".\",IFERROR((CC63-CC62)/CC62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+(1-$I62)*(BL62)+$I62*BC62,IF(D62=24,\".\",IFERROR((CD63-CD62)/CD62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BM62)+$I62*BG62,IF($D62=24,\".\",IFERROR((CE63-CE62)/CE62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BN62)+$I62*BH62,IF($D62=24,\".\",IFERROR((CF63-CF62)/CF62,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+$AV62+(1-$I62)*(BO62)+$I62*BI62,IF($D62=24,\".\",IFERROR((CG63-CG62)/CG62,\".\")))","v":"."},{"$f":"IFERROR(AV62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BP62,IF($D62=24,\".\",IFERROR((CH63-CH62)/CH62,\".\")))","v":"."},{"$f":"IFERROR(AW62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BQ62,IF(D62=24,\".\",IFERROR((CI63-CI62)/CI62,\".\")))","v":"."},{"$f":"IFERROR(AW62+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B62,Table1[Country Code],0)))+BR62,IF(D62=24,\".\",IFERROR((CJ63-CJ62)/CJ62,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2024,{"$f":"C63-'Initial Conditions and Settings'!$B$9","v":8},"AGO2024",12220.564453125,{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,G62*F63/F62,\"\")),\".\")","v":14615.525162478014},37257,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B63,Table1[Country Code],0)),MAX(IF(D63>0,K62*EXP(growthb),\".\"),0.001)),\".\")","v":44.284610999792974},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B63,Table1[Country Code],0))*EXP(D63*INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B63,Table1[Country Code],0))*EXP(D63*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W],MATCH($B63,Table1[Country Code],0)),IF($D63=1,Q62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))+growthdif),IF($D63>1,Q62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(T62-LN(Z62)+LN(Z61))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W],MATCH($B63,Table1[Country Code],0)),IF($D63=1,R62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))),IF($D63>1,R62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(U62-LN(AA62)+LN(AA61))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Minimum wage, W],MATCH($B63,Table1[Country Code],0)),IF($D63=1,S62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(INDEX(Table1[Growth Rate of Capital],MATCH($B63,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B63,Table1[Country Code],0)))-growthdif),IF($D63>1,S62*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I62)*(V62-LN(AB62)+LN(AB61))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC62/$G62=mininf,AF62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(W62/Z62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AC62/$G62>mininf,AF62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(W62/Z62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AC62/$G62=mininf,AF62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(Q63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD62/$G62=mininf,AG62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(X62/AA62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AD62/$G62>mininf,AG62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(X62/AA62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AD62/$G62=mininf,AG62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(R63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE62/$G62=mininf,AH62/$G62>minfor,$B63=$B62),FALSE),$P62*$I62*(Y62/AB62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AE62/$G62>mininf,AH62/$G62=minfor,$B63=$B62),FALSE),($J62*$P62*$I62/$M62)*(Y62/AB62)^(-(1-$I62))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0)),IF(IFERROR(AND(AE62/$G62=mininf,AH62/$G62=minfor),FALSE),0,((($P63*($I63^$I63)*((1-$I63)^(1-$I63)))^(1/$I63))*(S63^(-(1-$I63)/$I63)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B63,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,W62*EXP(T62),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,X62*EXP(U62),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D63=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B63,Table1[Country Code],0)),IF($D63>0,Y62*EXP(V62),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BJ63)+$I63*BA63,IF(D63=24,\".\",IFERROR((CB64-CB63)/CB63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BK63)+$I63*BB63,IF(D63=24,\".\",IFERROR((CC64-CC63)/CC63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+(1-$I63)*(BL63)+$I63*BC63,IF(D63=24,\".\",IFERROR((CD64-CD63)/CD63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BM63)+$I63*BG63,IF($D63=24,\".\",IFERROR((CE64-CE63)/CE63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BN63)+$I63*BH63,IF($D63=24,\".\",IFERROR((CF64-CF63)/CF63,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+$AV63+(1-$I63)*(BO63)+$I63*BI63,IF($D63=24,\".\",IFERROR((CG64-CG63)/CG63,\".\")))","v":"."},{"$f":"IFERROR(AV63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BP63,IF($D63=24,\".\",IFERROR((CH64-CH63)/CH63,\".\")))","v":"."},{"$f":"IFERROR(AW63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BQ63,IF(D63=24,\".\",IFERROR((CI64-CI63)/CI63,\".\")))","v":"."},{"$f":"IFERROR(AW63+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B63,Table1[Country Code],0)))+BR63,IF(D63=24,\".\",IFERROR((CJ64-CJ63)/CJ63,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2025,{"$f":"C64-'Initial Conditions and Settings'!$B$9","v":9},"AGO2025",12663.6669921875,{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,G63*F64/F63,\"\")),\".\")","v":15145.466012106264},38431,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B64,Table1[Country Code],0)),MAX(IF(D64>0,K63*EXP(growthb),\".\"),0.001)),\".\")","v":44.39546103209846},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B64,Table1[Country Code],0))*EXP(D64*INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B64,Table1[Country Code],0))*EXP(D64*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W],MATCH($B64,Table1[Country Code],0)),IF($D64=1,Q63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))+growthdif),IF($D64>1,Q63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(T63-LN(Z63)+LN(Z62))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W],MATCH($B64,Table1[Country Code],0)),IF($D64=1,R63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))),IF($D64>1,R63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(U63-LN(AA63)+LN(AA62))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Minimum wage, W],MATCH($B64,Table1[Country Code],0)),IF($D64=1,S63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(INDEX(Table1[Growth Rate of Capital],MATCH($B64,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B64,Table1[Country Code],0)))-growthdif),IF($D64>1,S63*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I63)*(V63-LN(AB63)+LN(AB62))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC63/$G63=mininf,AF63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(W63/Z63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AC63/$G63>mininf,AF63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(W63/Z63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AC63/$G63=mininf,AF63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(Q64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD63/$G63=mininf,AG63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(X63/AA63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AD63/$G63>mininf,AG63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(X63/AA63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AD63/$G63=mininf,AG63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(R64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE63/$G63=mininf,AH63/$G63>minfor,$B64=$B63),FALSE),$P63*$I63*(Y63/AB63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AE63/$G63>mininf,AH63/$G63=minfor,$B64=$B63),FALSE),($J63*$P63*$I63/$M63)*(Y63/AB63)^(-(1-$I63))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0)),IF(IFERROR(AND(AE63/$G63=mininf,AH63/$G63=minfor),FALSE),0,((($P64*($I64^$I64)*((1-$I64)^(1-$I64)))^(1/$I64))*(S64^(-(1-$I64)/$I64)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B64,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,W63*EXP(T63),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,X63*EXP(U63),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D64=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B64,Table1[Country Code],0)),IF($D64>0,Y63*EXP(V63),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BJ64)+$I64*BA64,IF(D64=24,\".\",IFERROR((CB65-CB64)/CB64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BK64)+$I64*BB64,IF(D64=24,\".\",IFERROR((CC65-CC64)/CC64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+(1-$I64)*(BL64)+$I64*BC64,IF(D64=24,\".\",IFERROR((CD65-CD64)/CD64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BM64)+$I64*BG64,IF($D64=24,\".\",IFERROR((CE65-CE64)/CE64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BN64)+$I64*BH64,IF($D64=24,\".\",IFERROR((CF65-CF64)/CF64,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+$AV64+(1-$I64)*(BO64)+$I64*BI64,IF($D64=24,\".\",IFERROR((CG65-CG64)/CG64,\".\")))","v":"."},{"$f":"IFERROR(AV64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BP64,IF($D64=24,\".\",IFERROR((CH65-CH64)/CH64,\".\")))","v":"."},{"$f":"IFERROR(AW64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BQ64,IF(D64=24,\".\",IFERROR((CI65-CI64)/CI64,\".\")))","v":"."},{"$f":"IFERROR(AW64+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B64,Table1[Country Code],0)))+BR64,IF(D64=24,\".\",IFERROR((CJ65-CJ64)/CJ64,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2026,{"$f":"C65-'Initial Conditions and Settings'!$B$9","v":10},"AGO2026",13099.453125,{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,G64*F65/F64,\"\")),\".\")","v":15666.65660146168},39633,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B65,Table1[Country Code],0)),MAX(IF(D65>0,K64*EXP(growthb),\".\"),0.001)),\".\")","v":44.506588536179912},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B65,Table1[Country Code],0))*EXP(D65*INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B65,Table1[Country Code],0))*EXP(D65*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W],MATCH($B65,Table1[Country Code],0)),IF($D65=1,Q64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))+growthdif),IF($D65>1,Q64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(T64-LN(Z64)+LN(Z63))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W],MATCH($B65,Table1[Country Code],0)),IF($D65=1,R64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))),IF($D65>1,R64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(U64-LN(AA64)+LN(AA63))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Minimum wage, W],MATCH($B65,Table1[Country Code],0)),IF($D65=1,S64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(INDEX(Table1[Growth Rate of Capital],MATCH($B65,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B65,Table1[Country Code],0)))-growthdif),IF($D65>1,S64*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I64)*(V64-LN(AB64)+LN(AB63))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC64/$G64=mininf,AF64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(W64/Z64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AC64/$G64>mininf,AF64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(W64/Z64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AC64/$G64=mininf,AF64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(Q65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD64/$G64=mininf,AG64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(X64/AA64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AD64/$G64>mininf,AG64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(X64/AA64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AD64/$G64=mininf,AG64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(R65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE64/$G64=mininf,AH64/$G64>minfor,$B65=$B64),FALSE),$P64*$I64*(Y64/AB64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AE64/$G64>mininf,AH64/$G64=minfor,$B65=$B64),FALSE),($J64*$P64*$I64/$M64)*(Y64/AB64)^(-(1-$I64))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0)),IF(IFERROR(AND(AE64/$G64=mininf,AH64/$G64=minfor),FALSE),0,((($P65*($I65^$I65)*((1-$I65)^(1-$I65)))^(1/$I65))*(S65^(-(1-$I65)/$I65)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B65,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,W64*EXP(T64),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,X64*EXP(U64),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D65=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B65,Table1[Country Code],0)),IF($D65>0,Y64*EXP(V64),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BJ65)+$I65*BA65,IF(D65=24,\".\",IFERROR((CB66-CB65)/CB65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BK65)+$I65*BB65,IF(D65=24,\".\",IFERROR((CC66-CC65)/CC65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+(1-$I65)*(BL65)+$I65*BC65,IF(D65=24,\".\",IFERROR((CD66-CD65)/CD65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BM65)+$I65*BG65,IF($D65=24,\".\",IFERROR((CE66-CE65)/CE65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BN65)+$I65*BH65,IF($D65=24,\".\",IFERROR((CF66-CF65)/CF65,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+$AV65+(1-$I65)*(BO65)+$I65*BI65,IF($D65=24,\".\",IFERROR((CG66-CG65)/CG65,\".\")))","v":"."},{"$f":"IFERROR(AV65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BP65,IF($D65=24,\".\",IFERROR((CH66-CH65)/CH65,\".\")))","v":"."},{"$f":"IFERROR(AW65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BQ65,IF(D65=24,\".\",IFERROR((CI66-CI65)/CI65,\".\")))","v":"."},{"$f":"IFERROR(AW65+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B65,Table1[Country Code],0)))+BR65,IF(D65=24,\".\",IFERROR((CJ66-CJ65)/CJ65,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2027,{"$f":"C66-'Initial Conditions and Settings'!$B$9","v":11},"AGO2027",13555.5380859375,{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,G65*F66/F65,\"\")),\".\")","v":16212.124140901336},40862,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D66=0,a,IF(D66>0,MAX(MIN(J65*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B66,Table1[Country Code],0)),MAX(IF(D66>0,K65*EXP(growthb),\".\"),0.001)),\".\")","v":44.617994206584591},{"$f":"IFERROR(IF($D66=0,miu,IF(D66>0,MAX(L65*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D66=0,psi,IF(D66>0,MAX(M65*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B66,Table1[Country Code],0))*EXP(D66*INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B66,Table1[Country Code],0))*EXP(D66*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W],MATCH($B66,Table1[Country Code],0)),IF($D66=1,Q65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))+growthdif),IF($D66>1,Q65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(T65-LN(Z65)+LN(Z64))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W],MATCH($B66,Table1[Country Code],0)),IF($D66=1,R65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))),IF($D66>1,R65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(U65-LN(AA65)+LN(AA64))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Minimum wage, W],MATCH($B66,Table1[Country Code],0)),IF($D66=1,S65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(INDEX(Table1[Growth Rate of Capital],MATCH($B66,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B66,Table1[Country Code],0)))-growthdif),IF($D66>1,S65*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I65)*(V65-LN(AB65)+LN(AB64))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC65/$G65=mininf,AF65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(W65/Z65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AC65/$G65>mininf,AF65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(W65/Z65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AC65/$G65=mininf,AF65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(Q66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD65/$G65=mininf,AG65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(X65/AA65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AD65/$G65>mininf,AG65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(X65/AA65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AD65/$G65=mininf,AG65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(R66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE65/$G65=mininf,AH65/$G65>minfor,$B66=$B65),FALSE),$P65*$I65*(Y65/AB65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AE65/$G65>mininf,AH65/$G65=minfor,$B66=$B65),FALSE),($J65*$P65*$I65/$M65)*(Y65/AB65)^(-(1-$I65))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0)),IF(IFERROR(AND(AE65/$G65=mininf,AH65/$G65=minfor),FALSE),0,((($P66*($I66^$I66)*((1-$I66)^(1-$I66)))^(1/$I66))*(S66^(-(1-$I66)/$I66)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B66,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,W65*EXP(T65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,X65*EXP(U65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D66=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B66,Table1[Country Code],0)),IF($D66>0,Y65*EXP(V65),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66>minrud,W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66>minrud,X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66>minrud,Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66))),(1-minrud)*$G66),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((Q66/($P66*(1-$I66)))^(-1/$I66))*W66)),Z66*(1-($L66*$K66*$P66/Q66))/(1-$N66))),mininf*$G66),Z66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((R66/($P66*(1-$I66)))^(-1/$I66))*X66)),AA66*(1-($L66*$K66*$P66/R66))/(1-$N66))),mininf*$G66),AA66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*(((1-minrud)*$G66)-(((S66/($P66*(1-$I66)))^(-1/$I66))*Y66)),AB66*(1-($L66*$K66*$P66/S66))/(1-$N66))),mininf*$G66),AB66-$G66*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((Q66/($P66*(1-$I66)))^(-1/$I66)))*W66),MIN((W66*(((1-$N66)*(($P66*(1-$I66)/Q66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/Q66))+($L66*$K66*$P66/Q66)-$N66))))-mininf*$G66,Z66*(($L66*$K66*$P66/Q66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((R66/($P66*(1-$I66)))^(-1/$I66)))*X66),MIN((X66*(((1-$N66)*(($P66*(1-$I66)/R66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/R66))+($L66*$K66*$P66/R66)-$N66))))-mininf*$G66,AA66*(($L66*$K66*$P66/R66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G66-(Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66)))))/$G66<minrud,(1/(1-($N66/$M66)))*((-$N66/$M66)*$G66*(1-minrud)+(((S66/($P66*(1-$I66)))^(-1/$I66)))*Y66),MIN((Y66*(((1-$N66)*(($P66*(1-$I66)/S66)^(1/$I66))/(($N66/$M66)*(1-($L66*$K66*$P66/S66))+($L66*$K66*$P66/S66)-$N66))))-mininf*$G66,AB66*(($L66*$K66*$P66/S66)-$N66)/(1-$N66))),0),$G66*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G66-Z66,$G66*(1-mininf)),minrud*$G66),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G66-AA66,$G66*(1-mininf)),minrud*$G66),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G66-AB66,$G66*(1-mininf)),minrud*$G66),\".\")","v":"."},".",{"$f":"IFERROR(AG66/(AD66+AJ66+AG66),\".\")","v":"."},{"$f":"IFERROR(AH66/(AE66+AK66+AH66),\".\")","v":"."},".",{"$f":"IFERROR(AD66/(AD66+AJ66+AG66),\".\")","v":"."},{"$f":"IFERROR(AE66/(AE66+AK66+AH66),\".\")","v":"."},{"$f":"IFERROR(AI66/(AC66+AI66+AF66),\".\")","v":"."},{"$f":"IFERROR(AJ66/(AD66+AJ66+AG66),\".\")","v":"."},{"$f":"IFERROR(AK66/(AE66+AK66+AH66),\".\")","v":"."},null,{"$f":"IFERROR(IF($D66=24,growtha,IF(AND(J66=0,J67=0),0,LN(J67)-LN(J66))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D66=24,growthb,IF(AND(K66=0,K67=0),0,LN(K67)-LN(K66))),\".\")","v":2.5000000000003908E-3},{"$f":"IF(IFERROR(AND(AC66/$G66>mininf,AF66/$G66>minfor),FALSE),AF66*(Q66/(P66*(1-I66)))^(1/I66),IF(IFERROR(AF66/$G66=minfor,FALSE),0,IF(IFERROR(AC66/$G66=mininf,FALSE), W66,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD66/$G66>mininf,AG66/$G66>minfor),FALSE),AG66*(R66/($P66*(1-$I66)))^(1/$I66),IF(IFERROR(AG66/$G66=minfor,FALSE),0,IF(IFERROR(AD66/$G66=mininf,FALSE), X66,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE66/$G66>mininf,AH66/$G66>minfor),FALSE),AH66*(S66/($P66*(1-$I66)))^(1/$I66),IF(IFERROR(AH66/$G66=minfor,FALSE),0,IF(IFERROR(AE66/$G66=mininf,FALSE), Y66,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BJ66)+$I66*BA66,IF(D66=24,\".\",IFERROR((CB67-CB66)/CB66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BK66)+$I66*BB66,IF(D66=24,\".\",IFERROR((CC67-CC66)/CC66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+(1-$I66)*(BL66)+$I66*BC66,IF(D66=24,\".\",IFERROR((CD67-CD66)/CD66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BM66)+$I66*BG66,IF($D66=24,\".\",IFERROR((CE67-CE66)/CE66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BN66)+$I66*BH66,IF($D66=24,\".\",IFERROR((CF67-CF66)/CF66,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+$AV66+(1-$I66)*(BO66)+$I66*BI66,IF($D66=24,\".\",IFERROR((CG67-CG66)/CG66,\".\")))","v":"."},{"$f":"IFERROR(AV66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BP66,IF($D66=24,\".\",IFERROR((CH67-CH66)/CH66,\".\")))","v":"."},{"$f":"IFERROR(AW66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BQ66,IF(D66=24,\".\",IFERROR((CI67-CI66)/CI66,\".\")))","v":"."},{"$f":"IFERROR(AW66+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B66,Table1[Country Code],0)))+BR66,IF(D66=24,\".\",IFERROR((CJ67-CJ66)/CJ66,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2028,{"$f":"C67-'Initial Conditions and Settings'!$B$9","v":12},{"$f":"B67&C67","v":"AGO2028"},14030.90234375,{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,G66*F67/F66,\"\")),\".\")","v":16780.649293569277},42118,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B67,Table1[Country Code],0)),MAX(IF(D67>0,K66*EXP(growthb),\".\"),0.001)),\".\")","v":44.729678739598299},2.0384216649918057,1.2615791473386071,{"$f":"IFERROR(($J67^(1/(1-$I67)))*($M67^((-$I67)/(1-$I67))),\".\")","v":0.42428713588260514},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B67,Table1[Country Code],0))*EXP(D67*INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B67,Table1[Country Code],0))*EXP(D67*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W],MATCH($B67,Table1[Country Code],0)),IF($D67=1,Q66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))+growthdif),IF($D67>1,Q66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(T66-LN(Z66)+LN(Z65))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W],MATCH($B67,Table1[Country Code],0)),IF($D67=1,R66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))),IF($D67>1,R66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(U66-LN(AA66)+LN(AA65))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Minimum wage, W],MATCH($B67,Table1[Country Code],0)),IF($D67=1,S66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(INDEX(Table1[Growth Rate of Capital],MATCH($B67,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B67,Table1[Country Code],0)))-growthdif),IF($D67>1,S66*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I66)*(V66-LN(AB66)+LN(AB65))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC66/$G66=mininf,AF66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(W66/Z66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AC66/$G66>mininf,AF66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(W66/Z66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AC66/$G66=mininf,AF66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(Q67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD66/$G66=mininf,AG66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(X66/AA66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AD66/$G66>mininf,AG66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(X66/AA66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AD66/$G66=mininf,AG66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(R67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE66/$G66=mininf,AH66/$G66>minfor,$B67=$B66),FALSE),$P66*$I66*(Y66/AB66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AE66/$G66>mininf,AH66/$G66=minfor,$B67=$B66),FALSE),($J66*$P66*$I66/$M66)*(Y66/AB66)^(-(1-$I66))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0)),IF(IFERROR(AND(AE66/$G66=mininf,AH66/$G66=minfor),FALSE),0,((($P67*($I67^$I67)*((1-$I67)^(1-$I67)))^(1/$I67))*(S67^(-(1-$I67)/$I67)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B67,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,W66*EXP(T66),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,X66*EXP(U66),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D67=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B67,Table1[Country Code],0)),IF($D67>0,Y66*EXP(V66),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF67/(AC67+AI67+AF67),\".\")","v":"."},".",".",{"$f":"IFERROR(AC67/(AC67+AI67+AF67),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",{"$f":"IFERROR(IF($D67=24,\".\",IF(AX67=0,0,LN(AX68)-LN(AX67))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AY67=0,0,LN(AY68)-LN(AY67))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AZ67=0,0,LN(AZ68)-LN(AZ67))),\".\")","v":"."},{"$f":"IFERROR(MAX(W67-AX67,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X67-AY67,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y67-AZ67,0),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BD67=0,0,IF(BD68=0,-LN(BD67),LN(BD68)-LN(BD67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BE67=0,0,IF(BE68=0,-LN(BE67),LN(BE68)-LN(BE67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(BF67=0,0,IF(BF68=0,-LN(BF67),LN(BF68)-LN(BF67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AF67=0,0,IF(AF68=0,-LN(AF67),LN(AF68)-LN(AF67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AG67=0,0,IF(AG68=0,-LN(AG67),LN(AG68)-LN(AG67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AH67=0,0,IF(AH68=0,-LN(AH67),LN(AH68)-LN(AH67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AC67=0,0,IF(AC68=0,-LN(AC67),LN(AC68)-LN(AC67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AD67=0,0,IF(AD68=0,-LN(AD67),LN(AD68)-LN(AD67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AE67=0,0,IF(AE68=0,-LN(AE67),LN(AE68)-LN(AE67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AI67=0,0,IF(AI68=0,-LN(AI67),LN(AI68)-LN(AI67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AJ67=0,0,IF(AJ68=0,-LN(AJ67),LN(AJ68)-LN(AJ67)))),\".\")","v":"."},{"$f":"IFERROR(IF($D67=24,\".\",IF(AK67=0,0,IF(AK68=0,-LN(AK67),LN(AK68)-LN(AK67)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BJ67)+$I67*BA67,IF(D67=24,\".\",IFERROR((CB68-CB67)/CB67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BK67)+$I67*BB67,IF(D67=24,\".\",IFERROR((CC68-CC67)/CC67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+(1-$I67)*(BL67)+$I67*BC67,IF(D67=24,\".\",IFERROR((CD68-CD67)/CD67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BM67)+$I67*BG67,IF($D67=24,\".\",IFERROR((CE68-CE67)/CE67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BN67)+$I67*BH67,IF($D67=24,\".\",IFERROR((CF68-CF67)/CF67,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+$AV67+(1-$I67)*(BO67)+$I67*BI67,IF($D67=24,\".\",IFERROR((CG68-CG67)/CG67,\".\")))","v":"."},{"$f":"IFERROR(AV67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BP67,IF($D67=24,\".\",IFERROR((CH68-CH67)/CH67,\".\")))","v":"."},{"$f":"IFERROR(AW67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BQ67,IF(D67=24,\".\",IFERROR((CI68-CI67)/CI67,\".\")))","v":"."},{"$f":"IFERROR(AW67+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B67,Table1[Country Code],0)))+BR67,IF(D67=24,\".\",IFERROR((CJ68-CJ67)/CJ67,\".\")))","v":"."},{"$f":"IFERROR(O67*AX67^I67*AF67^(1-I67),\".\")","v":"."},{"$f":"IFERROR(P67*AY67^$I67*AG67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR(P67*AZ67^$I67*AH67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BD67^$I67*AC67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BE67^$I67*AD67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($J67*$P67*BF67^$I67*AE67^(1-$I67),\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AI67,\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AJ67,\".\")","v":"."},{"$f":"IFERROR($K67*$P67*AK67,\".\")","v":"."},{"$f":"IFERROR(CB67+CE67+CH67,\".\")","v":"."},{"$f":"IFERROR(CC67+CF67+CI67,\".\")","v":"."},{"$f":"IFERROR(CD67+CG67+CJ67,\".\")","v":"."},{"$f":"IFERROR((BS67*CB67/CK67)+(BV67*CE67/CK67)+(BY67*CH67/CK67),\".\")","v":"."},{"$f":"IFERROR((BT67*CC67/CL67)+(BW67*CF67/CL67)+(BZ67*CI67/CL67),\".\")","v":"."},{"$f":"IFERROR((BU67*CD67/CM67)+(BX67*CG67/CM67)+(CA67*CJ67/CM67),\".\")","v":"."},{"$f":"IFERROR(CB67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CC67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CD67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CE67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CF67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CG67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CH67/$CK67,\".\")","v":"."},{"$f":"IFERROR(CI67/$CL67,\".\")","v":"."},{"$f":"IFERROR(CJ67/$CM67,\".\")","v":"."},{"$f":"IFERROR(CK67/$H67,\".\")","v":"."},{"$f":"IFERROR(CL67/$H67,\".\")","v":"."},{"$f":"IFERROR(CM67/$H67,\".\")","v":"."},{"$f":"IFERROR(LN(CZ68)-LN(CZ67),\".\")","v":"."},{"$f":"IFERROR(LN(DA68)-LN(DA67),\".\")","v":"."},{"$f":"IFERROR(LN(DB68)-LN(DB67),\".\")","v":"."}]
["Angola","AGO",2029,{"$f":"C68-'Initial Conditions and Settings'!$B$9","v":13},"AGO2029",14524.953125,{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,G67*F68/F67,\"\")),\".\")","v":17371.523115527216},43402,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B68,Table1[Country Code],0)),MAX(IF(D68>0,K67*EXP(growthb),\".\"),0.001)),\".\")","v":44.841642833249736},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B68,Table1[Country Code],0))*EXP(D68*INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B68,Table1[Country Code],0))*EXP(D68*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W],MATCH($B68,Table1[Country Code],0)),IF($D68=1,Q67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))+growthdif),IF($D68>1,Q67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(T67-LN(Z67)+LN(Z66))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W],MATCH($B68,Table1[Country Code],0)),IF($D68=1,R67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))),IF($D68>1,R67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(U67-LN(AA67)+LN(AA66))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Minimum wage, W],MATCH($B68,Table1[Country Code],0)),IF($D68=1,S67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(INDEX(Table1[Growth Rate of Capital],MATCH($B68,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B68,Table1[Country Code],0)))-growthdif),IF($D68>1,S67*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I67)*(V67-LN(AB67)+LN(AB66))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC67/$G67=mininf,AF67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(W67/Z67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AC67/$G67>mininf,AF67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(W67/Z67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AC67/$G67=mininf,AF67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(Q68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD67/$G67=mininf,AG67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(X67/AA67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AD67/$G67>mininf,AG67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(X67/AA67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AD67/$G67=mininf,AG67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(R68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE67/$G67=mininf,AH67/$G67>minfor,$B68=$B67),FALSE),$P67*$I67*(Y67/AB67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AE67/$G67>mininf,AH67/$G67=minfor,$B68=$B67),FALSE),($J67*$P67*$I67/$M67)*(Y67/AB67)^(-(1-$I67))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0)),IF(IFERROR(AND(AE67/$G67=mininf,AH67/$G67=minfor),FALSE),0,((($P68*($I68^$I68)*((1-$I68)^(1-$I68)))^(1/$I68))*(S68^(-(1-$I68)/$I68)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B68,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,W67*EXP(T67),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,X67*EXP(U67),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D68=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B68,Table1[Country Code],0)),IF($D68>0,Y67*EXP(V67),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BJ68)+$I68*BA68,IF(D68=24,\".\",IFERROR((CB69-CB68)/CB68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BK68)+$I68*BB68,IF(D68=24,\".\",IFERROR((CC69-CC68)/CC68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+(1-$I68)*(BL68)+$I68*BC68,IF(D68=24,\".\",IFERROR((CD69-CD68)/CD68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BM68)+$I68*BG68,IF($D68=24,\".\",IFERROR((CE69-CE68)/CE68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BN68)+$I68*BH68,IF($D68=24,\".\",IFERROR((CF69-CF68)/CF68,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+$AV68+(1-$I68)*(BO68)+$I68*BI68,IF($D68=24,\".\",IFERROR((CG69-CG68)/CG68,\".\")))","v":"."},{"$f":"IFERROR(AV68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BP68,IF($D68=24,\".\",IFERROR((CH69-CH68)/CH68,\".\")))","v":"."},{"$f":"IFERROR(AW68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BQ68,IF(D68=24,\".\",IFERROR((CI69-CI68)/CI68,\".\")))","v":"."},{"$f":"IFERROR(AW68+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B68,Table1[Country Code],0)))+BR68,IF(D68=24,\".\",IFERROR((CJ69-CJ68)/CJ68,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2030,{"$f":"C69-'Initial Conditions and Settings'!$B$9","v":14},"AGO2030",15037.16796875,{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,G68*F69/F68,\"\")),\".\")","v":17984.120755033833},44712,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B69,Table1[Country Code],0)),MAX(IF(D69>0,K68*EXP(growthb),\".\"),0.001)),\".\")","v":44.953887187314848},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B69,Table1[Country Code],0))*EXP(D69*INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B69,Table1[Country Code],0))*EXP(D69*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W],MATCH($B69,Table1[Country Code],0)),IF($D69=1,Q68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))+growthdif),IF($D69>1,Q68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(T68-LN(Z68)+LN(Z67))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W],MATCH($B69,Table1[Country Code],0)),IF($D69=1,R68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))),IF($D69>1,R68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(U68-LN(AA68)+LN(AA67))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Minimum wage, W],MATCH($B69,Table1[Country Code],0)),IF($D69=1,S68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(INDEX(Table1[Growth Rate of Capital],MATCH($B69,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B69,Table1[Country Code],0)))-growthdif),IF($D69>1,S68*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I68)*(V68-LN(AB68)+LN(AB67))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC68/$G68=mininf,AF68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(W68/Z68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AC68/$G68>mininf,AF68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(W68/Z68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AC68/$G68=mininf,AF68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(Q69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD68/$G68=mininf,AG68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(X68/AA68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AD68/$G68>mininf,AG68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(X68/AA68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AD68/$G68=mininf,AG68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(R69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE68/$G68=mininf,AH68/$G68>minfor,$B69=$B68),FALSE),$P68*$I68*(Y68/AB68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AE68/$G68>mininf,AH68/$G68=minfor,$B69=$B68),FALSE),($J68*$P68*$I68/$M68)*(Y68/AB68)^(-(1-$I68))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0)),IF(IFERROR(AND(AE68/$G68=mininf,AH68/$G68=minfor),FALSE),0,((($P69*($I69^$I69)*((1-$I69)^(1-$I69)))^(1/$I69))*(S69^(-(1-$I69)/$I69)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B69,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,W68*EXP(T68),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,X68*EXP(U68),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D69=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B69,Table1[Country Code],0)),IF($D69>0,Y68*EXP(V68),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BJ69)+$I69*BA69,IF(D69=24,\".\",IFERROR((CB70-CB69)/CB69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BK69)+$I69*BB69,IF(D69=24,\".\",IFERROR((CC70-CC69)/CC69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+(1-$I69)*(BL69)+$I69*BC69,IF(D69=24,\".\",IFERROR((CD70-CD69)/CD69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BM69)+$I69*BG69,IF($D69=24,\".\",IFERROR((CE70-CE69)/CE69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BN69)+$I69*BH69,IF($D69=24,\".\",IFERROR((CF70-CF69)/CF69,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+$AV69+(1-$I69)*(BO69)+$I69*BI69,IF($D69=24,\".\",IFERROR((CG70-CG69)/CG69,\".\")))","v":"."},{"$f":"IFERROR(AV69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BP69,IF($D69=24,\".\",IFERROR((CH70-CH69)/CH69,\".\")))","v":"."},{"$f":"IFERROR(AW69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BQ69,IF(D69=24,\".\",IFERROR((CI70-CI69)/CI69,\".\")))","v":"."},{"$f":"IFERROR(AW69+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B69,Table1[Country Code],0)))+BR69,IF(D69=24,\".\",IFERROR((CJ70-CJ69)/CJ69,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2031,{"$f":"C70-'Initial Conditions and Settings'!$B$9","v":15},"AGO2031",15542.21875,{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,G69*F70/F69,\"\")),\".\")","v":18588.150334027701},46050,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B70,Table1[Country Code],0)),MAX(IF(D70>0,K69*EXP(growthb),\".\"),0.001)),\".\")","v":45.066412503321217},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B70,Table1[Country Code],0))*EXP(D70*INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B70,Table1[Country Code],0))*EXP(D70*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W],MATCH($B70,Table1[Country Code],0)),IF($D70=1,Q69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))+growthdif),IF($D70>1,Q69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(T69-LN(Z69)+LN(Z68))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W],MATCH($B70,Table1[Country Code],0)),IF($D70=1,R69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))),IF($D70>1,R69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(U69-LN(AA69)+LN(AA68))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Minimum wage, W],MATCH($B70,Table1[Country Code],0)),IF($D70=1,S69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(INDEX(Table1[Growth Rate of Capital],MATCH($B70,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B70,Table1[Country Code],0)))-growthdif),IF($D70>1,S69*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I69)*(V69-LN(AB69)+LN(AB68))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC69/$G69=mininf,AF69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(W69/Z69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AC69/$G69>mininf,AF69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(W69/Z69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AC69/$G69=mininf,AF69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(Q70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD69/$G69=mininf,AG69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(X69/AA69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AD69/$G69>mininf,AG69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(X69/AA69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AD69/$G69=mininf,AG69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(R70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE69/$G69=mininf,AH69/$G69>minfor,$B70=$B69),FALSE),$P69*$I69*(Y69/AB69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AE69/$G69>mininf,AH69/$G69=minfor,$B70=$B69),FALSE),($J69*$P69*$I69/$M69)*(Y69/AB69)^(-(1-$I69))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0)),IF(IFERROR(AND(AE69/$G69=mininf,AH69/$G69=minfor),FALSE),0,((($P70*($I70^$I70)*((1-$I70)^(1-$I70)))^(1/$I70))*(S70^(-(1-$I70)/$I70)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B70,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,W69*EXP(T69),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,X69*EXP(U69),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D70=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B70,Table1[Country Code],0)),IF($D70>0,Y69*EXP(V69),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BJ70)+$I70*BA70,IF(D70=24,\".\",IFERROR((CB71-CB70)/CB70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BK70)+$I70*BB70,IF(D70=24,\".\",IFERROR((CC71-CC70)/CC70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+(1-$I70)*(BL70)+$I70*BC70,IF(D70=24,\".\",IFERROR((CD71-CD70)/CD70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BM70)+$I70*BG70,IF($D70=24,\".\",IFERROR((CE71-CE70)/CE70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BN70)+$I70*BH70,IF($D70=24,\".\",IFERROR((CF71-CF70)/CF70,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+$AV70+(1-$I70)*(BO70)+$I70*BI70,IF($D70=24,\".\",IFERROR((CG71-CG70)/CG70,\".\")))","v":"."},{"$f":"IFERROR(AV70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BP70,IF($D70=24,\".\",IFERROR((CH71-CH70)/CH70,\".\")))","v":"."},{"$f":"IFERROR(AW70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BQ70,IF(D70=24,\".\",IFERROR((CI71-CI70)/CI70,\".\")))","v":"."},{"$f":"IFERROR(AW70+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B70,Table1[Country Code],0)))+BR70,IF(D70=24,\".\",IFERROR((CJ71-CJ70)/CJ70,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2032,{"$f":"C71-'Initial Conditions and Settings'!$B$9","v":16},"AGO2032",16068.3720703125,{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,G70*F71/F70,\"\")),\".\")","v":19217.418083634981},47414,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B71,Table1[Country Code],0)),MAX(IF(D71>0,K70*EXP(growthb),\".\"),0.001)),\".\")","v":45.179219484552434},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B71,Table1[Country Code],0))*EXP(D71*INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B71,Table1[Country Code],0))*EXP(D71*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W],MATCH($B71,Table1[Country Code],0)),IF($D71=1,Q70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))+growthdif),IF($D71>1,Q70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(T70-LN(Z70)+LN(Z69))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W],MATCH($B71,Table1[Country Code],0)),IF($D71=1,R70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))),IF($D71>1,R70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(U70-LN(AA70)+LN(AA69))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Minimum wage, W],MATCH($B71,Table1[Country Code],0)),IF($D71=1,S70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(INDEX(Table1[Growth Rate of Capital],MATCH($B71,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B71,Table1[Country Code],0)))-growthdif),IF($D71>1,S70*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I70)*(V70-LN(AB70)+LN(AB69))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC70/$G70=mininf,AF70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(W70/Z70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AC70/$G70>mininf,AF70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(W70/Z70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AC70/$G70=mininf,AF70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(Q71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD70/$G70=mininf,AG70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(X70/AA70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AD70/$G70>mininf,AG70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(X70/AA70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AD70/$G70=mininf,AG70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(R71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE70/$G70=mininf,AH70/$G70>minfor,$B71=$B70),FALSE),$P70*$I70*(Y70/AB70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AE70/$G70>mininf,AH70/$G70=minfor,$B71=$B70),FALSE),($J70*$P70*$I70/$M70)*(Y70/AB70)^(-(1-$I70))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0)),IF(IFERROR(AND(AE70/$G70=mininf,AH70/$G70=minfor),FALSE),0,((($P71*($I71^$I71)*((1-$I71)^(1-$I71)))^(1/$I71))*(S71^(-(1-$I71)/$I71)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B71,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,W70*EXP(T70),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,X70*EXP(U70),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D71=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B71,Table1[Country Code],0)),IF($D71>0,Y70*EXP(V70),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BJ71)+$I71*BA71,IF(D71=24,\".\",IFERROR((CB72-CB71)/CB71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BK71)+$I71*BB71,IF(D71=24,\".\",IFERROR((CC72-CC71)/CC71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+(1-$I71)*(BL71)+$I71*BC71,IF(D71=24,\".\",IFERROR((CD72-CD71)/CD71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BM71)+$I71*BG71,IF($D71=24,\".\",IFERROR((CE72-CE71)/CE71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BN71)+$I71*BH71,IF($D71=24,\".\",IFERROR((CF72-CF71)/CF71,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+$AV71+(1-$I71)*(BO71)+$I71*BI71,IF($D71=24,\".\",IFERROR((CG72-CG71)/CG71,\".\")))","v":"."},{"$f":"IFERROR(AV71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BP71,IF($D71=24,\".\",IFERROR((CH72-CH71)/CH71,\".\")))","v":"."},{"$f":"IFERROR(AW71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BQ71,IF(D71=24,\".\",IFERROR((CI72-CI71)/CI71,\".\")))","v":"."},{"$f":"IFERROR(AW71+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B71,Table1[Country Code],0)))+BR71,IF(D71=24,\".\",IFERROR((CJ72-CJ71)/CJ71,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2033,{"$f":"C72-'Initial Conditions and Settings'!$B$9","v":17},"AGO2033",16614.451171875,{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,G71*F72/F71,\"\")),\".\")","v":19870.516627503726},48805,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B72,Table1[Country Code],0)),MAX(IF(D72>0,K71*EXP(growthb),\".\"),0.001)),\".\")","v":45.292308836052499},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B72,Table1[Country Code],0))*EXP(D72*INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B72,Table1[Country Code],0))*EXP(D72*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W],MATCH($B72,Table1[Country Code],0)),IF($D72=1,Q71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))+growthdif),IF($D72>1,Q71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(T71-LN(Z71)+LN(Z70))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W],MATCH($B72,Table1[Country Code],0)),IF($D72=1,R71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))),IF($D72>1,R71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(U71-LN(AA71)+LN(AA70))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Minimum wage, W],MATCH($B72,Table1[Country Code],0)),IF($D72=1,S71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(INDEX(Table1[Growth Rate of Capital],MATCH($B72,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B72,Table1[Country Code],0)))-growthdif),IF($D72>1,S71*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I71)*(V71-LN(AB71)+LN(AB70))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC71/$G71=mininf,AF71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(W71/Z71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AC71/$G71>mininf,AF71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(W71/Z71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AC71/$G71=mininf,AF71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(Q72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD71/$G71=mininf,AG71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(X71/AA71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AD71/$G71>mininf,AG71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(X71/AA71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AD71/$G71=mininf,AG71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(R72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE71/$G71=mininf,AH71/$G71>minfor,$B72=$B71),FALSE),$P71*$I71*(Y71/AB71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AE71/$G71>mininf,AH71/$G71=minfor,$B72=$B71),FALSE),($J71*$P71*$I71/$M71)*(Y71/AB71)^(-(1-$I71))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0)),IF(IFERROR(AND(AE71/$G71=mininf,AH71/$G71=minfor),FALSE),0,((($P72*($I72^$I72)*((1-$I72)^(1-$I72)))^(1/$I72))*(S72^(-(1-$I72)/$I72)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B72,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,W71*EXP(T71),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,X71*EXP(U71),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D72=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B72,Table1[Country Code],0)),IF($D72>0,Y71*EXP(V71),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BJ72)+$I72*BA72,IF(D72=24,\".\",IFERROR((CB73-CB72)/CB72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BK72)+$I72*BB72,IF(D72=24,\".\",IFERROR((CC73-CC72)/CC72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+(1-$I72)*(BL72)+$I72*BC72,IF(D72=24,\".\",IFERROR((CD73-CD72)/CD72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BM72)+$I72*BG72,IF($D72=24,\".\",IFERROR((CE73-CE72)/CE72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BN72)+$I72*BH72,IF($D72=24,\".\",IFERROR((CF73-CF72)/CF72,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+$AV72+(1-$I72)*(BO72)+$I72*BI72,IF($D72=24,\".\",IFERROR((CG73-CG72)/CG72,\".\")))","v":"."},{"$f":"IFERROR(AV72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BP72,IF($D72=24,\".\",IFERROR((CH73-CH72)/CH72,\".\")))","v":"."},{"$f":"IFERROR(AW72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BQ72,IF(D72=24,\".\",IFERROR((CI73-CI72)/CI72,\".\")))","v":"."},{"$f":"IFERROR(AW72+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B72,Table1[Country Code],0)))+BR72,IF(D72=24,\".\",IFERROR((CJ73-CJ72)/CJ72,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2034,{"$f":"C73-'Initial Conditions and Settings'!$B$9","v":18},"AGO2034",17179.388671875,{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,G72*F73/F72,\"\")),\".\")","v":20546.169399366157},50222,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B73,Table1[Country Code],0)),MAX(IF(D73>0,K72*EXP(growthb),\".\"),0.001)),\".\")","v":45.405681264630225},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B73,Table1[Country Code],0))*EXP(D73*INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B73,Table1[Country Code],0))*EXP(D73*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W],MATCH($B73,Table1[Country Code],0)),IF($D73=1,Q72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))+growthdif),IF($D73>1,Q72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(T72-LN(Z72)+LN(Z71))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W],MATCH($B73,Table1[Country Code],0)),IF($D73=1,R72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))),IF($D73>1,R72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(U72-LN(AA72)+LN(AA71))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Minimum wage, W],MATCH($B73,Table1[Country Code],0)),IF($D73=1,S72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(INDEX(Table1[Growth Rate of Capital],MATCH($B73,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B73,Table1[Country Code],0)))-growthdif),IF($D73>1,S72*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I72)*(V72-LN(AB72)+LN(AB71))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC72/$G72=mininf,AF72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(W72/Z72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AC72/$G72>mininf,AF72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(W72/Z72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AC72/$G72=mininf,AF72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(Q73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD72/$G72=mininf,AG72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(X72/AA72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AD72/$G72>mininf,AG72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(X72/AA72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AD72/$G72=mininf,AG72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(R73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE72/$G72=mininf,AH72/$G72>minfor,$B73=$B72),FALSE),$P72*$I72*(Y72/AB72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AE72/$G72>mininf,AH72/$G72=minfor,$B73=$B72),FALSE),($J72*$P72*$I72/$M72)*(Y72/AB72)^(-(1-$I72))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0)),IF(IFERROR(AND(AE72/$G72=mininf,AH72/$G72=minfor),FALSE),0,((($P73*($I73^$I73)*((1-$I73)^(1-$I73)))^(1/$I73))*(S73^(-(1-$I73)/$I73)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B73,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,W72*EXP(T72),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,X72*EXP(U72),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D73=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B73,Table1[Country Code],0)),IF($D73>0,Y72*EXP(V72),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BJ73)+$I73*BA73,IF(D73=24,\".\",IFERROR((CB74-CB73)/CB73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BK73)+$I73*BB73,IF(D73=24,\".\",IFERROR((CC74-CC73)/CC73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+(1-$I73)*(BL73)+$I73*BC73,IF(D73=24,\".\",IFERROR((CD74-CD73)/CD73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BM73)+$I73*BG73,IF($D73=24,\".\",IFERROR((CE74-CE73)/CE73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BN73)+$I73*BH73,IF($D73=24,\".\",IFERROR((CF74-CF73)/CF73,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+$AV73+(1-$I73)*(BO73)+$I73*BI73,IF($D73=24,\".\",IFERROR((CG74-CG73)/CG73,\".\")))","v":"."},{"$f":"IFERROR(AV73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BP73,IF($D73=24,\".\",IFERROR((CH74-CH73)/CH73,\".\")))","v":"."},{"$f":"IFERROR(AW73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BQ73,IF(D73=24,\".\",IFERROR((CI74-CI73)/CI73,\".\")))","v":"."},{"$f":"IFERROR(AW73+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B73,Table1[Country Code],0)))+BR73,IF(D73=24,\".\",IFERROR((CJ74-CJ73)/CJ73,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2035,{"$f":"C74-'Initial Conditions and Settings'!$B$9","v":19},"AGO2035",17762.515625,{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,G73*F74/F73,\"\")),\".\")","v":21243.576355403951},51665,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B74,Table1[Country Code],0)),MAX(IF(D74>0,K73*EXP(growthb),\".\"),0.001)),\".\")","v":45.519337478863655},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B74,Table1[Country Code],0))*EXP(D74*INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B74,Table1[Country Code],0))*EXP(D74*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W],MATCH($B74,Table1[Country Code],0)),IF($D74=1,Q73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))+growthdif),IF($D74>1,Q73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(T73-LN(Z73)+LN(Z72))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W],MATCH($B74,Table1[Country Code],0)),IF($D74=1,R73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))),IF($D74>1,R73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(U73-LN(AA73)+LN(AA72))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Minimum wage, W],MATCH($B74,Table1[Country Code],0)),IF($D74=1,S73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(INDEX(Table1[Growth Rate of Capital],MATCH($B74,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B74,Table1[Country Code],0)))-growthdif),IF($D74>1,S73*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I73)*(V73-LN(AB73)+LN(AB72))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC73/$G73=mininf,AF73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(W73/Z73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AC73/$G73>mininf,AF73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(W73/Z73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AC73/$G73=mininf,AF73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(Q74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD73/$G73=mininf,AG73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(X73/AA73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AD73/$G73>mininf,AG73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(X73/AA73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AD73/$G73=mininf,AG73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(R74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE73/$G73=mininf,AH73/$G73>minfor,$B74=$B73),FALSE),$P73*$I73*(Y73/AB73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AE73/$G73>mininf,AH73/$G73=minfor,$B74=$B73),FALSE),($J73*$P73*$I73/$M73)*(Y73/AB73)^(-(1-$I73))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0)),IF(IFERROR(AND(AE73/$G73=mininf,AH73/$G73=minfor),FALSE),0,((($P74*($I74^$I74)*((1-$I74)^(1-$I74)))^(1/$I74))*(S74^(-(1-$I74)/$I74)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B74,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,W73*EXP(T73),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,X73*EXP(U73),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D74=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B74,Table1[Country Code],0)),IF($D74>0,Y73*EXP(V73),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BJ74)+$I74*BA74,IF(D74=24,\".\",IFERROR((CB75-CB74)/CB74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BK74)+$I74*BB74,IF(D74=24,\".\",IFERROR((CC75-CC74)/CC74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+(1-$I74)*(BL74)+$I74*BC74,IF(D74=24,\".\",IFERROR((CD75-CD74)/CD74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BM74)+$I74*BG74,IF($D74=24,\".\",IFERROR((CE75-CE74)/CE74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BN74)+$I74*BH74,IF($D74=24,\".\",IFERROR((CF75-CF74)/CF74,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+$AV74+(1-$I74)*(BO74)+$I74*BI74,IF($D74=24,\".\",IFERROR((CG75-CG74)/CG74,\".\")))","v":"."},{"$f":"IFERROR(AV74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BP74,IF($D74=24,\".\",IFERROR((CH75-CH74)/CH74,\".\")))","v":"."},{"$f":"IFERROR(AW74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BQ74,IF(D74=24,\".\",IFERROR((CI75-CI74)/CI74,\".\")))","v":"."},{"$f":"IFERROR(AW74+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B74,Table1[Country Code],0)))+BR74,IF(D74=24,\".\",IFERROR((CJ75-CJ74)/CJ74,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2036,{"$f":"C75-'Initial Conditions and Settings'!$B$9","v":20},"AGO2036",18339.38671875,{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,G74*F75/F74,\"\")),\".\")","v":21933.501441806431},53133,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B75,Table1[Country Code],0)),MAX(IF(D75>0,K74*EXP(growthb),\".\"),0.001)),\".\")","v":45.633278189104509},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B75,Table1[Country Code],0))*EXP(D75*INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B75,Table1[Country Code],0))*EXP(D75*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W],MATCH($B75,Table1[Country Code],0)),IF($D75=1,Q74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))+growthdif),IF($D75>1,Q74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(T74-LN(Z74)+LN(Z73))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W],MATCH($B75,Table1[Country Code],0)),IF($D75=1,R74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))),IF($D75>1,R74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(U74-LN(AA74)+LN(AA73))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Minimum wage, W],MATCH($B75,Table1[Country Code],0)),IF($D75=1,S74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(INDEX(Table1[Growth Rate of Capital],MATCH($B75,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B75,Table1[Country Code],0)))-growthdif),IF($D75>1,S74*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I74)*(V74-LN(AB74)+LN(AB73))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC74/$G74=mininf,AF74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(W74/Z74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AC74/$G74>mininf,AF74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(W74/Z74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AC74/$G74=mininf,AF74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(Q75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD74/$G74=mininf,AG74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(X74/AA74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AD74/$G74>mininf,AG74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(X74/AA74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AD74/$G74=mininf,AG74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(R75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE74/$G74=mininf,AH74/$G74>minfor,$B75=$B74),FALSE),$P74*$I74*(Y74/AB74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AE74/$G74>mininf,AH74/$G74=minfor,$B75=$B74),FALSE),($J74*$P74*$I74/$M74)*(Y74/AB74)^(-(1-$I74))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0)),IF(IFERROR(AND(AE74/$G74=mininf,AH74/$G74=minfor),FALSE),0,((($P75*($I75^$I75)*((1-$I75)^(1-$I75)))^(1/$I75))*(S75^(-(1-$I75)/$I75)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B75,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,W74*EXP(T74),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,X74*EXP(U74),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D75=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B75,Table1[Country Code],0)),IF($D75>0,Y74*EXP(V74),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BJ75)+$I75*BA75,IF(D75=24,\".\",IFERROR((CB76-CB75)/CB75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BK75)+$I75*BB75,IF(D75=24,\".\",IFERROR((CC76-CC75)/CC75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+(1-$I75)*(BL75)+$I75*BC75,IF(D75=24,\".\",IFERROR((CD76-CD75)/CD75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BM75)+$I75*BG75,IF($D75=24,\".\",IFERROR((CE76-CE75)/CE75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BN75)+$I75*BH75,IF($D75=24,\".\",IFERROR((CF76-CF75)/CF75,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+$AV75+(1-$I75)*(BO75)+$I75*BI75,IF($D75=24,\".\",IFERROR((CG76-CG75)/CG75,\".\")))","v":"."},{"$f":"IFERROR(AV75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BP75,IF($D75=24,\".\",IFERROR((CH76-CH75)/CH75,\".\")))","v":"."},{"$f":"IFERROR(AW75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BQ75,IF(D75=24,\".\",IFERROR((CI76-CI75)/CI75,\".\")))","v":"."},{"$f":"IFERROR(AW75+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B75,Table1[Country Code],0)))+BR75,IF(D75=24,\".\",IFERROR((CJ76-CJ75)/CJ75,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2037,{"$f":"C76-'Initial Conditions and Settings'!$B$9","v":21},"AGO2037",18937.39453125,{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,G75*F76/F75,\"\")),\".\")","v":22648.705576973622},54626,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B76,Table1[Country Code],0)),MAX(IF(D76>0,K75*EXP(growthb),\".\"),0.001)),\".\")","v":45.747504107482591},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B76,Table1[Country Code],0))*EXP(D76*INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B76,Table1[Country Code],0))*EXP(D76*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W],MATCH($B76,Table1[Country Code],0)),IF($D76=1,Q75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))+growthdif),IF($D76>1,Q75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(T75-LN(Z75)+LN(Z74))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W],MATCH($B76,Table1[Country Code],0)),IF($D76=1,R75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))),IF($D76>1,R75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(U75-LN(AA75)+LN(AA74))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Minimum wage, W],MATCH($B76,Table1[Country Code],0)),IF($D76=1,S75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(INDEX(Table1[Growth Rate of Capital],MATCH($B76,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B76,Table1[Country Code],0)))-growthdif),IF($D76>1,S75*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I75)*(V75-LN(AB75)+LN(AB74))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC75/$G75=mininf,AF75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(W75/Z75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AC75/$G75>mininf,AF75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(W75/Z75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AC75/$G75=mininf,AF75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(Q76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD75/$G75=mininf,AG75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(X75/AA75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AD75/$G75>mininf,AG75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(X75/AA75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AD75/$G75=mininf,AG75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(R76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE75/$G75=mininf,AH75/$G75>minfor,$B76=$B75),FALSE),$P75*$I75*(Y75/AB75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AE75/$G75>mininf,AH75/$G75=minfor,$B76=$B75),FALSE),($J75*$P75*$I75/$M75)*(Y75/AB75)^(-(1-$I75))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0)),IF(IFERROR(AND(AE75/$G75=mininf,AH75/$G75=minfor),FALSE),0,((($P76*($I76^$I76)*((1-$I76)^(1-$I76)))^(1/$I76))*(S76^(-(1-$I76)/$I76)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B76,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,W75*EXP(T75),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,X75*EXP(U75),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D76=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B76,Table1[Country Code],0)),IF($D76>0,Y75*EXP(V75),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BJ76)+$I76*BA76,IF(D76=24,\".\",IFERROR((CB77-CB76)/CB76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BK76)+$I76*BB76,IF(D76=24,\".\",IFERROR((CC77-CC76)/CC76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+(1-$I76)*(BL76)+$I76*BC76,IF(D76=24,\".\",IFERROR((CD77-CD76)/CD76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BM76)+$I76*BG76,IF($D76=24,\".\",IFERROR((CE77-CE76)/CE76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BN76)+$I76*BH76,IF($D76=24,\".\",IFERROR((CF77-CF76)/CF76,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+$AV76+(1-$I76)*(BO76)+$I76*BI76,IF($D76=24,\".\",IFERROR((CG77-CG76)/CG76,\".\")))","v":"."},{"$f":"IFERROR(AV76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BP76,IF($D76=24,\".\",IFERROR((CH77-CH76)/CH76,\".\")))","v":"."},{"$f":"IFERROR(AW76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BQ76,IF(D76=24,\".\",IFERROR((CI77-CI76)/CI76,\".\")))","v":"."},{"$f":"IFERROR(AW76+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B76,Table1[Country Code],0)))+BR76,IF(D76=24,\".\",IFERROR((CJ77-CJ76)/CJ76,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2038,{"$f":"C77-'Initial Conditions and Settings'!$B$9","v":22},"AGO2038",19555.517578125,{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,G76*F77/F76,\"\")),\".\")","v":23387.967088155205},56143,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B77,Table1[Country Code],0)),MAX(IF(D77>0,K76*EXP(growthb),\".\"),0.001)),\".\")","v":45.862015947910258},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B77,Table1[Country Code],0))*EXP(D77*INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B77,Table1[Country Code],0))*EXP(D77*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W],MATCH($B77,Table1[Country Code],0)),IF($D77=1,Q76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))+growthdif),IF($D77>1,Q76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(T76-LN(Z76)+LN(Z75))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W],MATCH($B77,Table1[Country Code],0)),IF($D77=1,R76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))),IF($D77>1,R76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(U76-LN(AA76)+LN(AA75))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Minimum wage, W],MATCH($B77,Table1[Country Code],0)),IF($D77=1,S76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(INDEX(Table1[Growth Rate of Capital],MATCH($B77,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B77,Table1[Country Code],0)))-growthdif),IF($D77>1,S76*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I76)*(V76-LN(AB76)+LN(AB75))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC76/$G76=mininf,AF76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(W76/Z76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AC76/$G76>mininf,AF76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(W76/Z76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AC76/$G76=mininf,AF76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(Q77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD76/$G76=mininf,AG76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(X76/AA76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AD76/$G76>mininf,AG76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(X76/AA76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AD76/$G76=mininf,AG76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(R77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE76/$G76=mininf,AH76/$G76>minfor,$B77=$B76),FALSE),$P76*$I76*(Y76/AB76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AE76/$G76>mininf,AH76/$G76=minfor,$B77=$B76),FALSE),($J76*$P76*$I76/$M76)*(Y76/AB76)^(-(1-$I76))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0)),IF(IFERROR(AND(AE76/$G76=mininf,AH76/$G76=minfor),FALSE),0,((($P77*($I77^$I77)*((1-$I77)^(1-$I77)))^(1/$I77))*(S77^(-(1-$I77)/$I77)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B77,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,W76*EXP(T76),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,X76*EXP(U76),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D77=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B77,Table1[Country Code],0)),IF($D77>0,Y76*EXP(V76),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BJ77)+$I77*BA77,IF(D77=24,\".\",IFERROR((CB78-CB77)/CB77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BK77)+$I77*BB77,IF(D77=24,\".\",IFERROR((CC78-CC77)/CC77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+(1-$I77)*(BL77)+$I77*BC77,IF(D77=24,\".\",IFERROR((CD78-CD77)/CD77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BM77)+$I77*BG77,IF($D77=24,\".\",IFERROR((CE78-CE77)/CE77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BN77)+$I77*BH77,IF($D77=24,\".\",IFERROR((CF78-CF77)/CF77,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+$AV77+(1-$I77)*(BO77)+$I77*BI77,IF($D77=24,\".\",IFERROR((CG78-CG77)/CG77,\".\")))","v":"."},{"$f":"IFERROR(AV77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BP77,IF($D77=24,\".\",IFERROR((CH78-CH77)/CH77,\".\")))","v":"."},{"$f":"IFERROR(AW77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BQ77,IF(D77=24,\".\",IFERROR((CI78-CI77)/CI77,\".\")))","v":"."},{"$f":"IFERROR(AW77+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B77,Table1[Country Code],0)))+BR77,IF(D77=24,\".\",IFERROR((CJ78-CJ77)/CJ77,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2039,{"$f":"C78-'Initial Conditions and Settings'!$B$9","v":23},"AGO2039",20192.80078125,{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,G77*F78/F77,\"\")),\".\")","v":24150.143723009107},57685,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B78,Table1[Country Code],0)),MAX(IF(D78>0,K77*EXP(growthb),\".\"),0.001)),\".\")","v":45.976814426086889},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B78,Table1[Country Code],0))*EXP(D78*INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B78,Table1[Country Code],0))*EXP(D78*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W],MATCH($B78,Table1[Country Code],0)),IF($D78=1,Q77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))+growthdif),IF($D78>1,Q77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(T77-LN(Z77)+LN(Z76))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W],MATCH($B78,Table1[Country Code],0)),IF($D78=1,R77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))),IF($D78>1,R77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(U77-LN(AA77)+LN(AA76))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Minimum wage, W],MATCH($B78,Table1[Country Code],0)),IF($D78=1,S77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(INDEX(Table1[Growth Rate of Capital],MATCH($B78,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B78,Table1[Country Code],0)))-growthdif),IF($D78>1,S77*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I77)*(V77-LN(AB77)+LN(AB76))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC77/$G77=mininf,AF77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(W77/Z77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AC77/$G77>mininf,AF77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(W77/Z77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AC77/$G77=mininf,AF77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(Q78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD77/$G77=mininf,AG77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(X77/AA77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AD77/$G77>mininf,AG77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(X77/AA77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AD77/$G77=mininf,AG77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(R78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE77/$G77=mininf,AH77/$G77>minfor,$B78=$B77),FALSE),$P77*$I77*(Y77/AB77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AE77/$G77>mininf,AH77/$G77=minfor,$B78=$B77),FALSE),($J77*$P77*$I77/$M77)*(Y77/AB77)^(-(1-$I77))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0)),IF(IFERROR(AND(AE77/$G77=mininf,AH77/$G77=minfor),FALSE),0,((($P78*($I78^$I78)*((1-$I78)^(1-$I78)))^(1/$I78))*(S78^(-(1-$I78)/$I78)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B78,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,W77*EXP(T77),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,X77*EXP(U77),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D78=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B78,Table1[Country Code],0)),IF($D78>0,Y77*EXP(V77),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BJ78)+$I78*BA78,IF(D78=24,\".\",IFERROR((CB79-CB78)/CB78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BK78)+$I78*BB78,IF(D78=24,\".\",IFERROR((CC79-CC78)/CC78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+(1-$I78)*(BL78)+$I78*BC78,IF(D78=24,\".\",IFERROR((CD79-CD78)/CD78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BM78)+$I78*BG78,IF($D78=24,\".\",IFERROR((CE79-CE78)/CE78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BN78)+$I78*BH78,IF($D78=24,\".\",IFERROR((CF79-CF78)/CF78,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+$AV78+(1-$I78)*(BO78)+$I78*BI78,IF($D78=24,\".\",IFERROR((CG79-CG78)/CG78,\".\")))","v":"."},{"$f":"IFERROR(AV78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BP78,IF($D78=24,\".\",IFERROR((CH79-CH78)/CH78,\".\")))","v":"."},{"$f":"IFERROR(AW78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BQ78,IF(D78=24,\".\",IFERROR((CI79-CI78)/CI78,\".\")))","v":"."},{"$f":"IFERROR(AW78+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B78,Table1[Country Code],0)))+BR78,IF(D78=24,\".\",IFERROR((CJ79-CJ78)/CJ78,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Angola","AGO",2040,{"$f":"C79-'Initial Conditions and Settings'!$B$9","v":24},"AGO2040",20848.548828125,{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,G78*F79/F78,\"\")),\".\")","v":24934.403903143138},59249,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B79,Table1[Country Code],0)),MAX(IF(D79>0,K78*EXP(growthb),\".\"),0.001)),\".\")","v":46.091900259503348},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B79,Table1[Country Code],0))*EXP(D79*INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B79,Table1[Country Code],0))*EXP(D79*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W],MATCH($B79,Table1[Country Code],0)),IF($D79=1,Q78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))+growthdif),IF($D79>1,Q78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(T78-LN(Z78)+LN(Z77))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W],MATCH($B79,Table1[Country Code],0)),IF($D79=1,R78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))),IF($D79>1,R78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(U78-LN(AA78)+LN(AA77))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Minimum wage, W],MATCH($B79,Table1[Country Code],0)),IF($D79=1,S78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(INDEX(Table1[Growth Rate of Capital],MATCH($B79,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B79,Table1[Country Code],0)))-growthdif),IF($D79>1,S78*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I78)*(V78-LN(AB78)+LN(AB77))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC78/$G78=mininf,AF78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(W78/Z78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AC78/$G78>mininf,AF78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(W78/Z78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AC78/$G78=mininf,AF78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(Q79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD78/$G78=mininf,AG78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(X78/AA78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AD78/$G78>mininf,AG78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(X78/AA78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AD78/$G78=mininf,AG78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(R79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE78/$G78=mininf,AH78/$G78>minfor,$B79=$B78),FALSE),$P78*$I78*(Y78/AB78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AE78/$G78>mininf,AH78/$G78=minfor,$B79=$B78),FALSE),($J78*$P78*$I78/$M78)*(Y78/AB78)^(-(1-$I78))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0)),IF(IFERROR(AND(AE78/$G78=mininf,AH78/$G78=minfor),FALSE),0,((($P79*($I79^$I79)*((1-$I79)^(1-$I79)))^(1/$I79))*(S79^(-(1-$I79)/$I79)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B79,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,W78*EXP(T78),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,X78*EXP(U78),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D79=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B79,Table1[Country Code],0)),IF($D79>0,Y78*EXP(V78),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BJ79)+$I79*BA79,IF(D79=24,\".\",IFERROR((CB80-CB79)/CB79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BK79)+$I79*BB79,IF(D79=24,\".\",IFERROR((CC80-CC79)/CC79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+(1-$I79)*(BL79)+$I79*BC79,IF(D79=24,\".\",IFERROR((CD80-CD79)/CD79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BM79)+$I79*BG79,IF($D79=24,\".\",IFERROR((CE80-CE79)/CE79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BN79)+$I79*BH79,IF($D79=24,\".\",IFERROR((CF80-CF79)/CF79,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+$AV79+(1-$I79)*(BO79)+$I79*BI79,IF($D79=24,\".\",IFERROR((CG80-CG79)/CG79,\".\")))","v":"."},{"$f":"IFERROR(AV79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BP79,IF($D79=24,\".\",IFERROR((CH80-CH79)/CH79,\".\")))","v":"."},{"$f":"IFERROR(AW79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BQ79,IF(D79=24,\".\",IFERROR((CI80-CI79)/CI79,\".\")))","v":"."},{"$f":"IFERROR(AW79+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B79,Table1[Country Code],0)))+BR79,IF(D79=24,\".\",IFERROR((CJ80-CJ79)/CJ79,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Albania","ALB",2015,{"$f":"C80-'Initial Conditions and Settings'!$B$9","v":-1},"ALB2015",1186.946044921875,{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,G79*F80/F79,\"\")),\".\")","v":""},2880.703,0.5,".",{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B80,Table1[Country Code],0)),MAX(IF(D80>0,K79*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B80,Table1[Country Code],0))*EXP(D80*INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0))),\".\")","v":59.012189540893701},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B80,Table1[Country Code],0))*EXP(D80*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))),\".\")","v":59.012189540893701},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W],MATCH($B80,Table1[Country Code],0)),IF($D80=1,Q79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))+growthdif),IF($D80>1,Q79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(T79-LN(Z79)+LN(Z78))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W],MATCH($B80,Table1[Country Code],0)),IF($D80=1,R79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))),IF($D80>1,R79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(U79-LN(AA79)+LN(AA78))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Minimum wage, W],MATCH($B80,Table1[Country Code],0)),IF($D80=1,S79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(INDEX(Table1[Growth Rate of Capital],MATCH($B80,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B80,Table1[Country Code],0)))-growthdif),IF($D80>1,S79*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I79)*(V79-LN(AB79)+LN(AB78))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC79/$G79=mininf,AF79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(W79/Z79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AC79/$G79>mininf,AF79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(W79/Z79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AC79/$G79=mininf,AF79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(Q80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD79/$G79=mininf,AG79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(X79/AA79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AD79/$G79>mininf,AG79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(X79/AA79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AD79/$G79=mininf,AG79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(R80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE79/$G79=mininf,AH79/$G79>minfor,$B80=$B79),FALSE),$P79*$I79*(Y79/AB79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AE79/$G79>mininf,AH79/$G79=minfor,$B80=$B79),FALSE),($J79*$P79*$I79/$M79)*(Y79/AB79)^(-(1-$I79))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0)),IF(IFERROR(AND(AE79/$G79=mininf,AH79/$G79=minfor),FALSE),0,((($P80*($I80^$I80)*((1-$I80)^(1-$I80)))^(1/$I80))*(S80^(-(1-$I80)/$I80)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B80,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,W79*EXP(T79),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,X79*EXP(U79),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D80=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B80,Table1[Country Code],0)),IF($D80>0,Y79*EXP(V79),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BJ80)+$I80*BA80,IF(D80=24,\".\",IFERROR((CB81-CB80)/CB80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BK80)+$I80*BB80,IF(D80=24,\".\",IFERROR((CC81-CC80)/CC80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+(1-$I80)*(BL80)+$I80*BC80,IF(D80=24,\".\",IFERROR((CD81-CD80)/CD80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BM80)+$I80*BG80,IF($D80=24,\".\",IFERROR((CE81-CE80)/CE80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BN80)+$I80*BH80,IF($D80=24,\".\",IFERROR((CF81-CF80)/CF80,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+$AV80+(1-$I80)*(BO80)+$I80*BI80,IF($D80=24,\".\",IFERROR((CG81-CG80)/CG80,\".\")))","v":"."},{"$f":"IFERROR(AV80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BP80,IF($D80=24,\".\",IFERROR((CH81-CH80)/CH80,\".\")))","v":"."},{"$f":"IFERROR(AW80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BQ80,IF(D80=24,\".\",IFERROR((CI81-CI80)/CI80,\".\")))","v":"."},{"$f":"IFERROR(AW80+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B80,Table1[Country Code],0)))+BR80,IF(D80=24,\".\",IFERROR((CJ81-CJ80)/CJ80,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Albania","ALB",2016,{"$f":"C81-'Initial Conditions and Settings'!$B$9","v":0},"ALB2016",1192.1700439453125,{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,G80*F81/F80,\"\")),\".\")","v":1318.2},2876.1010000000001,0.5,0.71,{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B81,Table1[Country Code],0)),MAX(IF(D81>0,K80*EXP(growthb),\".\"),0.001)),\".\")","v":78.032495990009949},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B81,Table1[Country Code],0))*EXP(D81*INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0))),\".\")","v":59.528178889505377},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B81,Table1[Country Code],0))*EXP(D81*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))),\".\")","v":59.528178889505377},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W],MATCH($B81,Table1[Country Code],0)),IF($D81=1,Q80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))+growthdif),IF($D81>1,Q80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(T80-LN(Z80)+LN(Z79))+growthdif),\".\"))),\".\")","v":8956.2561854936394},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W],MATCH($B81,Table1[Country Code],0)),IF($D81=1,R80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))),IF($D81>1,R80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(U80-LN(AA80)+LN(AA79))),\".\"))),\".\")","v":8956.2561854936394},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Minimum wage, W],MATCH($B81,Table1[Country Code],0)),IF($D81=1,S80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(INDEX(Table1[Growth Rate of Capital],MATCH($B81,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B81,Table1[Country Code],0)))-growthdif),IF($D81>1,S80*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I80)*(V80-LN(AB80)+LN(AB79))-growthdif),\".\"))),\".\")","v":8956.2561854936394},{"$f":"IFERROR(IF(IFERROR(AND(AC80/$G80=mininf,AF80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(W80/Z80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AC80/$G80>mininf,AF80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(W80/Z80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AC80/$G80=mininf,AF80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(Q81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD80/$G80=mininf,AG80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(X80/AA80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AD80/$G80>mininf,AG80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(X80/AA80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AD80/$G80=mininf,AG80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(R81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE80/$G80=mininf,AH80/$G80>minfor,$B81=$B80),FALSE),$P80*$I80*(Y80/AB80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AE80/$G80>mininf,AH80/$G80=minfor,$B81=$B80),FALSE),($J80*$P80*$I80/$M80)*(Y80/AB80)^(-(1-$I80))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0)),IF(IFERROR(AND(AE80/$G80=mininf,AH80/$G80=minfor),FALSE),0,((($P81*($I81^$I81)*((1-$I81)^(1-$I81)))^(1/$I81))*(S81^(-(1-$I81)/$I81)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B81,Table1[Country Code],0))))),\".\")","v":6.2618572113358292E-2},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,W80*EXP(T80),\"\")),\".\")","v":46706708.799999997},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,X80*EXP(U80),\"\")),\".\")","v":46706708.799999997},{"$f":"IFERROR(IF($D81=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B81,Table1[Country Code],0)),IF($D81>0,Y80*EXP(V80),\"\")),\".\")","v":46706708.799999997},555.52208743205051,555.52208743205051,555.52208743205051,56.556103316449843,56.556103316449843,56.556103316449843,498.96598411560063,498.96598411560063,498.96598411560063,762.67791256794953,762.67791256794953,762.67791256794953,0.37852069800910382,0.37852069800910382,0.37852069800910382,4.2904038322295432E-2,4.2904038322295432E-2,4.2904038322295432E-2,0.57857526366860079,0.57857526366860079,0.57857526366860079,null,2.5000000000000577E-3,2.5000000000003908E-3,45179222.522805817,45179222.522805817,45179222.522805817,4.8530907453333327E-2,5.1426589869095096E-2,5.4294901404109197E-2,1527486.2771941796,1527486.2771941796,1527486.2771941796,0.40886898917106151,0.34718475518880076,0.28189190431269751,-2.4217757295604159E-2,-1.132207487983905E-2,1.5462366551739493E-3,0.32612032442211536,0.2744360904398695,0.21914323956376336,-2.880397878422869E-3,-6.006930791596865E-3,-9.1599978888705635E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BJ81)+$I81*BA81,IF(D81=24,\".\",IFERROR((CB82-CB81)/CB81,\".\")))","v":2.0862345347024337E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BK81)+$I81*BB81,IF(D81=24,\".\",IFERROR((CC82-CC81)/CC81,\".\")))","v":2.8758027762787776E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+(1-$I81)*(BL81)+$I81*BC81,IF(D81=24,\".\",IFERROR((CD82-CD81)/CD81,\".\")))","v":3.6626339297801326E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BM81)+$I81*BG81,IF($D81=24,\".\",IFERROR((CE82-CE81)/CE81,\".\")))","v":0.37870042706474827},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BN81)+$I81*BH81,IF($D81=24,\".\",IFERROR((CF82-CF81)/CF81,\".\")))","v":0.32201619308249496},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+$AV81+(1-$I81)*(BO81)+$I81*BI81,IF($D81=24,\".\",IFERROR((CG82-CG81)/CG81,\".\")))","v":0.26172334220639026},{"$f":"IFERROR(AV81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BP81,IF($D81=24,\".\",IFERROR((CH82-CH81)/CH81,\".\")))","v":8.3253723897369434E-3},{"$f":"IFERROR(AW81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BQ81,IF(D81=24,\".\",IFERROR((CI82-CI81)/CI81,\".\")))","v":5.1988394765632804E-3},{"$f":"IFERROR(AW81+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B81,Table1[Country Code],0)))+BR81,IF(D81=24,\".\",IFERROR((CJ82-CJ81)/CJ81,\".\")))","v":2.0457723792895819E-3},8937734.3631725367,8937734.3631725367,8937734.3631725367,392834.24821418762,392834.24821418762,392834.24821418762,3542739.8675523195,3542739.8675523195,3542739.8675523195,12873308.478939043,12873308.478939043,12873308.478939043,2.8331739874242756E-2,3.1223421594465433E-2,3.3978679513397628E-2,0.69428417549341148,0.69428417549341148,0.69428417549341148,3.0515407042165679E-2,3.0515407042165679E-2,3.0515407042165679E-2,0.27520041746442286,0.27520041746442286,0.27520041746442286,4475.9584169467771,4475.9584169467771,4475.9584169467771,3.1435447510274273E-2,3.3661395446312525E-2,3.5894213863553404E-2]
["Albania","ALB",2017,{"$f":"C82-'Initial Conditions and Settings'!$B$9","v":1},"ALB2017",1199.1109619140625,{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,G81*F82/F81,\"\")),\".\")","v":1325.8746753643693},2873.4569999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B82,Table1[Country Code],0)),MAX(IF(D82>0,K81*EXP(growthb),\".\"),0.001)),\".\")","v":78.227821284871638},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B82,Table1[Country Code],0))*EXP(D82*INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0))),\".\")","v":60.048679933242283},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B82,Table1[Country Code],0))*EXP(D82*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))),\".\")","v":60.048679933242283},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W],MATCH($B82,Table1[Country Code],0)),IF($D82=1,Q81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))+growthdif),IF($D82>1,Q81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(T81-LN(Z81)+LN(Z80))+growthdif),\".\"))),\".\")","v":9369.2439616491156},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W],MATCH($B82,Table1[Country Code],0)),IF($D82=1,R81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))),IF($D82>1,R81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(U81-LN(AA81)+LN(AA80))),\".\"))),\".\")","v":9322.5146624415556},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Minimum wage, W],MATCH($B82,Table1[Country Code],0)),IF($D82=1,S81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(INDEX(Table1[Growth Rate of Capital],MATCH($B82,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B82,Table1[Country Code],0)))-growthdif),IF($D82>1,S81*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I81)*(V81-LN(AB81)+LN(AB80))-growthdif),\".\"))),\".\")","v":9276.0184265861044},{"$f":"IFERROR(IF(IFERROR(AND(AC81/$G81=mininf,AF81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(W81/Z81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AC81/$G81>mininf,AF81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(W81/Z81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AC81/$G81=mininf,AF81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(Q82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0))))),\".\")","v":5.9919273165389766E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD81/$G81=mininf,AG81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(X81/AA81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AD81/$G81>mininf,AG81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(X81/AA81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AD81/$G81=mininf,AG81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(R82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0))))),\".\")","v":6.0401552422602908E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE81/$G81=mininf,AH81/$G81>minfor,$B82=$B81),FALSE),$P81*$I81*(Y81/AB81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AE81/$G81>mininf,AH81/$G81=minfor,$B82=$B81),FALSE),($J81*$P81*$I81/$M81)*(Y81/AB81)^(-(1-$I81))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0)),IF(IFERROR(AND(AE81/$G81=mininf,AH81/$G81=minfor),FALSE),0,((($P82*($I82^$I82)*((1-$I82)^(1-$I82)))^(1/$I82))*(S82^(-(1-$I82)/$I82)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B82,Table1[Country Code],0))))),\".\")","v":6.0886249114652902E-2},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,W81*EXP(T81),\"\")),\".\")","v":49724928.352195159},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,X81*EXP(U81),\"\")),\".\")","v":49724928.352195159},{"$f":"IFERROR(IF($D82=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B82,Table1[Country Code],0)),IF($D82>0,Y81*EXP(V81),\"\")),\".\")","v":49724928.352195159},565.39041782138759,567.76438380731747,570.1509918787674,78.36312316843042,74.415869212890016,70.412891485431516,487.02729465295704,493.34851459442746,499.73810039333591,760.48425754298171,758.11029155705182,755.7236834856019,0.3673252862448067,0.37209287103914873,0.37691201866873336,5.9102963971232901E-2,5.6125869658412077E-2,5.3106747412670088E-2,0.57357174978396042,0.57178125930243917,0.56998123391859656,null,2.5000000000000577E-3,2.5000000000003908E-3,47425886.575353906,47563415.905695654,47700038.44451607,5.1013044442779432E-2,5.5711484271572687E-2,6.0280328994938515E-2,2299041.776841253,2161512.4464995041,2024889.9076790884,0.2278940936646805,0.15840072081462964,7.5054650694820424E-2,-1.29810085963733E-3,1.7108077625961116E-2,3.5386934019467908E-2,0.16558294836226572,0.10979731416901295,4.0161255719346478E-2,-7.5001295098973131E-3,-1.2411923735893282E-2,-1.7471213122962403E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BJ82)+$I82*BA82,IF(D82=24,\".\",IFERROR((CB83-CB82)/CB82,\".\")))","v":3.3563242059730804E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BK82)+$I82*BB82,IF(D82=24,\".\",IFERROR((CC83-CC82)/CC82,\".\")))","v":4.5115551216926654E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+(1-$I82)*(BL82)+$I82*BC82,IF(D82=24,\".\",IFERROR((CD83-CD82)/CD82,\".\")))","v":5.6539401775362964E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BM82)+$I82*BG82,IF($D82=24,\".\",IFERROR((CE83-CE82)/CE82,\".\")))","v":0.20794429128163294},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BN82)+$I82*BH82,IF($D82=24,\".\",IFERROR((CF83-CF82)/CF82,\".\")))","v":0.14530478775998112},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+$AV82+(1-$I82)*(BO82)+$I82*BI82,IF($D82=24,\".\",IFERROR((CG83-CG82)/CG82,\".\")))","v":6.8813723475243255E-2},{"$f":"IFERROR(AV82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BP82,IF($D82=24,\".\",IFERROR((CH83-CH82)/CH82,\".\")))","v":3.7056407582624993E-3},{"$f":"IFERROR(AW82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BQ82,IF(D82=24,\".\",IFERROR((CI83-CI82)/CI82,\".\")))","v":-1.2061534677331367E-3},{"$f":"IFERROR(AW82+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B82,Table1[Country Code],0)))+BR82,IF(D82=24,\".\",IFERROR((CJ83-CJ82)/CJ82,\".\")))","v":-6.265442854802258E-3},9126155.0791710448,9198497.5220006239,9271159.6554314401,573689.43144818943,542074.77637586975,510357.31846689183,3572357.6145447092,3561205.9629721884,3549994.9254886201,13272202.125163943,13301778.261348682,13331511.899386954,3.3064344867279653E-2,3.6797033890170167E-2,4.0285237096981549E-2,0.68761423259731402,0.69152389562295846,0.69543197541291413,4.3224886574058485E-2,4.0752053276289404E-2,3.828202849898521E-2,0.26916088082862755,0.26772405110075215,0.26628599608810055,4618.8970724684386,4629.1899483265915,4639.5376368558691,3.2995613488436604E-2,3.637604051036547E-2,3.9792739120002807E-2]
["Albania","ALB",2018,{"$f":"C83-'Initial Conditions and Settings'!$B$9","v":2},"ALB2018",1206.1629638671875,{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,G82*F83/F82,\"\")),\".\")","v":1333.6721779285554},2876,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B83,Table1[Country Code],0)),MAX(IF(D83>0,K82*EXP(growthb),\".\"),0.001)),\".\")","v":78.423635503871012},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B83,Table1[Country Code],0))*EXP(D83*INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0))),\".\")","v":60.573732121354595},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B83,Table1[Country Code],0))*EXP(D83*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))),\".\")","v":60.573732121354595},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W],MATCH($B83,Table1[Country Code],0)),IF($D83=1,Q82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))+growthdif),IF($D83>1,Q82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(T82-LN(Z82)+LN(Z81))+growthdif),\".\"))),\".\")","v":9701.6284104978859},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W],MATCH($B83,Table1[Country Code],0)),IF($D83=1,R82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))),IF($D83>1,R82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(U82-LN(AA82)+LN(AA81))),\".\"))),\".\")","v":9587.3054981423575},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Minimum wage, W],MATCH($B83,Table1[Country Code],0)),IF($D83=1,S82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(INDEX(Table1[Growth Rate of Capital],MATCH($B83,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B83,Table1[Country Code],0)))-growthdif),IF($D83>1,S82*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I82)*(V82-LN(AB82)+LN(AB81))-growthdif),\".\"))),\".\")","v":9474.3189866639241},{"$f":"IFERROR(IF(IFERROR(AND(AC82/$G82=mininf,AF82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(W82/Z82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AC82/$G82>mininf,AF82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(W82/Z82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AC82/$G82=mininf,AF82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(Q83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0))))),\".\")","v":5.8254905626190165E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD82/$G82=mininf,AG82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(X82/AA82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AD82/$G82>mininf,AG82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(X82/AA82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AD82/$G82=mininf,AG82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(R83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0))))),\".\")","v":5.9382364607960855E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE82/$G82=mininf,AH82/$G82>minfor,$B83=$B82),FALSE),$P82*$I82*(Y82/AB82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AE82/$G82>mininf,AH82/$G82=minfor,$B83=$B82),FALSE),($J82*$P82*$I82/$M82)*(Y82/AB82)^(-(1-$I82))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0)),IF(IFERROR(AND(AE82/$G82=mininf,AH82/$G82=minfor),FALSE),0,((($P83*($I83^$I83)*((1-$I83)^(1-$I83)))^(1/$I83))*(S83^(-(1-$I83)/$I83)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B83,Table1[Country Code],0))))),\".\")","v":6.0523377902498884E-2},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,W82*EXP(T82),\"\")),\".\")","v":52795484.014370136},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,X82*EXP(U82),\"\")),\".\")","v":52820952.322109416},{"$f":"IFERROR(IF($D83=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B83,Table1[Country Code],0)),IF($D83>0,Y82*EXP(V82),\"\")),\".\")","v":52846560.668609947},578.87031482316138,584.91333868372567,591.03723297324268,92.474820561026377,83.051967733322613,73.298314919624104,486.395494262135,501.86137095040306,517.73891805361859,754.80186310539398,748.75883924482969,742.63494495531268,0.36470393722811179,0.37630039769584794,0.38820553253031403,6.9338494190271882E-2,6.2273150109735359E-2,5.4959769074189001E-2,0.56595756858161628,0.56142645219441667,0.55683469839549693,null,2.5000000000000577E-3,2.4999999999995026E-3,49907997.195265047,50288447.39119444,50663844.646148689,5.1252526404930165E-2,5.7226792755503908E-2,6.2937898607277276E-2,2887486.8191050887,2532504.9309149757,2182716.0224612579,0.17212629644949651,0.10125102393321406,2.7755449404320842E-3,6.5595944510068449E-3,2.7601609983511466E-2,4.8392312298954465E-2,0.11743336449557873,6.1625841161223605E-2,-2.1770041367880744E-2,-1.1877878077097392E-2,-1.8211560906157054E-2,-2.492393575491203E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BJ83)+$I83*BA83,IF(D83=24,\".\",IFERROR((CB84-CB83)/CB83,\".\")))","v":3.7611830696128258E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BK83)+$I83*BB83,IF(D83=24,\".\",IFERROR((CC84-CC83)/CC83,\".\")))","v":5.111997163766744E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+(1-$I83)*(BL83)+$I83*BC83,IF(D83=24,\".\",IFERROR((CD84-CD83)/CD83,\".\")))","v":6.4370875721275617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BM83)+$I83*BG83,IF($D83=24,\".\",IFERROR((CE84-CE83)/CE83,\".\")))","v":0.15598560074069745},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BN83)+$I83*BH83,IF($D83=24,\".\",IFERROR((CF84-CF83)/CF83,\".\")))","v":9.2644202815378635E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+$AV83+(1-$I83)*(BO83)+$I83*BI83,IF($D83=24,\".\",IFERROR((CG84-CG83)/CG83,\".\")))","v":1.7085220544354827E-3},{"$f":"IFERROR(AV83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BP83,IF($D83=24,\".\",IFERROR((CH84-CH83)/CH83,\".\")))","v":-6.7210780893758003E-4},{"$f":"IFERROR(AW83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BQ83,IF(D83=24,\".\",IFERROR((CI84-CI83)/CI83,\".\")))","v":-7.0057906379977965E-3},{"$f":"IFERROR(AW83+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B83,Table1[Country Code],0)))+BR83,IF(D83=24,\".\",IFERROR((CJ84-CJ83)/CJ83,\".\")))","v":-1.3718165486752773E-2},9437656.6917433795,9622996.5620361213,9810447.3229004703,706294.63536508835,626850.91890922934,546713.46123990533,3585620.046251609,3556913.1914416989,3527822.1687522759,13729571.373360075,13806760.672387049,13884982.952892652,3.3703121739129378E-2,3.8030819705628778E-2,4.2063134759418606E-2,0.68739630940377106,0.69697713970531239,0.7065509087180164,5.1443312843366278E-2,4.5401737147722512E-2,3.9374442381004779E-2,0.26116037775286283,0.25762112314696511,0.25407464890097875,4773.842619388065,4800.6817358786675,4827.88002534515,3.3913911454185097E-2,3.806941213874282E-2,4.2312097526355785E-2]
["Albania","ALB",2019,{"$f":"C84-'Initial Conditions and Settings'!$B$9","v":3},"ALB2019",1211.4189453125,{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,G83*F84/F83,\"\")),\".\")","v":1339.4837941291121},2877,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B84,Table1[Country Code],0)),MAX(IF(D84>0,K83*EXP(growthb),\".\"),0.001)),\".\")","v":78.619939870847574},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B84,Table1[Country Code],0))*EXP(D84*INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0))),\".\")","v":61.103375248027895},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B84,Table1[Country Code],0))*EXP(D84*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))),\".\")","v":61.103375248027895},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W],MATCH($B84,Table1[Country Code],0)),IF($D84=1,Q83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))+growthdif),IF($D84>1,Q83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(T83-LN(Z83)+LN(Z82))+growthdif),\".\"))),\".\")","v":10007.611815932842},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W],MATCH($B84,Table1[Country Code],0)),IF($D84=1,R83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))),IF($D84>1,R83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(U83-LN(AA83)+LN(AA82))),\".\"))),\".\")","v":9815.455557972693},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Minimum wage, W],MATCH($B84,Table1[Country Code],0)),IF($D84=1,S83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(INDEX(Table1[Growth Rate of Capital],MATCH($B84,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B84,Table1[Country Code],0)))-growthdif),IF($D84>1,S83*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I83)*(V83-LN(AB83)+LN(AB82))-growthdif),\".\"))),\".\")","v":9626.9209265866266},{"$f":"IFERROR(IF(IFERROR(AND(AC83/$G83=mininf,AF83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(W83/Z83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AC83/$G83>mininf,AF83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(W83/Z83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AC83/$G83=mininf,AF83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(Q84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0))))),\".\")","v":5.6973926991989637E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD83/$G83=mininf,AG83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(X83/AA83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AD83/$G83>mininf,AG83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(X83/AA83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AD83/$G83=mininf,AG83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(R84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0))))),\".\")","v":5.8799856597772024E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE83/$G83=mininf,AH83/$G83>minfor,$B84=$B83),FALSE),$P83*$I83*(Y83/AB83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AE83/$G83>mininf,AH83/$G83=minfor,$B84=$B83),FALSE),($J83*$P83*$I83/$M83)*(Y83/AB83)^(-(1-$I83))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0)),IF(IFERROR(AND(AE83/$G83=mininf,AH83/$G83=minfor),FALSE),0,((($P84*($I84^$I84)*((1-$I84)^(1-$I84)))^(1/$I84))*(S84^(-(1-$I84)/$I84)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B84,Table1[Country Code],0))))),\".\")","v":6.0662216791494653E-2},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,W83*EXP(T83),\"\")),\".\")","v":55962429.435951784},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,X83*EXP(U83),\"\")),\".\")","v":56052586.844006494},{"$f":"IFERROR(IF($D84=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B84,Table1[Country Code],0)),IF($D84>0,Y83*EXP(V83),\"\")),\".\")","v":56143786.205983512},593.59434048662058,604.23760539418549,615.12947592661021,103.9978017404563,88.331110274453891,71.719851518619322,489.59653874616436,515.90649511973163,543.40962440799103,745.8894536424915,735.24618873492659,724.35431820250187,0.36551135660770256,0.38515321900938482,0.40568585210939256,7.7640209009077421E-2,6.5944142558203814E-2,5.3542903492348103E-2,0.55684843438322007,0.54890263843241138,0.54077124439825941,null,2.5000000000001132E-3,2.5000000000003908E-3,52532592.198291034,53250232.424040817,53955003.541886069,5.0556029958272575E-2,5.7604621926532928E-2,6.4252796717120475E-2,3429837.2376607507,2802354.419965677,2188782.6640974432,0.15044970160734827,8.1244320910935031E-2,-3.2187295134088245E-2,8.6997893750604405E-3,3.1308575065629896E-2,5.3544340159381143E-2,9.8593461024136353E-2,4.4948274050030435E-2,-5.2895751691838022E-2,-1.640277519342348E-2,-2.4158519149178659E-2,-3.2660185171494049E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BJ84)+$I84*BA84,IF(D84=24,\".\",IFERROR((CB85-CB84)/CB84,\".\")))","v":3.8333679934826261E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BK84)+$I84*BB84,IF(D84=24,\".\",IFERROR((CC85-CC84)/CC84,\".\")))","v":5.3162368764241165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+(1-$I84)*(BL84)+$I84*BC84,IF(D84=24,\".\",IFERROR((CD85-CD84)/CD84,\".\")))","v":6.7604338706410555E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BM84)+$I84*BG84,IF($D84=24,\".\",IFERROR((CE85-CE84)/CE84,\".\")))","v":0.13572735158390217},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BN84)+$I84*BH84,IF($D84=24,\".\",IFERROR((CF85-CF84)/CF84,\".\")))","v":7.4302067748642592E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+$AV84+(1-$I84)*(BO84)+$I84*BI84,IF($D84=24,\".\",IFERROR((CG85-CG84)/CG84,\".\")))","v":-3.1335753144803268E-2},{"$f":"IFERROR(AV84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BP84,IF($D84=24,\".\",IFERROR((CH85-CH84)/CH84,\".\")))","v":-5.1970049252636121E-3},{"$f":"IFERROR(AW84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BQ84,IF(D84=24,\".\",IFERROR((CI85-CI84)/CI84,\".\")))","v":-1.2952748881018513E-2},{"$f":"IFERROR(AW84+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B84,Table1[Country Code],0)))+BR84,IF(D84=24,\".\",IFERROR((CJ85-CJ84)/CJ84,\".\")))","v":-2.1454414903333906E-2},9799384.2123918701,10127714.549834363,10462722.969843734,825523.78989982617,687700.17190178006,547648.33164182957,3583210.9327013451,3532081.2874299395,3479757.3547362103,14208118.934993042,14347496.009166082,14490128.656221775,3.3014268314438974E-2,3.7899343419217621E-2,4.2477768905001434E-2,0.68970313784867465,0.70588725331334068,0.72205866614933378,5.8102257848268106E-2,4.793172073109022E-2,3.7794580340505132E-2,0.25219460430305723,0.24618102595556909,0.24014675351016093,4938.5189207483636,4986.9642020041993,5036.5410692463593,3.3175439606791812E-2,3.7979493687979371E-2,4.2940729934871413E-2]
["Albania","ALB",2020,{"$f":"C85-'Initial Conditions and Settings'!$B$9","v":4},"ALB2020",1214.0589599609375,{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,G84*F85/F84,\"\")),\".\")","v":1342.4028972614585},2878,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B85,Table1[Country Code],0)),MAX(IF(D85>0,K84*EXP(growthb),\".\"),0.001)),\".\")","v":78.81673561270425},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B85,Table1[Country Code],0))*EXP(D85*INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0))),\".\")","v":61.637649455399178},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B85,Table1[Country Code],0))*EXP(D85*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))),\".\")","v":61.637649455399178},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W],MATCH($B85,Table1[Country Code],0)),IF($D85=1,Q84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))+growthdif),IF($D85>1,Q84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(T84-LN(Z84)+LN(Z83))+growthdif),\".\"))),\".\")","v":10308.614197853562},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W],MATCH($B85,Table1[Country Code],0)),IF($D85=1,R84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))),IF($D85>1,R84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(U84-LN(AA84)+LN(AA83))),\".\"))),\".\")","v":10032.321540024601},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Minimum wage, W],MATCH($B85,Table1[Country Code],0)),IF($D85=1,S84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(INDEX(Table1[Growth Rate of Capital],MATCH($B85,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B85,Table1[Country Code],0)))-growthdif),IF($D85>1,S84*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I84)*(V84-LN(AB84)+LN(AB83))-growthdif),\".\"))),\".\")","v":9763.231438102217},{"$f":"IFERROR(IF(IFERROR(AND(AC84/$G84=mininf,AF84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(W84/Z84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AC84/$G84>mininf,AF84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(W84/Z84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AC84/$G84=mininf,AF84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(Q85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0))))),\".\")","v":5.5840891982738491E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD84/$G84=mininf,AG84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(X84/AA84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AD84/$G84>mininf,AG84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(X84/AA84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AD84/$G84=mininf,AG84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(R85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0))))),\".\")","v":5.8378355230112464E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE84/$G84=mininf,AH84/$G84>minfor,$B85=$B84),FALSE),$P84*$I84*(Y84/AB84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AE84/$G84>mininf,AH84/$G84=minfor,$B85=$B84),FALSE),($J84*$P84*$I84/$M84)*(Y84/AB84)^(-(1-$I84))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0)),IF(IFERROR(AND(AE84/$G84=mininf,AH84/$G84=minfor),FALSE),0,((($P85*($I85^$I85)*((1-$I85)^(1-$I85)))^(1/$I85))*(S85^(-(1-$I85)/$I85)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B85,Table1[Country Code],0))))),\".\")","v":6.0987720282992222E-2},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,W84*EXP(T84),\"\")),\".\")","v":59243406.412271515},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,X84*EXP(U84),\"\")),\".\")","v":59447297.128528126},{"$f":"IFERROR(IF($D85=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B85,Table1[Country Code],0)),IF($D85>0,Y84*EXP(V84),\"\")),\".\")","v":59655015.530521408},608.64830586395681,624.70632771288763,641.32396705292751,114.77379862145202,92.392023054982772,68.024764775473869,493.87450724250476,532.31430465790481,573.29920227745367,733.75459139750171,717.69656954857089,701.07893020853101,0.36790333829733479,0.39653840567823689,0.42706940177721675,8.5498771535426468E-2,6.8825851943157476E-2,5.067388107865857E-2,0.5465978901672387,0.53463574237860556,0.52225671714412469,null,2.5000000000001688E-3,2.5000000000003908E-3,55256711.642584018,56407763.022622168,57535562.114090987,4.9487027312409282E-2,5.7539305831340926E-2,6.505722485473342E-2,3986694.7696874961,3039534.1059059575,2119453.4164304212,0.13998639952643188,7.3823042344988821E-2,-5.6330166713484786E-2,8.6905841620801283E-3,3.2475107259210212E-2,5.5771467025148347E-2,8.9189956376096724E-2,3.8758843772853879E-2,-7.5615924543090962E-2,-1.6063970199232003E-2,-2.5253001200330694E-2,-3.572374914557841E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BJ85)+$I85*BA85,IF(D85=24,\".\",IFERROR((CB86-CB85)/CB85,\".\")))","v":3.7794576005404458E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BK85)+$I85*BB85,IF(D85=24,\".\",IFERROR((CC86-CC85)/CC85,\".\")))","v":5.3712976813435322E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+(1-$I85)*(BL85)+$I85*BC85,IF(D85=24,\".\",IFERROR((CD86-CD85)/CD85,\".\")))","v":6.9120116208100629E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BM85)+$I85*BG85,IF($D85=24,\".\",IFERROR((CE86-CE85)/CE85,\".\")))","v":0.12579394821942422},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BN85)+$I85*BH85,IF($D85=24,\".\",IFERROR((CF86-CF85)/CF85,\".\")))","v":6.7496713327081265E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+$AV85+(1-$I85)*(BO85)+$I85*BI85,IF($D85=24,\".\",IFERROR((CG86-CG85)/CG85,\".\")))","v":-5.4767275360127952E-2},{"$f":"IFERROR(AV85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BP85,IF($D85=24,\".\",IFERROR((CH86-CH85)/CH85,\".\")))","v":-4.8581999310720794E-3},{"$f":"IFERROR(AW85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BQ85,IF(D85=24,\".\",IFERROR((CI86-CI85)/CI85,\".\")))","v":-1.4047230932170548E-2},{"$f":"IFERROR(AW85+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B85,Table1[Country Code],0)))+BR85,IF(D85=24,\".\",IFERROR((CJ86-CJ85)/CJ85,\".\")))","v":-2.4517978877418266E-2},10182323.514636032,10680696.529365433,11194505.590228315,945529.82646328665,740743.94630977931,530753.44810396328,3564637.2733398573,3486626.1455187909,3405896.3520961632,14692490.614439175,14908066.621194003,15131155.390428441,3.310948580643381E-2,3.8550427683808619E-2,4.3697384315215512E-2,0.69302909777796717,0.71643740269990852,0.73983151328349039,6.4354631986904859E-2,4.9687458818885553E-2,3.5076861905714324E-2,0.24261627023512805,0.23387513848120592,0.22509162481079542,5105.1044525500956,5180.0092498936774,5257.5244581057823,3.357483203858358E-2,3.897204193947168E-2,4.4614683927544974E-2]
["Albania","ALB",2021,{"$f":"C86-'Initial Conditions and Settings'!$B$9","v":5},"ALB2021",1217.0660400390625,{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,G85*F86/F85,\"\")),\".\")","v":1345.7278700529794},2878,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B86,Table1[Country Code],0)),MAX(IF(D86>0,K85*EXP(growthb),\".\"),0.001)),\".\")","v":79.01402395941507},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B86,Table1[Country Code],0))*EXP(D86*INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0))),\".\")","v":62.17659523659929},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B86,Table1[Country Code],0))*EXP(D86*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))),\".\")","v":62.17659523659929},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W],MATCH($B86,Table1[Country Code],0)),IF($D86=1,Q85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))+growthdif),IF($D86>1,Q85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(T85-LN(Z85)+LN(Z84))+growthdif),\".\"))),\".\")","v":10613.044602913171},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W],MATCH($B86,Table1[Country Code],0)),IF($D86=1,R85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))),IF($D86>1,R85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(U85-LN(AA85)+LN(AA84))),\".\"))),\".\")","v":10247.665303475551},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Minimum wage, W],MATCH($B86,Table1[Country Code],0)),IF($D86=1,S85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(INDEX(Table1[Growth Rate of Capital],MATCH($B86,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B86,Table1[Country Code],0)))-growthdif),IF($D86>1,S85*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I85)*(V85-LN(AB85)+LN(AB84))-growthdif),\".\"))),\".\")","v":9894.431110500258},{"$f":"IFERROR(IF(IFERROR(AND(AC85/$G85=mininf,AF85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(W85/Z85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AC85/$G85>mininf,AF85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(W85/Z85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AC85/$G85=mininf,AF85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(Q86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0))))),\".\")","v":5.4769863748337463E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD85/$G85=mininf,AG85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(X85/AA85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AD85/$G85>mininf,AG85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(X85/AA85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AD85/$G85=mininf,AG85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(R86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0))))),\".\")","v":5.8016793544573328E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE85/$G85=mininf,AH85/$G85>minfor,$B86=$B85),FALSE),$P85*$I85*(Y85/AB85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AE85/$G85>mininf,AH85/$G85=minfor,$B86=$B85),FALSE),($J85*$P85*$I85/$M85)*(Y85/AB85)^(-(1-$I85))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0)),IF(IFERROR(AND(AE85/$G85=mininf,AH85/$G85=minfor),FALSE),0,((($P86*($I86^$I86)*((1-$I86)^(1-$I86)))^(1/$I86))*(S86^(-(1-$I86)/$I86)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B86,Table1[Country Code],0))))),\".\")","v":6.1383776025595804E-2},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,W85*EXP(T85),\"\")),\".\")","v":62645721.168808386},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,X85*EXP(U85),\"\")),\".\")","v":63021032.048382983},{"$f":"IFERROR(IF($D86=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B86,Table1[Country Code],0)),IF($D86>0,Y85*EXP(V85),\"\")),\".\")","v":63406472.614890702},623.66612235399009,645.92836445726778,669.25203384413248,125.4808527505147,96.04333425617601,63.070673687806398,498.18526960347538,549.88503020109181,606.18136015632604,722.06174769898928,{"$f":"IFERROR(MAX(MIN($G86-AA86,$G86*(1-mininf)),minrud*$G86),\".\")","v":699.79950559571159},{"$f":"IFERROR(MAX(MIN($G86-AB86,$G86*(1-mininf)),minrud*$G86),\".\")","v":676.47583620884689},0.37019763110342846,{"$f":"IFERROR(AG86/(AD86+AJ86+AG86),\".\")","v":0.40861532441877985},{"$f":"IFERROR(AH86/(AE86+AK86+AH86),\".\")","v":0.45044869296826079},9.3243853785665229E-2,{"$f":"IFERROR(AD86/(AD86+AJ86+AG86),\".\")","v":7.1369060858043259E-2},{"$f":"IFERROR(AE86/(AE86+AK86+AH86),\".\")","v":4.6867331123433893E-2},0.53655851511090635,{"$f":"IFERROR(AJ86/(AD86+AJ86+AG86),\".\")","v":0.52001561472317692},{"$f":"IFERROR(AK86/(AE86+AK86+AH86),\".\")","v":0.50268397590830527},null,2.5000000000000022E-3,2.4999999999995026E-3,58059992.999694586,59748620.167177506,61403108.01646997,4.8272193909706829E-2,5.730486045872496E-2,6.5672722657165394E-2,4585728.1691137999,3272411.8812054768,2003364.5984207317,0.13358144073327693,7.0927144476293336E-2,-7.9878549969814472E-2,7.8768885853195414E-3,3.2695009964015753E-2,5.6914929953953752E-2,8.3186135408891637E-2,3.6317293981591448E-2,-9.8636342672989485E-2,-2.0687990520856125E-2,-3.1629553287997325E-2,-4.4645835234858211E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BJ86)+$I86*BA86,IF(D86=24,\".\",IFERROR((CB87-CB86)/CB86,\".\")))","v":3.6780311515672938E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BK86)+$I86*BB86,IF(D86=24,\".\",IFERROR((CC87-CC86)/CC86,\".\")))","v":5.3705705479530109E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+(1-$I86)*(BL86)+$I86*BC86,IF(D86=24,\".\",IFERROR((CD87-CD86)/CD86,\".\")))","v":6.9999596573719319E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BM86)+$I86*BG86,IF($D86=24,\".\",IFERROR((CE87-CE86)/CE86,\".\")))","v":0.11958955833924403},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BN86)+$I86*BH86,IF($D86=24,\".\",IFERROR((CF87-CF86)/CF86,\".\")))","v":6.482798949710214E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+$AV86+(1-$I86)*(BO86)+$I86*BI86,IF($D86=24,\".\",IFERROR((CG87-CG86)/CG86,\".\")))","v":-7.805167605324223E-2},{"$f":"IFERROR(AV86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BP86,IF($D86=24,\".\",IFERROR((CH87-CH86)/CH86,\".\")))","v":-9.4822202526963686E-3},{"$f":"IFERROR(AW86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BQ86,IF(D86=24,\".\",IFERROR((CI87-CI86)/CI86,\".\")))","v":-2.042378301983807E-2},{"$f":"IFERROR(AW86+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B86,Table1[Country Code],0)))+BR86,IF(D86=24,\".\",IFERROR((CJ87-CJ86)/CJ86,\".\")))","v":-3.3440064966698956E-2},10574524.973632013,11270075.489784665,11995639.417072225,1072276.6544585589,792467.68378980993,502467.17874277575,3547361.5512188366,3437991.096499756,3323406.0374241783,15194163.179309409,15500534.270074232,15821512.63323918,3.1823440681384284E-2,3.7832544818863875E-2,4.3569576219017296E-2,0.6959596819410121,0.72707658287256527,0.75818537046013956,7.0571616337431947E-2,5.1125185105378619E-2,3.1758479128421002E-2,0.23346870172155595,0.22179823202205606,0.21005615041143944,5279.417365986591,5385.8701424858345,5497.3984132172272,3.1960869237025236E-2,3.7965072722441207E-2,4.4321554151581566E-2]
["Albania","ALB",2022,{"$f":"C87-'Initial Conditions and Settings'!$B$9","v":6},"ALB2022",1217.10205078125,{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,G86*F87/F86,\"\")),\".\")","v":1345.7676876617113},2879,0.5,{"$f":"IFERROR(IF($D87=0,a,IF(D87>0,MAX(MIN(J86*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72073027587716076},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B87,Table1[Country Code],0)),MAX(IF(D87>0,K86*EXP(growthb),\".\"),0.001)),\".\")","v":79.211806144032849},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B87,Table1[Country Code],0))*EXP(D87*INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0))),\".\")","v":62.720253438821942},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B87,Table1[Country Code],0))*EXP(D87*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))),\".\")","v":62.720253438821942},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W],MATCH($B87,Table1[Country Code],0)),IF($D87=1,Q86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))+growthdif),IF($D87>1,Q86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(T86-LN(Z86)+LN(Z85))+growthdif),\".\"))),\".\")","v":10924.27405117679},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W],MATCH($B87,Table1[Country Code],0)),IF($D87=1,R86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))),IF($D87>1,R86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(U86-LN(AA86)+LN(AA85))),\".\"))),\".\")","v":10465.253716394926},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Minimum wage, W],MATCH($B87,Table1[Country Code],0)),IF($D87=1,S86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(INDEX(Table1[Growth Rate of Capital],MATCH($B87,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B87,Table1[Country Code],0)))-growthdif),IF($D87>1,S86*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I86)*(V86-LN(AB86)+LN(AB85))-growthdif),\".\"))),\".\")","v":10024.747154707638},{"$f":"IFERROR(IF(IFERROR(AND(AC86/$G86=mininf,AF86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(W86/Z86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AC86/$G86>mininf,AF86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(W86/Z86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AC86/$G86=mininf,AF86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(Q87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0))))),\".\")","v":5.3729339933609357E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD86/$G86=mininf,AG86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(X86/AA86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AD86/$G86>mininf,AG86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(X86/AA86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AD86/$G86=mininf,AG86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(R87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0))))),\".\")","v":5.7677958606724089E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE86/$G86=mininf,AH86/$G86>minfor,$B87=$B86),FALSE),$P86*$I86*(Y86/AB86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AE86/$G86>mininf,AH86/$G86=minfor,$B87=$B86),FALSE),($J86*$P86*$I86/$M86)*(Y86/AB86)^(-(1-$I86))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0)),IF(IFERROR(AND(AE86/$G86=mininf,AH86/$G86=minfor),FALSE),0,((($P87*($I87^$I87)*((1-$I87)^(1-$I87)))^(1/$I87))*(S87^(-(1-$I87)/$I87)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B87,Table1[Country Code],0))))),\".\")","v":6.1807338230549527E-2},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,W86*EXP(T86),\"\")),\".\")","v":66172518.302685313},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,X86*EXP(U86),\"\")),\".\")","v":66785454.261895597},{"$f":"IFERROR(IF($D87=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B87,Table1[Country Code],0)),IF($D87>0,Y86*EXP(V86),\"\")),\".\")","v":67420540.317464396},638.49048795710996,667.75613972414146,698.82940955059644,136.3655727852277,99.595480006665966,57.146580777412645,502.12491517188226,568.16065971747548,641.68282877318381,707.27719970460134,{"$f":"IFERROR(MAX(MIN($G87-AA87,$G87*(1-mininf)),minrud*$G87),\".\")","v":678.01154793756984},{"$f":"IFERROR(MAX(MIN($G87-AB87,$G87*(1-mininf)),minrud*$G87),\".\")","v":646.93827811111487},0.37311411157770535,{"$f":"IFERROR(AG87/(AD87+AJ87+AG87),\".\")","v":0.42218331211731047},{"$f":"IFERROR(AH87/(AE87+AK87+AH87),\".\")","v":0.47681545236690592},0.10132920713987764,{"$f":"IFERROR(AD87/(AD87+AJ87+AG87),\".\")","v":7.4006443251520171E-2},{"$f":"IFERROR(AE87/(AE87+AK87+AH87),\".\")","v":4.2463926947678143E-2},0.52555668128241706,{"$f":"IFERROR(AJ87/(AD87+AJ87+AG87),\".\")","v":0.5038102446311693},{"$f":"IFERROR(AK87/(AE87+AK87+AH87),\".\")","v":0.48072062068541599},null,2.5000000000001132E-3,2.5000000000003908E-3,60931423.809109062,63272510.249624059,65570977.093020558,4.7000115098889239E-2,5.7006590560064296E-2,6.6220103193185054E-2,5241094.493576251,3512944.0122715384,1849563.224443838,0.12880838788177229,6.969359978472589E-2,-0.10872911272967478,6.7623882004914648E-3,3.2563071845329361E-2,5.7658706741777976E-2,7.8570660983373841E-2,3.5250081069984063E-2,-0.12729050918108964,-2.4339753507172546E-2,-3.7313054413449898E-2,-5.3512554247301836E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BJ87)+$I87*BA87,IF(D87=24,\".\",IFERROR((CB88-CB87)/CB87,\".\")))","v":3.5587021917850105E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BK87)+$I87*BB87,IF(D87=24,\".\",IFERROR((CC88-CC87)/CC87,\".\")))","v":5.3490601470856582E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+(1-$I87)*(BL87)+$I87*BC87,IF(D87=24,\".\",IFERROR((CD88-CD87)/CD87,\".\")))","v":7.0645175235641261E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BM87)+$I87*BG87,IF($D87=24,\".\",IFERROR((CE88-CE87)/CE87,\".\")))","v":0.11489529470073293},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BN87)+$I87*BH87,IF($D87=24,\".\",IFERROR((CF88-CF87)/CF87,\".\")))","v":6.3677610695514836E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+$AV87+(1-$I87)*(BO87)+$I87*BI87,IF($D87=24,\".\",IFERROR((CG88-CG87)/CG87,\".\")))","v":-0.10680404068722235},{"$f":"IFERROR(AV87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BP87,IF($D87=24,\".\",IFERROR((CH88-CH87)/CH87,\".\")))","v":-1.3133983239012678E-2},{"$f":"IFERROR(AW87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BQ87,IF(D87=24,\".\",IFERROR((CI88-CI87)/CI87,\".\")))","v":-2.6107284145289754E-2},{"$f":"IFERROR(AW87+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B87,Table1[Country Code],0)))+BR87,IF(D87=24,\".\",IFERROR((CJ88-CJ87)/CJ87,\".\")))","v":-4.2306783979141692E-2},10970700.362523079,11891890.911235407,12865416.223937448,1208492.4344756047,845543.58540226216,464740.24928036082,3513883.6608788273,3368486.5017280849,3214108.7624501013,15693076.457877511,16105920.998365752,16544265.23566791,3.0785127495483677E-2,3.7377841263844906E-2,4.371695156752313E-2,0.69907901054137001,0.73835522429559053,0.77763599898052871,7.7008000166148005E-2,5.2498927909062659E-2,2.8090715583936825E-2,0.22391298929248193,0.20914584779534687,0.19427328543553443,5450.8775470224073,5594.2761369801156,5746.5318637262626,3.1633500117989044E-2,3.8252472423948802E-2,4.53494994420236E-2]
["Albania","ALB",2023,{"$f":"C88-'Initial Conditions and Settings'!$B$9","v":7},"ALB2023",1214.883056640625,{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,G87*F88/F87,\"\")),\".\")","v":1343.3141131141645},2878,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B88,Table1[Country Code],0)),MAX(IF(D88>0,K87*EXP(growthb),\".\"),0.001)),\".\")","v":79.41008340269687},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B88,Table1[Country Code],0))*EXP(D88*INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0))),\".\")","v":63.268665266419553},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B88,Table1[Country Code],0))*EXP(D88*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))),\".\")","v":63.268665266419553},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W],MATCH($B88,Table1[Country Code],0)),IF($D88=1,Q87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))+growthdif),IF($D88>1,Q87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(T87-LN(Z87)+LN(Z86))+growthdif),\".\"))),\".\")","v":11243.7444385013},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W],MATCH($B88,Table1[Country Code],0)),IF($D88=1,R87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))),IF($D88>1,R87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(U87-LN(AA87)+LN(AA86))),\".\"))),\".\")","v":10686.573383125815},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Minimum wage, W],MATCH($B88,Table1[Country Code],0)),IF($D88=1,S87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(INDEX(Table1[Growth Rate of Capital],MATCH($B88,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B88,Table1[Country Code],0)))-growthdif),IF($D88>1,S87*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I87)*(V87-LN(AB87)+LN(AB86))-growthdif),\".\"))),\".\")","v":10155.782217583437},{"$f":"IFERROR(IF(IFERROR(AND(AC87/$G87=mininf,AF87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(W87/Z87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AC87/$G87>mininf,AF87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(W87/Z87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AC87/$G87=mininf,AF87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(Q88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0))))),\".\")","v":5.2707717479301294E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD87/$G87=mininf,AG87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(X87/AA87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AD87/$G87>mininf,AG87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(X87/AA87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AD87/$G87=mininf,AG87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(R88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0))))),\".\")","v":5.7348128639829007E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE87/$G87=mininf,AH87/$G87>minfor,$B88=$B87),FALSE),$P87*$I87*(Y87/AB87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AE87/$G87>mininf,AH87/$G87=minfor,$B88=$B87),FALSE),($J87*$P87*$I87/$M87)*(Y87/AB87)^(-(1-$I87))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0)),IF(IFERROR(AND(AE87/$G87=mininf,AH87/$G87=minfor),FALSE),0,((($P88*($I88^$I88)*((1-$I88)^(1-$I88)))^(1/$I88))*(S88^(-(1-$I88)/$I88)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B88,Table1[Country Code],0))))),\".\")","v":6.2242412883420528E-2},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,W87*EXP(T87),\"\")),\".\")","v":69825172.710610345},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,X87*EXP(U87),\"\")),\".\")","v":70750759.034441724},{"$f":"IFERROR(IF($D88=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B88,Table1[Country Code],0)),IF($D88>0,Y87*EXP(V87),\"\")),\".\")","v":71719097.299671009},653.04405172351801,690.13507746565426,730.08517450594138,147.51206596688243,103.16883935014718,50.31629849434735,505.53198575663561,586.96623811550705,679.76887601159399,690.27006139064645,653.17903564851019,613.22893860822307,0.37633192476827038,0.43695382367029628,0.50603866167660994,0.10981204211791512,7.6801723694374047E-2,3.7456837535712773E-2,0.51385603311381445,0.48624445263532967,0.45650450078767729,null,2.5000000000001132E-3,2.5000000000003908E-3,63863573.689513355,66984252.076355234,70060088.353684753,4.5704672686163406E-2,5.6684561817796464E-2,6.6744338814142878E-2,5961599.0210969895,3766506.9580864906,1659008.945986256,0.1248032183668748,6.9076165394609035E-2,-0.1491520576007126,5.5347648553603079E-3,3.2300729460179589E-2,5.8256467507182386E-2,7.4633310536074582E-2,3.4692333036990597E-2,-0.16763992890767021,-2.5962645141726526E-2,-4.1201711906087013E-2,-6.1306215937862341E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BJ88)+$I88*BA88,IF(D88=24,\".\",IFERROR((CB89-CB88)/CB88,\".\")))","v":3.432548903892161E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BK88)+$I88*BB88,IF(D88=24,\".\",IFERROR((CC89-CC88)/CC88,\".\")))","v":5.3198415907147779E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+(1-$I88)*(BL88)+$I88*BC88,IF(D88=24,\".\",IFERROR((CD89-CD88)/CD88,\".\")))","v":7.1206173428822378E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BM88)+$I88*BG88,IF($D88=24,\".\",IFERROR((CE89-CE88)/CE88,\".\")))","v":0.11092403471963455},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BN88)+$I88*BH88,IF($D88=24,\".\",IFERROR((CF89-CF88)/CF88,\".\")))","v":6.3090019483959675E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+$AV88+(1-$I88)*(BO88)+$I88*BI88,IF($D88=24,\".\",IFERROR((CG89-CG88)/CG88,\".\")))","v":-0.14719022298603152},{"$f":"IFERROR(AV88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BP88,IF($D88=24,\".\",IFERROR((CH89-CH88)/CH88,\".\")))","v":-1.4756874873566658E-2},{"$f":"IFERROR(AW88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BQ88,IF(D88=24,\".\",IFERROR((CI89-CI88)/CI88,\".\")))","v":-2.9995941637926869E-2},{"$f":"IFERROR(AW88+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B88,Table1[Country Code],0)))+BR88,IF(D88=24,\".\",IFERROR((CJ89-CJ88)/CJ88,\".\")))","v":-5.0100445669702197E-2},11368144.906671379,12545315.554077333,13807169.326130453,1355633.6122904557,901137.02544521203,417662.88216306537,3468034.1243858947,3281682.506117742,3080966.4276467757,16191812.643347729,16728135.085640287,17305798.635940295,3.0225901720390771E-2,3.7410417054484529E-2,4.433901178804546E-2,0.70209217195592277,0.74995302762986671,0.79783485388857078,8.3723400347484045E-2,5.386954498106386E-2,2.4134273774321657E-2,0.21418442769659315,0.19617742738906943,0.17803087233710749,5626.0641568268693,5812.4166385129556,6013.1336469563221,3.1072786388719464E-2,3.8305497005319822E-2,4.6161205267289063E-2]
["Albania","ALB",2024,{"$f":"C89-'Initial Conditions and Settings'!$B$9","v":8},"ALB2024",1211.759033203125,{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,G88*F89/F88,\"\")),\".\")","v":1339.8598343254741},2877,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B89,Table1[Country Code],0)),MAX(IF(D89>0,K88*EXP(growthb),\".\"),0.001)),\".\")","v":79.608856974640659},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B89,Table1[Country Code],0))*EXP(D89*INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0))),\".\")","v":63.821872284026099},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B89,Table1[Country Code],0))*EXP(D89*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))),\".\")","v":63.821872284026099},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W],MATCH($B89,Table1[Country Code],0)),IF($D89=1,Q88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))+growthdif),IF($D89>1,Q88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(T88-LN(Z88)+LN(Z87))+growthdif),\".\"))),\".\")","v":11572.165031274242},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W],MATCH($B89,Table1[Country Code],0)),IF($D89=1,R88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))),IF($D89>1,R88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(U88-LN(AA88)+LN(AA87))),\".\"))),\".\")","v":10912.247867322892},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Minimum wage, W],MATCH($B89,Table1[Country Code],0)),IF($D89=1,S88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(INDEX(Table1[Growth Rate of Capital],MATCH($B89,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B89,Table1[Country Code],0)))-growthdif),IF($D89>1,S88*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I88)*(V88-LN(AB88)+LN(AB87))-growthdif),\".\"))),\".\")","v":10288.151834708946},{"$f":"IFERROR(IF(IFERROR(AND(AC88/$G88=mininf,AF88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(W88/Z88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AC88/$G88>mininf,AF88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(W88/Z88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AC88/$G88=mininf,AF88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(Q89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0))))),\".\")","v":5.1700672475395795E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD88/$G88=mininf,AG88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(X88/AA88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AD88/$G88>mininf,AG88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(X88/AA88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AD88/$G88=mininf,AG88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(R89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0))))),\".\")","v":5.7022241175801319E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE88/$G88=mininf,AH88/$G88>minfor,$B89=$B88),FALSE),$P88*$I88*(Y88/AB88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AE88/$G88>mininf,AH88/$G88=minfor,$B89=$B88),FALSE),($J88*$P88*$I88/$M88)*(Y88/AB88)^(-(1-$I88))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0)),IF(IFERROR(AND(AE88/$G88=mininf,AH88/$G88=minfor),FALSE),0,((($P89*($I89^$I89)*((1-$I89)^(1-$I89)))^(1/$I89))*(S89^(-(1-$I89)/$I89)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B89,Table1[Country Code],0))))),\".\")","v":6.268305568347024E-2},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,W88*EXP(T88),\"\")),\".\")","v":73604215.711668089},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,X88*EXP(U88),\"\")),\".\")","v":74926781.760530204},{"$f":"IFERROR(IF($D89=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B89,Table1[Country Code],0)),IF($D89>0,Y88*EXP(V88),\"\")),\".\")","v":76324918.825987607},667.28036856480878,713.04601740125736,763.09643876757059,158.94262469699436,106.81081614975426,42.55039428826128,508.33774386781448,606.2352012515031,720.54604447930933,672.57946576066536,626.81381692421678,576.76339555790355,0.37939621059222739,0.45246165734694194,0.53777718088105386,0.11862630748761184,7.9717902883122138E-2,3.1757347446483036E-2,0.50197748192016078,0.46782043976993593,0.43046547167246313,null,2.5000000000000577E-3,2.5000000000003908E-3,66850168.206382737,70890902.440992281,74895785.283924982,4.4398341595446311E-2,5.6353953313696081E-2,6.7262138486707812E-2,6754047.5052853525,4035879.3195379227,1429133.5420626253,0.12123952413945815,6.8688591651774544E-2,-0.21244303496539807,4.2633818651811595E-3,3.1990328129336554E-2,5.8802295549849504E-2,7.1104564409194104E-2,3.4324966467421447E-2,-0.23090287790225528,-2.6494672336193403E-2,-4.4260360752049976E-2,-6.9210351780840007E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BJ89)+$I89*BA89,IF(D89=24,\".\",IFERROR((CB90-CB89)/CB89,\".\")))","v":3.3036631998473488E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BK89)+$I89*BB89,IF(D89=24,\".\",IFERROR((CC90-CC89)/CC89,\".\")))","v":5.287791098967607E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+(1-$I89)*(BL89)+$I89*BC89,IF(D89=24,\".\",IFERROR((CD90-CD89)/CD89,\".\")))","v":7.1737987286438404E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BM89)+$I89*BG89,IF($D89=24,\".\",IFERROR((CE90-CE89)/CE89,\".\")))","v":0.10737781454248593},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BN89)+$I89*BH89,IF($D89=24,\".\",IFERROR((CF90-CF89)/CF89,\".\")))","v":6.2712549327757799E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+$AV89+(1-$I89)*(BO89)+$I89*BI89,IF($D89=24,\".\",IFERROR((CG90-CG89)/CG89,\".\")))","v":-0.21046718616566684},{"$f":"IFERROR(AV89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BP89,IF($D89=24,\".\",IFERROR((CH90-CH89)/CH89,\".\")))","v":-1.5288902068033591E-2},{"$f":"IFERROR(AW89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BQ89,IF(D89=24,\".\",IFERROR((CI90-CI89)/CI89,\".\")))","v":-3.3054590483889833E-2},{"$f":"IFERROR(AW89+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B89,Table1[Country Code],0)))+BR89,IF(D89=24,\".\",IFERROR((CJ90-CJ89)/CJ89,\".\")))","v":-5.8004581512679863E-2},11765136.527327931,13230777.563905558,14826174.219004162,1514663.0277620405,959821.51667299541,360497.26937200845,3417232.5369881764,3184707.0552543369,2930411.5599413775,16697032.092078147,17375306.135832891,18117083.048317548,2.9890099941150529E-2,3.7670676989464018E-2,4.5136943587943103E-2,0.70462441842642565,0.76147018420699242,0.81835327350784548,9.0714506590705263E-2,5.5240552838005351E-2,1.9898195996042874E-2,0.20466107498286903,0.18328926295500214,0.1617485304961116,5803.6260313097491,6039.3834326843553,6297.2134335479832,3.0726391288403931E-2,3.857192484794858E-2,4.7204747483631238E-2]
["Albania","ALB",2025,{"$f":"C90-'Initial Conditions and Settings'!$B$9","v":9},"ALB2025",1208.4119873046875,{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,G89*F90/F89,\"\")),\".\")","v":1336.1589563125362},2876,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B90,Table1[Country Code],0)),MAX(IF(D90>0,K89*EXP(growthb),\".\"),0.001)),\".\")","v":79.808128102199689},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B90,Table1[Country Code],0))*EXP(D90*INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0))),\".\")","v":64.379916419707442},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B90,Table1[Country Code],0))*EXP(D90*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))),\".\")","v":64.379916419707442},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W],MATCH($B90,Table1[Country Code],0)),IF($D90=1,Q89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))+growthdif),IF($D90>1,Q89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(T89-LN(Z89)+LN(Z88))+growthdif),\".\"))),\".\")","v":11909.970404115449},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W],MATCH($B90,Table1[Country Code],0)),IF($D90=1,R89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))),IF($D90>1,R89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(U89-LN(AA89)+LN(AA88))),\".\"))),\".\")","v":11142.575468171714},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Minimum wage, W],MATCH($B90,Table1[Country Code],0)),IF($D90=1,S89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(INDEX(Table1[Growth Rate of Capital],MATCH($B90,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B90,Table1[Country Code],0)))-growthdif),IF($D90>1,S89*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I89)*(V89-LN(AB89)+LN(AB88))-growthdif),\".\"))),\".\")","v":10422.100688096296},{"$f":"IFERROR(IF(IFERROR(AND(AC89/$G89=mininf,AF89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(W89/Z89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AC89/$G89>mininf,AF89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(W89/Z89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AC89/$G89=mininf,AF89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(Q90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0))))),\".\")","v":5.0706542136322877E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD89/$G89=mininf,AG89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(X89/AA89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AD89/$G89>mininf,AG89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(X89/AA89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AD89/$G89=mininf,AG89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(R90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0))))),\".\")","v":5.6698427393898423E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE89/$G89=mininf,AH89/$G89>minfor,$B90=$B89),FALSE),$P89*$I89*(Y89/AB89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AE89/$G89>mininf,AH89/$G89=minfor,$B90=$B89),FALSE),($J89*$P89*$I89/$M89)*(Y89/AB89)^(-(1-$I89))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0)),IF(IFERROR(AND(AE89/$G89=mininf,AH89/$G89=minfor),FALSE),0,((($P90*($I90^$I90)*((1-$I90)^(1-$I90)))^(1/$I90))*(S90^(-(1-$I90)/$I90)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B90,Table1[Country Code],0))))),\".\")","v":6.3127062269879297E-2},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,W89*EXP(T89),\"\")),\".\")","v":77509691.120753139},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,X89*EXP(U89),\"\")),\".\")","v":79323437.091911092},{"$f":"IFERROR(IF($D90=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B90,Table1[Country Code],0)),IF($D90>0,Y89*EXP(V89),\"\")),\".\")","v":81262327.337048128},681.16526968070048,736.48314598017782,797.96351342353535,170.6556614404299,110.54074241907678,33.777207595911214,510.50960824027061,625.94240356110117,764.18630582762421,654.99368663183577,599.67581033235842,538.1954428890009,0.38207251152897942,0.46846402563400485,0.57192769035249136,0.12772107737195934,8.2730233477715492E-2,2.5279333298133807E-2,0.49020641109906127,0.44880574088827974,0.40279297634937494,null,2.5000000000000577E-3,2.4999999999995026E-3,69885078.786969081,75000596.231562987,80106720.84092328,4.3085238584851027E-2,5.6020499940519386E-2,6.7779727521855904E-2,7624612.3337840587,4322840.8603481054,1155606.4961248487,0.11798122366318253,6.8387786564072073E-2,-0.3273625391355317,2.9733596379104554E-3,3.1662465383797134E-2,5.9331121641410078E-2,6.7869344716243951E-2,3.4029752007356251E-2,-0.34581114501595378,-2.6425012295193007E-2,-4.7011674538433468E-2,-7.8060944154747069E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BJ90)+$I90*BA90,IF(D90=24,\".\",IFERROR((CB91-CB90)/CB90,\".\")))","v":3.1735069379540494E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BK90)+$I90*BB90,IF(D90=24,\".\",IFERROR((CC91-CC90)/CC90,\".\")))","v":5.2547252930318013E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+(1-$I90)*(BL90)+$I90*BC90,IF(D90=24,\".\",IFERROR((CD91-CD90)/CD90,\".\")))","v":7.2261194849792737E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BM90)+$I90*BG90,IF($D90=24,\".\",IFERROR((CE91-CE90)/CE90,\".\")))","v":0.10413105445787305},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BN90)+$I90*BH90,IF($D90=24,\".\",IFERROR((CF91-CF90)/CF90,\".\")))","v":6.2414539553873973E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+$AV90+(1-$I90)*(BO90)+$I90*BI90,IF($D90=24,\".\",IFERROR((CG91-CG90)/CG90,\".\")))","v":-0.32538107180758291},{"$f":"IFERROR(AV90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BP90,IF($D90=24,\".\",IFERROR((CH91-CH90)/CH90,\".\")))","v":-1.5219242027033194E-2},{"$f":"IFERROR(AW90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BQ90,IF(D90=24,\".\",IFERROR((CI91-CI90)/CI90,\".\")))","v":-3.5805904270274212E-2},{"$f":"IFERROR(AW90+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B90,Table1[Country Code],0)))+BR90,IF(D90=24,\".\",IFERROR((CJ91-CJ90)/CJ90,\".\")))","v":-6.6855173886587807E-2},12160308.650316393,13949220.940816727,15928853.2475997,1686357.3775874279,1021941.8760246867,292076.92109163216,3365384.1656835065,3081158.6704198527,2765270.0453580692,17212050.193587329,18052321.487261266,18986200.214049403,2.9647358027926615E-2,3.8025779714299338E-2,4.5882222196998508E-2,0.70649972046020082,0.77271064282009838,0.83897004498102112,9.7975392740587738E-2,5.6609997597584692E-2,1.538364274045215E-2,0.19552488679921137,0.17067935958231698,0.14564631227852667,5984.7184261430211,6276.8850790199112,6601.5995180978452,3.1164982858918222E-2,3.962208458266403E-2,4.905017931647393E-2]
["Albania","ALB",2026,{"$f":"C91-'Initial Conditions and Settings'!$B$9","v":10},"ALB2026",1205.177001953125,{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,G90*F91/F90,\"\")),\".\")","v":1332.5819852989739},2873,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B91,Table1[Country Code],0)),MAX(IF(D91>0,K90*EXP(growthb),\".\"),0.001)),\".\")","v":80.007898030819149},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B91,Table1[Country Code],0))*EXP(D91*INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0))),\".\")","v":64.942839968139069},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B91,Table1[Country Code],0))*EXP(D91*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))),\".\")","v":64.942839968139069},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W],MATCH($B91,Table1[Country Code],0)),IF($D91=1,Q90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))+growthdif),IF($D91>1,Q90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(T90-LN(Z90)+LN(Z89))+growthdif),\".\"))),\".\")","v":12257.495263722294},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W],MATCH($B91,Table1[Country Code],0)),IF($D91=1,R90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))),IF($D91>1,R90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(U90-LN(AA90)+LN(AA89))),\".\"))),\".\")","v":11377.732848099466},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Minimum wage, W],MATCH($B91,Table1[Country Code],0)),IF($D91=1,S90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(INDEX(Table1[Growth Rate of Capital],MATCH($B91,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B91,Table1[Country Code],0)))-growthdif),IF($D91>1,S90*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I90)*(V90-LN(AB90)+LN(AB89))-growthdif),\".\"))),\".\")","v":10557.734198918361},{"$f":"IFERROR(IF(IFERROR(AND(AC90/$G90=mininf,AF90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(W90/Z90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AC90/$G90>mininf,AF90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(W90/Z90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AC90/$G90=mininf,AF90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(Q91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0))))),\".\")","v":4.9724635596353511E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD90/$G90=mininf,AG90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(X90/AA90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AD90/$G90>mininf,AG90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(X90/AA90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AD90/$G90=mininf,AG90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(R91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0))))),\".\")","v":5.6375996294313474E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE90/$G90=mininf,AH90/$G90>minfor,$B91=$B90),FALSE),$P90*$I90*(Y90/AB90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AE90/$G90>mininf,AH90/$G90=minfor,$B91=$B90),FALSE),($J90*$P90*$I90/$M90)*(Y90/AB90)^(-(1-$I90))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0)),IF(IFERROR(AND(AE90/$G90=mininf,AH90/$G90=minfor),FALSE),0,((($P91*($I91^$I91)*((1-$I91)^(1-$I91)))^(1/$I91))*(S91^(-(1-$I91)/$I91)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B91,Table1[Country Code],0))))),\".\")","v":6.3573621733404667E-2},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,W90*EXP(T90),\"\")),\".\")","v":81541289.973511085},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,X90*EXP(U90),\"\")),\".\")","v":83950896.469376326},{"$f":"IFERROR(IF($D91=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B91,Table1[Country Code],0)),IF($D91>0,Y90*EXP(V90),\"\")),\".\")","v":86557557.133342132},694.66983107311626,760.44553148908597,834.80068388391271,182.64003525672945,114.3671531248385,23.902309797805785,512.02979581638692,646.07837836424756,810.89837408610708,637.91215422585765,572.13645380988794,497.78130141506119,0.38423886970189647,0.48483199194629323,0.6085166864267465,0.13705725971956081,8.5823727460325405E-2,1.7936839955436691E-2,0.4787038705785428,0.42934428059338142,0.3735464736178169,null,2.5000000000001132E-3,2.5000000000003908E-3,72961900.934472397,79322082.93468067,85724570.120790288,4.1766192713129868E-2,5.5686360164475701E-2,6.8299448322928669E-2,8579389.0390386879,4628813.5346956551,832987.01255184412,0.1149621953396931,6.8120694481514477E-2,-0.60487405038201203,1.6732631374978268E-3,3.1328499327401005E-2,5.9855947133500287E-2,6.4869265764057715E-2,3.3762833644435553E-2,-0.62331755157148061,-2.7274554384288052E-2,-5.119622023067727E-2,-9.0339917797499503E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BJ91)+$I91*BA91,IF(D91=24,\".\",IFERROR((CB92-CB91)/CB91,\".\")))","v":3.04254981934736E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BK91)+$I91*BB91,IF(D91=24,\".\",IFERROR((CC92-CC91)/CC91,\".\")))","v":5.2213200014098106E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+(1-$I91)*(BL91)+$I91*BC91,IF(D91=24,\".\",IFERROR((CD92-CD91)/CD91,\".\")))","v":7.2783467996374224E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BM91)+$I91*BG91,IF($D91=24,\".\",IFERROR((CE92-CE91)/CE91,\".\")))","v":0.10112150082003526},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BN91)+$I91*BH91,IF($D91=24,\".\",IFERROR((CF92-CF91)/CF91,\".\")))","v":6.2147534331134881E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+$AV91+(1-$I91)*(BO91)+$I91*BI91,IF($D91=24,\".\",IFERROR((CG92-CG91)/CG91,\".\")))","v":-0.60289003070858649},{"$f":"IFERROR(AV91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BP91,IF($D91=24,\".\",IFERROR((CH92-CH91)/CH91,\".\")))","v":-1.6068784116128186E-2},{"$f":"IFERROR(AW91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BQ91,IF(D91=24,\".\",IFERROR((CI92-CI91)/CI91,\".\")))","v":-3.9990449962517126E-2},{"$f":"IFERROR(AW91+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B91,Table1[Country Code],0)))+BR91,IF(D91=24,\".\",IFERROR((CJ92-CJ91)/CJ91,\".\")))","v":-7.9134147529339352E-2},12552405.594208112,14701814.37592347,17122498.991872378,1871428.1562532845,1087758.5000653798,210953.16123499043,3314553.3539036447,2972786.7533225822,2586441.8340140991,17738387.10436504,18762359.629311431,19919893.987121467,2.9196226930622203E-2,3.8180016669115573E-2,4.5902725710291914E-2,0.70764075224850809,0.78358024610910937,0.85956777696419218,0.10550159635386275,5.7975570320378728E-2,1.0590074493939328E-2,0.18685765139762925,0.1584441835705119,0.12984214854186851,6174.1688494135187,6530.5811449047796,6933.4820700039909,3.0709529401093505E-2,3.9790634839025785E-2,5.0045870816958882E-2]
["Albania","ALB",2027,{"$f":"C92-'Initial Conditions and Settings'!$B$9","v":11},"ALB2027",1201.5,{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,G91*F92/F91,\"\")),\".\")","v":1328.5162700100973},2870,0.5,0.72979594672615,{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B92,Table1[Country Code],0)),MAX(IF(D92>0,K91*EXP(growthb),\".\"),0.001)),\".\")","v":80.208168009061737},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B92,Table1[Country Code],0))*EXP(D92*INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0))),\".\")","v":65.510685593811573},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B92,Table1[Country Code],0))*EXP(D92*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))),\".\")","v":65.510685593811573},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W],MATCH($B92,Table1[Country Code],0)),IF($D92=1,Q91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))+growthdif),IF($D92>1,Q91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(T91-LN(Z91)+LN(Z90))+growthdif),\".\"))),\".\")","v":12615.041138941813},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W],MATCH($B92,Table1[Country Code],0)),IF($D92=1,R91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))),IF($D92>1,R91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(U91-LN(AA91)+LN(AA90))),\".\"))),\".\")","v":11617.852074527151},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Minimum wage, W],MATCH($B92,Table1[Country Code],0)),IF($D92=1,S91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(INDEX(Table1[Growth Rate of Capital],MATCH($B92,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B92,Table1[Country Code],0)))-growthdif),IF($D92>1,S91*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I91)*(V91-LN(AB91)+LN(AB90))-growthdif),\".\"))),\".\")","v":10695.105550416987},{"$f":"IFERROR(IF(IFERROR(AND(AC91/$G91=mininf,AF91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(W91/Z91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AC91/$G91>mininf,AF91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(W91/Z91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AC91/$G91=mininf,AF91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(Q92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0))))),\".\")","v":4.8754616673282139E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD91/$G91=mininf,AG91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(X91/AA91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AD91/$G91>mininf,AG91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(X91/AA91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AD91/$G91=mininf,AG91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(R92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0))))),\".\")","v":5.6054691156549236E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE91/$G91=mininf,AH91/$G91>minfor,$B92=$B91),FALSE),$P91*$I91*(Y91/AB91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AE91/$G91>mininf,AH91/$G91=minfor,$B92=$B91),FALSE),($J91*$P91*$I91/$M91)*(Y91/AB91)^(-(1-$I91))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0)),IF(IFERROR(AND(AE91/$G91=mininf,AH91/$G91=minfor),FALSE),0,((($P92*($I92^$I92)*((1-$I92)^(1-$I92)))^(1/$I92))*(S92^(-(1-$I92)/$I92)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B92,Table1[Country Code],0))))),\".\")","v":6.4022442975612326E-2},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,W91*EXP(T91),\"\")),\".\")","v":85698399.772258952},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,X91*EXP(U91),\"\")),\".\")","v":88819663.240291193},{"$f":"IFERROR(IF($D92=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B92,Table1[Country Code],0)),IF($D92>0,Y91*EXP(V91),\"\")),\".\")","v":92239016.617557094},707.76775621354273,784.93387364899797,873.7330303958646,194.88048262160373,118.2944373505168,12.815527824066896,512.88727359193899,666.63943629848109,860.91750257179751,620.74851379655456,543.58239636109931,454.78323961423268,0.38606021256182343,0.50179245173520859,0.64802932565158144,0.14669032440236698,8.9042520608059783E-2,9.6464967071645241E-3,0.46724946303580955,0.40916502765673157,0.34232417764125406,null,2.5000000000000577E-3,2.5000000000003908E-3,76073774.961314961,83864543.793853074,91784086.417602822,4.0440703859651705E-2,5.5352339255399841E-2,6.8822206035559219E-2,9624624.8109439909,4955119.4464381188,454930.19995427132,0.1121437830551173,6.7867654081755546E-2,-3.4661501378248207,3.654296378119426E-4,3.0992637782496502E-2,6.0381640419377547E-2,6.206850883327597E-2,3.3507952608851532E-2,-3.484590703438462,-2.7619931092564443E-2,-5.5329298405350613E-2,-0.10518464797423555,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BJ92)+$I92*BA92,IF(D92=24,\".\",IFERROR((CB93-CB92)/CB92,\".\")))","v":2.9108837016891577E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BK92)+$I92*BB92,IF(D92=24,\".\",IFERROR((CC93-CC92)/CC92,\".\")))","v":5.1878258787107924E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+(1-$I92)*(BL92)+$I92*BC92,IF(D92=24,\".\",IFERROR((CD93-CD92)/CD92,\".\")))","v":7.3307693495628129E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BM92)+$I92*BG92,IF($D92=24,\".\",IFERROR((CE93-CE92)/CE92,\".\")))","v":9.8311916212356437E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BN92)+$I92*BH92,IF($D92=24,\".\",IFERROR((CF93-CF92)/CF92,\".\")))","v":6.189357361346335E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+$AV92+(1-$I92)*(BO92)+$I92*BI92,IF($D92=24,\".\",IFERROR((CG93-CG92)/CG92,\".\")))","v":-3.4641646503634815},{"$f":"IFERROR(AV92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BP92,IF($D92=24,\".\",IFERROR((CH93-CH92)/CH92,\".\")))","v":-1.6414160824404632E-2},{"$f":"IFERROR(AW92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BQ92,IF(D92=24,\".\",IFERROR((CI93-CI92)/CI92,\".\")))","v":-4.4123528137190469E-2},{"$f":"IFERROR(AW92+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B92,Table1[Country Code],0)))+BR92,IF(D92=24,\".\",IFERROR((CJ93-CJ92)/CJ92,\".\")))","v":-9.3978877706075395E-2},12940188.112004029,15489836.715923838,18415207.120413527,2070568.8165278342,1157504.8433335323,115439.4434641007,3261718.1472414457,2856249.3946027891,2389654.9290767401,18272475.07577331,19503590.95386016,20920301.492954366,2.8824614416263203E-2,3.8413442436849077E-2,3.4679138435969745E-2,0.70817927283211179,0.79420434691069453,0.8802553408045044,0.11331627532348436,5.9348293658939684E-2,5.5180583082408688E-3,0.17850445184440381,0.14644735943036577,0.11422660088725485,6366.716054276415,6795.6762905436099,7289.3036560816608,3.0679194151357336E-2,4.0382166191768931E-2,5.1481516976647157E-2]
["Albania","ALB",2028,{"$f":"C93-'Initial Conditions and Settings'!$B$9","v":12},"ALB2028",1197.6619873046875,{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,G92*F93/F92,\"\")),\".\")","v":1324.2725227689587},2866,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B93,Table1[Country Code],0)),MAX(IF(D93>0,K92*EXP(growthb),\".\"),0.001)),\".\")","v":80.408939288615471},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B93,Table1[Country Code],0))*EXP(D93*INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0))),\".\")","v":66.083496334264282},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B93,Table1[Country Code],0))*EXP(D93*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))),\".\")","v":66.083496334264282},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W],MATCH($B93,Table1[Country Code],0)),IF($D93=1,Q92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))+growthdif),IF($D93>1,Q92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(T92-LN(Z92)+LN(Z91))+growthdif),\".\"))),\".\")","v":12982.901864493488},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W],MATCH($B93,Table1[Country Code],0)),IF($D93=1,R92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))),IF($D93>1,R92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(U92-LN(AA92)+LN(AA91))),\".\"))),\".\")","v":11863.049769852558},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Minimum wage, W],MATCH($B93,Table1[Country Code],0)),IF($D93=1,S92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(INDEX(Table1[Growth Rate of Capital],MATCH($B93,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B93,Table1[Country Code],0)))-growthdif),IF($D93>1,S92*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I92)*(V92-LN(AB92)+LN(AB91))-growthdif),\".\"))),\".\")","v":10834.248398980755},{"$f":"IFERROR(IF(IFERROR(AND(AC92/$G92=mininf,AF92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(W92/Z92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AC92/$G92>mininf,AF92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(W92/Z92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AC92/$G92=mininf,AF92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(Q93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0))))),\".\")","v":4.7796278628915251E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD92/$G92=mininf,AG92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(X92/AA92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AD92/$G92>mininf,AG92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(X92/AA92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AD92/$G92=mininf,AG92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(R93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0))))),\".\")","v":5.5734415330353462E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE92/$G92=mininf,AH92/$G92>minfor,$B93=$B92),FALSE),$P92*$I92*(Y92/AB92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AE92/$G92>mininf,AH92/$G92=minfor,$B93=$B92),FALSE),($J92*$P92*$I92/$M92)*(Y92/AB92)^(-(1-$I92))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0)),IF(IFERROR(AND(AE92/$G92=mininf,AH92/$G92=minfor),FALSE),0,((($P93*($I93^$I93)*((1-$I93)^(1-$I93)))^(1/$I93))*(S93^(-(1-$I93)/$I93)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B93,Table1[Country Code],0))))),\".\")","v":6.4473429167331064E-2},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,W92*EXP(T92),\"\")),\".\")","v":89980121.136011034},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,X92*EXP(U92),\"\")),\".\")","v":93940607.693188116},{"$f":"IFERROR(IF($D93=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B93,Table1[Country Code],0)),IF($D93>0,Y92*EXP(V92),\"\")),\".\")","v":98337521.447043926},720.43443276828907,809.94925164624055,914.89561727859336,207.35970071637072,122.32539924027186,0.39300491670846294,513.07473205191832,687.62385240596871,914.50261236188499,603.83809000066958,514.3232711227181,409.37690549036529,0.38743893211581248,0.51924648483092939,0.69056980088186515,0.15658385804365743,9.2371771774361247E-2,2.967704229690713E-4,0.45597720984053008,0.38838174339470938,0.30913342869516586,null,2.5000000000000577E-3,2.4999999999995026E-3,79213306.531878024,88637521.626592219,98323310.76607652,3.9107692756665813E-2,5.5018730532129467E-2,6.4617948854674978E-2,10766814.60413301,5303086.0665958971,14210.680967405438,0.10949939710168621,6.7621395541394236E-2,-9.5617491416463469,-9.501889109406747E-4,3.0656431772501769E-2,4.6919996129580532E-2,5.9441515434086156E-2,3.3259096781765862E-2,0.93393315648257702,-2.7703765775618727E-2,-5.9748849914347701E-2,-0.1242301506468273,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BJ93)+$I93*BA93,IF(D93=24,\".\",IFERROR((CB94-CB93)/CB93,\".\")))","v":2.7784522191022322E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BK93)+$I93*BB93,IF(D93=24,\".\",IFERROR((CC94-CC93)/CC93,\".\")))","v":5.1543351420475371E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+(1-$I93)*(BL93)+$I93*BC93,IF(D93=24,\".\",IFERROR((CD94-CD93)/CD93,\".\")))","v":6.4474742760287501E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BM93)+$I93*BG93,IF($D93=24,\".\",IFERROR((CE94-CE93)/CE93,\".\")))","v":9.5676226536045988E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BN93)+$I93*BH93,IF($D93=24,\".\",IFERROR((CF94-CF93)/CF93,\".\")))","v":6.164601642973986E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+$AV93+(1-$I93)*(BO93)+$I93*BI93,IF($D93=24,\".\",IFERROR((CG94-CG93)/CG93,\".\")))","v":-4.3027022223137248},{"$f":"IFERROR(AV93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BP93,IF($D93=24,\".\",IFERROR((CH94-CH93)/CH93,\".\")))","v":-1.6497995507458917E-2},{"$f":"IFERROR(AW93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BQ93,IF(D93=24,\".\",IFERROR((CI94-CI93)/CI93,\".\")))","v":-4.8543079646188446E-2},{"$f":"IFERROR(AW93+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B93,Table1[Country Code],0)))+BR93,IF(D93=24,\".\",IFERROR((CJ94-CJ93)/CJ93,\".\")))","v":-0.11302438037866804},13322397.790762693,16314631.968059517,19815896.927690946,2284472.8016212853,1231410.5056026652,3613.1553295615786,3208616.7804257241,2732961.5431944225,2175307.6366442624,18815487.372809701,20279004.016856603,21994817.719664771,2.8476033519284624E-2,3.8668368060506095E-2,4.6202507367811084E-2,0.70805488727413546,0.80450854265319127,0.90093481020187172,0.12141448990168502,6.0723421356348402E-2,1.6427302902043091E-4,0.17053062282417955,0.13476803599046044,9.8900916769107769E-2,6565.068866995709,7075.7166841788567,7674.3955755983152,3.0672514285397412E-2,4.0995367251701609E-2,4.9838042960208995E-2]
["Albania","ALB",2029,{"$f":"C94-'Initial Conditions and Settings'!$B$9","v":13},"ALB2029",1193.7850341796875,{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,G93*F94/F93,\"\")),\".\")","v":1319.9857185204119},2861,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B94,Table1[Country Code],0)),MAX(IF(D94>0,K93*EXP(growthb),\".\"),0.001)),\".\")","v":80.610213124301509},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B94,Table1[Country Code],0))*EXP(D94*INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0))),\".\")","v":66.661315603347148},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B94,Table1[Country Code],0))*EXP(D94*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))),\".\")","v":66.661315603347148},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W],MATCH($B94,Table1[Country Code],0)),IF($D94=1,Q93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))+growthdif),IF($D94>1,Q93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(T93-LN(Z93)+LN(Z92))+growthdif),\".\"))),\".\")","v":13361.373392726719},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W],MATCH($B94,Table1[Country Code],0)),IF($D94=1,R93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))),IF($D94>1,R93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(U93-LN(AA93)+LN(AA92))),\".\"))),\".\")","v":12113.438155344887},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Minimum wage, W],MATCH($B94,Table1[Country Code],0)),IF($D94=1,S93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(INDEX(Table1[Growth Rate of Capital],MATCH($B94,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B94,Table1[Country Code],0)))-growthdif),IF($D94>1,S93*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I93)*(V93-LN(AB93)+LN(AB92))-growthdif),\".\"))),\".\")","v":10975.189175885806},{"$f":"IFERROR(IF(IFERROR(AND(AC93/$G93=mininf,AF93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(W93/Z93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AC93/$G93>mininf,AF93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(W93/Z93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AC93/$G93=mininf,AF93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(Q94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0))))),\".\")","v":4.6849462094448915E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD93/$G93=mininf,AG93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(X93/AA93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AD93/$G93>mininf,AG93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(X93/AA93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AD93/$G93=mininf,AG93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(R94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0))))),\".\")","v":5.541513113798309E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE93/$G93=mininf,AH93/$G93>minfor,$B94=$B93),FALSE),$P93*$I93*(Y93/AB93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AE93/$G93>mininf,AH93/$G93=minfor,$B94=$B93),FALSE),($J93*$P93*$I93/$M93)*(Y93/AB93)^(-(1-$I93))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0)),IF(IFERROR(AND(AE93/$G93=mininf,AH93/$G93=minfor),FALSE),0,((($P94*($I94^$I94)*((1-$I94)^(1-$I94)))^(1/$I94))*(S94^(-(1-$I94)/$I94)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B94,Table1[Country Code],0))))),\".\")","v":6.4926556364736654E-2},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,W93*EXP(T93),\"\")),\".\")","v":94385272.402599335},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,X93*EXP(U93),\"\")),\".\")","v":99324986.408157736},{"$f":"IFERROR(IF($D94=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B94,Table1[Country Code],0)),IF($D94>0,Y93*EXP(V93),\"\")),\".\")","v":104886528.71716926},732.64662019837954,835.49263778002614,958.43363390971376,220.059174523622,126.4622440637319,0,512.58744567475753,709.03039371629427,958.43363390971376,587.33909832203233,484.49308074038572,361.5520846106981,0.3883280239193217,0.53715004925284726,0.72609394212539946,0.16671329957288403,9.580576690290632E-2,0,0.44495867650779425,0.36704418384424642,0.27390605787460054,null,2.5000000000000577E-3,2.5000000000003908E-3,82372528.491195694,93650895.697355166,104886528.71716926,3.7765782442598095E-2,5.4685633433749103E-2,6.4926556364738985E-2,12012743.911403641,5674090.71080257,0,0.10700866751835747,6.7379247452114654E-2,0,-2.2746035925553798E-3,3.0320445123825479E-2,4.6947793481108668E-2,5.6968281483196215E-2,3.3014059142189467E-2,0,-2.7388203707907621E-2,-6.4369830086070223E-2,-0.14948633305852432,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BJ94)+$I94*BA94,IF(D94=24,\".\",IFERROR((CB95-CB94)/CB94,\".\")))","v":2.645135969318111E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BK94)+$I94*BB94,IF(D94=24,\".\",IFERROR((CC95-CC94)/CC94,\".\")))","v":5.1208809546947044E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+(1-$I94)*(BL94)+$I94*BC94,IF(D94=24,\".\",IFERROR((CD95-CD94)/CD94,\".\")))","v":6.4642945191083573E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BM94)+$I94*BG94,IF($D94=24,\".\",IFERROR((CE95-CE94)/CE94,\".\")))","v":9.3194244768936646E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BN94)+$I94*BH94,IF($D94=24,\".\",IFERROR((CF95-CF94)/CF94,\".\")))","v":6.1402423565311871E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+$AV94+(1-$I94)*(BO94)+$I94*BI94,IF($D94=24,\".\",IFERROR((CG95-CG94)/CG94,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BP94,IF($D94=24,\".\",IFERROR((CH95-CH94)/CH94,\".\")))","v":-1.6182433439747811E-2},{"$f":"IFERROR(AW94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BQ94,IF(D94=24,\".\",IFERROR((CI95-CI94)/CI94,\".\")))","v":-5.316405981791008E-2},{"$f":"IFERROR(AW94+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B94,Table1[Country Code],0)))+BR94,IF(D94=24,\".\",IFERROR((CJ95-CJ94)/CJ94,\".\")))","v":-0.13828056279036419},13697744.516168918,17177591.649084337,21135608.685058132,2513840.0963403159,1309710.710724436,0,3156115.3105365923,2603463.7134532686,1942830.084113678,19367699.923045825,21090766.073262043,23078438.769171812,2.816678142770767E-2,3.8957936738342712E-2,4.756007836358947E-2,0.70724683729067028,0.81446029932792918,0.91581622554516495,0.12979548972405711,6.2098773756010237E-2,0,0.16295767298527267,0.12344092691606053,8.4183774454834923E-2,6769.5560723683411,7371.8161738070758,8066.5637082040585,3.0705480776591187E-2,4.1642332479773003E-2,5.1160411813892637E-2]
["Albania","ALB",2030,{"$f":"C95-'Initial Conditions and Settings'!$B$9","v":14},"ALB2030",1190.0479736328125,{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,G94*F95/F94,\"\")),\".\")","v":1315.8535955586672},2855,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B95,Table1[Country Code],0)),MAX(IF(D95>0,K94*EXP(growthb),\".\"),0.001)),\".\")","v":80.811990774081977},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B95,Table1[Country Code],0))*EXP(D95*INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0))),\".\")","v":67.244187194511085},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B95,Table1[Country Code],0))*EXP(D95*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))),\".\")","v":67.244187194511085},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W],MATCH($B95,Table1[Country Code],0)),IF($D95=1,Q94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))+growthdif),IF($D95>1,Q94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(T94-LN(Z94)+LN(Z93))+growthdif),\".\"))),\".\")","v":13750.757657629949},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W],MATCH($B95,Table1[Country Code],0)),IF($D95=1,R94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))),IF($D95>1,R94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(U94-LN(AA94)+LN(AA93))),\".\"))),\".\")","v":12369.12925342792},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Minimum wage, W],MATCH($B95,Table1[Country Code],0)),IF($D95=1,S94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(INDEX(Table1[Growth Rate of Capital],MATCH($B95,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B95,Table1[Country Code],0)))-growthdif),IF($D95>1,S94*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I94)*(V94-LN(AB94)+LN(AB93))-growthdif),\".\"))),\".\")","v":11117.951715535195},{"$f":"IFERROR(IF(IFERROR(AND(AC94/$G94=mininf,AF94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(W94/Z94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AC94/$G94>mininf,AF94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(W94/Z94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AC94/$G94=mininf,AF94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(Q95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0))))),\".\")","v":4.5914025207782053E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD94/$G94=mininf,AG94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(X94/AA94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AD94/$G94>mininf,AG94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(X94/AA94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AD94/$G94=mininf,AG94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(R95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0))))),\".\")","v":5.5096822611605076E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE94/$G94=mininf,AH94/$G94>minfor,$B95=$B94),FALSE),$P94*$I94*(Y94/AB94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AE94/$G94>mininf,AH94/$G94=minfor,$B95=$B94),FALSE),($J94*$P94*$I94/$M94)*(Y94/AB94)^(-(1-$I94))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0)),IF(IFERROR(AND(AE94/$G94=mininf,AH94/$G94=minfor),FALSE),0,((($P95*($I95^$I95)*((1-$I95)^(1-$I95)))^(1/$I95))*(S95^(-(1-$I95)/$I95)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B95,Table1[Country Code],0))))),\".\")","v":6.4458999455794017E-2},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,W94*EXP(T94),\"\")),\".\")","v":98912390.153280482},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,X94*EXP(U94),\"\")),\".\")","v":104984455.46384068},{"$f":"IFERROR(IF($D95=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B95,Table1[Country Code],0)),IF($D95>0,Y94*EXP(V94),\"\")),\".\")","v":111922385.36814991},744.3823719346575,861.56470435722485,1004.5029429721743,232.95953449217299,130.70695816052799,0,511.42283744248442,730.85774619669678,1004.5029429721743,571.47122362400967,454.28889120144231,311.35065258649286,0.38866241591668221,0.55542481980025993,0.76338503490253118,0.17704061856005052,9.9332447471129348E-2,0,0.43429696552326719,0.34524273272861067,0.23661496509746879,null,2.5000000000000577E-3,2.4999999999995026E-3,85542880.084019676,98914874.487340838,111922385.36814991,3.6413397685542748E-2,5.4353073703200749E-2,6.4458999455791144E-2,13369510.069260806,6069580.9764998406,0,0.10465503131780807,6.7140245105889562E-2,0,-3.6092688934994399E-3,2.9984874620758717E-2,4.687692602698057E-2,5.4632364738765204E-2,3.2772046023448631E-2,0,-2.428304118400515E-2,-6.6134642355516249E-2,-0.17766351730430507,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BJ95)+$I95*BA95,IF(D95=24,\".\",IFERROR((CB96-CB95)/CB95,\".\")))","v":2.5107834664181407E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BK95)+$I95*BB95,IF(D95=24,\".\",IFERROR((CC96-CC95)/CC95,\".\")))","v":5.0874744430139486E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+(1-$I95)*(BL95)+$I95*BC95,IF(D95=24,\".\",IFERROR((CD96-CD95)/CD95,\".\")))","v":6.4373733009545603E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BM95)+$I95*BG95,IF($D95=24,\".\",IFERROR((CE96-CE95)/CE95,\".\")))","v":9.084946829644644E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BN95)+$I95*BH95,IF($D95=24,\".\",IFERROR((CF96-CF95)/CF95,\".\")))","v":6.1161915832828907E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+$AV95+(1-$I95)*(BO95)+$I95*BI95,IF($D95=24,\".\",IFERROR((CG96-CG95)/CG95,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BP95,IF($D95=24,\".\",IFERROR((CH96-CH95)/CH95,\".\")))","v":-1.3077270915845337E-2},{"$f":"IFERROR(AW95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BQ95,IF(D95=24,\".\",IFERROR((CI96-CI95)/CI95,\".\")))","v":-5.4928872087356993E-2},{"$f":"IFERROR(AW95+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B95,Table1[Country Code],0)))+BR95,IF(D95=24,\".\",IFERROR((CJ96-CJ95)/CJ95,\".\")))","v":-0.16645774703614583},14064902.996498158,18080147.857151922,22547003.590645161,2759379.2572486144,1392650.4149224786,0,3105452.7122426424,2468667.9066300928,1691921.9876054288,19929734.965989418,21941466.178704493,24238925.578250591,2.8260112434003986E-2,3.9623556520946492E-2,4.8261267328672114E-2,0.70572453775728883,0.82401730631382275,0.93019814421462721,0.13845539150207281,6.347116476081846E-2,0,0.15582007074063822,0.11251152892535882,6.980185578537268E-2,6980.6427201363986,7685.2771203868624,8489.9914459721858,3.1477822672218991E-2,4.2984070120779094E-2,5.2687225926570491E-2]
["Albania","ALB",2031,{"$f":"C96-'Initial Conditions and Settings'!$B$9","v":15},"ALB2031",1187.81298828125,{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,G95*F96/F95,\"\")),\".\")","v":1313.3823392933446},2847,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B96,Table1[Country Code],0)),MAX(IF(D96>0,K95*EXP(growthb),\".\"),0.001)),\".\")","v":81.014273499067841},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B96,Table1[Country Code],0))*EXP(D96*INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0))),\".\")","v":67.832155284127111},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B96,Table1[Country Code],0))*EXP(D96*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))),\".\")","v":67.832155284127111},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W],MATCH($B96,Table1[Country Code],0)),IF($D96=1,Q95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))+growthdif),IF($D96>1,Q95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(T95-LN(Z95)+LN(Z94))+growthdif),\".\"))),\".\")","v":14151.364188525558},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W],MATCH($B96,Table1[Country Code],0)),IF($D96=1,R95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))),IF($D96>1,R95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(U95-LN(AA95)+LN(AA94))),\".\"))),\".\")","v":12630.23650620473},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Minimum wage, W],MATCH($B96,Table1[Country Code],0)),IF($D96=1,S95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(INDEX(Table1[Growth Rate of Capital],MATCH($B96,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B96,Table1[Country Code],0)))-growthdif),IF($D96>1,S95*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I95)*(V95-LN(AB95)+LN(AB94))-growthdif),\".\"))),\".\")","v":11257.363488718727},{"$f":"IFERROR(IF(IFERROR(AND(AC95/$G95=mininf,AF95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(W95/Z95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AC95/$G95>mininf,AF95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(W95/Z95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AC95/$G95=mininf,AF95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(Q96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0))))),\".\")","v":4.4989832763157878E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD95/$G95=mininf,AG95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(X95/AA95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AD95/$G95>mininf,AG95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(X95/AA95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AD95/$G95=mininf,AG95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(R96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0))))),\".\")","v":5.4779481762898E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE95/$G95=mininf,AH95/$G95>minfor,$B96=$B95),FALSE),$P95*$I95*(Y95/AB95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AE95/$G95>mininf,AH95/$G95=minfor,$B96=$B95),FALSE),($J95*$P95*$I95/$M95)*(Y95/AB95)^(-(1-$I95))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0)),IF(IFERROR(AND(AE95/$G95=mininf,AH95/$G95=minfor),FALSE),0,((($P96*($I96^$I96)*((1-$I96)^(1-$I96)))^(1/$I96))*(S96^(-(1-$I96)/$I96)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B96,Table1[Country Code],0))))),\".\")","v":6.4430428366092404E-2},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,W95*EXP(T95),\"\")),\".\")","v":103559728.74717735},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,X95*EXP(U95),\"\")),\".\")","v":110931081.22417912},{"$f":"IFERROR(IF($D96=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B96,Table1[Country Code],0)),IF($D96>0,Y95*EXP(V95),\"\")),\".\")","v":119374384.49675649},755.62104189324714,888.16574295344913,1052.7120732839689,246.04073988625487,135.06145578411267,0,509.58030200699233,753.10428716933654,1052.7120732839689,557.76129740009742,425.21659633989543,260.67026600937561,0.38799082853601347,0.57340826402046685,0.80152750786216043,0.18733367468503895,0.10283483471902131,0,0.42467549677894761,0.32375690126051188,0.19847249213783952,null,2.5000000000000022E-3,2.5000000000003908E-3,88715193.841012865,104439995.45241445,119374384.49675649,3.5048792965035602E-2,5.4021048761672574E-2,6.4430428366094361E-2,14844534.906164482,6491085.7717646658,0,0.10242459794872261,6.690405772400787E-2,0,-4.9559002151919884E-3,2.9649780272195336E-2,4.6834968268975707E-2,5.2419904768501446E-2,3.2532789234531734E-2,0,-2.3672785772049565E-2,-7.1789992230176125E-2,-0.22635639323287116,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BJ96)+$I96*BA96,IF(D96=24,\".\",IFERROR((CB97-CB96)/CB96,\".\")))","v":2.375221664308156E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BK96)+$I96*BB96,IF(D96=24,\".\",IFERROR((CC97-CC96)/CC96,\".\")))","v":5.0541184785093708E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+(1-$I96)*(BL96)+$I96*BC96,IF(D96=24,\".\",IFERROR((CD97-CD96)/CD96,\".\")))","v":6.433846858569478E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BM96)+$I96*BG96,IF($D96=24,\".\",IFERROR((CE97-CE96)/CE96,\".\")))","v":8.8628021626771775E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BN96)+$I96*BH96,IF($D96=24,\".\",IFERROR((CF97-CF96)/CF96,\".\")))","v":6.0924193747429557E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+$AV96+(1-$I96)*(BO96)+$I96*BI96,IF($D96=24,\".\",IFERROR((CG97-CG96)/CG96,\".\")))","v":1.1205770268159757E-2},{"$f":"IFERROR(AV96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BP96,IF($D96=24,\".\",IFERROR((CH97-CH96)/CH96,\".\")))","v":-1.2467015503889808E-2},{"$f":"IFERROR(AW96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BQ96,IF(D96=24,\".\",IFERROR((CI97-CI96)/CI96,\".\")))","v":-6.0584221962015981E-2},{"$f":"IFERROR(AW96+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B96,Table1[Country Code],0)))+BR96,IF(D96=24,\".\",IFERROR((CJ97-CJ96)/CJ96,\".\")))","v":-0.21515062296471102},14422512.873999583,19023770.521570887,24046174.312797304,3021807.6621238533,1480486.3086313908,0,3065106.2515924163,2336723.7092238497,1432480.2844405025,20509426.787715852,22840980.539426126,25478654.597237807,2.7897940001646398E-2,3.9845607613601675E-2,4.8624820448027926E-2,0.70321384518839725,0.83287889014806959,0.94377723992554141,0.14733749964839432,6.4817108270632404E-2,0,0.14944865516320843,0.10230400158129811,5.6222760074458589E-2,7203.8731252953467,8022.8242147615474,8949.2991209124721,3.111523852387954E-2,4.3220771371709432E-2,5.3348769221907233E-2]
["Albania","ALB",2032,{"$f":"C97-'Initial Conditions and Settings'!$B$9","v":16},"ALB2032",1185.708984375,{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,G96*F97/F96,\"\")),\".\")","v":1311.0559111438499},2839,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B97,Table1[Country Code],0)),MAX(IF(D97>0,K96*EXP(growthb),\".\"),0.001)),\".\")","v":81.217062563526795},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B97,Table1[Country Code],0))*EXP(D97*INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0))),\".\")","v":68.425264434834503},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B97,Table1[Country Code],0))*EXP(D97*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))),\".\")","v":68.425264434834503},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W],MATCH($B97,Table1[Country Code],0)),IF($D97=1,Q96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))+growthdif),IF($D97>1,Q96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(T96-LN(Z96)+LN(Z95))+growthdif),\".\"))),\".\")","v":14563.510877298253},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W],MATCH($B97,Table1[Country Code],0)),IF($D97=1,R96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))),IF($D97>1,R96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(U96-LN(AA96)+LN(AA95))),\".\"))),\".\")","v":12896.875419016331},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Minimum wage, W],MATCH($B97,Table1[Country Code],0)),IF($D97=1,S96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(INDEX(Table1[Growth Rate of Capital],MATCH($B97,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B97,Table1[Country Code],0)))-growthdif),IF($D97>1,S96*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I96)*(V96-LN(AB96)+LN(AB95))-growthdif),\".\"))),\".\")","v":11398.764454081236},{"$f":"IFERROR(IF(IFERROR(AND(AC96/$G96=mininf,AF96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(W96/Z96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AC96/$G96>mininf,AF96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(W96/Z96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AC96/$G96=mininf,AF96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(Q97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0))))),\".\")","v":4.4076752272516687E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD96/$G96=mininf,AG96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(X96/AA96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AD96/$G96>mininf,AG96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(X96/AA96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AD96/$G96=mininf,AG96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(R97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0))))),\".\")","v":5.4463103524791667E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE96/$G96=mininf,AH96/$G96>minfor,$B97=$B96),FALSE),$P96*$I96*(Y96/AB96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AE96/$G96>mininf,AH96/$G96=minfor,$B97=$B96),FALSE),($J96*$P96*$I96/$M96)*(Y96/AB96)^(-(1-$I96))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0)),IF(IFERROR(AND(AE96/$G96=mininf,AH96/$G96=minfor),FALSE),0,((($P97*($I97^$I97)*((1-$I97)^(1-$I97)))^(1/$I97))*(S97^(-(1-$I97)/$I97)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B97,Table1[Country Code],0))))),\".\")","v":6.4421840178380013E-2},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,W96*EXP(T96),\"\")),\".\")","v":108325260.05996318},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,X96*EXP(U96),\"\")),\".\")","v":117177350.15125106},{"$f":"IFERROR(IF($D97=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B97,Table1[Country Code],0)),IF($D97>0,Y96*EXP(V96),\"\")),\".\")","v":127318913.79845923},766.3433184834181,915.29562682975086,1103.1886170819221,259.2821980424456,139.52763641174374,0,507.0611204409725,775.76799041800712,1103.1886170819221,544.71259266043182,395.76028431409907,207.86729406192785,0.38675781568962958,0.59171236239740299,0.84145047339699575,0.19776593495256128,0.10642386432628248,0,0.41547624935780914,0.30186377327631453,0.15854952660300428,null,2.5000000000001132E-3,2.5000000000003908E-3,91879686.184677541,110237127.37977134,127318913.79845923,3.3670051456020644E-2,5.3689544813416035E-2,6.4421840178379597E-2,16445573.87528564,6940222.7714797258,0,0.10030552178423946,6.6670590620088177E-2,0,-6.3164181984696199E-3,2.9315170767618248E-2,4.6816881295924873E-2,5.031905212974408E-2,3.2296216574284387E-2,0,-2.2835064519417969E-2,-7.8195945826736946E-2,-0.30723545064473168,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BJ97)+$I97*BA97,IF(D97=24,\".\",IFERROR((CB98-CB97)/CB97,\".\")))","v":2.2382586896935265E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BK97)+$I97*BB97,IF(D97=24,\".\",IFERROR((CC98-CC97)/CC97,\".\")))","v":5.0208128058676894E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+(1-$I97)*(BL97)+$I97*BC97,IF(D97=24,\".\",IFERROR((CD98-CD97)/CD97,\".\")))","v":6.4325131005311981E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BM97)+$I97*BG97,IF($D97=24,\".\",IFERROR((CE98-CE97)/CE97,\".\")))","v":8.6518057225151629E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BN97)+$I97*BH97,IF($D97=24,\".\",IFERROR((CF98-CF97)/CF97,\".\")))","v":6.0689173865346148E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+$AV97+(1-$I97)*(BO97)+$I97*BI97,IF($D97=24,\".\",IFERROR((CG98-CG97)/CG97,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BP97,IF($D97=24,\".\",IFERROR((CH98-CH97)/CH97,\".\")))","v":-1.1629294251258101E-2},{"$f":"IFERROR(AW97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BQ97,IF(D97=24,\".\",IFERROR((CI98-CI97)/CI97,\".\")))","v":-6.6990175558576795E-2},{"$f":"IFERROR(AW97+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B97,Table1[Country Code],0)))+BR97,IF(D97=24,\".\",IFERROR((CJ98-CJ97)/CJ97,\".\")))","v":-0.29602968037657151},14769180.285994284,20009966.252963383,25644121.915101133,3301851.05695803,1573488.0051629695,0,3027130.7369629978,2199358.2253444549,1155180.7017915784,21098162.079915311,23782812.483470805,26799302.61689271,2.7539783018282433E-2,4.0063438343516028E-2,4.8792080393625516E-2,0.70002212657442853,0.84136248674837877,0.95689512080574002,0.15649946400313575,6.6160720320885213E-2,0,0.14347840942243575,9.2476792930736088E-2,4.3104879194260086E-2,7431.5470517489648,8377.1794587780223,9439.6979982010253,3.146384116374179E-2,4.4160972789283548E-2,5.4725624765413983E-2]
["Albania","ALB",2033,{"$f":"C98-'Initial Conditions and Settings'!$B$9","v":17},"ALB2033",1183.801025390625,{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,G97*F98/F97,\"\")),\".\")","v":1308.9462527557901},2829,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B98,Table1[Country Code],0)),MAX(IF(D98>0,K97*EXP(growthb),\".\"),0.001)),\".\")","v":81.420359234891151},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B98,Table1[Country Code],0))*EXP(D98*INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0))),\".\")","v":69.023559598918268},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B98,Table1[Country Code],0))*EXP(D98*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))),\".\")","v":69.023559598918268},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W],MATCH($B98,Table1[Country Code],0)),IF($D98=1,Q97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))+growthdif),IF($D98>1,Q97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(T97-LN(Z97)+LN(Z96))+growthdif),\".\"))),\".\")","v":14987.524431523063},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W],MATCH($B98,Table1[Country Code],0)),IF($D98=1,R97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))),IF($D98>1,R97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(U97-LN(AA97)+LN(AA96))),\".\"))),\".\")","v":13169.163836700131},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Minimum wage, W],MATCH($B98,Table1[Country Code],0)),IF($D98=1,S97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(INDEX(Table1[Growth Rate of Capital],MATCH($B98,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B98,Table1[Country Code],0)))-growthdif),IF($D98>1,S97*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I97)*(V97-LN(AB97)+LN(AB96))-growthdif),\".\"))),\".\")","v":11542.134098504192},{"$f":"IFERROR(IF(IFERROR(AND(AC97/$G97=mininf,AF97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(W97/Z97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AC97/$G97>mininf,AF97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(W97/Z97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AC97/$G97=mininf,AF97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(Q98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0))))),\".\")","v":4.3174652534942071E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD97/$G97=mininf,AG97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(X97/AA97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AD97/$G97>mininf,AG97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(X97/AA97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AD97/$G97=mininf,AG97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(R98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0))))),\".\")","v":5.4147683888028833E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE97/$G97=mininf,AH97/$G97>minfor,$B98=$B97),FALSE),$P97*$I97*(Y97/AB97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AE97/$G97>mininf,AH97/$G97=minfor,$B98=$B97),FALSE),($J97*$P97*$I97/$M97)*(Y97/AB97)^(-(1-$I97))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0)),IF(IFERROR(AND(AE97/$G97=mininf,AH97/$G97=minfor),FALSE),0,((($P98*($I98^$I98)*((1-$I98)^(1-$I98)))^(1/$I98))*(S98^(-(1-$I98)/$I98)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B98,Table1[Country Code],0))))),\".\")","v":6.4412578646908192E-2},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,W97*EXP(T97),\"\")),\".\")","v":113206673.88741161},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,X97*EXP(U97),\"\")),\".\")","v":123736178.19976433},{"$f":"IFERROR(IF($D98=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B98,Table1[Country Code],0)),IF($D98>0,Y97*EXP(V97),\"\")),\".\")","v":135790996.23693717},776.53126462937382,942.95379004873246,1156.0645533028564,272.66286039689726,144.10740774995136,0,503.86840423247662,798.84638229878112,1156.0645533028564,532.41498812641623,365.9924627070576,152.88169945293362,0.38494201207395434,0.61029731405466792,0.88320246218585052,0.20830714769445002,0.11009421314783156,0,0.40675084023159569,0.27960847279750056,0.11679753781414945,null,2.5000000000001132E-3,2.4999999999995026E-3,95025950.150666863,116317473.56613779,135790996.23693717,3.2275071091756757E-2,5.3358543270800141E-2,6.4412578646908969E-2,18180723.736744747,7418704.6336265355,0,9.8287598082798411E-2,6.6439837740821517E-2,0,-7.6929419212605765E-3,2.8981035161085522E-2,4.6808693916779553E-2,4.8319585069783066E-2,3.2062329631101782E-2,0,-2.177111566521539E-2,-8.5566673729686293E-2,-0.46894339072951396,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BJ98)+$I98*BA98,IF(D98=24,\".\",IFERROR((CB99-CB98)/CB98,\".\")))","v":2.0996834853407843E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BK98)+$I98*BB98,IF(D98=24,\".\",IFERROR((CC99-CC98)/CC98,\".\")))","v":4.9875559484102584E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+(1-$I98)*(BL98)+$I98*BC98,IF(D98=24,\".\",IFERROR((CD99-CD98)/CD98,\".\")))","v":6.4316406550004007E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BM98)+$I98*BG98,IF($D98=24,\".\",IFERROR((CE99-CE98)/CE98,\".\")))","v":8.4509361844450598E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BN98)+$I98*BH98,IF($D98=24,\".\",IFERROR((CF99-CF98)/CF98,\".\")))","v":6.0456853954121516E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+$AV98+(1-$I98)*(BO98)+$I98*BI98,IF($D98=24,\".\",IFERROR((CG99-CG98)/CG98,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BP98,IF($D98=24,\".\",IFERROR((CH99-CH98)/CH98,\".\")))","v":-1.0565345397055522E-2},{"$f":"IFERROR(AW98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BQ98,IF(D98=24,\".\",IFERROR((CI99-CI98)/CI98,\".\")))","v":-7.4360903461527031E-2},{"$f":"IFERROR(AW98+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B98,Table1[Country Code],0)))+BR98,IF(D98=24,\".\",IFERROR((CJ99-CJ98)/CJ98,\".\")))","v":-0.45773762046135469},15103480.037413564,21040277.777695671,27347893.649439454,3600242.8257629327,1671938.9290858007,0,2992131.2470142301,2056849.4656605313,859183.38181934552,21695854.110190727,24769066.172442004,28207077.031258799,2.7183377831276785E-2,4.0273081028723727E-2,4.8414718334562214E-2,0.69614590698779311,0.8494578532437782,0.96954014835116709,0.16594151156611384,6.7501088553188787E-2,0,0.137912581446093,8.3041058203032966E-2,3.0459851648832921E-2,7669.0894698447246,8755.4139881378596,9970.6882401056209,3.1112662648480338E-2,4.4392479708507793E-2,5.5392113622200867E-2]
["Albania","ALB",2034,{"$f":"C99-'Initial Conditions and Settings'!$B$9","v":18},"ALB2034",1182.14697265625,{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,G98*F99/F98,\"\")),\".\")","v":1307.1173422530253},2819,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B99,Table1[Country Code],0)),MAX(IF(D99>0,K98*EXP(growthb),\".\"),0.001)),\".\")","v":81.624164783765764},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B99,Table1[Country Code],0))*EXP(D99*INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0))),\".\")","v":69.627086121716161},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B99,Table1[Country Code],0))*EXP(D99*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))),\".\")","v":69.627086121716161},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W],MATCH($B99,Table1[Country Code],0)),IF($D99=1,Q98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))+growthdif),IF($D99>1,Q98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(T98-LN(Z98)+LN(Z97))+growthdif),\".\"))),\".\")","v":15423.740715260174},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W],MATCH($B99,Table1[Country Code],0)),IF($D99=1,R98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))),IF($D99>1,R98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(U98-LN(AA98)+LN(AA97))),\".\"))),\".\")","v":13447.222082009415},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Minimum wage, W],MATCH($B99,Table1[Country Code],0)),IF($D99=1,S98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(INDEX(Table1[Growth Rate of Capital],MATCH($B99,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B99,Table1[Country Code],0)))-growthdif),IF($D99>1,S98*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I98)*(V98-LN(AB98)+LN(AB97))-growthdif),\".\"))),\".\")","v":11687.358568753289},{"$f":"IFERROR(IF(IFERROR(AND(AC98/$G98=mininf,AF98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(W98/Z98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AC98/$G98>mininf,AF98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(W98/Z98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AC98/$G98=mininf,AF98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(Q99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0))))),\".\")","v":4.2283403114211415E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD98/$G98=mininf,AG98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(X98/AA98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AD98/$G98>mininf,AG98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(X98/AA98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AD98/$G98=mininf,AG98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(R99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0))))),\".\")","v":5.3833219214293335E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE98/$G98=mininf,AH98/$G98>minfor,$B99=$B98),FALSE),$P98*$I98*(Y98/AB98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AE98/$G98>mininf,AH98/$G98=minfor,$B99=$B98),FALSE),($J98*$P98*$I98/$M98)*(Y98/AB98)^(-(1-$I98))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0)),IF(IFERROR(AND(AE98/$G98=mininf,AH98/$G98=minfor),FALSE),0,((($P99*($I99^$I99)*((1-$I99)^(1-$I99)))^(1/$I99))*(S99^(-(1-$I99)/$I99)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B99,Table1[Country Code],0))))),\".\")","v":6.4402839709330473E-2},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,W98*EXP(T98),\"\")),\".\")","v":118201379.18889989},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,X98*EXP(U98),\"\")),\".\")","v":130620920.00030622},{"$f":"IFERROR(IF($D99=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B99,Table1[Country Code],0)),IF($D99>0,Y98*EXP(V98),\"\")),\".\")","v":144825488.48804423},786.16835570591695,971.13921319242945,1211.4649194548435,286.16131019561431,148.80269567405367,0,500.0070455103027,822.3365175183759,1211.4649194548435,520.94898654710835,335.97812906059585,95.65242279818176,0.38252651797003995,0.62912218431816347,0.92682185469798029,0.21892549425009511,0.11384034995478558,0,0.398547987779865,0.25703746572705083,7.3178145302019743E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,98142949.564491078,122692575.08537279,144825488.48804423,3.0861543561346849E-2,5.3028023144587877E-2,6.4402839709330806E-2,20058429.624408811,7928344.9149334282,0,9.6361972818176156E-2,6.6211827062396367E-2,0,-9.0878023556681953E-3,2.8647354591860186E-2,2.3508056037487179E-2,4.6412626901157772E-2,3.1831158509676882E-2,0,-2.0614242294347385E-2,-9.4412234424300578E-2,-0.3820663649763274,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BJ99)+$I99*BA99,IF(D99=24,\".\",IFERROR((CB100-CB99)/CB99,\".\")))","v":1.959264087099908E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BK99)+$I99*BB99,IF(D99=24,\".\",IFERROR((CC100-CC99)/CC99,\".\")))","v":4.9543459136383784E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+(1-$I99)*(BL99)+$I99*BC99,IF(D99=24,\".\",IFERROR((CD100-CD99)/CD99,\".\")))","v":5.2661218141568746E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BM99)+$I99*BG99,IF($D99=24,\".\",IFERROR((CE100-CE99)/CE99,\".\")))","v":8.2593070127826768E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BN99)+$I99*BH99,IF($D99=24,\".\",IFERROR((CF100-CF99)/CF99,\".\")))","v":6.0227263054196435E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+$AV99+(1-$I99)*(BO99)+$I99*BI99,IF($D99=24,\".\",IFERROR((CG100-CG99)/CG99,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BP99,IF($D99=24,\".\",IFERROR((CH100-CH99)/CH99,\".\")))","v":-9.4084720261875723E-3},{"$f":"IFERROR(AW99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BQ99,IF(D99=24,\".\",IFERROR((CI100-CI99)/CI99,\".\")))","v":-8.3206464156140428E-2},{"$f":"IFERROR(AW99+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B99,Table1[Country Code],0)))+BR99,IF(D99=24,\".\",IFERROR((CJ100-CJ99)/CJ99,\".\")))","v":-0.37086059470816723},15423958.051508406,22116283.554431651,29164607.955064952,3917723.1525793942,1776137.1084307826,0,2960684.7609309806,1909448.6262636338,543616.89500876865,22302365.965018783,25801869.289126068,29708224.850073721,2.6809592093556916E-2,4.0454844065819222E-2,4.4911390811536035E-2,0.69158393668639706,0.85715818906781027,0.98170146827175975,0.17566401514190624,6.8837536091980636E-2,0,0.13275204817169661,7.4004274840209008E-2,1.8298531728240225E-2,7911.4458903933246,9152.8447283171572,10538.568588177979,3.1457896923578588E-2,4.5312858448388837E-2,5.0589283184551803E-2]
["Albania","ALB",2035,{"$f":"C100-'Initial Conditions and Settings'!$B$9","v":19},"ALB2035",1180.738037109375,{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,G99*F100/F99,\"\")),\".\")","v":1305.5594614395263},2807,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B100,Table1[Country Code],0)),MAX(IF(D100>0,K99*EXP(growthb),\".\"),0.001)),\".\")","v":81.828480483935977},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B100,Table1[Country Code],0))*EXP(D100*INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0))),\".\")","v":70.235889745055331},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B100,Table1[Country Code],0))*EXP(D100*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))),\".\")","v":70.235889745055331},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W],MATCH($B100,Table1[Country Code],0)),IF($D100=1,Q99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))+growthdif),IF($D100>1,Q99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(T99-LN(Z99)+LN(Z98))+growthdif),\".\"))),\".\")","v":15872.505054087571},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W],MATCH($B100,Table1[Country Code],0)),IF($D100=1,R99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))),IF($D100>1,R99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(U99-LN(AA99)+LN(AA98))),\".\"))),\".\")","v":13731.1730428261},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Minimum wage, W],MATCH($B100,Table1[Country Code],0)),IF($D100=1,S99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(INDEX(Table1[Growth Rate of Capital],MATCH($B100,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B100,Table1[Country Code],0)))-growthdif),IF($D100>1,S99*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I99)*(V99-LN(AB99)+LN(AB98))-growthdif),\".\"))),\".\")","v":11834.40108924883},{"$f":"IFERROR(IF(IFERROR(AND(AC99/$G99=mininf,AF99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(W99/Z99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AC99/$G99>mininf,AF99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(W99/Z99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AC99/$G99=mininf,AF99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(Q100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0))))),\".\")","v":4.1402874144068055E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD99/$G99=mininf,AG99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(X99/AA99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AD99/$G99>mininf,AG99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(X99/AA99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AD99/$G99=mininf,AG99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(R100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0))))),\".\")","v":5.3519705982464444E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE99/$G99=mininf,AH99/$G99>minfor,$B100=$B99),FALSE),$P99*$I99*(Y99/AB99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AE99/$G99>mininf,AH99/$G99=minfor,$B100=$B99),FALSE),($J99*$P99*$I99/$M99)*(Y99/AB99)^(-(1-$I99))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0)),IF(IFERROR(AND(AE99/$G99=mininf,AH99/$G99=minfor),FALSE),0,((($P100*($I100^$I100)*((1-$I100)^(1-$I100)))^(1/$I100))*(S100^(-(1-$I100)/$I100)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B100,Table1[Country Code],0))))),\".\")","v":6.4393155791089188E-2},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,W99*EXP(T99),\"\")),\".\")","v":123306506.2333415},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,X99*EXP(U99),\"\")),\".\")","v":137845377.9019728},{"$f":"IFERROR(IF($D100=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B100,Table1[Country Code],0)),IF($D100>0,Y99*EXP(V99),\"\")),\".\")","v":154459562.33806828},795.23951235186939,999.85041183907049,1240.2814883675499,299.75584712319107,153.61544926894385,0,495.48366522867826,846.23496257012653,1240.2814883675499,510.31994908765694,305.70904960045584,65.277973071976476,0.37951826773355213,0.64817803214957148,0.94999999999999984,0.22959953642607475,0.11766254529653174,0,0.39088219584037309,0.23415942255389668,5.0000000000000121E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,101219014.38994393,129374313.83035399,154459562.33806828,2.9426928095183769E-2,5.2697961908972246E-2,6.4393155791087509E-2,22087491.843397573,8471064.0716188103,0,9.4520920220475091E-2,6.5986600415383734E-2,0,-1.0503565872926224E-2,2.8314106593621879E-2,-2.3636548168948224E-4,4.4590426252370641E-2,3.1602745100026475E-2,0,-1.7394828554198938E-2,-0.10163357148999808,-2.3636548169125859E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BJ100)+$I100*BA100,IF(D100=24,\".\",IFERROR((CB101-CB100)/CB100,\".\")))","v":1.8167451379288525E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BK100)+$I100*BB100,IF(D100=24,\".\",IFERROR((CC101-CC100)/CC100,\".\")))","v":4.9211804519456816E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+(1-$I100)*(BL100)+$I100*BC100,IF(D100=24,\".\",IFERROR((CD101-CD100)/CD100,\".\")))","v":4.0784165422858766E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BM100)+$I100*BG100,IF($D100=24,\".\",IFERROR((CE101-CE100)/CE100,\".\")))","v":8.0761443504582725E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BN100)+$I100*BH100,IF($D100=24,\".\",IFERROR((CF101-CF100)/CF100,\".\")))","v":6.000044302586497E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+$AV100+(1-$I100)*(BO100)+$I100*BI100,IF($D100=24,\".\",IFERROR((CG101-CG100)/CG100,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BP100,IF($D100=24,\".\",IFERROR((CH101-CH100)/CH100,\".\")))","v":-6.1890582860390699E-3},{"$f":"IFERROR(AW100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BQ100,IF(D100=24,\".\",IFERROR((CI101-CI100)/CI100,\".\")))","v":-9.0427801221837925E-2},{"$f":"IFERROR(AW100+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B100,Table1[Country Code],0)))+BR100,IF(D100=24,\".\",IFERROR((CJ101-CJ100)/CJ100,\".\")))","v":1.0969404786468887E-2},15729133.961120058,23239597.411879752,30741610.751727689,4255038.1451186715,1886395.952801794,0,2932959.8701246567,1757000.4386759177,375171.84222460905,22917131.976363387,26882993.803357463,31116782.593952298,2.6672143804357139E-2,4.0842379366326849E-2,4.0424691925248057E-2,0.68634827330675607,0.8644720741250671,0.98794310301549215,0.18567062185212774,7.0170605498789312E-2,0,0.12798110484111611,6.5357320376143627E-2,1.2056896984507825E-2,8164.2792933250403,9577.1263994860929,11085.423082989775,3.1683781289908453E-2,4.6066829844450652E-2,4.5071971683640299E-2]
["Albania","ALB",2036,{"$f":"C101-'Initial Conditions and Settings'!$B$9","v":20},"ALB2036",1180.458984375,{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,G100*F101/F100,\"\")),\".\")","v":1305.2509087155913},2794,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B101,Table1[Country Code],0)),MAX(IF(D101>0,K100*EXP(growthb),\".\"),0.001)),\".\")","v":82.033307612375594},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B101,Table1[Country Code],0))*EXP(D101*INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0))),\".\")","v":70.850016610719223},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B101,Table1[Country Code],0))*EXP(D101*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))),\".\")","v":70.850016610719223},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W],MATCH($B101,Table1[Country Code],0)),IF($D101=1,Q100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))+growthdif),IF($D101>1,Q100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(T100-LN(Z100)+LN(Z99))+growthdif),\".\"))),\".\")","v":16334.17253362781},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W],MATCH($B101,Table1[Country Code],0)),IF($D101=1,R100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))),IF($D101>1,R100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(U100-LN(AA100)+LN(AA99))),\".\"))),\".\")","v":14021.142240878267},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Minimum wage, W],MATCH($B101,Table1[Country Code],0)),IF($D101=1,S100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B101,Table1[Country Code],0)))-growthdif),IF($D101>1,S100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I100)*(V100-LN(AB100)+LN(AB99))-growthdif),\".\"))),\".\")","v":12123.660503488338},{"$f":"IFERROR(IF(IFERROR(AND(AC100/$G100=mininf,AF100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(W100/Z100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AC100/$G100>mininf,AF100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(W100/Z100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AC100/$G100=mininf,AF100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(Q101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0))))),\".\")","v":4.0532936251023555E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD100/$G100=mininf,AG100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(X100/AA100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AD100/$G100>mininf,AG100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(X100/AA100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AD100/$G100=mininf,AG100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(R101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0))))),\".\")","v":5.3207140694228994E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE100/$G100=mininf,AH100/$G100>minfor,$B101=$B100),FALSE),$P100*$I100*(Y100/AB100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AE100/$G100>mininf,AH100/$G100=minfor,$B101=$B100),FALSE),($J100*$P100*$I100/$M100)*(Y100/AB100)^(-(1-$I100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0)),IF(IFERROR(AND(AE100/$G100=mininf,AH100/$G100=minfor),FALSE),0,((($P101*($I101^$I101)*((1-$I101)^(1-$I101)))^(1/$I101))*(S101^(-(1-$I101)/$I101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B101,Table1[Country Code],0))))),\".\")","v":6.3217819738264833E-2},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,W100*EXP(T100),\"\")),\".\")","v":128518909.66399524},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,X100*EXP(U100),\"\")),\".\")","v":145423810.89136365},{"$f":"IFERROR(IF($D101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B101,Table1[Country Code],0)),IF($D101>0,Y100*EXP(V100),\"\")),\".\")","v":164732918.29561755},803.73112705314963,1029.0854263456395,1239.9883632798117,313.42457049328215,158.54764411501694,0,490.30655655986754,870.5377822306225,1239.9883632798117,501.51978166244169,276.16548236995186,65.262545435779657,0.37564161287759218,0.66695052760948437,0.95,0.24012591632799701,0.12146909307347879,0,0.38423247079441086,0.21158037931703685,5.0000000000000072E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,104241837.11189391,136374915.17949164,164732918.29561755,2.7968420267480809E-2,5.2368335788422371E-2,6.3217819738266456E-2,24277072.552101329,9048895.7118720114,0,9.2757665970051306E-2,6.5764206072685738E-2,0,-1.1943064502422551E-2,2.7981266651015524E-2,-1.6515812117834372E-4,4.2846181200141942E-2,3.1377136935284433E-2,0,-1.6314194143597582E-2,-0.1148822798576834,-1.6515812117745554E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BJ101)+$I101*BA101,IF(D101=24,\".\",IFERROR((CB102-CB101)/CB101,\".\")))","v":1.6718448150688882E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BK101)+$I101*BB101,IF(D101=24,\".\",IFERROR((CC102-CC101)/CC101,\".\")))","v":4.88805714878787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+(1-$I101)*(BL101)+$I101*BC101,IF(D101=24,\".\",IFERROR((CD102-CD101)/CD101,\".\")))","v":4.0232101076703809E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BM101)+$I101*BG101,IF($D101=24,\".\",IFERROR((CE102-CE101)/CE101,\".\")))","v":7.9007693853256428E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BN101)+$I101*BH101,IF($D101=24,\".\",IFERROR((CF102-CF101)/CF101,\".\")))","v":5.9776441772144896E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+$AV101+(1-$I101)*(BO101)+$I101*BI101,IF($D101=24,\".\",IFERROR((CG102-CG101)/CG101,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BP101,IF($D101=24,\".\",IFERROR((CH102-CH101)/CH101,\".\")))","v":-5.10842387543777E-3},{"$f":"IFERROR(AW101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BQ101,IF(D101=24,\".\",IFERROR((CI102-CI101)/CI101,\".\")))","v":-0.10367650958952414},{"$f":"IFERROR(AW101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B101,Table1[Country Code],0)))+BR101,IF(D101=24,\".\",IFERROR((CJ102-CJ101)/CJ101,\".\")))","v":1.1040612146981802E-2},16017503.778435636,24411868.141428538,32021299.839933775,4612938.9505287167,2003045.0513407697,0,2914863.6675278656,1605090.6867862924,379309.90859534999,23545306.396492217,28020003.879555602,32400609.748529125,2.6219880312515386E-2,4.0920435866683078E-2,3.9890359946409257E-2,0.68028436363104305,0.87123000576171628,0.98829312437206307,0.19591755880551859,7.1486251748960783E-2,0,0.1237980775634384,5.7283742489322921E-2,1.1706875627936889E-2,8427.0960617366563,10028.634173069291,11596.495972988234,3.1971489199369429E-2,4.6914825400866889E-2,4.5278353073472388E-2]
["Albania","ALB",2037,{"$f":"C102-'Initial Conditions and Settings'!$B$9","v":21},"ALB2037",1180.2640380859375,{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,G101*F102/F101,\"\")),\".\")","v":1305.0353537286603},2779,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B102,Table1[Country Code],0)),MAX(IF(D102>0,K101*EXP(growthb),\".\"),0.001)),\".\")","v":82.238647449254813},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B102,Table1[Country Code],0))*EXP(D102*INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0))),\".\")","v":71.469513263944705},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B102,Table1[Country Code],0))*EXP(D102*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))),\".\")","v":71.469513263944705},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W],MATCH($B102,Table1[Country Code],0)),IF($D102=1,Q101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))+growthdif),IF($D102>1,Q101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(T101-LN(Z101)+LN(Z100))+growthdif),\".\"))),\".\")","v":16809.108302994213},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W],MATCH($B102,Table1[Country Code],0)),IF($D102=1,R101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))),IF($D102>1,R101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(U101-LN(AA101)+LN(AA100))),\".\"))),\".\")","v":14317.257894324499},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Minimum wage, W],MATCH($B102,Table1[Country Code],0)),IF($D102=1,S101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(INDEX(Table1[Growth Rate of Capital],MATCH($B102,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B102,Table1[Country Code],0)))-growthdif),IF($D102>1,S101*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I101)*(V101-LN(AB101)+LN(AB100))-growthdif),\".\"))),\".\")","v":12560.937747270085},{"$f":"IFERROR(IF(IFERROR(AND(AC101/$G101=mininf,AF101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(W101/Z101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AC101/$G101>mininf,AF101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(W101/Z101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AC101/$G101=mininf,AF101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(Q102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0))))),\".\")","v":3.9673460518677442E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD101/$G101=mininf,AG101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(X101/AA101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AD101/$G101>mininf,AG101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(X101/AA101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AD101/$G101=mininf,AG101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(R102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0))))),\".\")","v":5.2895519838266514E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE101/$G101=mininf,AH101/$G101>minfor,$B102=$B101),FALSE),$P101*$I101*(Y101/AB101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AE101/$G101>mininf,AH101/$G101=minfor,$B102=$B101),FALSE),($J101*$P101*$I101/$M101)*(Y101/AB101)^(-(1-$I101))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0)),IF(IFERROR(AND(AE101/$G101=mininf,AH101/$G101=minfor),FALSE),0,((($P102*($I102^$I102)*((1-$I102)^(1-$I102)))^(1/$I102))*(S102^(-(1-$I102)/$I102)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B102,Table1[Country Code],0))))),\".\")","v":6.0895924089323594E-2},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,W101*EXP(T101),\"\")),\".\")","v":133835172.47819303},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,X101*EXP(U101),\"\")),\".\")","v":153370943.38363507},{"$f":"IFERROR(IF($D102=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B102,Table1[Country Code],0)),IF($D102>0,Y101*EXP(V101),\"\")),\".\")","v":175483198.8315334},811.63108413490454,1058.8418123954752,1239.7835860422272,327.14546132260881,163.60128503401722,0,484.48562281229556,895.24052736145791,1239.7835860422272,493.40426959375577,246.19354133318507,65.251767686433141,0.37124329346944934,0.68598948281641281,0.95,0.2506793861085147,0.12536157320687638,0,0.37807732042203607,0.18864894397671089,5.0000000000000093E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,107198470.06956781,143706950.20294443,175483198.8315334,2.6482915314897326E-2,5.2039119823540148E-2,6.0895924089322762E-2,26636702.408625215,9663993.1806906462,0,9.106624381251649E-2,6.5544696070354291E-2,0,-1.3409432324626991E-2,2.7648808732069874E-2,-9.6604806567590629E-5,4.1173896172994162E-2,3.1154384978872685E-2,0,-1.5160328973180093E-2,-0.1317999638341929,-9.6604806569366986E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BJ102)+$I102*BA102,IF(D102=24,\".\",IFERROR((CB103-CB102)/CB102,\".\")))","v":1.5242511763294922E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BK102)+$I102*BB102,IF(D102=24,\".\",IFERROR((CC103-CC102)/CC102,\".\")))","v":4.8549734545964764E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+(1-$I102)*(BL102)+$I102*BC102,IF(D102=24,\".\",IFERROR((CD103-CD102)/CD102,\".\")))","v":3.9105429909537338E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BM102)+$I102*BG102,IF($D102=24,\".\",IFERROR((CE103-CE102)/CE102,\".\")))","v":7.732584026091513E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BN102)+$I102*BH102,IF($D102=24,\".\",IFERROR((CF103-CF102)/CF102,\".\")))","v":5.9555310792773299E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+$AV102+(1-$I102)*(BO102)+$I102*BI102,IF($D102=24,\".\",IFERROR((CG103-CG102)/CG102,\".\")))","v":1.1205770268159812E-2},{"$f":"IFERROR(AV102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BP102,IF($D102=24,\".\",IFERROR((CH103-CH102)/CH102,\".\")))","v":-3.9545587050202804E-3},{"$f":"IFERROR(AW102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BQ102,IF(D102=24,\".\",IFERROR((CI103-CI102)/CI102,\".\")))","v":-0.12059419356603275},{"$f":"IFERROR(AW102+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B102,Table1[Country Code],0)))+BR102,IF(D102=24,\".\",IFERROR((CJ103-CJ102)/CJ102,\".\")))","v":1.1109165461590778E-2},16287542.610190962,25634779.015370123,33335850.265940782,4992180.8786680279,2126431.005601543,0,2900011.2768276278,1447016.3517964841,383520.92550677742,24179734.765686616,29208226.372768153,33719371.191447556,2.5757907694375838E-2,4.0971341103157234E-2,3.8787003056591385E-2,0.67360303030720425,0.87765613318001123,0.98862609497284903,0.20646135811846936,7.2802469361305994E-2,0,0.11993561157432647,4.9541397458682662E-2,1.1373905027151044E-2,8700.8761301499162,10510.336945940322,12133.634829596098,3.1538913213845277E-2,4.7034430137014027E-2,4.4203614673859803E-2]
["Albania","ALB",2038,{"$f":"C103-'Initial Conditions and Settings'!$B$9","v":22},"ALB2038",1180.1500244140625,{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,G102*F103/F102,\"\")),\".\")","v":1304.9092871301673},2764,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B103,Table1[Country Code],0)),MAX(IF(D103>0,K102*EXP(growthb),\".\"),0.001)),\".\")","v":82.444501277948305},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B103,Table1[Country Code],0))*EXP(D103*INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0))),\".\")","v":72.09442665694975},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B103,Table1[Country Code],0))*EXP(D103*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))),\".\")","v":72.09442665694975},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W],MATCH($B103,Table1[Country Code],0)),IF($D103=1,Q102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))+growthdif),IF($D103>1,Q102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(T102-LN(Z102)+LN(Z101))+growthdif),\".\"))),\".\")","v":17297.687887895947},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W],MATCH($B103,Table1[Country Code],0)),IF($D103=1,R102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))),IF($D103>1,R102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(U102-LN(AA102)+LN(AA101))),\".\"))),\".\")","v":14619.650978890424},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Minimum wage, W],MATCH($B103,Table1[Country Code],0)),IF($D103=1,S102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B103,Table1[Country Code],0)))-growthdif),IF($D103>1,S102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I102)*(V102-LN(AB102)+LN(AB101))-growthdif),\".\"))),\".\")","v":12998.424151951978},{"$f":"IFERROR(IF(IFERROR(AND(AC102/$G102=mininf,AF102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(W102/Z102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AC102/$G102>mininf,AF102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(W102/Z102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AC102/$G102=mininf,AF102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(Q103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0))))),\".\")","v":3.8824318466086943E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD102/$G102=mininf,AG102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(X102/AA102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AD102/$G102>mininf,AG102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(X102/AA102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AD102/$G102=mininf,AG102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(R103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0))))),\".\")","v":5.2584839875913753E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE102/$G102=mininf,AH102/$G102>minfor,$B103=$B102),FALSE),$P102*$I102*(Y102/AB102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AE102/$G102>mininf,AH102/$G102=minfor,$B103=$B102),FALSE),($J102*$P102*$I102/$M102)*(Y102/AB102)^(-(1-$I102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0)),IF(IFERROR(AND(AE102/$G102=mininf,AH102/$G102=minfor),FALSE),0,((($P103*($I103^$I103)*((1-$I103)^(1-$I103)))^(1/$I103))*(S103^(-(1-$I103)/$I103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B103,Table1[Country Code],0))))),\".\")","v":5.8687385807922571E-2},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,W102*EXP(T102),\"\")),\".\")","v":139251610.90753001},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,X102*EXP(U102),\"\")),\".\")","v":161701973.87263578},{"$f":"IFERROR(IF($D103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B103,Table1[Country Code],0)),IF($D103>0,Y102*EXP(V102),\"\")),\".\")","v":186501490.17359221},818.92877310551967,1089.1166321179373,1239.6638227736589,340.89646313489862,168.77840876957819,0,478.03230997062104,920.33822334835907,1239.6638227736589,485.98051402464762,215.79265501222994,65.245464356508364,0.36633374801242896,0.70528904378665325,0.95,0.26124150275964242,0.12934110472978971,0,0.37242474922792862,0.16536985148355696,0.05,null,2.5000000000001132E-3,2.4999999999995026E-3,110075323.67258266,151383337.34796795,186501490.17359221,2.4966965053916823E-2,5.1710287850539771E-2,5.8687385807921544E-2,29176287.234947354,10318636.524667829,0,8.944137783391426E-2,6.5328125285070371E-2,0,-1.4906148505639649E-2,2.7316705437491429E-2,-5.9374179613769229E-5,3.9568264274358E-2,3.0934542872028459E-2,0,-1.4015598997179524E-2,-0.15436570062688304,-5.9374179613769229E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BJ103)+$I103*BA103,IF(D103=24,\".\",IFERROR((CB104-CB103)/CB103,\".\")))","v":1.3736178542298342E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BK103)+$I103*BB103,IF(D103=24,\".\",IFERROR((CC104-CC103)/CC103,\".\")))","v":4.8219266912175353E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+(1-$I103)*(BL103)+$I103*BC103,IF(D103=24,\".\",IFERROR((CD104-CD103)/CD103,\".\")))","v":3.801977608231364E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BM103)+$I103*BG103,IF($D103=24,\".\",IFERROR((CE104-CE103)/CE103,\".\")))","v":7.5710591322295989E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BN103)+$I103*BH103,IF($D103=24,\".\",IFERROR((CF104-CF103)/CF103,\".\")))","v":5.9337104346709281E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+$AV103+(1-$I103)*(BO103)+$I103*BI103,IF($D103=24,\".\",IFERROR((CG104-CG103)/CG103,\".\")))","v":1.1205770268159868E-2},{"$f":"IFERROR(AV103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BP103,IF($D103=24,\".\",IFERROR((CH104-CH103)/CH103,\".\")))","v":-2.8098287290196557E-3},{"$f":"IFERROR(AW103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BQ103,IF(D103=24,\".\",IFERROR((CI104-CI103)/CI103,\".\")))","v":-0.14315993035872379},{"$f":"IFERROR(AW103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B103,Table1[Country Code],0)))+BR103,IF(D103=24,\".\",IFERROR((CJ104-CJ103)/CJ103,\".\")))","v":1.1146396088545488E-2},16537707.396403467,26910047.215770219,34665287.719401211,5393522.5424274253,2256918.3050588914,0,2888565.6580898557,1282626.0200727831,387805.2766469096,24819795.596920751,30449591.540901896,35053092.996048123,2.5278020733606542E-2,4.0981866469361354E-2,3.7722465982913976E-2,0.66631118422486946,0.88375724776547071,0.98893663173487623,0.21730729092291834,7.4119822002447891E-2,0,0.11638152485221205,4.2122930232081288E-2,1.1063368265123727E-2,8979.6655560494764,11016.49476877782,12682.016279322765,3.1454235209817938E-2,4.7495178717698039E-2,4.3531913810083367E-2]
["Albania","ALB",2039,{"$f":"C104-'Initial Conditions and Settings'!$B$9","v":23},"ALB2039",1180.0799560546875,{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,G103*F104/F103,\"\")),\".\")","v":1304.8318115118216},2748,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B104,Table1[Country Code],0)),MAX(IF(D104>0,K103*EXP(growthb),\".\"),0.001)),\".\")","v":82.650870385043149},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B104,Table1[Country Code],0))*EXP(D104*INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0))),\".\")","v":72.72480415249197},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B104,Table1[Country Code],0))*EXP(D104*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))),\".\")","v":72.72480415249197},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W],MATCH($B104,Table1[Country Code],0)),IF($D104=1,Q103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))+growthdif),IF($D104>1,Q103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(T103-LN(Z103)+LN(Z102))+growthdif),\".\"))),\".\")","v":17800.297515663387},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W],MATCH($B104,Table1[Country Code],0)),IF($D104=1,R103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))),IF($D104>1,R103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(U103-LN(AA103)+LN(AA102))),\".\"))),\".\")","v":14928.455289348758},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Minimum wage, W],MATCH($B104,Table1[Country Code],0)),IF($D104=1,S103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(INDEX(Table1[Growth Rate of Capital],MATCH($B104,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B104,Table1[Country Code],0)))-growthdif),IF($D104>1,S103*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I103)*(V103-LN(AB103)+LN(AB102))-growthdif),\".\"))),\".\")","v":13435.841790132317},{"$f":"IFERROR(IF(IFERROR(AND(AC103/$G103=mininf,AF103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(W103/Z103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AC103/$G103>mininf,AF103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(W103/Z103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AC103/$G103=mininf,AF103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(Q104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0))))),\".\")","v":3.7985382030250661E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD103/$G103=mininf,AG103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(X103/AA103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AD103/$G103>mininf,AG103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(X103/AA103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AD103/$G103=mininf,AG103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(R104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0))))),\".\")","v":5.2275097234656037E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE103/$G103=mininf,AH103/$G103>minfor,$B104=$B103),FALSE),$P103*$I103*(Y103/AB103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AE103/$G103>mininf,AH103/$G103=minfor,$B104=$B103),FALSE),($J103*$P103*$I103/$M103)*(Y103/AB103)^(-(1-$I103))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0)),IF(IFERROR(AND(AE103/$G103=mininf,AH103/$G103=minfor),FALSE),0,((($P104*($I104^$I104)*((1-$I104)^(1-$I104)))^(1/$I104))*(S104^(-(1-$I104)/$I104)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B104,Table1[Country Code],0))))),\".\")","v":5.6640046028547802E-2},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,W103*EXP(T103),\"\")),\".\")","v":144764280.1774554},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,X103*EXP(U103),\"\")),\".\")","v":170432583.42340398},{"$f":"IFERROR(IF($D104=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B104,Table1[Country Code],0)),IF($D104>0,Y103*EXP(V103),\"\")),\".\")","v":197774326.4110105},825.61509543101977,1119.9064457194404,1239.5902209362305,354.65556118092167,174.081086793933,0,470.9595342500981,945.82535892550743,1239.5902209362305,479.2167160808018,184.92536579238117,65.24159057559109,0.36093504932595771,0.724863810478105,0.95,0.27180174337565077,0.13341266304063881,0,0.36726320729839146,0.14172352648125622,5.000000000000001E-2,null,2.5000000000001688E-3,2.5000000000003908E-3,112858165.43312716,159417343.55096078,197774326.4110105,2.3416727148365624E-2,5.1381812444617481E-2,5.6640046028547886E-2,31906114.744328231,11015239.872443199,0,8.7878384971492807E-2,6.5114551166594481E-2,0,-1.6437088073184114E-2,2.6984928004314845E-2,-9.4033570054108395E-5,3.8024569749938841E-2,3.0717666726292059E-2,0,-1.3001190804925677E-2,-0.18623992009172508,-9.4033570054108395E-5,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BJ104)+$I104*BA104,IF(D104=24,\".\",IFERROR((CB105-CB104)/CB104,\".\")))","v":1.2195589805750509E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BK104)+$I104*BB104,IF(D104=24,\".\",IFERROR((CC105-CC104)/CC104,\".\")))","v":4.7889140492625916E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+(1-$I104)*(BL104)+$I104*BC104,IF(D104=24,\".\",IFERROR((CD105-CD104)/CD104,\".\")))","v":3.6978776497406642E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BM104)+$I104*BG104,IF($D104=24,\".\",IFERROR((CE105-CE104)/CE104,\".\")))","v":7.4157247628875739E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BN104)+$I104*BH104,IF($D104=24,\".\",IFERROR((CF105-CF104)/CF104,\".\")))","v":5.9121879214603192E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+$AV104+(1-$I104)*(BO104)+$I104*BI104,IF($D104=24,\".\",IFERROR((CG105-CG104)/CG104,\".\")))","v":1.1205770268159923E-2},{"$f":"IFERROR(AV104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BP104,IF($D104=24,\".\",IFERROR((CH105-CH104)/CH104,\".\")))","v":-1.7954205367657541E-3},{"$f":"IFERROR(AW104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BQ104,IF(D104=24,\".\",IFERROR((CI105-CI104)/CI104,\".\")))","v":-0.17503414982356494},{"$f":"IFERROR(AW104+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B104,Table1[Country Code],0)))+BR104,IF(D104=24,\".\",IFERROR((CJ105-CJ104)/CJ104,\".\")))","v":1.1111736698106037E-2},16766439.654980015,28239423.164503362,36008629.153434291,5817725.022384638,2394890.2502313755,0,2880460.6754571139,1111543.5379964113,392152.08850431041,25464625.352821767,31745856.952731147,36400781.241938598,2.4768927430331721E-2,4.0931137541245624E-2,3.6700106278399564E-2,0.65842082585841399,0.88954672751632491,0.98922682219653857,0.22846301258227497,7.543945825111327E-2,0,0.11311616155931099,3.5013814232561877E-2,1.0773177803461494E-2,9266.6031123805551,11552.349691678,13246.281383529329,3.1349054627874295E-2,4.7931294141118741E-2,4.2909173611043627E-2]
["Albania","ALB",2040,{"$f":"C105-'Initial Conditions and Settings'!$B$9","v":24},"ALB2040",1179.968994140625,{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,G104*F105/F104,\"\")),\".\")","v":1304.7091192869498},2731,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B105,Table1[Country Code],0)),MAX(IF(D105>0,K104*EXP(growthb),\".\"),0.001)),\".\")","v":82.857756060346944},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B105,Table1[Country Code],0))*EXP(D105*INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0))),\".\")","v":73.360693527458352},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B105,Table1[Country Code],0))*EXP(D105*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))),\".\")","v":73.360693527458352},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W],MATCH($B105,Table1[Country Code],0)),IF($D105=1,Q104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))+growthdif),IF($D105>1,Q104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(T104-LN(Z104)+LN(Z103))+growthdif),\".\"))),\".\")","v":18317.334453565287},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W],MATCH($B105,Table1[Country Code],0)),IF($D105=1,R104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))),IF($D105>1,R104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(U104-LN(AA104)+LN(AA103))),\".\"))),\".\")","v":15243.807502043492},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Minimum wage, W],MATCH($B105,Table1[Country Code],0)),IF($D105=1,S104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(INDEX(Table1[Growth Rate of Capital],MATCH($B105,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B105,Table1[Country Code],0)))-growthdif),IF($D105>1,S104*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I104)*(V104-LN(AB104)+LN(AB103))-growthdif),\".\"))),\".\")","v":13873.511533054378},{"$f":"IFERROR(IF(IFERROR(AND(AC104/$G104=mininf,AF104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(W104/Z104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AC104/$G104>mininf,AF104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(W104/Z104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AC104/$G104=mininf,AF104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(Q105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0))))),\".\")","v":3.715652354908526E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD104/$G104=mininf,AG104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(X104/AA104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AD104/$G104>mininf,AG104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(X104/AA104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AD104/$G104=mininf,AG104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(R105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0))))),\".\")","v":5.1966288304420807E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE104/$G104=mininf,AH104/$G104>minfor,$B105=$B104),FALSE),$P104*$I104*(Y104/AB104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AE104/$G104>mininf,AH104/$G104=minfor,$B105=$B104),FALSE),($J104*$P104*$I104/$M104)*(Y104/AB104)^(-(1-$I104))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0)),IF(IFERROR(AND(AE104/$G104=mininf,AH104/$G104=minfor),FALSE),0,((($P105*($I105^$I105)*((1-$I105)^(1-$I105)))^(1/$I105))*(S105^(-(1-$I105)/$I105)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B105,Table1[Country Code],0))))),\".\")","v":5.4739000253349004E-2},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,W104*EXP(T104),\"\")),\".\")","v":150368981.12021339},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,X104*EXP(U104),\"\")),\".\")","v":179578943.98848438},{"$f":"IFERROR(IF($D105=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B105,Table1[Country Code],0)),IF($D105>0,Y104*EXP(V104),\"\")),\".\")","v":209299588.02336773},831.68246488987415,1151.2073036151187,1239.4736633226023,368.40085971847907,179.51142832423895,0,463.28160517139497,971.69587529087971,1239.4736633226023,473.02665439707562,153.50181567183108,65.235455964347494,0.35508420867372176,0.7447605454171512,0.95000000000000007,0.28236244713290398,0.13758731787077999,0,0.36255334419337421,0.1176521367120688,0.05,null,2.5000000000000001E-3,2.5000000000000001E-3,115532119.74286056,167822584.72531191,209299588.02336773,".",".",".",34836861.377352834,11756359.263172477,0,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BJ105)+$I105*BA105,IF(D105=24,\".\",IFERROR((CB106-CB105)/CB105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BK105)+$I105*BB105,IF(D105=24,\".\",IFERROR((CC106-CC105)/CC105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+(1-$I105)*(BL105)+$I105*BC105,IF(D105=24,\".\",IFERROR((CD106-CD105)/CD105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BM105)+$I105*BG105,IF($D105=24,\".\",IFERROR((CE106-CE105)/CE105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BN105)+$I105*BH105,IF($D105=24,\".\",IFERROR((CF106-CF105)/CF105,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+$AV105+(1-$I105)*(BO105)+$I105*BI105,IF($D105=24,\".\",IFERROR((CG106-CG105)/CG105,\".\")))","v":"."},{"$f":"IFERROR(AV105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BP105,IF($D105=24,\".\",IFERROR((CH106-CH105)/CH105,\".\")))","v":"."},{"$f":"IFERROR(AW105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BQ105,IF(D105=24,\".\",IFERROR((CI106-CI105)/CI105,\".\")))","v":"."},{"$f":"IFERROR(AW105+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B105,Table1[Country Code],0)))+BR105,IF(D105=24,\".\",IFERROR((CJ106-CJ105)/CJ105,\".\")))","v":"."},16972168.216218047,29624689.74692766,37365110.135540925,6265551.0621980475,2540749.9274710361,0,2875293.6770605692,933061.16244357999,396533.87882239214,26113012.955476664,33098500.836842276,37761644.014363319,".",".",".",0.64995059149842327,0.89504627091605671,0.98949903032104314,0.2399397983251097,7.6763293298254209E-2,0,0.11010961017646705,2.8190435785689125E-2,1.0500969678956864E-2,9561.7037552093243,12119.553583611232,13827.039185046986,".",".","."]
["Andorra","AND",2015,{"$f":"C106-'Initial Conditions and Settings'!$B$9","v":-1},"AND2015",".",{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,G105*F106/F105,\"\")),\".\")","v":""},78.013999999999996,0.5,".",{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B106,Table1[Country Code],0)),MAX(IF(D106>0,K105*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B106,Table1[Country Code],0))*EXP(D106*INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B106,Table1[Country Code],0))*EXP(D106*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W],MATCH($B106,Table1[Country Code],0)),IF($D106=1,Q105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))+growthdif),IF($D106>1,Q105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(T105-LN(Z105)+LN(Z104))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W],MATCH($B106,Table1[Country Code],0)),IF($D106=1,R105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))),IF($D106>1,R105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(U105-LN(AA105)+LN(AA104))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Minimum wage, W],MATCH($B106,Table1[Country Code],0)),IF($D106=1,S105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(INDEX(Table1[Growth Rate of Capital],MATCH($B106,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B106,Table1[Country Code],0)))-growthdif),IF($D106>1,S105*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I105)*(V105-LN(AB105)+LN(AB104))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC105/$G105=mininf,AF105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(W105/Z105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AC105/$G105>mininf,AF105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(W105/Z105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AC105/$G105=mininf,AF105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(Q106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD105/$G105=mininf,AG105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(X105/AA105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AD105/$G105>mininf,AG105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(X105/AA105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AD105/$G105=mininf,AG105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(R106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE105/$G105=mininf,AH105/$G105>minfor,$B106=$B105),FALSE),$P105*$I105*(Y105/AB105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AE105/$G105>mininf,AH105/$G105=minfor,$B106=$B105),FALSE),($J105*$P105*$I105/$M105)*(Y105/AB105)^(-(1-$I105))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0)),IF(IFERROR(AND(AE105/$G105=mininf,AH105/$G105=minfor),FALSE),0,((($P106*($I106^$I106)*((1-$I106)^(1-$I106)))^(1/$I106))*(S106^(-(1-$I106)/$I106)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B106,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,W105*EXP(T105),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,X105*EXP(U105),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D106=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B106,Table1[Country Code],0)),IF($D106>0,Y105*EXP(V105),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BJ106)+$I106*BA106,IF(D106=24,\".\",IFERROR((CB107-CB106)/CB106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BK106)+$I106*BB106,IF(D106=24,\".\",IFERROR((CC107-CC106)/CC106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+(1-$I106)*(BL106)+$I106*BC106,IF(D106=24,\".\",IFERROR((CD107-CD106)/CD106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BM106)+$I106*BG106,IF($D106=24,\".\",IFERROR((CE107-CE106)/CE106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BN106)+$I106*BH106,IF($D106=24,\".\",IFERROR((CF107-CF106)/CF106,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+$AV106+(1-$I106)*(BO106)+$I106*BI106,IF($D106=24,\".\",IFERROR((CG107-CG106)/CG106,\".\")))","v":"."},{"$f":"IFERROR(AV106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BP106,IF($D106=24,\".\",IFERROR((CH107-CH106)/CH106,\".\")))","v":"."},{"$f":"IFERROR(AW106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BQ106,IF(D106=24,\".\",IFERROR((CI107-CI106)/CI106,\".\")))","v":"."},{"$f":"IFERROR(AW106+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B106,Table1[Country Code],0)))+BR106,IF(D106=24,\".\",IFERROR((CJ107-CJ106)/CJ106,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2016,{"$f":"C107-'Initial Conditions and Settings'!$B$9","v":0},"AND2016",".",{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,G106*F107/F106,\"\")),\".\")","v":"."},77.281000000000006,0.5,0.71,{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B107,Table1[Country Code],0)),MAX(IF(D107>0,K106*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B107,Table1[Country Code],0))*EXP(D107*INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B107,Table1[Country Code],0))*EXP(D107*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W],MATCH($B107,Table1[Country Code],0)),IF($D107=1,Q106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))+growthdif),IF($D107>1,Q106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(T106-LN(Z106)+LN(Z105))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W],MATCH($B107,Table1[Country Code],0)),IF($D107=1,R106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))),IF($D107>1,R106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(U106-LN(AA106)+LN(AA105))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Minimum wage, W],MATCH($B107,Table1[Country Code],0)),IF($D107=1,S106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(INDEX(Table1[Growth Rate of Capital],MATCH($B107,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B107,Table1[Country Code],0)))-growthdif),IF($D107>1,S106*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I106)*(V106-LN(AB106)+LN(AB105))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC106/$G106=mininf,AF106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(W106/Z106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AC106/$G106>mininf,AF106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(W106/Z106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AC106/$G106=mininf,AF106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(Q107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD106/$G106=mininf,AG106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(X106/AA106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AD106/$G106>mininf,AG106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(X106/AA106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AD106/$G106=mininf,AG106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(R107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE106/$G106=mininf,AH106/$G106>minfor,$B107=$B106),FALSE),$P106*$I106*(Y106/AB106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AE106/$G106>mininf,AH106/$G106=minfor,$B107=$B106),FALSE),($J106*$P106*$I106/$M106)*(Y106/AB106)^(-(1-$I106))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0)),IF(IFERROR(AND(AE106/$G106=mininf,AH106/$G106=minfor),FALSE),0,((($P107*($I107^$I107)*((1-$I107)^(1-$I107)))^(1/$I107))*(S107^(-(1-$I107)/$I107)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B107,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,W106*EXP(T106),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,X106*EXP(U106),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D107=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B107,Table1[Country Code],0)),IF($D107>0,Y106*EXP(V106),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BJ107)+$I107*BA107,IF(D107=24,\".\",IFERROR((CB108-CB107)/CB107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BK107)+$I107*BB107,IF(D107=24,\".\",IFERROR((CC108-CC107)/CC107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+(1-$I107)*(BL107)+$I107*BC107,IF(D107=24,\".\",IFERROR((CD108-CD107)/CD107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BM107)+$I107*BG107,IF($D107=24,\".\",IFERROR((CE108-CE107)/CE107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BN107)+$I107*BH107,IF($D107=24,\".\",IFERROR((CF108-CF107)/CF107,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+$AV107+(1-$I107)*(BO107)+$I107*BI107,IF($D107=24,\".\",IFERROR((CG108-CG107)/CG107,\".\")))","v":"."},{"$f":"IFERROR(AV107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BP107,IF($D107=24,\".\",IFERROR((CH108-CH107)/CH107,\".\")))","v":"."},{"$f":"IFERROR(AW107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BQ107,IF(D107=24,\".\",IFERROR((CI108-CI107)/CI107,\".\")))","v":"."},{"$f":"IFERROR(AW107+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B107,Table1[Country Code],0)))+BR107,IF(D107=24,\".\",IFERROR((CJ108-CJ107)/CJ107,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2017,{"$f":"C108-'Initial Conditions and Settings'!$B$9","v":1},"AND2017",".",{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,G107*F108/F107,\"\")),\".\")","v":"."},76.965000000000003,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B108,Table1[Country Code],0)),MAX(IF(D108>0,K107*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B108,Table1[Country Code],0))*EXP(D108*INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B108,Table1[Country Code],0))*EXP(D108*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W],MATCH($B108,Table1[Country Code],0)),IF($D108=1,Q107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))+growthdif),IF($D108>1,Q107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(T107-LN(Z107)+LN(Z106))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W],MATCH($B108,Table1[Country Code],0)),IF($D108=1,R107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))),IF($D108>1,R107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(U107-LN(AA107)+LN(AA106))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Minimum wage, W],MATCH($B108,Table1[Country Code],0)),IF($D108=1,S107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(INDEX(Table1[Growth Rate of Capital],MATCH($B108,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B108,Table1[Country Code],0)))-growthdif),IF($D108>1,S107*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I107)*(V107-LN(AB107)+LN(AB106))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC107/$G107=mininf,AF107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(W107/Z107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AC107/$G107>mininf,AF107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(W107/Z107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AC107/$G107=mininf,AF107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(Q108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD107/$G107=mininf,AG107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(X107/AA107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AD107/$G107>mininf,AG107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(X107/AA107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AD107/$G107=mininf,AG107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(R108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE107/$G107=mininf,AH107/$G107>minfor,$B108=$B107),FALSE),$P107*$I107*(Y107/AB107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AE107/$G107>mininf,AH107/$G107=minfor,$B108=$B107),FALSE),($J107*$P107*$I107/$M107)*(Y107/AB107)^(-(1-$I107))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0)),IF(IFERROR(AND(AE107/$G107=mininf,AH107/$G107=minfor),FALSE),0,((($P108*($I108^$I108)*((1-$I108)^(1-$I108)))^(1/$I108))*(S108^(-(1-$I108)/$I108)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B108,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,W107*EXP(T107),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,X107*EXP(U107),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D108=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B108,Table1[Country Code],0)),IF($D108>0,Y107*EXP(V107),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BJ108)+$I108*BA108,IF(D108=24,\".\",IFERROR((CB109-CB108)/CB108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BK108)+$I108*BB108,IF(D108=24,\".\",IFERROR((CC109-CC108)/CC108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+(1-$I108)*(BL108)+$I108*BC108,IF(D108=24,\".\",IFERROR((CD109-CD108)/CD108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BM108)+$I108*BG108,IF($D108=24,\".\",IFERROR((CE109-CE108)/CE108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BN108)+$I108*BH108,IF($D108=24,\".\",IFERROR((CF109-CF108)/CF108,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+$AV108+(1-$I108)*(BO108)+$I108*BI108,IF($D108=24,\".\",IFERROR((CG109-CG108)/CG108,\".\")))","v":"."},{"$f":"IFERROR(AV108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BP108,IF($D108=24,\".\",IFERROR((CH109-CH108)/CH108,\".\")))","v":"."},{"$f":"IFERROR(AW108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BQ108,IF(D108=24,\".\",IFERROR((CI109-CI108)/CI108,\".\")))","v":"."},{"$f":"IFERROR(AW108+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B108,Table1[Country Code],0)))+BR108,IF(D108=24,\".\",IFERROR((CJ109-CJ108)/CJ108,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2018,{"$f":"C109-'Initial Conditions and Settings'!$B$9","v":2},"AND2018",".",{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,G108*F109/F108,\"\")),\".\")","v":"."},77,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B109,Table1[Country Code],0)),MAX(IF(D109>0,K108*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B109,Table1[Country Code],0))*EXP(D109*INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B109,Table1[Country Code],0))*EXP(D109*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W],MATCH($B109,Table1[Country Code],0)),IF($D109=1,Q108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))+growthdif),IF($D109>1,Q108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(T108-LN(Z108)+LN(Z107))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W],MATCH($B109,Table1[Country Code],0)),IF($D109=1,R108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))),IF($D109>1,R108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(U108-LN(AA108)+LN(AA107))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Minimum wage, W],MATCH($B109,Table1[Country Code],0)),IF($D109=1,S108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(INDEX(Table1[Growth Rate of Capital],MATCH($B109,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B109,Table1[Country Code],0)))-growthdif),IF($D109>1,S108*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I108)*(V108-LN(AB108)+LN(AB107))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC108/$G108=mininf,AF108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(W108/Z108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AC108/$G108>mininf,AF108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(W108/Z108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AC108/$G108=mininf,AF108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(Q109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD108/$G108=mininf,AG108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(X108/AA108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AD108/$G108>mininf,AG108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(X108/AA108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AD108/$G108=mininf,AG108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(R109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE108/$G108=mininf,AH108/$G108>minfor,$B109=$B108),FALSE),$P108*$I108*(Y108/AB108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AE108/$G108>mininf,AH108/$G108=minfor,$B109=$B108),FALSE),($J108*$P108*$I108/$M108)*(Y108/AB108)^(-(1-$I108))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0)),IF(IFERROR(AND(AE108/$G108=mininf,AH108/$G108=minfor),FALSE),0,((($P109*($I109^$I109)*((1-$I109)^(1-$I109)))^(1/$I109))*(S109^(-(1-$I109)/$I109)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B109,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,W108*EXP(T108),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,X108*EXP(U108),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D109=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B109,Table1[Country Code],0)),IF($D109>0,Y108*EXP(V108),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BJ109)+$I109*BA109,IF(D109=24,\".\",IFERROR((CB110-CB109)/CB109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BK109)+$I109*BB109,IF(D109=24,\".\",IFERROR((CC110-CC109)/CC109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+(1-$I109)*(BL109)+$I109*BC109,IF(D109=24,\".\",IFERROR((CD110-CD109)/CD109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BM109)+$I109*BG109,IF($D109=24,\".\",IFERROR((CE110-CE109)/CE109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BN109)+$I109*BH109,IF($D109=24,\".\",IFERROR((CF110-CF109)/CF109,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+$AV109+(1-$I109)*(BO109)+$I109*BI109,IF($D109=24,\".\",IFERROR((CG110-CG109)/CG109,\".\")))","v":"."},{"$f":"IFERROR(AV109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BP109,IF($D109=24,\".\",IFERROR((CH110-CH109)/CH109,\".\")))","v":"."},{"$f":"IFERROR(AW109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BQ109,IF(D109=24,\".\",IFERROR((CI110-CI109)/CI109,\".\")))","v":"."},{"$f":"IFERROR(AW109+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B109,Table1[Country Code],0)))+BR109,IF(D109=24,\".\",IFERROR((CJ110-CJ109)/CJ109,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2019,{"$f":"C110-'Initial Conditions and Settings'!$B$9","v":3},"AND2019",".",{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,G109*F110/F109,\"\")),\".\")","v":"."},77,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B110,Table1[Country Code],0)),MAX(IF(D110>0,K109*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B110,Table1[Country Code],0))*EXP(D110*INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B110,Table1[Country Code],0))*EXP(D110*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W],MATCH($B110,Table1[Country Code],0)),IF($D110=1,Q109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))+growthdif),IF($D110>1,Q109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(T109-LN(Z109)+LN(Z108))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W],MATCH($B110,Table1[Country Code],0)),IF($D110=1,R109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))),IF($D110>1,R109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(U109-LN(AA109)+LN(AA108))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Minimum wage, W],MATCH($B110,Table1[Country Code],0)),IF($D110=1,S109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(INDEX(Table1[Growth Rate of Capital],MATCH($B110,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B110,Table1[Country Code],0)))-growthdif),IF($D110>1,S109*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I109)*(V109-LN(AB109)+LN(AB108))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC109/$G109=mininf,AF109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(W109/Z109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AC109/$G109>mininf,AF109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(W109/Z109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AC109/$G109=mininf,AF109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(Q110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD109/$G109=mininf,AG109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(X109/AA109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AD109/$G109>mininf,AG109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(X109/AA109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AD109/$G109=mininf,AG109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(R110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE109/$G109=mininf,AH109/$G109>minfor,$B110=$B109),FALSE),$P109*$I109*(Y109/AB109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AE109/$G109>mininf,AH109/$G109=minfor,$B110=$B109),FALSE),($J109*$P109*$I109/$M109)*(Y109/AB109)^(-(1-$I109))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0)),IF(IFERROR(AND(AE109/$G109=mininf,AH109/$G109=minfor),FALSE),0,((($P110*($I110^$I110)*((1-$I110)^(1-$I110)))^(1/$I110))*(S110^(-(1-$I110)/$I110)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B110,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,W109*EXP(T109),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,X109*EXP(U109),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D110=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B110,Table1[Country Code],0)),IF($D110>0,Y109*EXP(V109),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BJ110)+$I110*BA110,IF(D110=24,\".\",IFERROR((CB111-CB110)/CB110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BK110)+$I110*BB110,IF(D110=24,\".\",IFERROR((CC111-CC110)/CC110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+(1-$I110)*(BL110)+$I110*BC110,IF(D110=24,\".\",IFERROR((CD111-CD110)/CD110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BM110)+$I110*BG110,IF($D110=24,\".\",IFERROR((CE111-CE110)/CE110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BN110)+$I110*BH110,IF($D110=24,\".\",IFERROR((CF111-CF110)/CF110,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+$AV110+(1-$I110)*(BO110)+$I110*BI110,IF($D110=24,\".\",IFERROR((CG111-CG110)/CG110,\".\")))","v":"."},{"$f":"IFERROR(AV110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BP110,IF($D110=24,\".\",IFERROR((CH111-CH110)/CH110,\".\")))","v":"."},{"$f":"IFERROR(AW110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BQ110,IF(D110=24,\".\",IFERROR((CI111-CI110)/CI110,\".\")))","v":"."},{"$f":"IFERROR(AW110+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B110,Table1[Country Code],0)))+BR110,IF(D110=24,\".\",IFERROR((CJ111-CJ110)/CJ110,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2020,{"$f":"C111-'Initial Conditions and Settings'!$B$9","v":4},"AND2020",".",{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,G110*F111/F110,\"\")),\".\")","v":"."},77,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B111,Table1[Country Code],0)),MAX(IF(D111>0,K110*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B111,Table1[Country Code],0))*EXP(D111*INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B111,Table1[Country Code],0))*EXP(D111*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W],MATCH($B111,Table1[Country Code],0)),IF($D111=1,Q110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))+growthdif),IF($D111>1,Q110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(T110-LN(Z110)+LN(Z109))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W],MATCH($B111,Table1[Country Code],0)),IF($D111=1,R110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))),IF($D111>1,R110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(U110-LN(AA110)+LN(AA109))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Minimum wage, W],MATCH($B111,Table1[Country Code],0)),IF($D111=1,S110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(INDEX(Table1[Growth Rate of Capital],MATCH($B111,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B111,Table1[Country Code],0)))-growthdif),IF($D111>1,S110*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I110)*(V110-LN(AB110)+LN(AB109))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC110/$G110=mininf,AF110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(W110/Z110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AC110/$G110>mininf,AF110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(W110/Z110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AC110/$G110=mininf,AF110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(Q111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD110/$G110=mininf,AG110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(X110/AA110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AD110/$G110>mininf,AG110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(X110/AA110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AD110/$G110=mininf,AG110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(R111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE110/$G110=mininf,AH110/$G110>minfor,$B111=$B110),FALSE),$P110*$I110*(Y110/AB110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AE110/$G110>mininf,AH110/$G110=minfor,$B111=$B110),FALSE),($J110*$P110*$I110/$M110)*(Y110/AB110)^(-(1-$I110))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0)),IF(IFERROR(AND(AE110/$G110=mininf,AH110/$G110=minfor),FALSE),0,((($P111*($I111^$I111)*((1-$I111)^(1-$I111)))^(1/$I111))*(S111^(-(1-$I111)/$I111)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B111,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,W110*EXP(T110),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,X110*EXP(U110),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D111=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B111,Table1[Country Code],0)),IF($D111>0,Y110*EXP(V110),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BJ111)+$I111*BA111,IF(D111=24,\".\",IFERROR((CB112-CB111)/CB111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BK111)+$I111*BB111,IF(D111=24,\".\",IFERROR((CC112-CC111)/CC111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+(1-$I111)*(BL111)+$I111*BC111,IF(D111=24,\".\",IFERROR((CD112-CD111)/CD111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BM111)+$I111*BG111,IF($D111=24,\".\",IFERROR((CE112-CE111)/CE111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BN111)+$I111*BH111,IF($D111=24,\".\",IFERROR((CF112-CF111)/CF111,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+$AV111+(1-$I111)*(BO111)+$I111*BI111,IF($D111=24,\".\",IFERROR((CG112-CG111)/CG111,\".\")))","v":"."},{"$f":"IFERROR(AV111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BP111,IF($D111=24,\".\",IFERROR((CH112-CH111)/CH111,\".\")))","v":"."},{"$f":"IFERROR(AW111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BQ111,IF(D111=24,\".\",IFERROR((CI112-CI111)/CI111,\".\")))","v":"."},{"$f":"IFERROR(AW111+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B111,Table1[Country Code],0)))+BR111,IF(D111=24,\".\",IFERROR((CJ112-CJ111)/CJ111,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2021,{"$f":"C112-'Initial Conditions and Settings'!$B$9","v":5},"AND2021",".",{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,G111*F112/F111,\"\")),\".\")","v":"."},77,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B112,Table1[Country Code],0)),MAX(IF(D112>0,K111*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B112,Table1[Country Code],0))*EXP(D112*INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B112,Table1[Country Code],0))*EXP(D112*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W],MATCH($B112,Table1[Country Code],0)),IF($D112=1,Q111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))+growthdif),IF($D112>1,Q111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(T111-LN(Z111)+LN(Z110))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W],MATCH($B112,Table1[Country Code],0)),IF($D112=1,R111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))),IF($D112>1,R111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(U111-LN(AA111)+LN(AA110))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Minimum wage, W],MATCH($B112,Table1[Country Code],0)),IF($D112=1,S111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(INDEX(Table1[Growth Rate of Capital],MATCH($B112,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B112,Table1[Country Code],0)))-growthdif),IF($D112>1,S111*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I111)*(V111-LN(AB111)+LN(AB110))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC111/$G111=mininf,AF111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(W111/Z111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AC111/$G111>mininf,AF111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(W111/Z111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AC111/$G111=mininf,AF111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(Q112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD111/$G111=mininf,AG111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(X111/AA111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AD111/$G111>mininf,AG111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(X111/AA111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AD111/$G111=mininf,AG111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(R112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE111/$G111=mininf,AH111/$G111>minfor,$B112=$B111),FALSE),$P111*$I111*(Y111/AB111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AE111/$G111>mininf,AH111/$G111=minfor,$B112=$B111),FALSE),($J111*$P111*$I111/$M111)*(Y111/AB111)^(-(1-$I111))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0)),IF(IFERROR(AND(AE111/$G111=mininf,AH111/$G111=minfor),FALSE),0,((($P112*($I112^$I112)*((1-$I112)^(1-$I112)))^(1/$I112))*(S112^(-(1-$I112)/$I112)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B112,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,W111*EXP(T111),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,X111*EXP(U111),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D112=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B112,Table1[Country Code],0)),IF($D112>0,Y111*EXP(V111),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BJ112)+$I112*BA112,IF(D112=24,\".\",IFERROR((CB113-CB112)/CB112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BK112)+$I112*BB112,IF(D112=24,\".\",IFERROR((CC113-CC112)/CC112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+(1-$I112)*(BL112)+$I112*BC112,IF(D112=24,\".\",IFERROR((CD113-CD112)/CD112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BM112)+$I112*BG112,IF($D112=24,\".\",IFERROR((CE113-CE112)/CE112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BN112)+$I112*BH112,IF($D112=24,\".\",IFERROR((CF113-CF112)/CF112,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+$AV112+(1-$I112)*(BO112)+$I112*BI112,IF($D112=24,\".\",IFERROR((CG113-CG112)/CG112,\".\")))","v":"."},{"$f":"IFERROR(AV112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BP112,IF($D112=24,\".\",IFERROR((CH113-CH112)/CH112,\".\")))","v":"."},{"$f":"IFERROR(AW112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BQ112,IF(D112=24,\".\",IFERROR((CI113-CI112)/CI112,\".\")))","v":"."},{"$f":"IFERROR(AW112+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B112,Table1[Country Code],0)))+BR112,IF(D112=24,\".\",IFERROR((CJ113-CJ112)/CJ112,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2022,{"$f":"C113-'Initial Conditions and Settings'!$B$9","v":6},"AND2022",".",{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,G112*F113/F112,\"\")),\".\")","v":"."},77,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B113,Table1[Country Code],0)),MAX(IF(D113>0,K112*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B113,Table1[Country Code],0))*EXP(D113*INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B113,Table1[Country Code],0))*EXP(D113*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W],MATCH($B113,Table1[Country Code],0)),IF($D113=1,Q112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))+growthdif),IF($D113>1,Q112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(T112-LN(Z112)+LN(Z111))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W],MATCH($B113,Table1[Country Code],0)),IF($D113=1,R112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))),IF($D113>1,R112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(U112-LN(AA112)+LN(AA111))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Minimum wage, W],MATCH($B113,Table1[Country Code],0)),IF($D113=1,S112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(INDEX(Table1[Growth Rate of Capital],MATCH($B113,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B113,Table1[Country Code],0)))-growthdif),IF($D113>1,S112*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I112)*(V112-LN(AB112)+LN(AB111))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC112/$G112=mininf,AF112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(W112/Z112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AC112/$G112>mininf,AF112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(W112/Z112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AC112/$G112=mininf,AF112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(Q113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD112/$G112=mininf,AG112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(X112/AA112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AD112/$G112>mininf,AG112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(X112/AA112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AD112/$G112=mininf,AG112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(R113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE112/$G112=mininf,AH112/$G112>minfor,$B113=$B112),FALSE),$P112*$I112*(Y112/AB112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AE112/$G112>mininf,AH112/$G112=minfor,$B113=$B112),FALSE),($J112*$P112*$I112/$M112)*(Y112/AB112)^(-(1-$I112))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0)),IF(IFERROR(AND(AE112/$G112=mininf,AH112/$G112=minfor),FALSE),0,((($P113*($I113^$I113)*((1-$I113)^(1-$I113)))^(1/$I113))*(S113^(-(1-$I113)/$I113)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B113,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,W112*EXP(T112),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,X112*EXP(U112),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D113=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B113,Table1[Country Code],0)),IF($D113>0,Y112*EXP(V112),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BJ113)+$I113*BA113,IF(D113=24,\".\",IFERROR((CB114-CB113)/CB113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BK113)+$I113*BB113,IF(D113=24,\".\",IFERROR((CC114-CC113)/CC113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+(1-$I113)*(BL113)+$I113*BC113,IF(D113=24,\".\",IFERROR((CD114-CD113)/CD113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BM113)+$I113*BG113,IF($D113=24,\".\",IFERROR((CE114-CE113)/CE113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BN113)+$I113*BH113,IF($D113=24,\".\",IFERROR((CF114-CF113)/CF113,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+$AV113+(1-$I113)*(BO113)+$I113*BI113,IF($D113=24,\".\",IFERROR((CG114-CG113)/CG113,\".\")))","v":"."},{"$f":"IFERROR(AV113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BP113,IF($D113=24,\".\",IFERROR((CH114-CH113)/CH113,\".\")))","v":"."},{"$f":"IFERROR(AW113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BQ113,IF(D113=24,\".\",IFERROR((CI114-CI113)/CI113,\".\")))","v":"."},{"$f":"IFERROR(AW113+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B113,Table1[Country Code],0)))+BR113,IF(D113=24,\".\",IFERROR((CJ114-CJ113)/CJ113,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2023,{"$f":"C114-'Initial Conditions and Settings'!$B$9","v":7},"AND2023",".",{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,G113*F114/F113,\"\")),\".\")","v":"."},78,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B114,Table1[Country Code],0)),MAX(IF(D114>0,K113*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B114,Table1[Country Code],0))*EXP(D114*INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B114,Table1[Country Code],0))*EXP(D114*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W],MATCH($B114,Table1[Country Code],0)),IF($D114=1,Q113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))+growthdif),IF($D114>1,Q113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(T113-LN(Z113)+LN(Z112))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W],MATCH($B114,Table1[Country Code],0)),IF($D114=1,R113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))),IF($D114>1,R113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(U113-LN(AA113)+LN(AA112))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Minimum wage, W],MATCH($B114,Table1[Country Code],0)),IF($D114=1,S113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(INDEX(Table1[Growth Rate of Capital],MATCH($B114,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B114,Table1[Country Code],0)))-growthdif),IF($D114>1,S113*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I113)*(V113-LN(AB113)+LN(AB112))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC113/$G113=mininf,AF113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(W113/Z113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AC113/$G113>mininf,AF113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(W113/Z113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AC113/$G113=mininf,AF113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(Q114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD113/$G113=mininf,AG113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(X113/AA113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AD113/$G113>mininf,AG113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(X113/AA113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AD113/$G113=mininf,AG113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(R114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE113/$G113=mininf,AH113/$G113>minfor,$B114=$B113),FALSE),$P113*$I113*(Y113/AB113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AE113/$G113>mininf,AH113/$G113=minfor,$B114=$B113),FALSE),($J113*$P113*$I113/$M113)*(Y113/AB113)^(-(1-$I113))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0)),IF(IFERROR(AND(AE113/$G113=mininf,AH113/$G113=minfor),FALSE),0,((($P114*($I114^$I114)*((1-$I114)^(1-$I114)))^(1/$I114))*(S114^(-(1-$I114)/$I114)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B114,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,W113*EXP(T113),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,X113*EXP(U113),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D114=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B114,Table1[Country Code],0)),IF($D114>0,Y113*EXP(V113),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BJ114)+$I114*BA114,IF(D114=24,\".\",IFERROR((CB115-CB114)/CB114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BK114)+$I114*BB114,IF(D114=24,\".\",IFERROR((CC115-CC114)/CC114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+(1-$I114)*(BL114)+$I114*BC114,IF(D114=24,\".\",IFERROR((CD115-CD114)/CD114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BM114)+$I114*BG114,IF($D114=24,\".\",IFERROR((CE115-CE114)/CE114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BN114)+$I114*BH114,IF($D114=24,\".\",IFERROR((CF115-CF114)/CF114,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+$AV114+(1-$I114)*(BO114)+$I114*BI114,IF($D114=24,\".\",IFERROR((CG115-CG114)/CG114,\".\")))","v":"."},{"$f":"IFERROR(AV114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BP114,IF($D114=24,\".\",IFERROR((CH115-CH114)/CH114,\".\")))","v":"."},{"$f":"IFERROR(AW114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BQ114,IF(D114=24,\".\",IFERROR((CI115-CI114)/CI114,\".\")))","v":"."},{"$f":"IFERROR(AW114+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B114,Table1[Country Code],0)))+BR114,IF(D114=24,\".\",IFERROR((CJ115-CJ114)/CJ114,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2024,{"$f":"C115-'Initial Conditions and Settings'!$B$9","v":8},"AND2024",".",{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,G114*F115/F114,\"\")),\".\")","v":"."},78,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B115,Table1[Country Code],0)),MAX(IF(D115>0,K114*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B115,Table1[Country Code],0))*EXP(D115*INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B115,Table1[Country Code],0))*EXP(D115*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W],MATCH($B115,Table1[Country Code],0)),IF($D115=1,Q114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))+growthdif),IF($D115>1,Q114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(T114-LN(Z114)+LN(Z113))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W],MATCH($B115,Table1[Country Code],0)),IF($D115=1,R114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))),IF($D115>1,R114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(U114-LN(AA114)+LN(AA113))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Minimum wage, W],MATCH($B115,Table1[Country Code],0)),IF($D115=1,S114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(INDEX(Table1[Growth Rate of Capital],MATCH($B115,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B115,Table1[Country Code],0)))-growthdif),IF($D115>1,S114*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I114)*(V114-LN(AB114)+LN(AB113))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC114/$G114=mininf,AF114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(W114/Z114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AC114/$G114>mininf,AF114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(W114/Z114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AC114/$G114=mininf,AF114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(Q115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD114/$G114=mininf,AG114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(X114/AA114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AD114/$G114>mininf,AG114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(X114/AA114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AD114/$G114=mininf,AG114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(R115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE114/$G114=mininf,AH114/$G114>minfor,$B115=$B114),FALSE),$P114*$I114*(Y114/AB114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AE114/$G114>mininf,AH114/$G114=minfor,$B115=$B114),FALSE),($J114*$P114*$I114/$M114)*(Y114/AB114)^(-(1-$I114))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0)),IF(IFERROR(AND(AE114/$G114=mininf,AH114/$G114=minfor),FALSE),0,((($P115*($I115^$I115)*((1-$I115)^(1-$I115)))^(1/$I115))*(S115^(-(1-$I115)/$I115)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B115,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,W114*EXP(T114),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,X114*EXP(U114),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D115=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B115,Table1[Country Code],0)),IF($D115>0,Y114*EXP(V114),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BJ115)+$I115*BA115,IF(D115=24,\".\",IFERROR((CB116-CB115)/CB115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BK115)+$I115*BB115,IF(D115=24,\".\",IFERROR((CC116-CC115)/CC115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+(1-$I115)*(BL115)+$I115*BC115,IF(D115=24,\".\",IFERROR((CD116-CD115)/CD115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BM115)+$I115*BG115,IF($D115=24,\".\",IFERROR((CE116-CE115)/CE115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BN115)+$I115*BH115,IF($D115=24,\".\",IFERROR((CF116-CF115)/CF115,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+$AV115+(1-$I115)*(BO115)+$I115*BI115,IF($D115=24,\".\",IFERROR((CG116-CG115)/CG115,\".\")))","v":"."},{"$f":"IFERROR(AV115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BP115,IF($D115=24,\".\",IFERROR((CH116-CH115)/CH115,\".\")))","v":"."},{"$f":"IFERROR(AW115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BQ115,IF(D115=24,\".\",IFERROR((CI116-CI115)/CI115,\".\")))","v":"."},{"$f":"IFERROR(AW115+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B115,Table1[Country Code],0)))+BR115,IF(D115=24,\".\",IFERROR((CJ116-CJ115)/CJ115,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2025,{"$f":"C116-'Initial Conditions and Settings'!$B$9","v":9},"AND2025",".",{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,G115*F116/F115,\"\")),\".\")","v":"."},78,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B116,Table1[Country Code],0)),MAX(IF(D116>0,K115*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B116,Table1[Country Code],0))*EXP(D116*INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B116,Table1[Country Code],0))*EXP(D116*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W],MATCH($B116,Table1[Country Code],0)),IF($D116=1,Q115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))+growthdif),IF($D116>1,Q115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(T115-LN(Z115)+LN(Z114))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W],MATCH($B116,Table1[Country Code],0)),IF($D116=1,R115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))),IF($D116>1,R115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(U115-LN(AA115)+LN(AA114))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Minimum wage, W],MATCH($B116,Table1[Country Code],0)),IF($D116=1,S115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B116,Table1[Country Code],0)))-growthdif),IF($D116>1,S115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I115)*(V115-LN(AB115)+LN(AB114))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC115/$G115=mininf,AF115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(W115/Z115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AC115/$G115>mininf,AF115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(W115/Z115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AC115/$G115=mininf,AF115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(Q116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD115/$G115=mininf,AG115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(X115/AA115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AD115/$G115>mininf,AG115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(X115/AA115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AD115/$G115=mininf,AG115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(R116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE115/$G115=mininf,AH115/$G115>minfor,$B116=$B115),FALSE),$P115*$I115*(Y115/AB115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AE115/$G115>mininf,AH115/$G115=minfor,$B116=$B115),FALSE),($J115*$P115*$I115/$M115)*(Y115/AB115)^(-(1-$I115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0)),IF(IFERROR(AND(AE115/$G115=mininf,AH115/$G115=minfor),FALSE),0,((($P116*($I116^$I116)*((1-$I116)^(1-$I116)))^(1/$I116))*(S116^(-(1-$I116)/$I116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,W115*EXP(T115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,X115*EXP(U115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B116,Table1[Country Code],0)),IF($D116>0,Y115*EXP(V115),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BJ116)+$I116*BA116,IF(D116=24,\".\",IFERROR((CB117-CB116)/CB116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BK116)+$I116*BB116,IF(D116=24,\".\",IFERROR((CC117-CC116)/CC116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+(1-$I116)*(BL116)+$I116*BC116,IF(D116=24,\".\",IFERROR((CD117-CD116)/CD116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BM116)+$I116*BG116,IF($D116=24,\".\",IFERROR((CE117-CE116)/CE116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BN116)+$I116*BH116,IF($D116=24,\".\",IFERROR((CF117-CF116)/CF116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+$AV116+(1-$I116)*(BO116)+$I116*BI116,IF($D116=24,\".\",IFERROR((CG117-CG116)/CG116,\".\")))","v":"."},{"$f":"IFERROR(AV116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BP116,IF($D116=24,\".\",IFERROR((CH117-CH116)/CH116,\".\")))","v":"."},{"$f":"IFERROR(AW116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BQ116,IF(D116=24,\".\",IFERROR((CI117-CI116)/CI116,\".\")))","v":"."},{"$f":"IFERROR(AW116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B116,Table1[Country Code],0)))+BR116,IF(D116=24,\".\",IFERROR((CJ117-CJ116)/CJ116,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2026,{"$f":"C117-'Initial Conditions and Settings'!$B$9","v":10},"AND2026",".",{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,G116*F117/F116,\"\")),\".\")","v":"."},78,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B117,Table1[Country Code],0)),MAX(IF(D117>0,K116*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B117,Table1[Country Code],0))*EXP(D117*INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B117,Table1[Country Code],0))*EXP(D117*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W],MATCH($B117,Table1[Country Code],0)),IF($D117=1,Q116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))+growthdif),IF($D117>1,Q116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(T116-LN(Z116)+LN(Z115))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W],MATCH($B117,Table1[Country Code],0)),IF($D117=1,R116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))),IF($D117>1,R116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(U116-LN(AA116)+LN(AA115))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Minimum wage, W],MATCH($B117,Table1[Country Code],0)),IF($D117=1,S116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(INDEX(Table1[Growth Rate of Capital],MATCH($B117,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B117,Table1[Country Code],0)))-growthdif),IF($D117>1,S116*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I116)*(V116-LN(AB116)+LN(AB115))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC116/$G116=mininf,AF116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(W116/Z116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AC116/$G116>mininf,AF116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(W116/Z116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AC116/$G116=mininf,AF116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(Q117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD116/$G116=mininf,AG116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(X116/AA116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AD116/$G116>mininf,AG116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(X116/AA116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AD116/$G116=mininf,AG116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(R117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE116/$G116=mininf,AH116/$G116>minfor,$B117=$B116),FALSE),$P116*$I116*(Y116/AB116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AE116/$G116>mininf,AH116/$G116=minfor,$B117=$B116),FALSE),($J116*$P116*$I116/$M116)*(Y116/AB116)^(-(1-$I116))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0)),IF(IFERROR(AND(AE116/$G116=mininf,AH116/$G116=minfor),FALSE),0,((($P117*($I117^$I117)*((1-$I117)^(1-$I117)))^(1/$I117))*(S117^(-(1-$I117)/$I117)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B117,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,W116*EXP(T116),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,X116*EXP(U116),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D117=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B117,Table1[Country Code],0)),IF($D117>0,Y116*EXP(V116),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BJ117)+$I117*BA117,IF(D117=24,\".\",IFERROR((CB118-CB117)/CB117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BK117)+$I117*BB117,IF(D117=24,\".\",IFERROR((CC118-CC117)/CC117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+(1-$I117)*(BL117)+$I117*BC117,IF(D117=24,\".\",IFERROR((CD118-CD117)/CD117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BM117)+$I117*BG117,IF($D117=24,\".\",IFERROR((CE118-CE117)/CE117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BN117)+$I117*BH117,IF($D117=24,\".\",IFERROR((CF118-CF117)/CF117,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+$AV117+(1-$I117)*(BO117)+$I117*BI117,IF($D117=24,\".\",IFERROR((CG118-CG117)/CG117,\".\")))","v":"."},{"$f":"IFERROR(AV117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BP117,IF($D117=24,\".\",IFERROR((CH118-CH117)/CH117,\".\")))","v":"."},{"$f":"IFERROR(AW117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BQ117,IF(D117=24,\".\",IFERROR((CI118-CI117)/CI117,\".\")))","v":"."},{"$f":"IFERROR(AW117+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B117,Table1[Country Code],0)))+BR117,IF(D117=24,\".\",IFERROR((CJ118-CJ117)/CJ117,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2027,{"$f":"C118-'Initial Conditions and Settings'!$B$9","v":11},"AND2027",".",{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,G117*F118/F117,\"\")),\".\")","v":"."},78,0.5,0.72979594672615,{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B118,Table1[Country Code],0)),MAX(IF(D118>0,K117*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B118,Table1[Country Code],0))*EXP(D118*INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B118,Table1[Country Code],0))*EXP(D118*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W],MATCH($B118,Table1[Country Code],0)),IF($D118=1,Q117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))+growthdif),IF($D118>1,Q117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(T117-LN(Z117)+LN(Z116))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W],MATCH($B118,Table1[Country Code],0)),IF($D118=1,R117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))),IF($D118>1,R117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(U117-LN(AA117)+LN(AA116))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Minimum wage, W],MATCH($B118,Table1[Country Code],0)),IF($D118=1,S117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B118,Table1[Country Code],0)))-growthdif),IF($D118>1,S117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I117)*(V117-LN(AB117)+LN(AB116))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC117/$G117=mininf,AF117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(W117/Z117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AC117/$G117>mininf,AF117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(W117/Z117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AC117/$G117=mininf,AF117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(Q118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD117/$G117=mininf,AG117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(X117/AA117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AD117/$G117>mininf,AG117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(X117/AA117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AD117/$G117=mininf,AG117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(R118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE117/$G117=mininf,AH117/$G117>minfor,$B118=$B117),FALSE),$P117*$I117*(Y117/AB117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AE117/$G117>mininf,AH117/$G117=minfor,$B118=$B117),FALSE),($J117*$P117*$I117/$M117)*(Y117/AB117)^(-(1-$I117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0)),IF(IFERROR(AND(AE117/$G117=mininf,AH117/$G117=minfor),FALSE),0,((($P118*($I118^$I118)*((1-$I118)^(1-$I118)))^(1/$I118))*(S118^(-(1-$I118)/$I118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,W117*EXP(T117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,X117*EXP(U117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B118,Table1[Country Code],0)),IF($D118>0,Y117*EXP(V117),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BJ118)+$I118*BA118,IF(D118=24,\".\",IFERROR((CB119-CB118)/CB118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BK118)+$I118*BB118,IF(D118=24,\".\",IFERROR((CC119-CC118)/CC118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+(1-$I118)*(BL118)+$I118*BC118,IF(D118=24,\".\",IFERROR((CD119-CD118)/CD118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BM118)+$I118*BG118,IF($D118=24,\".\",IFERROR((CE119-CE118)/CE118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BN118)+$I118*BH118,IF($D118=24,\".\",IFERROR((CF119-CF118)/CF118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+$AV118+(1-$I118)*(BO118)+$I118*BI118,IF($D118=24,\".\",IFERROR((CG119-CG118)/CG118,\".\")))","v":"."},{"$f":"IFERROR(AV118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BP118,IF($D118=24,\".\",IFERROR((CH119-CH118)/CH118,\".\")))","v":"."},{"$f":"IFERROR(AW118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BQ118,IF(D118=24,\".\",IFERROR((CI119-CI118)/CI118,\".\")))","v":"."},{"$f":"IFERROR(AW118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B118,Table1[Country Code],0)))+BR118,IF(D118=24,\".\",IFERROR((CJ119-CJ118)/CJ118,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2028,{"$f":"C119-'Initial Conditions and Settings'!$B$9","v":12},"AND2028",".",{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,G118*F119/F118,\"\")),\".\")","v":"."},78,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B119,Table1[Country Code],0)),MAX(IF(D119>0,K118*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B119,Table1[Country Code],0))*EXP(D119*INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B119,Table1[Country Code],0))*EXP(D119*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W],MATCH($B119,Table1[Country Code],0)),IF($D119=1,Q118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))+growthdif),IF($D119>1,Q118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(T118-LN(Z118)+LN(Z117))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W],MATCH($B119,Table1[Country Code],0)),IF($D119=1,R118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))),IF($D119>1,R118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(U118-LN(AA118)+LN(AA117))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Minimum wage, W],MATCH($B119,Table1[Country Code],0)),IF($D119=1,S118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B119,Table1[Country Code],0)))-growthdif),IF($D119>1,S118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I118)*(V118-LN(AB118)+LN(AB117))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC118/$G118=mininf,AF118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(W118/Z118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AC118/$G118>mininf,AF118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(W118/Z118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AC118/$G118=mininf,AF118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(Q119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD118/$G118=mininf,AG118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(X118/AA118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AD118/$G118>mininf,AG118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(X118/AA118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AD118/$G118=mininf,AG118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(R119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE118/$G118=mininf,AH118/$G118>minfor,$B119=$B118),FALSE),$P118*$I118*(Y118/AB118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AE118/$G118>mininf,AH118/$G118=minfor,$B119=$B118),FALSE),($J118*$P118*$I118/$M118)*(Y118/AB118)^(-(1-$I118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0)),IF(IFERROR(AND(AE118/$G118=mininf,AH118/$G118=minfor),FALSE),0,((($P119*($I119^$I119)*((1-$I119)^(1-$I119)))^(1/$I119))*(S119^(-(1-$I119)/$I119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B119,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,W118*EXP(T118),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,X118*EXP(U118),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B119,Table1[Country Code],0)),IF($D119>0,Y118*EXP(V118),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BJ119)+$I119*BA119,IF(D119=24,\".\",IFERROR((CB120-CB119)/CB119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BK119)+$I119*BB119,IF(D119=24,\".\",IFERROR((CC120-CC119)/CC119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+(1-$I119)*(BL119)+$I119*BC119,IF(D119=24,\".\",IFERROR((CD120-CD119)/CD119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BM119)+$I119*BG119,IF($D119=24,\".\",IFERROR((CE120-CE119)/CE119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BN119)+$I119*BH119,IF($D119=24,\".\",IFERROR((CF120-CF119)/CF119,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+$AV119+(1-$I119)*(BO119)+$I119*BI119,IF($D119=24,\".\",IFERROR((CG120-CG119)/CG119,\".\")))","v":"."},{"$f":"IFERROR(AV119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BP119,IF($D119=24,\".\",IFERROR((CH120-CH119)/CH119,\".\")))","v":"."},{"$f":"IFERROR(AW119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BQ119,IF(D119=24,\".\",IFERROR((CI120-CI119)/CI119,\".\")))","v":"."},{"$f":"IFERROR(AW119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B119,Table1[Country Code],0)))+BR119,IF(D119=24,\".\",IFERROR((CJ120-CJ119)/CJ119,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2029,{"$f":"C120-'Initial Conditions and Settings'!$B$9","v":13},"AND2029",".",{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,G119*F120/F119,\"\")),\".\")","v":"."},78,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B120,Table1[Country Code],0)),MAX(IF(D120>0,K119*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B120,Table1[Country Code],0))*EXP(D120*INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B120,Table1[Country Code],0))*EXP(D120*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W],MATCH($B120,Table1[Country Code],0)),IF($D120=1,Q119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))+growthdif),IF($D120>1,Q119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(T119-LN(Z119)+LN(Z118))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W],MATCH($B120,Table1[Country Code],0)),IF($D120=1,R119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))),IF($D120>1,R119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(U119-LN(AA119)+LN(AA118))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Minimum wage, W],MATCH($B120,Table1[Country Code],0)),IF($D120=1,S119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B120,Table1[Country Code],0)))-growthdif),IF($D120>1,S119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I119)*(V119-LN(AB119)+LN(AB118))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC119/$G119=mininf,AF119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(W119/Z119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AC119/$G119>mininf,AF119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(W119/Z119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AC119/$G119=mininf,AF119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(Q120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD119/$G119=mininf,AG119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(X119/AA119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AD119/$G119>mininf,AG119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(X119/AA119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AD119/$G119=mininf,AG119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(R120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE119/$G119=mininf,AH119/$G119>minfor,$B120=$B119),FALSE),$P119*$I119*(Y119/AB119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AE119/$G119>mininf,AH119/$G119=minfor,$B120=$B119),FALSE),($J119*$P119*$I119/$M119)*(Y119/AB119)^(-(1-$I119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0)),IF(IFERROR(AND(AE119/$G119=mininf,AH119/$G119=minfor),FALSE),0,((($P120*($I120^$I120)*((1-$I120)^(1-$I120)))^(1/$I120))*(S120^(-(1-$I120)/$I120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,W119*EXP(T119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,X119*EXP(U119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B120,Table1[Country Code],0)),IF($D120>0,Y119*EXP(V119),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BJ120)+$I120*BA120,IF(D120=24,\".\",IFERROR((CB121-CB120)/CB120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BK120)+$I120*BB120,IF(D120=24,\".\",IFERROR((CC121-CC120)/CC120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+(1-$I120)*(BL120)+$I120*BC120,IF(D120=24,\".\",IFERROR((CD121-CD120)/CD120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BM120)+$I120*BG120,IF($D120=24,\".\",IFERROR((CE121-CE120)/CE120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BN120)+$I120*BH120,IF($D120=24,\".\",IFERROR((CF121-CF120)/CF120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+$AV120+(1-$I120)*(BO120)+$I120*BI120,IF($D120=24,\".\",IFERROR((CG121-CG120)/CG120,\".\")))","v":"."},{"$f":"IFERROR(AV120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BP120,IF($D120=24,\".\",IFERROR((CH121-CH120)/CH120,\".\")))","v":"."},{"$f":"IFERROR(AW120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BQ120,IF(D120=24,\".\",IFERROR((CI121-CI120)/CI120,\".\")))","v":"."},{"$f":"IFERROR(AW120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B120,Table1[Country Code],0)))+BR120,IF(D120=24,\".\",IFERROR((CJ121-CJ120)/CJ120,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2030,{"$f":"C121-'Initial Conditions and Settings'!$B$9","v":14},"AND2030",".",{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,G120*F121/F120,\"\")),\".\")","v":"."},78,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B121,Table1[Country Code],0)),MAX(IF(D121>0,K120*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B121,Table1[Country Code],0))*EXP(D121*INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B121,Table1[Country Code],0))*EXP(D121*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W],MATCH($B121,Table1[Country Code],0)),IF($D121=1,Q120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))+growthdif),IF($D121>1,Q120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(T120-LN(Z120)+LN(Z119))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W],MATCH($B121,Table1[Country Code],0)),IF($D121=1,R120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))),IF($D121>1,R120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(U120-LN(AA120)+LN(AA119))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Minimum wage, W],MATCH($B121,Table1[Country Code],0)),IF($D121=1,S120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(INDEX(Table1[Growth Rate of Capital],MATCH($B121,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B121,Table1[Country Code],0)))-growthdif),IF($D121>1,S120*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I120)*(V120-LN(AB120)+LN(AB119))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC120/$G120=mininf,AF120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(W120/Z120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AC120/$G120>mininf,AF120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(W120/Z120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AC120/$G120=mininf,AF120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(Q121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD120/$G120=mininf,AG120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(X120/AA120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AD120/$G120>mininf,AG120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(X120/AA120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AD120/$G120=mininf,AG120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(R121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE120/$G120=mininf,AH120/$G120>minfor,$B121=$B120),FALSE),$P120*$I120*(Y120/AB120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AE120/$G120>mininf,AH120/$G120=minfor,$B121=$B120),FALSE),($J120*$P120*$I120/$M120)*(Y120/AB120)^(-(1-$I120))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0)),IF(IFERROR(AND(AE120/$G120=mininf,AH120/$G120=minfor),FALSE),0,((($P121*($I121^$I121)*((1-$I121)^(1-$I121)))^(1/$I121))*(S121^(-(1-$I121)/$I121)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B121,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,W120*EXP(T120),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,X120*EXP(U120),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D121=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B121,Table1[Country Code],0)),IF($D121>0,Y120*EXP(V120),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BJ121)+$I121*BA121,IF(D121=24,\".\",IFERROR((CB122-CB121)/CB121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BK121)+$I121*BB121,IF(D121=24,\".\",IFERROR((CC122-CC121)/CC121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+(1-$I121)*(BL121)+$I121*BC121,IF(D121=24,\".\",IFERROR((CD122-CD121)/CD121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BM121)+$I121*BG121,IF($D121=24,\".\",IFERROR((CE122-CE121)/CE121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BN121)+$I121*BH121,IF($D121=24,\".\",IFERROR((CF122-CF121)/CF121,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+$AV121+(1-$I121)*(BO121)+$I121*BI121,IF($D121=24,\".\",IFERROR((CG122-CG121)/CG121,\".\")))","v":"."},{"$f":"IFERROR(AV121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BP121,IF($D121=24,\".\",IFERROR((CH122-CH121)/CH121,\".\")))","v":"."},{"$f":"IFERROR(AW121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BQ121,IF(D121=24,\".\",IFERROR((CI122-CI121)/CI121,\".\")))","v":"."},{"$f":"IFERROR(AW121+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B121,Table1[Country Code],0)))+BR121,IF(D121=24,\".\",IFERROR((CJ122-CJ121)/CJ121,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2031,{"$f":"C122-'Initial Conditions and Settings'!$B$9","v":15},"AND2031",".",{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,G121*F122/F121,\"\")),\".\")","v":"."},78,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B122,Table1[Country Code],0)),MAX(IF(D122>0,K121*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B122,Table1[Country Code],0))*EXP(D122*INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B122,Table1[Country Code],0))*EXP(D122*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W],MATCH($B122,Table1[Country Code],0)),IF($D122=1,Q121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))+growthdif),IF($D122>1,Q121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(T121-LN(Z121)+LN(Z120))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W],MATCH($B122,Table1[Country Code],0)),IF($D122=1,R121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))),IF($D122>1,R121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(U121-LN(AA121)+LN(AA120))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Minimum wage, W],MATCH($B122,Table1[Country Code],0)),IF($D122=1,S121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(INDEX(Table1[Growth Rate of Capital],MATCH($B122,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B122,Table1[Country Code],0)))-growthdif),IF($D122>1,S121*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I121)*(V121-LN(AB121)+LN(AB120))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC121/$G121=mininf,AF121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(W121/Z121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AC121/$G121>mininf,AF121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(W121/Z121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AC121/$G121=mininf,AF121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(Q122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD121/$G121=mininf,AG121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(X121/AA121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AD121/$G121>mininf,AG121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(X121/AA121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AD121/$G121=mininf,AG121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(R122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE121/$G121=mininf,AH121/$G121>minfor,$B122=$B121),FALSE),$P121*$I121*(Y121/AB121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AE121/$G121>mininf,AH121/$G121=minfor,$B122=$B121),FALSE),($J121*$P121*$I121/$M121)*(Y121/AB121)^(-(1-$I121))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0)),IF(IFERROR(AND(AE121/$G121=mininf,AH121/$G121=minfor),FALSE),0,((($P122*($I122^$I122)*((1-$I122)^(1-$I122)))^(1/$I122))*(S122^(-(1-$I122)/$I122)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B122,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,W121*EXP(T121),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,X121*EXP(U121),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D122=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B122,Table1[Country Code],0)),IF($D122>0,Y121*EXP(V121),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BJ122)+$I122*BA122,IF(D122=24,\".\",IFERROR((CB123-CB122)/CB122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BK122)+$I122*BB122,IF(D122=24,\".\",IFERROR((CC123-CC122)/CC122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+(1-$I122)*(BL122)+$I122*BC122,IF(D122=24,\".\",IFERROR((CD123-CD122)/CD122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BM122)+$I122*BG122,IF($D122=24,\".\",IFERROR((CE123-CE122)/CE122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BN122)+$I122*BH122,IF($D122=24,\".\",IFERROR((CF123-CF122)/CF122,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+$AV122+(1-$I122)*(BO122)+$I122*BI122,IF($D122=24,\".\",IFERROR((CG123-CG122)/CG122,\".\")))","v":"."},{"$f":"IFERROR(AV122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BP122,IF($D122=24,\".\",IFERROR((CH123-CH122)/CH122,\".\")))","v":"."},{"$f":"IFERROR(AW122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BQ122,IF(D122=24,\".\",IFERROR((CI123-CI122)/CI122,\".\")))","v":"."},{"$f":"IFERROR(AW122+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B122,Table1[Country Code],0)))+BR122,IF(D122=24,\".\",IFERROR((CJ123-CJ122)/CJ122,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2032,{"$f":"C123-'Initial Conditions and Settings'!$B$9","v":16},"AND2032",".",{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,G122*F123/F122,\"\")),\".\")","v":"."},78,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B123,Table1[Country Code],0)),MAX(IF(D123>0,K122*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B123,Table1[Country Code],0))*EXP(D123*INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B123,Table1[Country Code],0))*EXP(D123*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W],MATCH($B123,Table1[Country Code],0)),IF($D123=1,Q122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))+growthdif),IF($D123>1,Q122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(T122-LN(Z122)+LN(Z121))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W],MATCH($B123,Table1[Country Code],0)),IF($D123=1,R122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))),IF($D123>1,R122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(U122-LN(AA122)+LN(AA121))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Minimum wage, W],MATCH($B123,Table1[Country Code],0)),IF($D123=1,S122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(INDEX(Table1[Growth Rate of Capital],MATCH($B123,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B123,Table1[Country Code],0)))-growthdif),IF($D123>1,S122*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I122)*(V122-LN(AB122)+LN(AB121))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC122/$G122=mininf,AF122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(W122/Z122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AC122/$G122>mininf,AF122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(W122/Z122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AC122/$G122=mininf,AF122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(Q123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD122/$G122=mininf,AG122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(X122/AA122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AD122/$G122>mininf,AG122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(X122/AA122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AD122/$G122=mininf,AG122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(R123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE122/$G122=mininf,AH122/$G122>minfor,$B123=$B122),FALSE),$P122*$I122*(Y122/AB122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AE122/$G122>mininf,AH122/$G122=minfor,$B123=$B122),FALSE),($J122*$P122*$I122/$M122)*(Y122/AB122)^(-(1-$I122))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0)),IF(IFERROR(AND(AE122/$G122=mininf,AH122/$G122=minfor),FALSE),0,((($P123*($I123^$I123)*((1-$I123)^(1-$I123)))^(1/$I123))*(S123^(-(1-$I123)/$I123)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B123,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,W122*EXP(T122),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,X122*EXP(U122),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D123=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B123,Table1[Country Code],0)),IF($D123>0,Y122*EXP(V122),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BJ123)+$I123*BA123,IF(D123=24,\".\",IFERROR((CB124-CB123)/CB123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BK123)+$I123*BB123,IF(D123=24,\".\",IFERROR((CC124-CC123)/CC123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+(1-$I123)*(BL123)+$I123*BC123,IF(D123=24,\".\",IFERROR((CD124-CD123)/CD123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BM123)+$I123*BG123,IF($D123=24,\".\",IFERROR((CE124-CE123)/CE123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BN123)+$I123*BH123,IF($D123=24,\".\",IFERROR((CF124-CF123)/CF123,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+$AV123+(1-$I123)*(BO123)+$I123*BI123,IF($D123=24,\".\",IFERROR((CG124-CG123)/CG123,\".\")))","v":"."},{"$f":"IFERROR(AV123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BP123,IF($D123=24,\".\",IFERROR((CH124-CH123)/CH123,\".\")))","v":"."},{"$f":"IFERROR(AW123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BQ123,IF(D123=24,\".\",IFERROR((CI124-CI123)/CI123,\".\")))","v":"."},{"$f":"IFERROR(AW123+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B123,Table1[Country Code],0)))+BR123,IF(D123=24,\".\",IFERROR((CJ124-CJ123)/CJ123,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2033,{"$f":"C124-'Initial Conditions and Settings'!$B$9","v":17},"AND2033",".",{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,G123*F124/F123,\"\")),\".\")","v":"."},78,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B124,Table1[Country Code],0)),MAX(IF(D124>0,K123*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B124,Table1[Country Code],0))*EXP(D124*INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B124,Table1[Country Code],0))*EXP(D124*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W],MATCH($B124,Table1[Country Code],0)),IF($D124=1,Q123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))+growthdif),IF($D124>1,Q123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(T123-LN(Z123)+LN(Z122))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W],MATCH($B124,Table1[Country Code],0)),IF($D124=1,R123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))),IF($D124>1,R123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(U123-LN(AA123)+LN(AA122))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Minimum wage, W],MATCH($B124,Table1[Country Code],0)),IF($D124=1,S123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B124,Table1[Country Code],0)))-growthdif),IF($D124>1,S123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I123)*(V123-LN(AB123)+LN(AB122))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC123/$G123=mininf,AF123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(W123/Z123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AC123/$G123>mininf,AF123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(W123/Z123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AC123/$G123=mininf,AF123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(Q124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD123/$G123=mininf,AG123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(X123/AA123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AD123/$G123>mininf,AG123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(X123/AA123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AD123/$G123=mininf,AG123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(R124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE123/$G123=mininf,AH123/$G123>minfor,$B124=$B123),FALSE),$P123*$I123*(Y123/AB123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AE123/$G123>mininf,AH123/$G123=minfor,$B124=$B123),FALSE),($J123*$P123*$I123/$M123)*(Y123/AB123)^(-(1-$I123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0)),IF(IFERROR(AND(AE123/$G123=mininf,AH123/$G123=minfor),FALSE),0,((($P124*($I124^$I124)*((1-$I124)^(1-$I124)))^(1/$I124))*(S124^(-(1-$I124)/$I124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,W123*EXP(T123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,X123*EXP(U123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B124,Table1[Country Code],0)),IF($D124>0,Y123*EXP(V123),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BJ124)+$I124*BA124,IF(D124=24,\".\",IFERROR((CB125-CB124)/CB124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BK124)+$I124*BB124,IF(D124=24,\".\",IFERROR((CC125-CC124)/CC124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+(1-$I124)*(BL124)+$I124*BC124,IF(D124=24,\".\",IFERROR((CD125-CD124)/CD124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BM124)+$I124*BG124,IF($D124=24,\".\",IFERROR((CE125-CE124)/CE124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BN124)+$I124*BH124,IF($D124=24,\".\",IFERROR((CF125-CF124)/CF124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+$AV124+(1-$I124)*(BO124)+$I124*BI124,IF($D124=24,\".\",IFERROR((CG125-CG124)/CG124,\".\")))","v":"."},{"$f":"IFERROR(AV124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BP124,IF($D124=24,\".\",IFERROR((CH125-CH124)/CH124,\".\")))","v":"."},{"$f":"IFERROR(AW124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BQ124,IF(D124=24,\".\",IFERROR((CI125-CI124)/CI124,\".\")))","v":"."},{"$f":"IFERROR(AW124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B124,Table1[Country Code],0)))+BR124,IF(D124=24,\".\",IFERROR((CJ125-CJ124)/CJ124,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2034,{"$f":"C125-'Initial Conditions and Settings'!$B$9","v":18},"AND2034",".",{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,G124*F125/F124,\"\")),\".\")","v":"."},78,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B125,Table1[Country Code],0)),MAX(IF(D125>0,K124*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B125,Table1[Country Code],0))*EXP(D125*INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B125,Table1[Country Code],0))*EXP(D125*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W],MATCH($B125,Table1[Country Code],0)),IF($D125=1,Q124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))+growthdif),IF($D125>1,Q124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(T124-LN(Z124)+LN(Z123))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W],MATCH($B125,Table1[Country Code],0)),IF($D125=1,R124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))),IF($D125>1,R124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(U124-LN(AA124)+LN(AA123))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Minimum wage, W],MATCH($B125,Table1[Country Code],0)),IF($D125=1,S124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(INDEX(Table1[Growth Rate of Capital],MATCH($B125,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B125,Table1[Country Code],0)))-growthdif),IF($D125>1,S124*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I124)*(V124-LN(AB124)+LN(AB123))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC124/$G124=mininf,AF124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(W124/Z124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AC124/$G124>mininf,AF124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(W124/Z124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AC124/$G124=mininf,AF124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(Q125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD124/$G124=mininf,AG124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(X124/AA124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AD124/$G124>mininf,AG124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(X124/AA124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AD124/$G124=mininf,AG124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(R125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE124/$G124=mininf,AH124/$G124>minfor,$B125=$B124),FALSE),$P124*$I124*(Y124/AB124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AE124/$G124>mininf,AH124/$G124=minfor,$B125=$B124),FALSE),($J124*$P124*$I124/$M124)*(Y124/AB124)^(-(1-$I124))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0)),IF(IFERROR(AND(AE124/$G124=mininf,AH124/$G124=minfor),FALSE),0,((($P125*($I125^$I125)*((1-$I125)^(1-$I125)))^(1/$I125))*(S125^(-(1-$I125)/$I125)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B125,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,W124*EXP(T124),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,X124*EXP(U124),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D125=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B125,Table1[Country Code],0)),IF($D125>0,Y124*EXP(V124),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BJ125)+$I125*BA125,IF(D125=24,\".\",IFERROR((CB126-CB125)/CB125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BK125)+$I125*BB125,IF(D125=24,\".\",IFERROR((CC126-CC125)/CC125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+(1-$I125)*(BL125)+$I125*BC125,IF(D125=24,\".\",IFERROR((CD126-CD125)/CD125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BM125)+$I125*BG125,IF($D125=24,\".\",IFERROR((CE126-CE125)/CE125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BN125)+$I125*BH125,IF($D125=24,\".\",IFERROR((CF126-CF125)/CF125,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+$AV125+(1-$I125)*(BO125)+$I125*BI125,IF($D125=24,\".\",IFERROR((CG126-CG125)/CG125,\".\")))","v":"."},{"$f":"IFERROR(AV125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BP125,IF($D125=24,\".\",IFERROR((CH126-CH125)/CH125,\".\")))","v":"."},{"$f":"IFERROR(AW125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BQ125,IF(D125=24,\".\",IFERROR((CI126-CI125)/CI125,\".\")))","v":"."},{"$f":"IFERROR(AW125+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B125,Table1[Country Code],0)))+BR125,IF(D125=24,\".\",IFERROR((CJ126-CJ125)/CJ125,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2035,{"$f":"C126-'Initial Conditions and Settings'!$B$9","v":19},"AND2035",".",{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,G125*F126/F125,\"\")),\".\")","v":"."},78,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B126,Table1[Country Code],0)),MAX(IF(D126>0,K125*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B126,Table1[Country Code],0))*EXP(D126*INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B126,Table1[Country Code],0))*EXP(D126*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W],MATCH($B126,Table1[Country Code],0)),IF($D126=1,Q125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))+growthdif),IF($D126>1,Q125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(T125-LN(Z125)+LN(Z124))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W],MATCH($B126,Table1[Country Code],0)),IF($D126=1,R125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))),IF($D126>1,R125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(U125-LN(AA125)+LN(AA124))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Minimum wage, W],MATCH($B126,Table1[Country Code],0)),IF($D126=1,S125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(INDEX(Table1[Growth Rate of Capital],MATCH($B126,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B126,Table1[Country Code],0)))-growthdif),IF($D126>1,S125*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I125)*(V125-LN(AB125)+LN(AB124))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC125/$G125=mininf,AF125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(W125/Z125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AC125/$G125>mininf,AF125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(W125/Z125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AC125/$G125=mininf,AF125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(Q126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD125/$G125=mininf,AG125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(X125/AA125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AD125/$G125>mininf,AG125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(X125/AA125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AD125/$G125=mininf,AG125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(R126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE125/$G125=mininf,AH125/$G125>minfor,$B126=$B125),FALSE),$P125*$I125*(Y125/AB125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AE125/$G125>mininf,AH125/$G125=minfor,$B126=$B125),FALSE),($J125*$P125*$I125/$M125)*(Y125/AB125)^(-(1-$I125))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0)),IF(IFERROR(AND(AE125/$G125=mininf,AH125/$G125=minfor),FALSE),0,((($P126*($I126^$I126)*((1-$I126)^(1-$I126)))^(1/$I126))*(S126^(-(1-$I126)/$I126)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B126,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,W125*EXP(T125),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,X125*EXP(U125),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D126=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B126,Table1[Country Code],0)),IF($D126>0,Y125*EXP(V125),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BJ126)+$I126*BA126,IF(D126=24,\".\",IFERROR((CB127-CB126)/CB126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BK126)+$I126*BB126,IF(D126=24,\".\",IFERROR((CC127-CC126)/CC126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+(1-$I126)*(BL126)+$I126*BC126,IF(D126=24,\".\",IFERROR((CD127-CD126)/CD126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BM126)+$I126*BG126,IF($D126=24,\".\",IFERROR((CE127-CE126)/CE126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BN126)+$I126*BH126,IF($D126=24,\".\",IFERROR((CF127-CF126)/CF126,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+$AV126+(1-$I126)*(BO126)+$I126*BI126,IF($D126=24,\".\",IFERROR((CG127-CG126)/CG126,\".\")))","v":"."},{"$f":"IFERROR(AV126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BP126,IF($D126=24,\".\",IFERROR((CH127-CH126)/CH126,\".\")))","v":"."},{"$f":"IFERROR(AW126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BQ126,IF(D126=24,\".\",IFERROR((CI127-CI126)/CI126,\".\")))","v":"."},{"$f":"IFERROR(AW126+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B126,Table1[Country Code],0)))+BR126,IF(D126=24,\".\",IFERROR((CJ127-CJ126)/CJ126,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2036,{"$f":"C127-'Initial Conditions and Settings'!$B$9","v":20},"AND2036",".",{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,G126*F127/F126,\"\")),\".\")","v":"."},78,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B127,Table1[Country Code],0)),MAX(IF(D127>0,K126*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B127,Table1[Country Code],0))*EXP(D127*INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B127,Table1[Country Code],0))*EXP(D127*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W],MATCH($B127,Table1[Country Code],0)),IF($D127=1,Q126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))+growthdif),IF($D127>1,Q126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(T126-LN(Z126)+LN(Z125))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W],MATCH($B127,Table1[Country Code],0)),IF($D127=1,R126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))),IF($D127>1,R126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(U126-LN(AA126)+LN(AA125))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Minimum wage, W],MATCH($B127,Table1[Country Code],0)),IF($D127=1,S126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(INDEX(Table1[Growth Rate of Capital],MATCH($B127,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B127,Table1[Country Code],0)))-growthdif),IF($D127>1,S126*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I126)*(V126-LN(AB126)+LN(AB125))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC126/$G126=mininf,AF126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(W126/Z126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AC126/$G126>mininf,AF126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(W126/Z126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AC126/$G126=mininf,AF126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(Q127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD126/$G126=mininf,AG126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(X126/AA126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AD126/$G126>mininf,AG126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(X126/AA126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AD126/$G126=mininf,AG126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(R127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE126/$G126=mininf,AH126/$G126>minfor,$B127=$B126),FALSE),$P126*$I126*(Y126/AB126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AE126/$G126>mininf,AH126/$G126=minfor,$B127=$B126),FALSE),($J126*$P126*$I126/$M126)*(Y126/AB126)^(-(1-$I126))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0)),IF(IFERROR(AND(AE126/$G126=mininf,AH126/$G126=minfor),FALSE),0,((($P127*($I127^$I127)*((1-$I127)^(1-$I127)))^(1/$I127))*(S127^(-(1-$I127)/$I127)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B127,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,W126*EXP(T126),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,X126*EXP(U126),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D127=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B127,Table1[Country Code],0)),IF($D127>0,Y126*EXP(V126),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BJ127)+$I127*BA127,IF(D127=24,\".\",IFERROR((CB128-CB127)/CB127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BK127)+$I127*BB127,IF(D127=24,\".\",IFERROR((CC128-CC127)/CC127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+(1-$I127)*(BL127)+$I127*BC127,IF(D127=24,\".\",IFERROR((CD128-CD127)/CD127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BM127)+$I127*BG127,IF($D127=24,\".\",IFERROR((CE128-CE127)/CE127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BN127)+$I127*BH127,IF($D127=24,\".\",IFERROR((CF128-CF127)/CF127,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+$AV127+(1-$I127)*(BO127)+$I127*BI127,IF($D127=24,\".\",IFERROR((CG128-CG127)/CG127,\".\")))","v":"."},{"$f":"IFERROR(AV127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BP127,IF($D127=24,\".\",IFERROR((CH128-CH127)/CH127,\".\")))","v":"."},{"$f":"IFERROR(AW127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BQ127,IF(D127=24,\".\",IFERROR((CI128-CI127)/CI127,\".\")))","v":"."},{"$f":"IFERROR(AW127+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B127,Table1[Country Code],0)))+BR127,IF(D127=24,\".\",IFERROR((CJ128-CJ127)/CJ127,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2037,{"$f":"C128-'Initial Conditions and Settings'!$B$9","v":21},"AND2037",".",{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,G127*F128/F127,\"\")),\".\")","v":"."},79,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B128,Table1[Country Code],0)),MAX(IF(D128>0,K127*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B128,Table1[Country Code],0))*EXP(D128*INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B128,Table1[Country Code],0))*EXP(D128*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W],MATCH($B128,Table1[Country Code],0)),IF($D128=1,Q127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))+growthdif),IF($D128>1,Q127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(T127-LN(Z127)+LN(Z126))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W],MATCH($B128,Table1[Country Code],0)),IF($D128=1,R127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))),IF($D128>1,R127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(U127-LN(AA127)+LN(AA126))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Minimum wage, W],MATCH($B128,Table1[Country Code],0)),IF($D128=1,S127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(INDEX(Table1[Growth Rate of Capital],MATCH($B128,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B128,Table1[Country Code],0)))-growthdif),IF($D128>1,S127*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I127)*(V127-LN(AB127)+LN(AB126))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC127/$G127=mininf,AF127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(W127/Z127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AC127/$G127>mininf,AF127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(W127/Z127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AC127/$G127=mininf,AF127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(Q128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD127/$G127=mininf,AG127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(X127/AA127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AD127/$G127>mininf,AG127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(X127/AA127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AD127/$G127=mininf,AG127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(R128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE127/$G127=mininf,AH127/$G127>minfor,$B128=$B127),FALSE),$P127*$I127*(Y127/AB127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AE127/$G127>mininf,AH127/$G127=minfor,$B128=$B127),FALSE),($J127*$P127*$I127/$M127)*(Y127/AB127)^(-(1-$I127))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0)),IF(IFERROR(AND(AE127/$G127=mininf,AH127/$G127=minfor),FALSE),0,((($P128*($I128^$I128)*((1-$I128)^(1-$I128)))^(1/$I128))*(S128^(-(1-$I128)/$I128)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B128,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,W127*EXP(T127),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,X127*EXP(U127),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D128=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B128,Table1[Country Code],0)),IF($D128>0,Y127*EXP(V127),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BJ128)+$I128*BA128,IF(D128=24,\".\",IFERROR((CB129-CB128)/CB128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BK128)+$I128*BB128,IF(D128=24,\".\",IFERROR((CC129-CC128)/CC128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+(1-$I128)*(BL128)+$I128*BC128,IF(D128=24,\".\",IFERROR((CD129-CD128)/CD128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BM128)+$I128*BG128,IF($D128=24,\".\",IFERROR((CE129-CE128)/CE128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BN128)+$I128*BH128,IF($D128=24,\".\",IFERROR((CF129-CF128)/CF128,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+$AV128+(1-$I128)*(BO128)+$I128*BI128,IF($D128=24,\".\",IFERROR((CG129-CG128)/CG128,\".\")))","v":"."},{"$f":"IFERROR(AV128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BP128,IF($D128=24,\".\",IFERROR((CH129-CH128)/CH128,\".\")))","v":"."},{"$f":"IFERROR(AW128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BQ128,IF(D128=24,\".\",IFERROR((CI129-CI128)/CI128,\".\")))","v":"."},{"$f":"IFERROR(AW128+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B128,Table1[Country Code],0)))+BR128,IF(D128=24,\".\",IFERROR((CJ129-CJ128)/CJ128,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2038,{"$f":"C129-'Initial Conditions and Settings'!$B$9","v":22},"AND2038",".",{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,G128*F129/F128,\"\")),\".\")","v":"."},79,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B129,Table1[Country Code],0)),MAX(IF(D129>0,K128*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B129,Table1[Country Code],0))*EXP(D129*INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B129,Table1[Country Code],0))*EXP(D129*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W],MATCH($B129,Table1[Country Code],0)),IF($D129=1,Q128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))+growthdif),IF($D129>1,Q128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(T128-LN(Z128)+LN(Z127))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W],MATCH($B129,Table1[Country Code],0)),IF($D129=1,R128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))),IF($D129>1,R128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(U128-LN(AA128)+LN(AA127))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Minimum wage, W],MATCH($B129,Table1[Country Code],0)),IF($D129=1,S128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B129,Table1[Country Code],0)))-growthdif),IF($D129>1,S128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I128)*(V128-LN(AB128)+LN(AB127))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC128/$G128=mininf,AF128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(W128/Z128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AC128/$G128>mininf,AF128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(W128/Z128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AC128/$G128=mininf,AF128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(Q129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD128/$G128=mininf,AG128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(X128/AA128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AD128/$G128>mininf,AG128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(X128/AA128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AD128/$G128=mininf,AG128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(R129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE128/$G128=mininf,AH128/$G128>minfor,$B129=$B128),FALSE),$P128*$I128*(Y128/AB128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AE128/$G128>mininf,AH128/$G128=minfor,$B129=$B128),FALSE),($J128*$P128*$I128/$M128)*(Y128/AB128)^(-(1-$I128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0)),IF(IFERROR(AND(AE128/$G128=mininf,AH128/$G128=minfor),FALSE),0,((($P129*($I129^$I129)*((1-$I129)^(1-$I129)))^(1/$I129))*(S129^(-(1-$I129)/$I129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,W128*EXP(T128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,X128*EXP(U128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B129,Table1[Country Code],0)),IF($D129>0,Y128*EXP(V128),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BJ129)+$I129*BA129,IF(D129=24,\".\",IFERROR((CB130-CB129)/CB129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BK129)+$I129*BB129,IF(D129=24,\".\",IFERROR((CC130-CC129)/CC129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+(1-$I129)*(BL129)+$I129*BC129,IF(D129=24,\".\",IFERROR((CD130-CD129)/CD129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BM129)+$I129*BG129,IF($D129=24,\".\",IFERROR((CE130-CE129)/CE129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BN129)+$I129*BH129,IF($D129=24,\".\",IFERROR((CF130-CF129)/CF129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+$AV129+(1-$I129)*(BO129)+$I129*BI129,IF($D129=24,\".\",IFERROR((CG130-CG129)/CG129,\".\")))","v":"."},{"$f":"IFERROR(AV129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BP129,IF($D129=24,\".\",IFERROR((CH130-CH129)/CH129,\".\")))","v":"."},{"$f":"IFERROR(AW129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BQ129,IF(D129=24,\".\",IFERROR((CI130-CI129)/CI129,\".\")))","v":"."},{"$f":"IFERROR(AW129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B129,Table1[Country Code],0)))+BR129,IF(D129=24,\".\",IFERROR((CJ130-CJ129)/CJ129,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2039,{"$f":"C130-'Initial Conditions and Settings'!$B$9","v":23},"AND2039",".",{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,G129*F130/F129,\"\")),\".\")","v":"."},79,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D130=0,a,IF(D130>0,MAX(MIN(J129*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.75202154216486117},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B130,Table1[Country Code],0)),MAX(IF(D130>0,K129*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,miu,IF(D130>0,MAX(L129*EXP(growthmiu),1.001),\".\")),\".\")","v":2.2754454029786095},{"$f":"IFERROR(IF($D130=0,psi,IF(D130>0,MAX(M129*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2273584124831036},0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B130,Table1[Country Code],0))*EXP(D130*INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B130,Table1[Country Code],0))*EXP(D130*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W],MATCH($B130,Table1[Country Code],0)),IF($D130=1,Q129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))+growthdif),IF($D130>1,Q129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(T129-LN(Z129)+LN(Z128))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W],MATCH($B130,Table1[Country Code],0)),IF($D130=1,R129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))),IF($D130>1,R129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(U129-LN(AA129)+LN(AA128))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Minimum wage, W],MATCH($B130,Table1[Country Code],0)),IF($D130=1,S129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(INDEX(Table1[Growth Rate of Capital],MATCH($B130,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B130,Table1[Country Code],0)))-growthdif),IF($D130>1,S129*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I129)*(V129-LN(AB129)+LN(AB128))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC129/$G129=mininf,AF129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(W129/Z129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AC129/$G129>mininf,AF129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(W129/Z129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AC129/$G129=mininf,AF129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(Q130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD129/$G129=mininf,AG129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(X129/AA129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AD129/$G129>mininf,AG129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(X129/AA129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AD129/$G129=mininf,AG129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(R130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE129/$G129=mininf,AH129/$G129>minfor,$B130=$B129),FALSE),$P129*$I129*(Y129/AB129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AE129/$G129>mininf,AH129/$G129=minfor,$B130=$B129),FALSE),($J129*$P129*$I129/$M129)*(Y129/AB129)^(-(1-$I129))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0)),IF(IFERROR(AND(AE129/$G129=mininf,AH129/$G129=minfor),FALSE),0,((($P130*($I130^$I130)*((1-$I130)^(1-$I130)))^(1/$I130))*(S130^(-(1-$I130)/$I130)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B130,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,W129*EXP(T129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,X129*EXP(U129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D130=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B130,Table1[Country Code],0)),IF($D130>0,Y129*EXP(V129),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130>minrud,W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130>minrud,X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130>minrud,Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130))),(1-minrud)*$G130),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((Q130/($P130*(1-$I130)))^(-1/$I130))*W130)),Z130*(1-($L130*$K130*$P130/Q130))/(1-$N130))),mininf*$G130),Z130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((R130/($P130*(1-$I130)))^(-1/$I130))*X130)),AA130*(1-($L130*$K130*$P130/R130))/(1-$N130))),mininf*$G130),AA130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*(((1-minrud)*$G130)-(((S130/($P130*(1-$I130)))^(-1/$I130))*Y130)),AB130*(1-($L130*$K130*$P130/S130))/(1-$N130))),mininf*$G130),AB130-$G130*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((Q130/($P130*(1-$I130)))^(-1/$I130)))*W130),MIN((W130*(((1-$N130)*(($P130*(1-$I130)/Q130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/Q130))+($L130*$K130*$P130/Q130)-$N130))))-mininf*$G130,Z130*(($L130*$K130*$P130/Q130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((R130/($P130*(1-$I130)))^(-1/$I130)))*X130),MIN((X130*(((1-$N130)*(($P130*(1-$I130)/R130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/R130))+($L130*$K130*$P130/R130)-$N130))))-mininf*$G130,AA130*(($L130*$K130*$P130/R130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G130-(Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130)))))/$G130<minrud,(1/(1-($N130/$M130)))*((-$N130/$M130)*$G130*(1-minrud)+(((S130/($P130*(1-$I130)))^(-1/$I130)))*Y130),MIN((Y130*(((1-$N130)*(($P130*(1-$I130)/S130)^(1/$I130))/(($N130/$M130)*(1-($L130*$K130*$P130/S130))+($L130*$K130*$P130/S130)-$N130))))-mininf*$G130,AB130*(($L130*$K130*$P130/S130)-$N130)/(1-$N130))),0),$G130*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G130-Z130,$G130*(1-mininf)),minrud*$G130),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI130/(AC130+AI130+AF130),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D130=24,growtha,IF(AND(J130=0,J131=0),0,LN(J131)-LN(J130))),\".\")","v":2.5000000000001688E-3},{"$f":"IFERROR(IF(D130=24,growthb,IF(AND(K130=0,K131=0),0,LN(K131)-LN(K130))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC130/$G130>mininf,AF130/$G130>minfor),FALSE),AF130*(Q130/(P130*(1-I130)))^(1/I130),IF(IFERROR(AF130/$G130=minfor,FALSE),0,IF(IFERROR(AC130/$G130=mininf,FALSE), W130,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD130/$G130>mininf,AG130/$G130>minfor),FALSE),AG130*(R130/($P130*(1-$I130)))^(1/$I130),IF(IFERROR(AG130/$G130=minfor,FALSE),0,IF(IFERROR(AD130/$G130=mininf,FALSE), X130,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE130/$G130>mininf,AH130/$G130>minfor),FALSE),AH130*(S130/($P130*(1-$I130)))^(1/$I130),IF(IFERROR(AH130/$G130=minfor,FALSE),0,IF(IFERROR(AE130/$G130=mininf,FALSE), Y130,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BJ130)+$I130*BA130,IF(D130=24,\".\",IFERROR((CB131-CB130)/CB130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BK130)+$I130*BB130,IF(D130=24,\".\",IFERROR((CC131-CC130)/CC130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+(1-$I130)*(BL130)+$I130*BC130,IF(D130=24,\".\",IFERROR((CD131-CD130)/CD130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BM130)+$I130*BG130,IF($D130=24,\".\",IFERROR((CE131-CE130)/CE130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BN130)+$I130*BH130,IF($D130=24,\".\",IFERROR((CF131-CF130)/CF130,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+$AV130+(1-$I130)*(BO130)+$I130*BI130,IF($D130=24,\".\",IFERROR((CG131-CG130)/CG130,\".\")))","v":"."},{"$f":"IFERROR(AV130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BP130,IF($D130=24,\".\",IFERROR((CH131-CH130)/CH130,\".\")))","v":"."},{"$f":"IFERROR(AW130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BQ130,IF(D130=24,\".\",IFERROR((CI131-CI130)/CI130,\".\")))","v":"."},{"$f":"IFERROR(AW130+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B130,Table1[Country Code],0)))+BR130,IF(D130=24,\".\",IFERROR((CJ131-CJ130)/CJ130,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Andorra","AND",2040,{"$f":"C131-'Initial Conditions and Settings'!$B$9","v":24},{"$f":"B131&C131","v":"AND2040"},".",{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,G130*F131/F130,\"\")),\".\")","v":"."},79,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B131,Table1[Country Code],0)),MAX(IF(D131>0,K130*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,{"$f":"IFERROR(($J131^(1/(1-$I131)))*($M131^((-$I131)/(1-$I131))),\".\")","v":0.46424407298968601},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B131,Table1[Country Code],0))*EXP(D131*INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B131,Table1[Country Code],0))*EXP(D131*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W],MATCH($B131,Table1[Country Code],0)),IF($D131=1,Q130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))+growthdif),IF($D131>1,Q130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(T130-LN(Z130)+LN(Z129))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W],MATCH($B131,Table1[Country Code],0)),IF($D131=1,R130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))),IF($D131>1,R130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(U130-LN(AA130)+LN(AA129))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Minimum wage, W],MATCH($B131,Table1[Country Code],0)),IF($D131=1,S130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B131,Table1[Country Code],0)))-growthdif),IF($D131>1,S130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I130)*(V130-LN(AB130)+LN(AB129))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC130/$G130=mininf,AF130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(W130/Z130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AC130/$G130>mininf,AF130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(W130/Z130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AC130/$G130=mininf,AF130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(Q131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD130/$G130=mininf,AG130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(X130/AA130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AD130/$G130>mininf,AG130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(X130/AA130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AD130/$G130=mininf,AG130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(R131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE130/$G130=mininf,AH130/$G130>minfor,$B131=$B130),FALSE),$P130*$I130*(Y130/AB130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AE130/$G130>mininf,AH130/$G130=minfor,$B131=$B130),FALSE),($J130*$P130*$I130/$M130)*(Y130/AB130)^(-(1-$I130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0)),IF(IFERROR(AND(AE130/$G130=mininf,AH130/$G130=minfor),FALSE),0,((($P131*($I131^$I131)*((1-$I131)^(1-$I131)))^(1/$I131))*(S131^(-(1-$I131)/$I131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,W130*EXP(T130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,X130*EXP(U130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B131,Table1[Country Code],0)),IF($D131>0,Y130*EXP(V130),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF131/(AC131+AI131+AF131),\".\")","v":"."},".",".",{"$f":"IFERROR(AC131/(AC131+AI131+AF131),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",{"$f":"IFERROR(IF($D131=24,\".\",IF(AX131=0,0,LN(AX132)-LN(AX131))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AY131=0,0,LN(AY132)-LN(AY131))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AZ131=0,0,LN(AZ132)-LN(AZ131))),\".\")","v":"."},{"$f":"IFERROR(MAX(W131-AX131,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X131-AY131,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y131-AZ131,0),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BD131=0,0,IF(BD132=0,-LN(BD131),LN(BD132)-LN(BD131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BE131=0,0,IF(BE132=0,-LN(BE131),LN(BE132)-LN(BE131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(BF131=0,0,IF(BF132=0,-LN(BF131),LN(BF132)-LN(BF131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AF131=0,0,IF(AF132=0,-LN(AF131),LN(AF132)-LN(AF131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AG131=0,0,IF(AG132=0,-LN(AG131),LN(AG132)-LN(AG131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AH131=0,0,IF(AH132=0,-LN(AH131),LN(AH132)-LN(AH131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AC131=0,0,IF(AC132=0,-LN(AC131),LN(AC132)-LN(AC131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AD131=0,0,IF(AD132=0,-LN(AD131),LN(AD132)-LN(AD131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AE131=0,0,IF(AE132=0,-LN(AE131),LN(AE132)-LN(AE131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AI131=0,0,IF(AI132=0,-LN(AI131),LN(AI132)-LN(AI131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AJ131=0,0,IF(AJ132=0,-LN(AJ131),LN(AJ132)-LN(AJ131)))),\".\")","v":"."},{"$f":"IFERROR(IF($D131=24,\".\",IF(AK131=0,0,IF(AK132=0,-LN(AK131),LN(AK132)-LN(AK131)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BJ131)+$I131*BA131,IF(D131=24,\".\",IFERROR((CB132-CB131)/CB131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BK131)+$I131*BB131,IF(D131=24,\".\",IFERROR((CC132-CC131)/CC131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+(1-$I131)*(BL131)+$I131*BC131,IF(D131=24,\".\",IFERROR((CD132-CD131)/CD131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BM131)+$I131*BG131,IF($D131=24,\".\",IFERROR((CE132-CE131)/CE131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BN131)+$I131*BH131,IF($D131=24,\".\",IFERROR((CF132-CF131)/CF131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+$AV131+(1-$I131)*(BO131)+$I131*BI131,IF($D131=24,\".\",IFERROR((CG132-CG131)/CG131,\".\")))","v":"."},{"$f":"IFERROR(AV131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BP131,IF($D131=24,\".\",IFERROR((CH132-CH131)/CH131,\".\")))","v":"."},{"$f":"IFERROR(AW131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BQ131,IF(D131=24,\".\",IFERROR((CI132-CI131)/CI131,\".\")))","v":"."},{"$f":"IFERROR(AW131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B131,Table1[Country Code],0)))+BR131,IF(D131=24,\".\",IFERROR((CJ132-CJ131)/CJ131,\".\")))","v":"."},{"$f":"IFERROR(O131*AX131^I131*AF131^(1-I131),\".\")","v":"."},{"$f":"IFERROR(P131*AY131^$I131*AG131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR(P131*AZ131^$I131*AH131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BD131^$I131*AC131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BE131^$I131*AD131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($J131*$P131*BF131^$I131*AE131^(1-$I131),\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AI131,\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AJ131,\".\")","v":"."},{"$f":"IFERROR($K131*$P131*AK131,\".\")","v":"."},{"$f":"IFERROR(CB131+CE131+CH131,\".\")","v":"."},{"$f":"IFERROR(CC131+CF131+CI131,\".\")","v":"."},{"$f":"IFERROR(CD131+CG131+CJ131,\".\")","v":"."},{"$f":"IFERROR((BS131*CB131/CK131)+(BV131*CE131/CK131)+(BY131*CH131/CK131),\".\")","v":"."},{"$f":"IFERROR((BT131*CC131/CL131)+(BW131*CF131/CL131)+(BZ131*CI131/CL131),\".\")","v":"."},{"$f":"IFERROR((BU131*CD131/CM131)+(BX131*CG131/CM131)+(CA131*CJ131/CM131),\".\")","v":"."},{"$f":"IFERROR(CB131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CC131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CD131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CE131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CF131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CG131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CH131/$CK131,\".\")","v":"."},{"$f":"IFERROR(CI131/$CL131,\".\")","v":"."},{"$f":"IFERROR(CJ131/$CM131,\".\")","v":"."},{"$f":"IFERROR(CK131/$H131,\".\")","v":"."},{"$f":"IFERROR(CL131/$H131,\".\")","v":"."},{"$f":"IFERROR(CM131/$H131,\".\")","v":"."},{"$f":"IFERROR(LN(CZ132)-LN(CZ131),\".\")","v":"."},{"$f":"IFERROR(LN(DA132)-LN(DA131),\".\")","v":"."},{"$f":"IFERROR(LN(DB132)-LN(DB131),\".\")","v":"."}]
["United Arab Emirates","ARE",2015,{"$f":"C132-'Initial Conditions and Settings'!$B$9","v":-1},"ARE2015",6309.64697265625,{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,G131*F132/F131,\"\")),\".\")","v":""},9154.3019999999997,0.5,".",{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B132,Table1[Country Code],0)),MAX(IF(D132>0,K131*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B132,Table1[Country Code],0))*EXP(D132*INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B132,Table1[Country Code],0))*EXP(D132*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W],MATCH($B132,Table1[Country Code],0)),IF($D132=1,Q131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))+growthdif),IF($D132>1,Q131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(T131-LN(Z131)+LN(Z130))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W],MATCH($B132,Table1[Country Code],0)),IF($D132=1,R131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))),IF($D132>1,R131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(U131-LN(AA131)+LN(AA130))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Minimum wage, W],MATCH($B132,Table1[Country Code],0)),IF($D132=1,S131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(INDEX(Table1[Growth Rate of Capital],MATCH($B132,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B132,Table1[Country Code],0)))-growthdif),IF($D132>1,S131*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I131)*(V131-LN(AB131)+LN(AB130))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC131/$G131=mininf,AF131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(W131/Z131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AC131/$G131>mininf,AF131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(W131/Z131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AC131/$G131=mininf,AF131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(Q132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD131/$G131=mininf,AG131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(X131/AA131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AD131/$G131>mininf,AG131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(X131/AA131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AD131/$G131=mininf,AG131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(R132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE131/$G131=mininf,AH131/$G131>minfor,$B132=$B131),FALSE),$P131*$I131*(Y131/AB131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AE131/$G131>mininf,AH131/$G131=minfor,$B132=$B131),FALSE),($J131*$P131*$I131/$M131)*(Y131/AB131)^(-(1-$I131))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0)),IF(IFERROR(AND(AE131/$G131=mininf,AH131/$G131=minfor),FALSE),0,((($P132*($I132^$I132)*((1-$I132)^(1-$I132)))^(1/$I132))*(S132^(-(1-$I132)/$I132)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B132,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,W131*EXP(T131),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,X131*EXP(U131),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D132=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B132,Table1[Country Code],0)),IF($D132>0,Y131*EXP(V131),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BJ132)+$I132*BA132,IF(D132=24,\".\",IFERROR((CB133-CB132)/CB132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BK132)+$I132*BB132,IF(D132=24,\".\",IFERROR((CC133-CC132)/CC132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+(1-$I132)*(BL132)+$I132*BC132,IF(D132=24,\".\",IFERROR((CD133-CD132)/CD132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BM132)+$I132*BG132,IF($D132=24,\".\",IFERROR((CE133-CE132)/CE132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BN132)+$I132*BH132,IF($D132=24,\".\",IFERROR((CF133-CF132)/CF132,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+$AV132+(1-$I132)*(BO132)+$I132*BI132,IF($D132=24,\".\",IFERROR((CG133-CG132)/CG132,\".\")))","v":"."},{"$f":"IFERROR(AV132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BP132,IF($D132=24,\".\",IFERROR((CH133-CH132)/CH132,\".\")))","v":"."},{"$f":"IFERROR(AW132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BQ132,IF(D132=24,\".\",IFERROR((CI133-CI132)/CI132,\".\")))","v":"."},{"$f":"IFERROR(AW132+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B132,Table1[Country Code],0)))+BR132,IF(D132=24,\".\",IFERROR((CJ133-CJ132)/CJ132,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2016,{"$f":"C133-'Initial Conditions and Settings'!$B$9","v":0},"ARE2016",6328.73681640625,{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,G132*F133/F132,\"\")),\".\")","v":6367},9269.6119999999992,0.5,0.71,{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B133,Table1[Country Code],0)),MAX(IF(D133>0,K132*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B133,Table1[Country Code],0))*EXP(D133*INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B133,Table1[Country Code],0))*EXP(D133*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W],MATCH($B133,Table1[Country Code],0)),IF($D133=1,Q132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))+growthdif),IF($D133>1,Q132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(T132-LN(Z132)+LN(Z131))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W],MATCH($B133,Table1[Country Code],0)),IF($D133=1,R132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))),IF($D133>1,R132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(U132-LN(AA132)+LN(AA131))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Minimum wage, W],MATCH($B133,Table1[Country Code],0)),IF($D133=1,S132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(INDEX(Table1[Growth Rate of Capital],MATCH($B133,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B133,Table1[Country Code],0)))-growthdif),IF($D133>1,S132*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I132)*(V132-LN(AB132)+LN(AB131))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC132/$G132=mininf,AF132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(W132/Z132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AC132/$G132>mininf,AF132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(W132/Z132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AC132/$G132=mininf,AF132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(Q133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD132/$G132=mininf,AG132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(X132/AA132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AD132/$G132>mininf,AG132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(X132/AA132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AD132/$G132=mininf,AG132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(R133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE132/$G132=mininf,AH132/$G132>minfor,$B133=$B132),FALSE),$P132*$I132*(Y132/AB132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AE132/$G132>mininf,AH132/$G132=minfor,$B133=$B132),FALSE),($J132*$P132*$I132/$M132)*(Y132/AB132)^(-(1-$I132))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0)),IF(IFERROR(AND(AE132/$G132=mininf,AH132/$G132=minfor),FALSE),0,((($P133*($I133^$I133)*((1-$I133)^(1-$I133)))^(1/$I133))*(S133^(-(1-$I133)/$I133)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B133,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,W132*EXP(T132),\"\")),\".\")","v":1074069632},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,X132*EXP(U132),\"\")),\".\")","v":1074069632},{"$f":"IFERROR(IF($D133=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B133,Table1[Country Code],0)),IF($D133>0,Y132*EXP(V132),\"\")),\".\")","v":1074069632},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BJ133)+$I133*BA133,IF(D133=24,\".\",IFERROR((CB134-CB133)/CB133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BK133)+$I133*BB133,IF(D133=24,\".\",IFERROR((CC134-CC133)/CC133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+(1-$I133)*(BL133)+$I133*BC133,IF(D133=24,\".\",IFERROR((CD134-CD133)/CD133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BM133)+$I133*BG133,IF($D133=24,\".\",IFERROR((CE134-CE133)/CE133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BN133)+$I133*BH133,IF($D133=24,\".\",IFERROR((CF134-CF133)/CF133,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+$AV133+(1-$I133)*(BO133)+$I133*BI133,IF($D133=24,\".\",IFERROR((CG134-CG133)/CG133,\".\")))","v":"."},{"$f":"IFERROR(AV133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BP133,IF($D133=24,\".\",IFERROR((CH134-CH133)/CH133,\".\")))","v":"."},{"$f":"IFERROR(AW133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BQ133,IF(D133=24,\".\",IFERROR((CI134-CI133)/CI133,\".\")))","v":"."},{"$f":"IFERROR(AW133+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B133,Table1[Country Code],0)))+BR133,IF(D133=24,\".\",IFERROR((CJ134-CJ133)/CJ133,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2017,{"$f":"C134-'Initial Conditions and Settings'!$B$9","v":1},"ARE2017",6375.22021484375,{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,G133*F134/F133,\"\")),\".\")","v":6413.7644344262089},9400.1450000000004,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B134,Table1[Country Code],0)),MAX(IF(D134>0,K133*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B134,Table1[Country Code],0))*EXP(D134*INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B134,Table1[Country Code],0))*EXP(D134*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W],MATCH($B134,Table1[Country Code],0)),IF($D134=1,Q133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))+growthdif),IF($D134>1,Q133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(T133-LN(Z133)+LN(Z132))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W],MATCH($B134,Table1[Country Code],0)),IF($D134=1,R133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))),IF($D134>1,R133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(U133-LN(AA133)+LN(AA132))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Minimum wage, W],MATCH($B134,Table1[Country Code],0)),IF($D134=1,S133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(INDEX(Table1[Growth Rate of Capital],MATCH($B134,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B134,Table1[Country Code],0)))-growthdif),IF($D134>1,S133*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I133)*(V133-LN(AB133)+LN(AB132))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC133/$G133=mininf,AF133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(W133/Z133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AC133/$G133>mininf,AF133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(W133/Z133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AC133/$G133=mininf,AF133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(Q134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD133/$G133=mininf,AG133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(X133/AA133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AD133/$G133>mininf,AG133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(X133/AA133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AD133/$G133=mininf,AG133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(R134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE133/$G133=mininf,AH133/$G133>minfor,$B134=$B133),FALSE),$P133*$I133*(Y133/AB133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AE133/$G133>mininf,AH133/$G133=minfor,$B134=$B133),FALSE),($J133*$P133*$I133/$M133)*(Y133/AB133)^(-(1-$I133))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0)),IF(IFERROR(AND(AE133/$G133=mininf,AH133/$G133=minfor),FALSE),0,((($P134*($I134^$I134)*((1-$I134)^(1-$I134)))^(1/$I134))*(S134^(-(1-$I134)/$I134)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B134,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,W133*EXP(T133),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,X133*EXP(U133),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D134=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B134,Table1[Country Code],0)),IF($D134>0,Y133*EXP(V133),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BJ134)+$I134*BA134,IF(D134=24,\".\",IFERROR((CB135-CB134)/CB134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BK134)+$I134*BB134,IF(D134=24,\".\",IFERROR((CC135-CC134)/CC134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+(1-$I134)*(BL134)+$I134*BC134,IF(D134=24,\".\",IFERROR((CD135-CD134)/CD134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BM134)+$I134*BG134,IF($D134=24,\".\",IFERROR((CE135-CE134)/CE134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BN134)+$I134*BH134,IF($D134=24,\".\",IFERROR((CF135-CF134)/CF134,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+$AV134+(1-$I134)*(BO134)+$I134*BI134,IF($D134=24,\".\",IFERROR((CG135-CG134)/CG134,\".\")))","v":"."},{"$f":"IFERROR(AV134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BP134,IF($D134=24,\".\",IFERROR((CH135-CH134)/CH134,\".\")))","v":"."},{"$f":"IFERROR(AW134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BQ134,IF(D134=24,\".\",IFERROR((CI135-CI134)/CI134,\".\")))","v":"."},{"$f":"IFERROR(AW134+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B134,Table1[Country Code],0)))+BR134,IF(D134=24,\".\",IFERROR((CJ135-CJ134)/CJ134,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2018,{"$f":"C135-'Initial Conditions and Settings'!$B$9","v":2},"ARE2018",6442.4189453125,{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,G134*F135/F134,\"\")),\".\")","v":6481.3694446053942},9542,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B135,Table1[Country Code],0)),MAX(IF(D135>0,K134*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B135,Table1[Country Code],0))*EXP(D135*INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B135,Table1[Country Code],0))*EXP(D135*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W],MATCH($B135,Table1[Country Code],0)),IF($D135=1,Q134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))+growthdif),IF($D135>1,Q134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(T134-LN(Z134)+LN(Z133))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W],MATCH($B135,Table1[Country Code],0)),IF($D135=1,R134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))),IF($D135>1,R134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(U134-LN(AA134)+LN(AA133))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Minimum wage, W],MATCH($B135,Table1[Country Code],0)),IF($D135=1,S134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(INDEX(Table1[Growth Rate of Capital],MATCH($B135,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B135,Table1[Country Code],0)))-growthdif),IF($D135>1,S134*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I134)*(V134-LN(AB134)+LN(AB133))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC134/$G134=mininf,AF134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(W134/Z134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AC134/$G134>mininf,AF134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(W134/Z134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AC134/$G134=mininf,AF134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(Q135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD134/$G134=mininf,AG134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(X134/AA134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AD134/$G134>mininf,AG134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(X134/AA134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AD134/$G134=mininf,AG134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(R135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE134/$G134=mininf,AH134/$G134>minfor,$B135=$B134),FALSE),$P134*$I134*(Y134/AB134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AE134/$G134>mininf,AH134/$G134=minfor,$B135=$B134),FALSE),($J134*$P134*$I134/$M134)*(Y134/AB134)^(-(1-$I134))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0)),IF(IFERROR(AND(AE134/$G134=mininf,AH134/$G134=minfor),FALSE),0,((($P135*($I135^$I135)*((1-$I135)^(1-$I135)))^(1/$I135))*(S135^(-(1-$I135)/$I135)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B135,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,W134*EXP(T134),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,X134*EXP(U134),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D135=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B135,Table1[Country Code],0)),IF($D135>0,Y134*EXP(V134),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BJ135)+$I135*BA135,IF(D135=24,\".\",IFERROR((CB136-CB135)/CB135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BK135)+$I135*BB135,IF(D135=24,\".\",IFERROR((CC136-CC135)/CC135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+(1-$I135)*(BL135)+$I135*BC135,IF(D135=24,\".\",IFERROR((CD136-CD135)/CD135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BM135)+$I135*BG135,IF($D135=24,\".\",IFERROR((CE136-CE135)/CE135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BN135)+$I135*BH135,IF($D135=24,\".\",IFERROR((CF136-CF135)/CF135,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+$AV135+(1-$I135)*(BO135)+$I135*BI135,IF($D135=24,\".\",IFERROR((CG136-CG135)/CG135,\".\")))","v":"."},{"$f":"IFERROR(AV135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BP135,IF($D135=24,\".\",IFERROR((CH136-CH135)/CH135,\".\")))","v":"."},{"$f":"IFERROR(AW135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BQ135,IF(D135=24,\".\",IFERROR((CI136-CI135)/CI135,\".\")))","v":"."},{"$f":"IFERROR(AW135+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B135,Table1[Country Code],0)))+BR135,IF(D135=24,\".\",IFERROR((CJ136-CJ135)/CJ135,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2019,{"$f":"C136-'Initial Conditions and Settings'!$B$9","v":3},"ARE2019",6517.044921875,{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,G135*F136/F135,\"\")),\".\")","v":6556.446605586666},9682,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B136,Table1[Country Code],0)),MAX(IF(D136>0,K135*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B136,Table1[Country Code],0))*EXP(D136*INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B136,Table1[Country Code],0))*EXP(D136*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W],MATCH($B136,Table1[Country Code],0)),IF($D136=1,Q135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))+growthdif),IF($D136>1,Q135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(T135-LN(Z135)+LN(Z134))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W],MATCH($B136,Table1[Country Code],0)),IF($D136=1,R135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))),IF($D136>1,R135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(U135-LN(AA135)+LN(AA134))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Minimum wage, W],MATCH($B136,Table1[Country Code],0)),IF($D136=1,S135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(INDEX(Table1[Growth Rate of Capital],MATCH($B136,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B136,Table1[Country Code],0)))-growthdif),IF($D136>1,S135*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I135)*(V135-LN(AB135)+LN(AB134))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC135/$G135=mininf,AF135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(W135/Z135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AC135/$G135>mininf,AF135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(W135/Z135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AC135/$G135=mininf,AF135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(Q136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD135/$G135=mininf,AG135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(X135/AA135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AD135/$G135>mininf,AG135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(X135/AA135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AD135/$G135=mininf,AG135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(R136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE135/$G135=mininf,AH135/$G135>minfor,$B136=$B135),FALSE),$P135*$I135*(Y135/AB135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AE135/$G135>mininf,AH135/$G135=minfor,$B136=$B135),FALSE),($J135*$P135*$I135/$M135)*(Y135/AB135)^(-(1-$I135))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0)),IF(IFERROR(AND(AE135/$G135=mininf,AH135/$G135=minfor),FALSE),0,((($P136*($I136^$I136)*((1-$I136)^(1-$I136)))^(1/$I136))*(S136^(-(1-$I136)/$I136)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B136,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,W135*EXP(T135),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,X135*EXP(U135),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D136=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B136,Table1[Country Code],0)),IF($D136>0,Y135*EXP(V135),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BJ136)+$I136*BA136,IF(D136=24,\".\",IFERROR((CB137-CB136)/CB136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BK136)+$I136*BB136,IF(D136=24,\".\",IFERROR((CC137-CC136)/CC136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+(1-$I136)*(BL136)+$I136*BC136,IF(D136=24,\".\",IFERROR((CD137-CD136)/CD136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BM136)+$I136*BG136,IF($D136=24,\".\",IFERROR((CE137-CE136)/CE136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BN136)+$I136*BH136,IF($D136=24,\".\",IFERROR((CF137-CF136)/CF136,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+$AV136+(1-$I136)*(BO136)+$I136*BI136,IF($D136=24,\".\",IFERROR((CG137-CG136)/CG136,\".\")))","v":"."},{"$f":"IFERROR(AV136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BP136,IF($D136=24,\".\",IFERROR((CH137-CH136)/CH136,\".\")))","v":"."},{"$f":"IFERROR(AW136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BQ136,IF(D136=24,\".\",IFERROR((CI137-CI136)/CI136,\".\")))","v":"."},{"$f":"IFERROR(AW136+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B136,Table1[Country Code],0)))+BR136,IF(D136=24,\".\",IFERROR((CJ137-CJ136)/CJ136,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2020,{"$f":"C137-'Initial Conditions and Settings'!$B$9","v":4},"ARE2020",6588.31884765625,{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,G136*F137/F136,\"\")),\".\")","v":6628.1514494779167},9813,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B137,Table1[Country Code],0)),MAX(IF(D137>0,K136*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B137,Table1[Country Code],0))*EXP(D137*INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B137,Table1[Country Code],0))*EXP(D137*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W],MATCH($B137,Table1[Country Code],0)),IF($D137=1,Q136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))+growthdif),IF($D137>1,Q136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(T136-LN(Z136)+LN(Z135))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W],MATCH($B137,Table1[Country Code],0)),IF($D137=1,R136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))),IF($D137>1,R136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(U136-LN(AA136)+LN(AA135))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Minimum wage, W],MATCH($B137,Table1[Country Code],0)),IF($D137=1,S136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(INDEX(Table1[Growth Rate of Capital],MATCH($B137,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B137,Table1[Country Code],0)))-growthdif),IF($D137>1,S136*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I136)*(V136-LN(AB136)+LN(AB135))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC136/$G136=mininf,AF136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(W136/Z136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AC136/$G136>mininf,AF136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(W136/Z136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AC136/$G136=mininf,AF136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(Q137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD136/$G136=mininf,AG136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(X136/AA136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AD136/$G136>mininf,AG136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(X136/AA136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AD136/$G136=mininf,AG136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(R137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE136/$G136=mininf,AH136/$G136>minfor,$B137=$B136),FALSE),$P136*$I136*(Y136/AB136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AE136/$G136>mininf,AH136/$G136=minfor,$B137=$B136),FALSE),($J136*$P136*$I136/$M136)*(Y136/AB136)^(-(1-$I136))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0)),IF(IFERROR(AND(AE136/$G136=mininf,AH136/$G136=minfor),FALSE),0,((($P137*($I137^$I137)*((1-$I137)^(1-$I137)))^(1/$I137))*(S137^(-(1-$I137)/$I137)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B137,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,W136*EXP(T136),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,X136*EXP(U136),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D137=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B137,Table1[Country Code],0)),IF($D137>0,Y136*EXP(V136),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BJ137)+$I137*BA137,IF(D137=24,\".\",IFERROR((CB138-CB137)/CB137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BK137)+$I137*BB137,IF(D137=24,\".\",IFERROR((CC138-CC137)/CC137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+(1-$I137)*(BL137)+$I137*BC137,IF(D137=24,\".\",IFERROR((CD138-CD137)/CD137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BM137)+$I137*BG137,IF($D137=24,\".\",IFERROR((CE138-CE137)/CE137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BN137)+$I137*BH137,IF($D137=24,\".\",IFERROR((CF138-CF137)/CF137,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+$AV137+(1-$I137)*(BO137)+$I137*BI137,IF($D137=24,\".\",IFERROR((CG138-CG137)/CG137,\".\")))","v":"."},{"$f":"IFERROR(AV137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BP137,IF($D137=24,\".\",IFERROR((CH138-CH137)/CH137,\".\")))","v":"."},{"$f":"IFERROR(AW137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BQ137,IF(D137=24,\".\",IFERROR((CI138-CI137)/CI137,\".\")))","v":"."},{"$f":"IFERROR(AW137+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B137,Table1[Country Code],0)))+BR137,IF(D137=24,\".\",IFERROR((CJ138-CJ137)/CJ137,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2021,{"$f":"C138-'Initial Conditions and Settings'!$B$9","v":5},"ARE2021",6602.17578125,{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,G137*F138/F137,\"\")),\".\")","v":6642.0921613056998},9937,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B138,Table1[Country Code],0)),MAX(IF(D138>0,K137*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B138,Table1[Country Code],0))*EXP(D138*INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B138,Table1[Country Code],0))*EXP(D138*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W],MATCH($B138,Table1[Country Code],0)),IF($D138=1,Q137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))+growthdif),IF($D138>1,Q137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(T137-LN(Z137)+LN(Z136))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W],MATCH($B138,Table1[Country Code],0)),IF($D138=1,R137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))),IF($D138>1,R137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(U137-LN(AA137)+LN(AA136))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Minimum wage, W],MATCH($B138,Table1[Country Code],0)),IF($D138=1,S137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B138,Table1[Country Code],0)))-growthdif),IF($D138>1,S137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I137)*(V137-LN(AB137)+LN(AB136))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC137/$G137=mininf,AF137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(W137/Z137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AC137/$G137>mininf,AF137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(W137/Z137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AC137/$G137=mininf,AF137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(Q138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD137/$G137=mininf,AG137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(X137/AA137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AD137/$G137>mininf,AG137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(X137/AA137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AD137/$G137=mininf,AG137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(R138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE137/$G137=mininf,AH137/$G137>minfor,$B138=$B137),FALSE),$P137*$I137*(Y137/AB137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AE137/$G137>mininf,AH137/$G137=minfor,$B138=$B137),FALSE),($J137*$P137*$I137/$M137)*(Y137/AB137)^(-(1-$I137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0)),IF(IFERROR(AND(AE137/$G137=mininf,AH137/$G137=minfor),FALSE),0,((($P138*($I138^$I138)*((1-$I138)^(1-$I138)))^(1/$I138))*(S138^(-(1-$I138)/$I138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B138,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,W137*EXP(T137),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,X137*EXP(U137),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B138,Table1[Country Code],0)),IF($D138>0,Y137*EXP(V137),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BJ138)+$I138*BA138,IF(D138=24,\".\",IFERROR((CB139-CB138)/CB138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BK138)+$I138*BB138,IF(D138=24,\".\",IFERROR((CC139-CC138)/CC138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+(1-$I138)*(BL138)+$I138*BC138,IF(D138=24,\".\",IFERROR((CD139-CD138)/CD138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BM138)+$I138*BG138,IF($D138=24,\".\",IFERROR((CE139-CE138)/CE138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BN138)+$I138*BH138,IF($D138=24,\".\",IFERROR((CF139-CF138)/CF138,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+$AV138+(1-$I138)*(BO138)+$I138*BI138,IF($D138=24,\".\",IFERROR((CG139-CG138)/CG138,\".\")))","v":"."},{"$f":"IFERROR(AV138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BP138,IF($D138=24,\".\",IFERROR((CH139-CH138)/CH138,\".\")))","v":"."},{"$f":"IFERROR(AW138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BQ138,IF(D138=24,\".\",IFERROR((CI139-CI138)/CI138,\".\")))","v":"."},{"$f":"IFERROR(AW138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B138,Table1[Country Code],0)))+BR138,IF(D138=24,\".\",IFERROR((CJ139-CJ138)/CJ138,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2022,{"$f":"C139-'Initial Conditions and Settings'!$B$9","v":6},"ARE2022",6623.96484375,{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,G138*F139/F138,\"\")),\".\")","v":6664.0129592408994},10062,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B139,Table1[Country Code],0)),MAX(IF(D139>0,K138*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B139,Table1[Country Code],0))*EXP(D139*INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B139,Table1[Country Code],0))*EXP(D139*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W],MATCH($B139,Table1[Country Code],0)),IF($D139=1,Q138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))+growthdif),IF($D139>1,Q138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(T138-LN(Z138)+LN(Z137))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W],MATCH($B139,Table1[Country Code],0)),IF($D139=1,R138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))),IF($D139>1,R138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(U138-LN(AA138)+LN(AA137))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Minimum wage, W],MATCH($B139,Table1[Country Code],0)),IF($D139=1,S138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(INDEX(Table1[Growth Rate of Capital],MATCH($B139,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B139,Table1[Country Code],0)))-growthdif),IF($D139>1,S138*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I138)*(V138-LN(AB138)+LN(AB137))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC138/$G138=mininf,AF138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(W138/Z138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AC138/$G138>mininf,AF138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(W138/Z138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AC138/$G138=mininf,AF138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(Q139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD138/$G138=mininf,AG138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(X138/AA138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AD138/$G138>mininf,AG138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(X138/AA138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AD138/$G138=mininf,AG138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(R139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE138/$G138=mininf,AH138/$G138>minfor,$B139=$B138),FALSE),$P138*$I138*(Y138/AB138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AE138/$G138>mininf,AH138/$G138=minfor,$B139=$B138),FALSE),($J138*$P138*$I138/$M138)*(Y138/AB138)^(-(1-$I138))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0)),IF(IFERROR(AND(AE138/$G138=mininf,AH138/$G138=minfor),FALSE),0,((($P139*($I139^$I139)*((1-$I139)^(1-$I139)))^(1/$I139))*(S139^(-(1-$I139)/$I139)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B139,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,W138*EXP(T138),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,X138*EXP(U138),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D139=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B139,Table1[Country Code],0)),IF($D139>0,Y138*EXP(V138),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BJ139)+$I139*BA139,IF(D139=24,\".\",IFERROR((CB140-CB139)/CB139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BK139)+$I139*BB139,IF(D139=24,\".\",IFERROR((CC140-CC139)/CC139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+(1-$I139)*(BL139)+$I139*BC139,IF(D139=24,\".\",IFERROR((CD140-CD139)/CD139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BM139)+$I139*BG139,IF($D139=24,\".\",IFERROR((CE140-CE139)/CE139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BN139)+$I139*BH139,IF($D139=24,\".\",IFERROR((CF140-CF139)/CF139,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+$AV139+(1-$I139)*(BO139)+$I139*BI139,IF($D139=24,\".\",IFERROR((CG140-CG139)/CG139,\".\")))","v":"."},{"$f":"IFERROR(AV139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BP139,IF($D139=24,\".\",IFERROR((CH140-CH139)/CH139,\".\")))","v":"."},{"$f":"IFERROR(AW139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BQ139,IF(D139=24,\".\",IFERROR((CI140-CI139)/CI139,\".\")))","v":"."},{"$f":"IFERROR(AW139+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B139,Table1[Country Code],0)))+BR139,IF(D139=24,\".\",IFERROR((CJ140-CJ139)/CJ139,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2023,{"$f":"C140-'Initial Conditions and Settings'!$B$9","v":7},"ARE2023",6654.0400390625,{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,G139*F140/F139,\"\")),\".\")","v":6694.2699874772898},10186,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B140,Table1[Country Code],0)),MAX(IF(D140>0,K139*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B140,Table1[Country Code],0))*EXP(D140*INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B140,Table1[Country Code],0))*EXP(D140*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W],MATCH($B140,Table1[Country Code],0)),IF($D140=1,Q139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))+growthdif),IF($D140>1,Q139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(T139-LN(Z139)+LN(Z138))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W],MATCH($B140,Table1[Country Code],0)),IF($D140=1,R139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))),IF($D140>1,R139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(U139-LN(AA139)+LN(AA138))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Minimum wage, W],MATCH($B140,Table1[Country Code],0)),IF($D140=1,S139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(INDEX(Table1[Growth Rate of Capital],MATCH($B140,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B140,Table1[Country Code],0)))-growthdif),IF($D140>1,S139*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I139)*(V139-LN(AB139)+LN(AB138))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC139/$G139=mininf,AF139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(W139/Z139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AC139/$G139>mininf,AF139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(W139/Z139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AC139/$G139=mininf,AF139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(Q140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD139/$G139=mininf,AG139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(X139/AA139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AD139/$G139>mininf,AG139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(X139/AA139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AD139/$G139=mininf,AG139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(R140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE139/$G139=mininf,AH139/$G139>minfor,$B140=$B139),FALSE),$P139*$I139*(Y139/AB139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AE139/$G139>mininf,AH139/$G139=minfor,$B140=$B139),FALSE),($J139*$P139*$I139/$M139)*(Y139/AB139)^(-(1-$I139))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0)),IF(IFERROR(AND(AE139/$G139=mininf,AH139/$G139=minfor),FALSE),0,((($P140*($I140^$I140)*((1-$I140)^(1-$I140)))^(1/$I140))*(S140^(-(1-$I140)/$I140)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B140,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,W139*EXP(T139),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,X139*EXP(U139),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D140=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B140,Table1[Country Code],0)),IF($D140>0,Y139*EXP(V139),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BJ140)+$I140*BA140,IF(D140=24,\".\",IFERROR((CB141-CB140)/CB140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BK140)+$I140*BB140,IF(D140=24,\".\",IFERROR((CC141-CC140)/CC140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+(1-$I140)*(BL140)+$I140*BC140,IF(D140=24,\".\",IFERROR((CD141-CD140)/CD140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BM140)+$I140*BG140,IF($D140=24,\".\",IFERROR((CE141-CE140)/CE140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BN140)+$I140*BH140,IF($D140=24,\".\",IFERROR((CF141-CF140)/CF140,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+$AV140+(1-$I140)*(BO140)+$I140*BI140,IF($D140=24,\".\",IFERROR((CG141-CG140)/CG140,\".\")))","v":"."},{"$f":"IFERROR(AV140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BP140,IF($D140=24,\".\",IFERROR((CH141-CH140)/CH140,\".\")))","v":"."},{"$f":"IFERROR(AW140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BQ140,IF(D140=24,\".\",IFERROR((CI141-CI140)/CI140,\".\")))","v":"."},{"$f":"IFERROR(AW140+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B140,Table1[Country Code],0)))+BR140,IF(D140=24,\".\",IFERROR((CJ141-CJ140)/CJ140,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2024,{"$f":"C141-'Initial Conditions and Settings'!$B$9","v":8},"ARE2024",6692.83984375,{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,G140*F141/F140,\"\")),\".\")","v":6733.304373581781},10311,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B141,Table1[Country Code],0)),MAX(IF(D141>0,K140*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B141,Table1[Country Code],0))*EXP(D141*INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B141,Table1[Country Code],0))*EXP(D141*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W],MATCH($B141,Table1[Country Code],0)),IF($D141=1,Q140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))+growthdif),IF($D141>1,Q140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(T140-LN(Z140)+LN(Z139))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W],MATCH($B141,Table1[Country Code],0)),IF($D141=1,R140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))),IF($D141>1,R140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(U140-LN(AA140)+LN(AA139))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Minimum wage, W],MATCH($B141,Table1[Country Code],0)),IF($D141=1,S140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(INDEX(Table1[Growth Rate of Capital],MATCH($B141,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B141,Table1[Country Code],0)))-growthdif),IF($D141>1,S140*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I140)*(V140-LN(AB140)+LN(AB139))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC140/$G140=mininf,AF140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(W140/Z140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AC140/$G140>mininf,AF140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(W140/Z140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AC140/$G140=mininf,AF140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(Q141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD140/$G140=mininf,AG140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(X140/AA140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AD140/$G140>mininf,AG140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(X140/AA140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AD140/$G140=mininf,AG140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(R141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE140/$G140=mininf,AH140/$G140>minfor,$B141=$B140),FALSE),$P140*$I140*(Y140/AB140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AE140/$G140>mininf,AH140/$G140=minfor,$B141=$B140),FALSE),($J140*$P140*$I140/$M140)*(Y140/AB140)^(-(1-$I140))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0)),IF(IFERROR(AND(AE140/$G140=mininf,AH140/$G140=minfor),FALSE),0,((($P141*($I141^$I141)*((1-$I141)^(1-$I141)))^(1/$I141))*(S141^(-(1-$I141)/$I141)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B141,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,W140*EXP(T140),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,X140*EXP(U140),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D141=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B141,Table1[Country Code],0)),IF($D141>0,Y140*EXP(V140),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BJ141)+$I141*BA141,IF(D141=24,\".\",IFERROR((CB142-CB141)/CB141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BK141)+$I141*BB141,IF(D141=24,\".\",IFERROR((CC142-CC141)/CC141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+(1-$I141)*(BL141)+$I141*BC141,IF(D141=24,\".\",IFERROR((CD142-CD141)/CD141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BM141)+$I141*BG141,IF($D141=24,\".\",IFERROR((CE142-CE141)/CE141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BN141)+$I141*BH141,IF($D141=24,\".\",IFERROR((CF142-CF141)/CF141,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+$AV141+(1-$I141)*(BO141)+$I141*BI141,IF($D141=24,\".\",IFERROR((CG142-CG141)/CG141,\".\")))","v":"."},{"$f":"IFERROR(AV141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BP141,IF($D141=24,\".\",IFERROR((CH142-CH141)/CH141,\".\")))","v":"."},{"$f":"IFERROR(AW141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BQ141,IF(D141=24,\".\",IFERROR((CI142-CI141)/CI141,\".\")))","v":"."},{"$f":"IFERROR(AW141+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B141,Table1[Country Code],0)))+BR141,IF(D141=24,\".\",IFERROR((CJ142-CJ141)/CJ141,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2025,{"$f":"C142-'Initial Conditions and Settings'!$B$9","v":9},"ARE2025",6738.89501953125,{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,G141*F142/F141,\"\")),\".\")","v":6779.637996341864},10435,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B142,Table1[Country Code],0)),MAX(IF(D142>0,K141*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B142,Table1[Country Code],0))*EXP(D142*INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B142,Table1[Country Code],0))*EXP(D142*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W],MATCH($B142,Table1[Country Code],0)),IF($D142=1,Q141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))+growthdif),IF($D142>1,Q141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(T141-LN(Z141)+LN(Z140))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W],MATCH($B142,Table1[Country Code],0)),IF($D142=1,R141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))),IF($D142>1,R141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(U141-LN(AA141)+LN(AA140))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Minimum wage, W],MATCH($B142,Table1[Country Code],0)),IF($D142=1,S141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B142,Table1[Country Code],0)))-growthdif),IF($D142>1,S141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I141)*(V141-LN(AB141)+LN(AB140))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC141/$G141=mininf,AF141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(W141/Z141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AC141/$G141>mininf,AF141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(W141/Z141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AC141/$G141=mininf,AF141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(Q142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD141/$G141=mininf,AG141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(X141/AA141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AD141/$G141>mininf,AG141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(X141/AA141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AD141/$G141=mininf,AG141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(R142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE141/$G141=mininf,AH141/$G141>minfor,$B142=$B141),FALSE),$P141*$I141*(Y141/AB141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AE141/$G141>mininf,AH141/$G141=minfor,$B142=$B141),FALSE),($J141*$P141*$I141/$M141)*(Y141/AB141)^(-(1-$I141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0)),IF(IFERROR(AND(AE141/$G141=mininf,AH141/$G141=minfor),FALSE),0,((($P142*($I142^$I142)*((1-$I142)^(1-$I142)))^(1/$I142))*(S142^(-(1-$I142)/$I142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B142,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,W141*EXP(T141),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,X141*EXP(U141),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B142,Table1[Country Code],0)),IF($D142>0,Y141*EXP(V141),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BJ142)+$I142*BA142,IF(D142=24,\".\",IFERROR((CB143-CB142)/CB142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BK142)+$I142*BB142,IF(D142=24,\".\",IFERROR((CC143-CC142)/CC142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+(1-$I142)*(BL142)+$I142*BC142,IF(D142=24,\".\",IFERROR((CD143-CD142)/CD142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BM142)+$I142*BG142,IF($D142=24,\".\",IFERROR((CE143-CE142)/CE142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BN142)+$I142*BH142,IF($D142=24,\".\",IFERROR((CF143-CF142)/CF142,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+$AV142+(1-$I142)*(BO142)+$I142*BI142,IF($D142=24,\".\",IFERROR((CG143-CG142)/CG142,\".\")))","v":"."},{"$f":"IFERROR(AV142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BP142,IF($D142=24,\".\",IFERROR((CH143-CH142)/CH142,\".\")))","v":"."},{"$f":"IFERROR(AW142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BQ142,IF(D142=24,\".\",IFERROR((CI143-CI142)/CI142,\".\")))","v":"."},{"$f":"IFERROR(AW142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B142,Table1[Country Code],0)))+BR142,IF(D142=24,\".\",IFERROR((CJ143-CJ142)/CJ142,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2026,{"$f":"C143-'Initial Conditions and Settings'!$B$9","v":10},"ARE2026",6770.14697265625,{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,G142*F143/F142,\"\")),\".\")","v":6811.0788970016993},10560,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B143,Table1[Country Code],0)),MAX(IF(D143>0,K142*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B143,Table1[Country Code],0))*EXP(D143*INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B143,Table1[Country Code],0))*EXP(D143*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W],MATCH($B143,Table1[Country Code],0)),IF($D143=1,Q142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))+growthdif),IF($D143>1,Q142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(T142-LN(Z142)+LN(Z141))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W],MATCH($B143,Table1[Country Code],0)),IF($D143=1,R142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))),IF($D143>1,R142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(U142-LN(AA142)+LN(AA141))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Minimum wage, W],MATCH($B143,Table1[Country Code],0)),IF($D143=1,S142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(INDEX(Table1[Growth Rate of Capital],MATCH($B143,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B143,Table1[Country Code],0)))-growthdif),IF($D143>1,S142*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I142)*(V142-LN(AB142)+LN(AB141))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC142/$G142=mininf,AF142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(W142/Z142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AC142/$G142>mininf,AF142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(W142/Z142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AC142/$G142=mininf,AF142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(Q143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD142/$G142=mininf,AG142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(X142/AA142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AD142/$G142>mininf,AG142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(X142/AA142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AD142/$G142=mininf,AG142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(R143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE142/$G142=mininf,AH142/$G142>minfor,$B143=$B142),FALSE),$P142*$I142*(Y142/AB142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AE142/$G142>mininf,AH142/$G142=minfor,$B143=$B142),FALSE),($J142*$P142*$I142/$M142)*(Y142/AB142)^(-(1-$I142))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0)),IF(IFERROR(AND(AE142/$G142=mininf,AH142/$G142=minfor),FALSE),0,((($P143*($I143^$I143)*((1-$I143)^(1-$I143)))^(1/$I143))*(S143^(-(1-$I143)/$I143)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B143,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,W142*EXP(T142),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,X142*EXP(U142),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D143=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B143,Table1[Country Code],0)),IF($D143>0,Y142*EXP(V142),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BJ143)+$I143*BA143,IF(D143=24,\".\",IFERROR((CB144-CB143)/CB143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BK143)+$I143*BB143,IF(D143=24,\".\",IFERROR((CC144-CC143)/CC143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+(1-$I143)*(BL143)+$I143*BC143,IF(D143=24,\".\",IFERROR((CD144-CD143)/CD143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BM143)+$I143*BG143,IF($D143=24,\".\",IFERROR((CE144-CE143)/CE143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BN143)+$I143*BH143,IF($D143=24,\".\",IFERROR((CF144-CF143)/CF143,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+$AV143+(1-$I143)*(BO143)+$I143*BI143,IF($D143=24,\".\",IFERROR((CG144-CG143)/CG143,\".\")))","v":"."},{"$f":"IFERROR(AV143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BP143,IF($D143=24,\".\",IFERROR((CH144-CH143)/CH143,\".\")))","v":"."},{"$f":"IFERROR(AW143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BQ143,IF(D143=24,\".\",IFERROR((CI144-CI143)/CI143,\".\")))","v":"."},{"$f":"IFERROR(AW143+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B143,Table1[Country Code],0)))+BR143,IF(D143=24,\".\",IFERROR((CJ144-CJ143)/CJ143,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2027,{"$f":"C144-'Initial Conditions and Settings'!$B$9","v":11},"ARE2027",6804.001953125,{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,G143*F144/F143,\"\")),\".\")","v":6845.1385627608661},10684,0.5,0.72979594672615,{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B144,Table1[Country Code],0)),MAX(IF(D144>0,K143*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B144,Table1[Country Code],0))*EXP(D144*INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B144,Table1[Country Code],0))*EXP(D144*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W],MATCH($B144,Table1[Country Code],0)),IF($D144=1,Q143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))+growthdif),IF($D144>1,Q143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(T143-LN(Z143)+LN(Z142))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W],MATCH($B144,Table1[Country Code],0)),IF($D144=1,R143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))),IF($D144>1,R143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(U143-LN(AA143)+LN(AA142))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Minimum wage, W],MATCH($B144,Table1[Country Code],0)),IF($D144=1,S143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(INDEX(Table1[Growth Rate of Capital],MATCH($B144,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B144,Table1[Country Code],0)))-growthdif),IF($D144>1,S143*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I143)*(V143-LN(AB143)+LN(AB142))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC143/$G143=mininf,AF143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(W143/Z143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AC143/$G143>mininf,AF143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(W143/Z143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AC143/$G143=mininf,AF143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(Q144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD143/$G143=mininf,AG143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(X143/AA143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AD143/$G143>mininf,AG143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(X143/AA143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AD143/$G143=mininf,AG143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(R144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE143/$G143=mininf,AH143/$G143>minfor,$B144=$B143),FALSE),$P143*$I143*(Y143/AB143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AE143/$G143>mininf,AH143/$G143=minfor,$B144=$B143),FALSE),($J143*$P143*$I143/$M143)*(Y143/AB143)^(-(1-$I143))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0)),IF(IFERROR(AND(AE143/$G143=mininf,AH143/$G143=minfor),FALSE),0,((($P144*($I144^$I144)*((1-$I144)^(1-$I144)))^(1/$I144))*(S144^(-(1-$I144)/$I144)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B144,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,W143*EXP(T143),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,X143*EXP(U143),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D144=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B144,Table1[Country Code],0)),IF($D144>0,Y143*EXP(V143),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BJ144)+$I144*BA144,IF(D144=24,\".\",IFERROR((CB145-CB144)/CB144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BK144)+$I144*BB144,IF(D144=24,\".\",IFERROR((CC145-CC144)/CC144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+(1-$I144)*(BL144)+$I144*BC144,IF(D144=24,\".\",IFERROR((CD145-CD144)/CD144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BM144)+$I144*BG144,IF($D144=24,\".\",IFERROR((CE145-CE144)/CE144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BN144)+$I144*BH144,IF($D144=24,\".\",IFERROR((CF145-CF144)/CF144,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+$AV144+(1-$I144)*(BO144)+$I144*BI144,IF($D144=24,\".\",IFERROR((CG145-CG144)/CG144,\".\")))","v":"."},{"$f":"IFERROR(AV144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BP144,IF($D144=24,\".\",IFERROR((CH145-CH144)/CH144,\".\")))","v":"."},{"$f":"IFERROR(AW144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BQ144,IF(D144=24,\".\",IFERROR((CI145-CI144)/CI144,\".\")))","v":"."},{"$f":"IFERROR(AW144+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B144,Table1[Country Code],0)))+BR144,IF(D144=24,\".\",IFERROR((CJ145-CJ144)/CJ144,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2028,{"$f":"C145-'Initial Conditions and Settings'!$B$9","v":12},"ARE2028",6840.38720703125,{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,G144*F145/F144,\"\")),\".\")","v":6881.743799847126},10809,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B145,Table1[Country Code],0)),MAX(IF(D145>0,K144*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B145,Table1[Country Code],0))*EXP(D145*INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B145,Table1[Country Code],0))*EXP(D145*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W],MATCH($B145,Table1[Country Code],0)),IF($D145=1,Q144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))+growthdif),IF($D145>1,Q144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(T144-LN(Z144)+LN(Z143))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W],MATCH($B145,Table1[Country Code],0)),IF($D145=1,R144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))),IF($D145>1,R144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(U144-LN(AA144)+LN(AA143))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Minimum wage, W],MATCH($B145,Table1[Country Code],0)),IF($D145=1,S144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(INDEX(Table1[Growth Rate of Capital],MATCH($B145,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B145,Table1[Country Code],0)))-growthdif),IF($D145>1,S144*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I144)*(V144-LN(AB144)+LN(AB143))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC144/$G144=mininf,AF144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(W144/Z144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AC144/$G144>mininf,AF144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(W144/Z144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AC144/$G144=mininf,AF144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(Q145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD144/$G144=mininf,AG144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(X144/AA144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AD144/$G144>mininf,AG144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(X144/AA144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AD144/$G144=mininf,AG144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(R145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE144/$G144=mininf,AH144/$G144>minfor,$B145=$B144),FALSE),$P144*$I144*(Y144/AB144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AE144/$G144>mininf,AH144/$G144=minfor,$B145=$B144),FALSE),($J144*$P144*$I144/$M144)*(Y144/AB144)^(-(1-$I144))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0)),IF(IFERROR(AND(AE144/$G144=mininf,AH144/$G144=minfor),FALSE),0,((($P145*($I145^$I145)*((1-$I145)^(1-$I145)))^(1/$I145))*(S145^(-(1-$I145)/$I145)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B145,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,W144*EXP(T144),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,X144*EXP(U144),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D145=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B145,Table1[Country Code],0)),IF($D145>0,Y144*EXP(V144),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BJ145)+$I145*BA145,IF(D145=24,\".\",IFERROR((CB146-CB145)/CB145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BK145)+$I145*BB145,IF(D145=24,\".\",IFERROR((CC146-CC145)/CC145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+(1-$I145)*(BL145)+$I145*BC145,IF(D145=24,\".\",IFERROR((CD146-CD145)/CD145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BM145)+$I145*BG145,IF($D145=24,\".\",IFERROR((CE146-CE145)/CE145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BN145)+$I145*BH145,IF($D145=24,\".\",IFERROR((CF146-CF145)/CF145,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+$AV145+(1-$I145)*(BO145)+$I145*BI145,IF($D145=24,\".\",IFERROR((CG146-CG145)/CG145,\".\")))","v":"."},{"$f":"IFERROR(AV145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BP145,IF($D145=24,\".\",IFERROR((CH146-CH145)/CH145,\".\")))","v":"."},{"$f":"IFERROR(AW145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BQ145,IF(D145=24,\".\",IFERROR((CI146-CI145)/CI145,\".\")))","v":"."},{"$f":"IFERROR(AW145+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B145,Table1[Country Code],0)))+BR145,IF(D145=24,\".\",IFERROR((CJ146-CJ145)/CJ145,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2029,{"$f":"C146-'Initial Conditions and Settings'!$B$9","v":13},"ARE2029",6879.31689453125,{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,G145*F146/F145,\"\")),\".\")","v":6920.9088540282301},10933,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B146,Table1[Country Code],0)),MAX(IF(D146>0,K145*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B146,Table1[Country Code],0))*EXP(D146*INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B146,Table1[Country Code],0))*EXP(D146*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W],MATCH($B146,Table1[Country Code],0)),IF($D146=1,Q145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))+growthdif),IF($D146>1,Q145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(T145-LN(Z145)+LN(Z144))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W],MATCH($B146,Table1[Country Code],0)),IF($D146=1,R145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))),IF($D146>1,R145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(U145-LN(AA145)+LN(AA144))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Minimum wage, W],MATCH($B146,Table1[Country Code],0)),IF($D146=1,S145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(INDEX(Table1[Growth Rate of Capital],MATCH($B146,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B146,Table1[Country Code],0)))-growthdif),IF($D146>1,S145*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I145)*(V145-LN(AB145)+LN(AB144))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC145/$G145=mininf,AF145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(W145/Z145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AC145/$G145>mininf,AF145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(W145/Z145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AC145/$G145=mininf,AF145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(Q146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD145/$G145=mininf,AG145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(X145/AA145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AD145/$G145>mininf,AG145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(X145/AA145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AD145/$G145=mininf,AG145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(R146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE145/$G145=mininf,AH145/$G145>minfor,$B146=$B145),FALSE),$P145*$I145*(Y145/AB145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AE145/$G145>mininf,AH145/$G145=minfor,$B146=$B145),FALSE),($J145*$P145*$I145/$M145)*(Y145/AB145)^(-(1-$I145))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0)),IF(IFERROR(AND(AE145/$G145=mininf,AH145/$G145=minfor),FALSE),0,((($P146*($I146^$I146)*((1-$I146)^(1-$I146)))^(1/$I146))*(S146^(-(1-$I146)/$I146)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B146,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,W145*EXP(T145),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,X145*EXP(U145),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D146=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B146,Table1[Country Code],0)),IF($D146>0,Y145*EXP(V145),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BJ146)+$I146*BA146,IF(D146=24,\".\",IFERROR((CB147-CB146)/CB146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BK146)+$I146*BB146,IF(D146=24,\".\",IFERROR((CC147-CC146)/CC146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+(1-$I146)*(BL146)+$I146*BC146,IF(D146=24,\".\",IFERROR((CD147-CD146)/CD146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BM146)+$I146*BG146,IF($D146=24,\".\",IFERROR((CE147-CE146)/CE146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BN146)+$I146*BH146,IF($D146=24,\".\",IFERROR((CF147-CF146)/CF146,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+$AV146+(1-$I146)*(BO146)+$I146*BI146,IF($D146=24,\".\",IFERROR((CG147-CG146)/CG146,\".\")))","v":"."},{"$f":"IFERROR(AV146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BP146,IF($D146=24,\".\",IFERROR((CH147-CH146)/CH146,\".\")))","v":"."},{"$f":"IFERROR(AW146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BQ146,IF(D146=24,\".\",IFERROR((CI147-CI146)/CI146,\".\")))","v":"."},{"$f":"IFERROR(AW146+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B146,Table1[Country Code],0)))+BR146,IF(D146=24,\".\",IFERROR((CJ147-CJ146)/CJ146,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2030,{"$f":"C147-'Initial Conditions and Settings'!$B$9","v":14},"ARE2030",6919.6279296875,{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,G146*F147/F146,\"\")),\".\")","v":6961.4636074151131},11055,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B147,Table1[Country Code],0)),MAX(IF(D147>0,K146*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B147,Table1[Country Code],0))*EXP(D147*INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B147,Table1[Country Code],0))*EXP(D147*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W],MATCH($B147,Table1[Country Code],0)),IF($D147=1,Q146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))+growthdif),IF($D147>1,Q146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(T146-LN(Z146)+LN(Z145))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W],MATCH($B147,Table1[Country Code],0)),IF($D147=1,R146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))),IF($D147>1,R146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(U146-LN(AA146)+LN(AA145))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Minimum wage, W],MATCH($B147,Table1[Country Code],0)),IF($D147=1,S146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(INDEX(Table1[Growth Rate of Capital],MATCH($B147,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B147,Table1[Country Code],0)))-growthdif),IF($D147>1,S146*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I146)*(V146-LN(AB146)+LN(AB145))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC146/$G146=mininf,AF146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(W146/Z146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AC146/$G146>mininf,AF146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(W146/Z146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AC146/$G146=mininf,AF146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(Q147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD146/$G146=mininf,AG146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(X146/AA146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AD146/$G146>mininf,AG146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(X146/AA146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AD146/$G146=mininf,AG146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(R147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE146/$G146=mininf,AH146/$G146>minfor,$B147=$B146),FALSE),$P146*$I146*(Y146/AB146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AE146/$G146>mininf,AH146/$G146=minfor,$B147=$B146),FALSE),($J146*$P146*$I146/$M146)*(Y146/AB146)^(-(1-$I146))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0)),IF(IFERROR(AND(AE146/$G146=mininf,AH146/$G146=minfor),FALSE),0,((($P147*($I147^$I147)*((1-$I147)^(1-$I147)))^(1/$I147))*(S147^(-(1-$I147)/$I147)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B147,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,W146*EXP(T146),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,X146*EXP(U146),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D147=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B147,Table1[Country Code],0)),IF($D147>0,Y146*EXP(V146),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BJ147)+$I147*BA147,IF(D147=24,\".\",IFERROR((CB148-CB147)/CB147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BK147)+$I147*BB147,IF(D147=24,\".\",IFERROR((CC148-CC147)/CC147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+(1-$I147)*(BL147)+$I147*BC147,IF(D147=24,\".\",IFERROR((CD148-CD147)/CD147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BM147)+$I147*BG147,IF($D147=24,\".\",IFERROR((CE148-CE147)/CE147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BN147)+$I147*BH147,IF($D147=24,\".\",IFERROR((CF148-CF147)/CF147,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+$AV147+(1-$I147)*(BO147)+$I147*BI147,IF($D147=24,\".\",IFERROR((CG148-CG147)/CG147,\".\")))","v":"."},{"$f":"IFERROR(AV147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BP147,IF($D147=24,\".\",IFERROR((CH148-CH147)/CH147,\".\")))","v":"."},{"$f":"IFERROR(AW147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BQ147,IF(D147=24,\".\",IFERROR((CI148-CI147)/CI147,\".\")))","v":"."},{"$f":"IFERROR(AW147+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B147,Table1[Country Code],0)))+BR147,IF(D147=24,\".\",IFERROR((CJ148-CJ147)/CJ147,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2031,{"$f":"C148-'Initial Conditions and Settings'!$B$9","v":15},"ARE2031",6929.02685546875,{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,G147*F148/F147,\"\")),\".\")","v":6970.9193585681842},11175,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B148,Table1[Country Code],0)),MAX(IF(D148>0,K147*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B148,Table1[Country Code],0))*EXP(D148*INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B148,Table1[Country Code],0))*EXP(D148*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W],MATCH($B148,Table1[Country Code],0)),IF($D148=1,Q147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))+growthdif),IF($D148>1,Q147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(T147-LN(Z147)+LN(Z146))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W],MATCH($B148,Table1[Country Code],0)),IF($D148=1,R147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))),IF($D148>1,R147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(U147-LN(AA147)+LN(AA146))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Minimum wage, W],MATCH($B148,Table1[Country Code],0)),IF($D148=1,S147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B148,Table1[Country Code],0)))-growthdif),IF($D148>1,S147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I147)*(V147-LN(AB147)+LN(AB146))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC147/$G147=mininf,AF147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(W147/Z147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AC147/$G147>mininf,AF147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(W147/Z147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AC147/$G147=mininf,AF147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(Q148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD147/$G147=mininf,AG147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(X147/AA147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AD147/$G147>mininf,AG147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(X147/AA147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AD147/$G147=mininf,AG147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(R148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE147/$G147=mininf,AH147/$G147>minfor,$B148=$B147),FALSE),$P147*$I147*(Y147/AB147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AE147/$G147>mininf,AH147/$G147=minfor,$B148=$B147),FALSE),($J147*$P147*$I147/$M147)*(Y147/AB147)^(-(1-$I147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0)),IF(IFERROR(AND(AE147/$G147=mininf,AH147/$G147=minfor),FALSE),0,((($P148*($I148^$I148)*((1-$I148)^(1-$I148)))^(1/$I148))*(S148^(-(1-$I148)/$I148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,W147*EXP(T147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,X147*EXP(U147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B148,Table1[Country Code],0)),IF($D148>0,Y147*EXP(V147),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BJ148)+$I148*BA148,IF(D148=24,\".\",IFERROR((CB149-CB148)/CB148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BK148)+$I148*BB148,IF(D148=24,\".\",IFERROR((CC149-CC148)/CC148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+(1-$I148)*(BL148)+$I148*BC148,IF(D148=24,\".\",IFERROR((CD149-CD148)/CD148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BM148)+$I148*BG148,IF($D148=24,\".\",IFERROR((CE149-CE148)/CE148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BN148)+$I148*BH148,IF($D148=24,\".\",IFERROR((CF149-CF148)/CF148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+$AV148+(1-$I148)*(BO148)+$I148*BI148,IF($D148=24,\".\",IFERROR((CG149-CG148)/CG148,\".\")))","v":"."},{"$f":"IFERROR(AV148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BP148,IF($D148=24,\".\",IFERROR((CH149-CH148)/CH148,\".\")))","v":"."},{"$f":"IFERROR(AW148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BQ148,IF(D148=24,\".\",IFERROR((CI149-CI148)/CI148,\".\")))","v":"."},{"$f":"IFERROR(AW148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B148,Table1[Country Code],0)))+BR148,IF(D148=24,\".\",IFERROR((CJ149-CJ148)/CJ148,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2032,{"$f":"C149-'Initial Conditions and Settings'!$B$9","v":16},"ARE2032",6942.39013671875,{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,G148*F149/F148,\"\")),\".\")","v":6984.3634334581666},11293,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B149,Table1[Country Code],0)),MAX(IF(D149>0,K148*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B149,Table1[Country Code],0))*EXP(D149*INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B149,Table1[Country Code],0))*EXP(D149*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W],MATCH($B149,Table1[Country Code],0)),IF($D149=1,Q148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))+growthdif),IF($D149>1,Q148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(T148-LN(Z148)+LN(Z147))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W],MATCH($B149,Table1[Country Code],0)),IF($D149=1,R148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))),IF($D149>1,R148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(U148-LN(AA148)+LN(AA147))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Minimum wage, W],MATCH($B149,Table1[Country Code],0)),IF($D149=1,S148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B149,Table1[Country Code],0)))-growthdif),IF($D149>1,S148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I148)*(V148-LN(AB148)+LN(AB147))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC148/$G148=mininf,AF148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(W148/Z148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AC148/$G148>mininf,AF148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(W148/Z148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AC148/$G148=mininf,AF148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(Q149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD148/$G148=mininf,AG148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(X148/AA148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AD148/$G148>mininf,AG148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(X148/AA148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AD148/$G148=mininf,AG148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(R149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE148/$G148=mininf,AH148/$G148>minfor,$B149=$B148),FALSE),$P148*$I148*(Y148/AB148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AE148/$G148>mininf,AH148/$G148=minfor,$B149=$B148),FALSE),($J148*$P148*$I148/$M148)*(Y148/AB148)^(-(1-$I148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0)),IF(IFERROR(AND(AE148/$G148=mininf,AH148/$G148=minfor),FALSE),0,((($P149*($I149^$I149)*((1-$I149)^(1-$I149)))^(1/$I149))*(S149^(-(1-$I149)/$I149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,W148*EXP(T148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,X148*EXP(U148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B149,Table1[Country Code],0)),IF($D149>0,Y148*EXP(V148),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BJ149)+$I149*BA149,IF(D149=24,\".\",IFERROR((CB150-CB149)/CB149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BK149)+$I149*BB149,IF(D149=24,\".\",IFERROR((CC150-CC149)/CC149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+(1-$I149)*(BL149)+$I149*BC149,IF(D149=24,\".\",IFERROR((CD150-CD149)/CD149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BM149)+$I149*BG149,IF($D149=24,\".\",IFERROR((CE150-CE149)/CE149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BN149)+$I149*BH149,IF($D149=24,\".\",IFERROR((CF150-CF149)/CF149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+$AV149+(1-$I149)*(BO149)+$I149*BI149,IF($D149=24,\".\",IFERROR((CG150-CG149)/CG149,\".\")))","v":"."},{"$f":"IFERROR(AV149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BP149,IF($D149=24,\".\",IFERROR((CH150-CH149)/CH149,\".\")))","v":"."},{"$f":"IFERROR(AW149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BQ149,IF(D149=24,\".\",IFERROR((CI150-CI149)/CI149,\".\")))","v":"."},{"$f":"IFERROR(AW149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B149,Table1[Country Code],0)))+BR149,IF(D149=24,\".\",IFERROR((CJ150-CJ149)/CJ149,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2033,{"$f":"C150-'Initial Conditions and Settings'!$B$9","v":17},"ARE2033",6959.50390625,{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,G149*F150/F149,\"\")),\".\")","v":7001.5806718686817},11410,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B150,Table1[Country Code],0)),MAX(IF(D150>0,K149*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B150,Table1[Country Code],0))*EXP(D150*INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B150,Table1[Country Code],0))*EXP(D150*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W],MATCH($B150,Table1[Country Code],0)),IF($D150=1,Q149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))+growthdif),IF($D150>1,Q149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(T149-LN(Z149)+LN(Z148))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W],MATCH($B150,Table1[Country Code],0)),IF($D150=1,R149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))),IF($D150>1,R149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(U149-LN(AA149)+LN(AA148))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Minimum wage, W],MATCH($B150,Table1[Country Code],0)),IF($D150=1,S149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B150,Table1[Country Code],0)))-growthdif),IF($D150>1,S149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I149)*(V149-LN(AB149)+LN(AB148))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC149/$G149=mininf,AF149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(W149/Z149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AC149/$G149>mininf,AF149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(W149/Z149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AC149/$G149=mininf,AF149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(Q150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD149/$G149=mininf,AG149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(X149/AA149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AD149/$G149>mininf,AG149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(X149/AA149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AD149/$G149=mininf,AG149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(R150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE149/$G149=mininf,AH149/$G149>minfor,$B150=$B149),FALSE),$P149*$I149*(Y149/AB149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AE149/$G149>mininf,AH149/$G149=minfor,$B150=$B149),FALSE),($J149*$P149*$I149/$M149)*(Y149/AB149)^(-(1-$I149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0)),IF(IFERROR(AND(AE149/$G149=mininf,AH149/$G149=minfor),FALSE),0,((($P150*($I150^$I150)*((1-$I150)^(1-$I150)))^(1/$I150))*(S150^(-(1-$I150)/$I150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B150,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,W149*EXP(T149),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,X149*EXP(U149),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B150,Table1[Country Code],0)),IF($D150>0,Y149*EXP(V149),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BJ150)+$I150*BA150,IF(D150=24,\".\",IFERROR((CB151-CB150)/CB150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BK150)+$I150*BB150,IF(D150=24,\".\",IFERROR((CC151-CC150)/CC150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+(1-$I150)*(BL150)+$I150*BC150,IF(D150=24,\".\",IFERROR((CD151-CD150)/CD150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BM150)+$I150*BG150,IF($D150=24,\".\",IFERROR((CE151-CE150)/CE150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BN150)+$I150*BH150,IF($D150=24,\".\",IFERROR((CF151-CF150)/CF150,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+$AV150+(1-$I150)*(BO150)+$I150*BI150,IF($D150=24,\".\",IFERROR((CG151-CG150)/CG150,\".\")))","v":"."},{"$f":"IFERROR(AV150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BP150,IF($D150=24,\".\",IFERROR((CH151-CH150)/CH150,\".\")))","v":"."},{"$f":"IFERROR(AW150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BQ150,IF(D150=24,\".\",IFERROR((CI151-CI150)/CI150,\".\")))","v":"."},{"$f":"IFERROR(AW150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B150,Table1[Country Code],0)))+BR150,IF(D150=24,\".\",IFERROR((CJ151-CJ150)/CJ150,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2034,{"$f":"C151-'Initial Conditions and Settings'!$B$9","v":18},"ARE2034",6980.88916015625,{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,G150*F151/F150,\"\")),\".\")","v":7023.0952198062923},11527,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B151,Table1[Country Code],0)),MAX(IF(D151>0,K150*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B151,Table1[Country Code],0))*EXP(D151*INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B151,Table1[Country Code],0))*EXP(D151*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W],MATCH($B151,Table1[Country Code],0)),IF($D151=1,Q150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))+growthdif),IF($D151>1,Q150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(T150-LN(Z150)+LN(Z149))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W],MATCH($B151,Table1[Country Code],0)),IF($D151=1,R150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))),IF($D151>1,R150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(U150-LN(AA150)+LN(AA149))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Minimum wage, W],MATCH($B151,Table1[Country Code],0)),IF($D151=1,S150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(INDEX(Table1[Growth Rate of Capital],MATCH($B151,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B151,Table1[Country Code],0)))-growthdif),IF($D151>1,S150*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I150)*(V150-LN(AB150)+LN(AB149))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC150/$G150=mininf,AF150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(W150/Z150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AC150/$G150>mininf,AF150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(W150/Z150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AC150/$G150=mininf,AF150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(Q151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD150/$G150=mininf,AG150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(X150/AA150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AD150/$G150>mininf,AG150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(X150/AA150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AD150/$G150=mininf,AG150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(R151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE150/$G150=mininf,AH150/$G150>minfor,$B151=$B150),FALSE),$P150*$I150*(Y150/AB150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AE150/$G150>mininf,AH150/$G150=minfor,$B151=$B150),FALSE),($J150*$P150*$I150/$M150)*(Y150/AB150)^(-(1-$I150))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0)),IF(IFERROR(AND(AE150/$G150=mininf,AH150/$G150=minfor),FALSE),0,((($P151*($I151^$I151)*((1-$I151)^(1-$I151)))^(1/$I151))*(S151^(-(1-$I151)/$I151)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B151,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,W150*EXP(T150),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,X150*EXP(U150),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D151=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B151,Table1[Country Code],0)),IF($D151>0,Y150*EXP(V150),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(MAX(MIN($G151-AA151,$G151*(1-mininf)),minrud*$G151),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G151-AB151,$G151*(1-mininf)),minrud*$G151),\".\")","v":"."},".",{"$f":"IFERROR(AG151/(AD151+AJ151+AG151),\".\")","v":"."},{"$f":"IFERROR(AH151/(AE151+AK151+AH151),\".\")","v":"."},".",{"$f":"IFERROR(AD151/(AD151+AJ151+AG151),\".\")","v":"."},{"$f":"IFERROR(AE151/(AE151+AK151+AH151),\".\")","v":"."},".",{"$f":"IFERROR(AJ151/(AD151+AJ151+AG151),\".\")","v":"."},{"$f":"IFERROR(AK151/(AE151+AK151+AH151),\".\")","v":"."},null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BJ151)+$I151*BA151,IF(D151=24,\".\",IFERROR((CB152-CB151)/CB151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BK151)+$I151*BB151,IF(D151=24,\".\",IFERROR((CC152-CC151)/CC151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+(1-$I151)*(BL151)+$I151*BC151,IF(D151=24,\".\",IFERROR((CD152-CD151)/CD151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BM151)+$I151*BG151,IF($D151=24,\".\",IFERROR((CE152-CE151)/CE151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BN151)+$I151*BH151,IF($D151=24,\".\",IFERROR((CF152-CF151)/CF151,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+$AV151+(1-$I151)*(BO151)+$I151*BI151,IF($D151=24,\".\",IFERROR((CG152-CG151)/CG151,\".\")))","v":"."},{"$f":"IFERROR(AV151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BP151,IF($D151=24,\".\",IFERROR((CH152-CH151)/CH151,\".\")))","v":"."},{"$f":"IFERROR(AW151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BQ151,IF(D151=24,\".\",IFERROR((CI152-CI151)/CI151,\".\")))","v":"."},{"$f":"IFERROR(AW151+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B151,Table1[Country Code],0)))+BR151,IF(D151=24,\".\",IFERROR((CJ152-CJ151)/CJ151,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2035,{"$f":"C152-'Initial Conditions and Settings'!$B$9","v":19},"ARE2035",7005.873046875,{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,G151*F152/F151,\"\")),\".\")","v":7048.230157686141},11642,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B152,Table1[Country Code],0)),MAX(IF(D152>0,K151*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B152,Table1[Country Code],0))*EXP(D152*INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B152,Table1[Country Code],0))*EXP(D152*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W],MATCH($B152,Table1[Country Code],0)),IF($D152=1,Q151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))+growthdif),IF($D152>1,Q151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(T151-LN(Z151)+LN(Z150))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W],MATCH($B152,Table1[Country Code],0)),IF($D152=1,R151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))),IF($D152>1,R151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(U151-LN(AA151)+LN(AA150))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Minimum wage, W],MATCH($B152,Table1[Country Code],0)),IF($D152=1,S151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(INDEX(Table1[Growth Rate of Capital],MATCH($B152,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B152,Table1[Country Code],0)))-growthdif),IF($D152>1,S151*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I151)*(V151-LN(AB151)+LN(AB150))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC151/$G151=mininf,AF151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(W151/Z151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AC151/$G151>mininf,AF151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(W151/Z151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AC151/$G151=mininf,AF151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(Q152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD151/$G151=mininf,AG151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(X151/AA151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AD151/$G151>mininf,AG151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(X151/AA151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AD151/$G151=mininf,AG151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(R152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE151/$G151=mininf,AH151/$G151>minfor,$B152=$B151),FALSE),$P151*$I151*(Y151/AB151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AE151/$G151>mininf,AH151/$G151=minfor,$B152=$B151),FALSE),($J151*$P151*$I151/$M151)*(Y151/AB151)^(-(1-$I151))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0)),IF(IFERROR(AND(AE151/$G151=mininf,AH151/$G151=minfor),FALSE),0,((($P152*($I152^$I152)*((1-$I152)^(1-$I152)))^(1/$I152))*(S152^(-(1-$I152)/$I152)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B152,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,W151*EXP(T151),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,X151*EXP(U151),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D152=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B152,Table1[Country Code],0)),IF($D152>0,Y151*EXP(V151),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BJ152)+$I152*BA152,IF(D152=24,\".\",IFERROR((CB153-CB152)/CB152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BK152)+$I152*BB152,IF(D152=24,\".\",IFERROR((CC153-CC152)/CC152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+(1-$I152)*(BL152)+$I152*BC152,IF(D152=24,\".\",IFERROR((CD153-CD152)/CD152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BM152)+$I152*BG152,IF($D152=24,\".\",IFERROR((CE153-CE152)/CE152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BN152)+$I152*BH152,IF($D152=24,\".\",IFERROR((CF153-CF152)/CF152,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+$AV152+(1-$I152)*(BO152)+$I152*BI152,IF($D152=24,\".\",IFERROR((CG153-CG152)/CG152,\".\")))","v":"."},{"$f":"IFERROR(AV152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BP152,IF($D152=24,\".\",IFERROR((CH153-CH152)/CH152,\".\")))","v":"."},{"$f":"IFERROR(AW152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BQ152,IF(D152=24,\".\",IFERROR((CI153-CI152)/CI152,\".\")))","v":"."},{"$f":"IFERROR(AW152+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B152,Table1[Country Code],0)))+BR152,IF(D152=24,\".\",IFERROR((CJ153-CJ152)/CJ152,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2036,{"$f":"C153-'Initial Conditions and Settings'!$B$9","v":20},"ARE2036",7004.89697265625,{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,G152*F153/F152,\"\")),\".\")","v":7047.248182178063},11758,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B153,Table1[Country Code],0)),MAX(IF(D153>0,K152*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B153,Table1[Country Code],0))*EXP(D153*INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B153,Table1[Country Code],0))*EXP(D153*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W],MATCH($B153,Table1[Country Code],0)),IF($D153=1,Q152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))+growthdif),IF($D153>1,Q152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(T152-LN(Z152)+LN(Z151))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W],MATCH($B153,Table1[Country Code],0)),IF($D153=1,R152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))),IF($D153>1,R152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(U152-LN(AA152)+LN(AA151))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Minimum wage, W],MATCH($B153,Table1[Country Code],0)),IF($D153=1,S152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(INDEX(Table1[Growth Rate of Capital],MATCH($B153,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B153,Table1[Country Code],0)))-growthdif),IF($D153>1,S152*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I152)*(V152-LN(AB152)+LN(AB151))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC152/$G152=mininf,AF152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(W152/Z152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AC152/$G152>mininf,AF152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(W152/Z152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AC152/$G152=mininf,AF152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(Q153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD152/$G152=mininf,AG152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(X152/AA152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AD152/$G152>mininf,AG152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(X152/AA152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AD152/$G152=mininf,AG152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(R153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE152/$G152=mininf,AH152/$G152>minfor,$B153=$B152),FALSE),$P152*$I152*(Y152/AB152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AE152/$G152>mininf,AH152/$G152=minfor,$B153=$B152),FALSE),($J152*$P152*$I152/$M152)*(Y152/AB152)^(-(1-$I152))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0)),IF(IFERROR(AND(AE152/$G152=mininf,AH152/$G152=minfor),FALSE),0,((($P153*($I153^$I153)*((1-$I153)^(1-$I153)))^(1/$I153))*(S153^(-(1-$I153)/$I153)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B153,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,W152*EXP(T152),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,X152*EXP(U152),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D153=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B153,Table1[Country Code],0)),IF($D153>0,Y152*EXP(V152),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BJ153)+$I153*BA153,IF(D153=24,\".\",IFERROR((CB154-CB153)/CB153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BK153)+$I153*BB153,IF(D153=24,\".\",IFERROR((CC154-CC153)/CC153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+(1-$I153)*(BL153)+$I153*BC153,IF(D153=24,\".\",IFERROR((CD154-CD153)/CD153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BM153)+$I153*BG153,IF($D153=24,\".\",IFERROR((CE154-CE153)/CE153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BN153)+$I153*BH153,IF($D153=24,\".\",IFERROR((CF154-CF153)/CF153,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+$AV153+(1-$I153)*(BO153)+$I153*BI153,IF($D153=24,\".\",IFERROR((CG154-CG153)/CG153,\".\")))","v":"."},{"$f":"IFERROR(AV153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BP153,IF($D153=24,\".\",IFERROR((CH154-CH153)/CH153,\".\")))","v":"."},{"$f":"IFERROR(AW153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BQ153,IF(D153=24,\".\",IFERROR((CI154-CI153)/CI153,\".\")))","v":"."},{"$f":"IFERROR(AW153+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B153,Table1[Country Code],0)))+BR153,IF(D153=24,\".\",IFERROR((CJ154-CJ153)/CJ153,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2037,{"$f":"C154-'Initial Conditions and Settings'!$B$9","v":21},"ARE2037",7011.7021484375,{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,G153*F154/F153,\"\")),\".\")","v":7054.094501665847},11872,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B154,Table1[Country Code],0)),MAX(IF(D154>0,K153*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B154,Table1[Country Code],0))*EXP(D154*INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B154,Table1[Country Code],0))*EXP(D154*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W],MATCH($B154,Table1[Country Code],0)),IF($D154=1,Q153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))+growthdif),IF($D154>1,Q153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(T153-LN(Z153)+LN(Z152))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W],MATCH($B154,Table1[Country Code],0)),IF($D154=1,R153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))),IF($D154>1,R153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(U153-LN(AA153)+LN(AA152))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Minimum wage, W],MATCH($B154,Table1[Country Code],0)),IF($D154=1,S153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(INDEX(Table1[Growth Rate of Capital],MATCH($B154,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B154,Table1[Country Code],0)))-growthdif),IF($D154>1,S153*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I153)*(V153-LN(AB153)+LN(AB152))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC153/$G153=mininf,AF153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(W153/Z153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AC153/$G153>mininf,AF153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(W153/Z153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AC153/$G153=mininf,AF153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(Q154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD153/$G153=mininf,AG153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(X153/AA153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AD153/$G153>mininf,AG153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(X153/AA153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AD153/$G153=mininf,AG153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(R154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE153/$G153=mininf,AH153/$G153>minfor,$B154=$B153),FALSE),$P153*$I153*(Y153/AB153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AE153/$G153>mininf,AH153/$G153=minfor,$B154=$B153),FALSE),($J153*$P153*$I153/$M153)*(Y153/AB153)^(-(1-$I153))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0)),IF(IFERROR(AND(AE153/$G153=mininf,AH153/$G153=minfor),FALSE),0,((($P154*($I154^$I154)*((1-$I154)^(1-$I154)))^(1/$I154))*(S154^(-(1-$I154)/$I154)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B154,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,W153*EXP(T153),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,X153*EXP(U153),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D154=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B154,Table1[Country Code],0)),IF($D154>0,Y153*EXP(V153),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BJ154)+$I154*BA154,IF(D154=24,\".\",IFERROR((CB155-CB154)/CB154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BK154)+$I154*BB154,IF(D154=24,\".\",IFERROR((CC155-CC154)/CC154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+(1-$I154)*(BL154)+$I154*BC154,IF(D154=24,\".\",IFERROR((CD155-CD154)/CD154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BM154)+$I154*BG154,IF($D154=24,\".\",IFERROR((CE155-CE154)/CE154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BN154)+$I154*BH154,IF($D154=24,\".\",IFERROR((CF155-CF154)/CF154,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+$AV154+(1-$I154)*(BO154)+$I154*BI154,IF($D154=24,\".\",IFERROR((CG155-CG154)/CG154,\".\")))","v":"."},{"$f":"IFERROR(AV154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BP154,IF($D154=24,\".\",IFERROR((CH155-CH154)/CH154,\".\")))","v":"."},{"$f":"IFERROR(AW154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BQ154,IF(D154=24,\".\",IFERROR((CI155-CI154)/CI154,\".\")))","v":"."},{"$f":"IFERROR(AW154+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B154,Table1[Country Code],0)))+BR154,IF(D154=24,\".\",IFERROR((CJ155-CJ154)/CJ154,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2038,{"$f":"C155-'Initial Conditions and Settings'!$B$9","v":22},"ARE2038",7024.380859375,{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,G154*F155/F154,\"\")),\".\")","v":7066.8498673700733},11986,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B155,Table1[Country Code],0)),MAX(IF(D155>0,K154*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B155,Table1[Country Code],0))*EXP(D155*INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B155,Table1[Country Code],0))*EXP(D155*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W],MATCH($B155,Table1[Country Code],0)),IF($D155=1,Q154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))+growthdif),IF($D155>1,Q154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(T154-LN(Z154)+LN(Z153))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W],MATCH($B155,Table1[Country Code],0)),IF($D155=1,R154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))),IF($D155>1,R154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(U154-LN(AA154)+LN(AA153))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Minimum wage, W],MATCH($B155,Table1[Country Code],0)),IF($D155=1,S154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(INDEX(Table1[Growth Rate of Capital],MATCH($B155,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B155,Table1[Country Code],0)))-growthdif),IF($D155>1,S154*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I154)*(V154-LN(AB154)+LN(AB153))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC154/$G154=mininf,AF154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(W154/Z154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AC154/$G154>mininf,AF154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(W154/Z154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AC154/$G154=mininf,AF154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(Q155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD154/$G154=mininf,AG154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(X154/AA154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AD154/$G154>mininf,AG154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(X154/AA154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AD154/$G154=mininf,AG154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(R155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE154/$G154=mininf,AH154/$G154>minfor,$B155=$B154),FALSE),$P154*$I154*(Y154/AB154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AE154/$G154>mininf,AH154/$G154=minfor,$B155=$B154),FALSE),($J154*$P154*$I154/$M154)*(Y154/AB154)^(-(1-$I154))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0)),IF(IFERROR(AND(AE154/$G154=mininf,AH154/$G154=minfor),FALSE),0,((($P155*($I155^$I155)*((1-$I155)^(1-$I155)))^(1/$I155))*(S155^(-(1-$I155)/$I155)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B155,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,W154*EXP(T154),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,X154*EXP(U154),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D155=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B155,Table1[Country Code],0)),IF($D155>0,Y154*EXP(V154),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BJ155)+$I155*BA155,IF(D155=24,\".\",IFERROR((CB156-CB155)/CB155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BK155)+$I155*BB155,IF(D155=24,\".\",IFERROR((CC156-CC155)/CC155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+(1-$I155)*(BL155)+$I155*BC155,IF(D155=24,\".\",IFERROR((CD156-CD155)/CD155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BM155)+$I155*BG155,IF($D155=24,\".\",IFERROR((CE156-CE155)/CE155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BN155)+$I155*BH155,IF($D155=24,\".\",IFERROR((CF156-CF155)/CF155,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+$AV155+(1-$I155)*(BO155)+$I155*BI155,IF($D155=24,\".\",IFERROR((CG156-CG155)/CG155,\".\")))","v":"."},{"$f":"IFERROR(AV155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BP155,IF($D155=24,\".\",IFERROR((CH156-CH155)/CH155,\".\")))","v":"."},{"$f":"IFERROR(AW155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BQ155,IF(D155=24,\".\",IFERROR((CI156-CI155)/CI155,\".\")))","v":"."},{"$f":"IFERROR(AW155+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B155,Table1[Country Code],0)))+BR155,IF(D155=24,\".\",IFERROR((CJ156-CJ155)/CJ155,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2039,{"$f":"C156-'Initial Conditions and Settings'!$B$9","v":23},"ARE2039",7041.6591796875,{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,G155*F156/F155,\"\")),\".\")","v":7084.2326514265224},12097,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B156,Table1[Country Code],0)),MAX(IF(D156>0,K155*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B156,Table1[Country Code],0))*EXP(D156*INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B156,Table1[Country Code],0))*EXP(D156*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W],MATCH($B156,Table1[Country Code],0)),IF($D156=1,Q155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))+growthdif),IF($D156>1,Q155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(T155-LN(Z155)+LN(Z154))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W],MATCH($B156,Table1[Country Code],0)),IF($D156=1,R155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))),IF($D156>1,R155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(U155-LN(AA155)+LN(AA154))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Minimum wage, W],MATCH($B156,Table1[Country Code],0)),IF($D156=1,S155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(INDEX(Table1[Growth Rate of Capital],MATCH($B156,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B156,Table1[Country Code],0)))-growthdif),IF($D156>1,S155*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I155)*(V155-LN(AB155)+LN(AB154))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC155/$G155=mininf,AF155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(W155/Z155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AC155/$G155>mininf,AF155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(W155/Z155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AC155/$G155=mininf,AF155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(Q156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD155/$G155=mininf,AG155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(X155/AA155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AD155/$G155>mininf,AG155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(X155/AA155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AD155/$G155=mininf,AG155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(R156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE155/$G155=mininf,AH155/$G155>minfor,$B156=$B155),FALSE),$P155*$I155*(Y155/AB155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AE155/$G155>mininf,AH155/$G155=minfor,$B156=$B155),FALSE),($J155*$P155*$I155/$M155)*(Y155/AB155)^(-(1-$I155))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0)),IF(IFERROR(AND(AE155/$G155=mininf,AH155/$G155=minfor),FALSE),0,((($P156*($I156^$I156)*((1-$I156)^(1-$I156)))^(1/$I156))*(S156^(-(1-$I156)/$I156)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B156,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,W155*EXP(T155),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,X155*EXP(U155),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D156=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B156,Table1[Country Code],0)),IF($D156>0,Y155*EXP(V155),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BJ156)+$I156*BA156,IF(D156=24,\".\",IFERROR((CB157-CB156)/CB156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BK156)+$I156*BB156,IF(D156=24,\".\",IFERROR((CC157-CC156)/CC156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+(1-$I156)*(BL156)+$I156*BC156,IF(D156=24,\".\",IFERROR((CD157-CD156)/CD156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BM156)+$I156*BG156,IF($D156=24,\".\",IFERROR((CE157-CE156)/CE156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BN156)+$I156*BH156,IF($D156=24,\".\",IFERROR((CF157-CF156)/CF156,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+$AV156+(1-$I156)*(BO156)+$I156*BI156,IF($D156=24,\".\",IFERROR((CG157-CG156)/CG156,\".\")))","v":"."},{"$f":"IFERROR(AV156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BP156,IF($D156=24,\".\",IFERROR((CH157-CH156)/CH156,\".\")))","v":"."},{"$f":"IFERROR(AW156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BQ156,IF(D156=24,\".\",IFERROR((CI157-CI156)/CI156,\".\")))","v":"."},{"$f":"IFERROR(AW156+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B156,Table1[Country Code],0)))+BR156,IF(D156=24,\".\",IFERROR((CJ157-CJ156)/CJ156,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Arab Emirates","ARE",2040,{"$f":"C157-'Initial Conditions and Settings'!$B$9","v":24},"ARE2040",7061.81298828125,{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,G156*F157/F156,\"\")),\".\")","v":7104.508308803167},12207,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B157,Table1[Country Code],0)),MAX(IF(D157>0,K156*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B157,Table1[Country Code],0))*EXP(D157*INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B157,Table1[Country Code],0))*EXP(D157*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W],MATCH($B157,Table1[Country Code],0)),IF($D157=1,Q156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))+growthdif),IF($D157>1,Q156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(T156-LN(Z156)+LN(Z155))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W],MATCH($B157,Table1[Country Code],0)),IF($D157=1,R156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))),IF($D157>1,R156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(U156-LN(AA156)+LN(AA155))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Minimum wage, W],MATCH($B157,Table1[Country Code],0)),IF($D157=1,S156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(INDEX(Table1[Growth Rate of Capital],MATCH($B157,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B157,Table1[Country Code],0)))-growthdif),IF($D157>1,S156*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I156)*(V156-LN(AB156)+LN(AB155))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC156/$G156=mininf,AF156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(W156/Z156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AC156/$G156>mininf,AF156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(W156/Z156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AC156/$G156=mininf,AF156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(Q157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD156/$G156=mininf,AG156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(X156/AA156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AD156/$G156>mininf,AG156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(X156/AA156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AD156/$G156=mininf,AG156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(R157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE156/$G156=mininf,AH156/$G156>minfor,$B157=$B156),FALSE),$P156*$I156*(Y156/AB156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AE156/$G156>mininf,AH156/$G156=minfor,$B157=$B156),FALSE),($J156*$P156*$I156/$M156)*(Y156/AB156)^(-(1-$I156))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0)),IF(IFERROR(AND(AE156/$G156=mininf,AH156/$G156=minfor),FALSE),0,((($P157*($I157^$I157)*((1-$I157)^(1-$I157)))^(1/$I157))*(S157^(-(1-$I157)/$I157)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B157,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,W156*EXP(T156),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,X156*EXP(U156),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D157=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B157,Table1[Country Code],0)),IF($D157>0,Y156*EXP(V156),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BJ157)+$I157*BA157,IF(D157=24,\".\",IFERROR((CB158-CB157)/CB157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BK157)+$I157*BB157,IF(D157=24,\".\",IFERROR((CC158-CC157)/CC157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+(1-$I157)*(BL157)+$I157*BC157,IF(D157=24,\".\",IFERROR((CD158-CD157)/CD157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BM157)+$I157*BG157,IF($D157=24,\".\",IFERROR((CE158-CE157)/CE157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BN157)+$I157*BH157,IF($D157=24,\".\",IFERROR((CF158-CF157)/CF157,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+$AV157+(1-$I157)*(BO157)+$I157*BI157,IF($D157=24,\".\",IFERROR((CG158-CG157)/CG157,\".\")))","v":"."},{"$f":"IFERROR(AV157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BP157,IF($D157=24,\".\",IFERROR((CH158-CH157)/CH157,\".\")))","v":"."},{"$f":"IFERROR(AW157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BQ157,IF(D157=24,\".\",IFERROR((CI158-CI157)/CI157,\".\")))","v":"."},{"$f":"IFERROR(AW157+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B157,Table1[Country Code],0)))+BR157,IF(D157=24,\".\",IFERROR((CJ158-CJ157)/CJ157,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Argentina","ARG",2015,{"$f":"C158-'Initial Conditions and Settings'!$B$9","v":-1},"ARG2015",19804.99609375,{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,G157*F158/F157,\"\")),\".\")","v":""},43417.764999999999,0.5,".",{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B158,Table1[Country Code],0)),MAX(IF(D158>0,K157*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B158,Table1[Country Code],0))*EXP(D158*INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0))),\".\")","v":107.5444867231549},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B158,Table1[Country Code],0))*EXP(D158*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))),\".\")","v":107.5444867231549},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W],MATCH($B158,Table1[Country Code],0)),IF($D158=1,Q157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))+growthdif),IF($D158>1,Q157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(T157-LN(Z157)+LN(Z156))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W],MATCH($B158,Table1[Country Code],0)),IF($D158=1,R157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))),IF($D158>1,R157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(U157-LN(AA157)+LN(AA156))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Minimum wage, W],MATCH($B158,Table1[Country Code],0)),IF($D158=1,S157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(INDEX(Table1[Growth Rate of Capital],MATCH($B158,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B158,Table1[Country Code],0)))-growthdif),IF($D158>1,S157*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I157)*(V157-LN(AB157)+LN(AB156))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC157/$G157=mininf,AF157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(W157/Z157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AC157/$G157>mininf,AF157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(W157/Z157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AC157/$G157=mininf,AF157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(Q158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD157/$G157=mininf,AG157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(X157/AA157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AD157/$G157>mininf,AG157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(X157/AA157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AD157/$G157=mininf,AG157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(R158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE157/$G157=mininf,AH157/$G157>minfor,$B158=$B157),FALSE),$P157*$I157*(Y157/AB157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AE157/$G157>mininf,AH157/$G157=minfor,$B158=$B157),FALSE),($J157*$P157*$I157/$M157)*(Y157/AB157)^(-(1-$I157))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0)),IF(IFERROR(AND(AE157/$G157=mininf,AH157/$G157=minfor),FALSE),0,((($P158*($I158^$I158)*((1-$I158)^(1-$I158)))^(1/$I158))*(S158^(-(1-$I158)/$I158)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B158,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,W157*EXP(T157),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,X157*EXP(U157),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D158=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B158,Table1[Country Code],0)),IF($D158>0,Y157*EXP(V157),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BJ158)+$I158*BA158,IF(D158=24,\".\",IFERROR((CB159-CB158)/CB158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BK158)+$I158*BB158,IF(D158=24,\".\",IFERROR((CC159-CC158)/CC158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+(1-$I158)*(BL158)+$I158*BC158,IF(D158=24,\".\",IFERROR((CD159-CD158)/CD158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BM158)+$I158*BG158,IF($D158=24,\".\",IFERROR((CE159-CE158)/CE158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BN158)+$I158*BH158,IF($D158=24,\".\",IFERROR((CF159-CF158)/CF158,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+$AV158+(1-$I158)*(BO158)+$I158*BI158,IF($D158=24,\".\",IFERROR((CG159-CG158)/CG158,\".\")))","v":"."},{"$f":"IFERROR(AV158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BP158,IF($D158=24,\".\",IFERROR((CH159-CH158)/CH158,\".\")))","v":"."},{"$f":"IFERROR(AW158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BQ158,IF(D158=24,\".\",IFERROR((CI159-CI158)/CI158,\".\")))","v":"."},{"$f":"IFERROR(AW158+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B158,Table1[Country Code],0)))+BR158,IF(D158=24,\".\",IFERROR((CJ159-CJ158)/CJ158,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Argentina","ARG",2016,{"$f":"C159-'Initial Conditions and Settings'!$B$9","v":0},"ARG2016",20053.099609375,{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,G158*F159/F158,\"\")),\".\")","v":19313.2},43847.43,0.5,0.71,{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B159,Table1[Country Code],0)),MAX(IF(D159>0,K158*EXP(growthb),\".\"),0.001)),\".\")","v":72.794250291740909},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B159,Table1[Country Code],0))*EXP(D159*INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0))),\".\")","v":107.89661574223767},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B159,Table1[Country Code],0))*EXP(D159*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))),\".\")","v":107.89661574223767},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W],MATCH($B159,Table1[Country Code],0)),IF($D159=1,Q158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))+growthdif),IF($D159>1,Q158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(T158-LN(Z158)+LN(Z157))+growthdif),\".\"))),\".\")","v":17147.6238360118},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W],MATCH($B159,Table1[Country Code],0)),IF($D159=1,R158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))),IF($D159>1,R158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(U158-LN(AA158)+LN(AA157))),\".\"))),\".\")","v":17147.6238360118},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Minimum wage, W],MATCH($B159,Table1[Country Code],0)),IF($D159=1,S158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(INDEX(Table1[Growth Rate of Capital],MATCH($B159,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B159,Table1[Country Code],0)))-growthdif),IF($D159>1,S158*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I158)*(V158-LN(AB158)+LN(AB157))-growthdif),\".\"))),\".\")","v":17147.6238360118},{"$f":"IFERROR(IF(IFERROR(AND(AC158/$G158=mininf,AF158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(W158/Z158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AC158/$G158>mininf,AF158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(W158/Z158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AC158/$G158=mininf,AF158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(Q159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD158/$G158=mininf,AG158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(X158/AA158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AD158/$G158>mininf,AG158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(X158/AA158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AD158/$G158=mininf,AG158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(R159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE158/$G158=mininf,AH158/$G158>minfor,$B159=$B158),FALSE),$P158*$I158*(Y158/AB158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AE158/$G158>mininf,AH158/$G158=minfor,$B159=$B158),FALSE),($J158*$P158*$I158/$M158)*(Y158/AB158)^(-(1-$I158))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0)),IF(IFERROR(AND(AE158/$G158=mininf,AH158/$G158=minfor),FALSE),0,((($P159*($I159^$I159)*((1-$I159)^(1-$I159)))^(1/$I159))*(S159^(-(1-$I159)/$I159)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B159,Table1[Country Code],0))))),\".\")","v":2.2553855070517881E-2},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,W158*EXP(T158),\"\")),\".\")","v":1172939801.5999999},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,X158*EXP(U158),\"\")),\".\")","v":1172939801.5999999},{"$f":"IFERROR(IF($D159=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B159,Table1[Country Code],0)),IF($D159>0,Y158*EXP(V158),\"\")),\".\")","v":1172939801.5999999},14458.570518788873,14458.570518788873,14458.570518788873,4059.7681699033328,4059.7681699033328,4059.7681699033328,10398.802348885542,10398.802348885542,10398.802348885542,4854.6294812111282,4854.6294812111282,4854.6294812111282,0.53842979666163759,0.53842979666163759,0.53842979666163759,0.21020691391915022,0.21020691391915022,0.21020691391915022,0.2513632894192121,0.2513632894192121,0.2513632894192121,null,2.5000000000000577E-3,2.5000000000003908E-3,1050595569.2815565,1050595569.2815565,1050595569.2815565,2.2219585494209326E-2,2.5738836887175154E-2,2.9221978093698198E-2,122344232.31844342,122344232.31844342,122344232.31844342,2.5419707814286596E-2,-5.2220562768994228E-3,-3.6614477256954103E-2,1.2130461715251784E-3,1.4732297564490793E-2,2.8215438771013623E-2,-5.5868315083991149E-3,-2.6228595599581794E-2,-4.7621016579642017E-2,5.0642580462357145E-2,3.897642347339314E-2,2.7108249888312841E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BJ159)+$I159*BA159,IF(D159=24,\".\",IFERROR((CB160-CB159)/CB159,\".\")))","v":1.4985230897061875E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BK159)+$I159*BB159,IF(D159=24,\".\",IFERROR((CC160-CC159)/CC159,\".\")))","v":2.3504482290027596E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+(1-$I159)*(BL159)+$I159*BC159,IF(D159=24,\".\",IFERROR((CD160-CD159)/CD159,\".\")))","v":3.198762349655053E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BM159)+$I159*BG159,IF($D159=24,\".\",IFERROR((CE160-CE159)/CE159,\".\")))","v":1.5685353217138421E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BN159)+$I159*BH159,IF($D159=24,\".\",IFERROR((CF160-CF159)/CF159,\".\")))","v":-9.9564108740459283E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+$AV159+(1-$I159)*(BO159)+$I159*BI159,IF($D159=24,\".\",IFERROR((CG160-CG159)/CG159,\".\")))","v":-3.6348831854103383E-2},{"$f":"IFERROR(AV159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BP159,IF($D159=24,\".\",IFERROR((CH160-CH159)/CH159,\".\")))","v":5.6411495526551822E-2},{"$f":"IFERROR(AW159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BQ159,IF(D159=24,\".\",IFERROR((CI160-CI159)/CI159,\".\")))","v":4.474533853758815E-2},{"$f":"IFERROR(AW159+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B159,Table1[Country Code],0)))+BR159,IF(D159=24,\".\",IFERROR((CJ160-CJ159)/CJ159,\".\")))","v":3.2877164952507851E-2},356629502.04745048,356629502.04745048,356629502.04745048,53989404.698716231,53989404.698716231,53989404.698716231,38129489.38992282,38129489.38992282,38129489.38992282,448748396.1360895,448748396.1360895,448748396.1360895,1.8589391978990288E-2,2.1283570286167879E-2,2.3841573697663241E-2,0.79472039369539582,0.79472039369539582,0.79472039369539582,0.12031108113942575,0.12031108113942575,0.12031108113942575,8.4968525165178513E-2,8.4968525165178513E-2,8.4968525165178513E-2,10234.314671032931,10234.314671032931,10234.314671032931,9.041946725670158E-3,1.175254615025878E-2,1.4470438827054011E-2]
["Argentina","ARG",2017,{"$f":"C160-'Initial Conditions and Settings'!$B$9","v":1},"ARG2017",20304.564453125,{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,G159*F160/F159,\"\")),\".\")","v":19555.386540480853},44271.040999999997,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B160,Table1[Country Code],0)),MAX(IF(D160>0,K159*EXP(growthb),\".\"),0.001)),\".\")","v":72.976463589189336},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B160,Table1[Country Code],0))*EXP(D160*INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0))),\".\")","v":108.24989772461832},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B160,Table1[Country Code],0))*EXP(D160*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))),\".\")","v":108.24989772461832},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W],MATCH($B160,Table1[Country Code],0)),IF($D160=1,Q159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))+growthdif),IF($D160>1,Q159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(T159-LN(Z159)+LN(Z158))+growthdif),\".\"))),\".\")","v":17385.417791646549},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W],MATCH($B160,Table1[Country Code],0)),IF($D160=1,R159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))),IF($D160>1,R159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(U159-LN(AA159)+LN(AA158))),\".\"))),\".\")","v":17298.707658666801},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Minimum wage, W],MATCH($B160,Table1[Country Code],0)),IF($D160=1,S159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(INDEX(Table1[Growth Rate of Capital],MATCH($B160,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B160,Table1[Country Code],0)))-growthdif),IF($D160>1,S159*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I159)*(V159-LN(AB159)+LN(AB158))-growthdif),\".\"))),\".\")","v":17212.429994279493},{"$f":"IFERROR(IF(IFERROR(AND(AC159/$G159=mininf,AF159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(W159/Z159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AC159/$G159>mininf,AF159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(W159/Z159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AC159/$G159=mininf,AF159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(Q160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.1330418309564586E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD159/$G159=mininf,AG159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(X159/AA159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AD159/$G159>mininf,AG159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(X159/AA159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AD159/$G159=mininf,AG159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(R160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.2175047446848589E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE159/$G159=mininf,AH159/$G159>minfor,$B160=$B159),FALSE),$P159*$I159*(Y159/AB159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AE159/$G159>mininf,AH159/$G159=minfor,$B160=$B159),FALSE),($J159*$P159*$I159/$M159)*(Y159/AB159)^(-(1-$I159))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0)),IF(IFERROR(AND(AE159/$G159=mininf,AH159/$G159=minfor),FALSE),0,((($P160*($I160^$I160)*((1-$I160)^(1-$I160)))^(1/$I160))*(S160^(-(1-$I160)/$I160)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B160,Table1[Country Code],0))))),\".\")","v":2.3023910305301709E-2},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,W159*EXP(T159),\"\")),\".\")","v":1199694694.7608852},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,X159*EXP(U159),\"\")),\".\")","v":1199694694.7608852},{"$f":"IFERROR(IF($D160=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B160,Table1[Country Code],0)),IF($D160>0,Y159*EXP(V159),\"\")),\".\")","v":1199694694.7608852},14448.574399662253,14507.805102700577,14567.35659267727,4037.1501694843,3954.6704600131511,3870.9689655398429,10411.424230177952,10553.134642687424,10696.387627137425,5106.8121408185998,5047.5814377802762,4988.0299478035831,0.53240697690253602,0.5396535947188662,0.54697909473664685,0.20644696340454077,0.20222921453517373,0.19794898748366335,0.2611460596929232,0.25811719074596007,0.25507191777968974,null,2.5000000000000577E-3,2.5000000000003908E-3,1074200643.673578,1077987685.6529474,1081749015.8001938,1.7032629607257377E-2,2.268136369050211E-2,2.8172937943960363E-2,125494051.08730721,121707009.10793781,117945678.96069145,5.7381842377200343E-2,1.7679258630678873E-2,-2.5480164865189892E-2,-1.4989390695740568E-2,3.9057495706629197E-3,2.2644849070086792E-2,1.5359822074202611E-2,-1.109635548916188E-2,-4.1008253739061473E-2,6.3850824661468408E-2,4.7707143622053749E-2,3.0572252567388603E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BJ160)+$I160*BA160,IF(D160=24,\".\",IFERROR((CB161-CB160)/CB160,\".\")))","v":4.2905345199530272E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BK160)+$I160*BB160,IF(D160=24,\".\",IFERROR((CC161-CC160)/CC160,\".\")))","v":1.6562471694777137E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+(1-$I160)*(BL160)+$I160*BC160,IF(D160=24,\".\",IFERROR((CD161-CD160)/CD160,\".\")))","v":2.86778085712182E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BM160)+$I160*BG160,IF($D160=24,\".\",IFERROR((CE161-CE160)/CE160,\".\")))","v":4.2139747289896154E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BN160)+$I160*BH160,IF($D160=24,\".\",IFERROR((CF161-CF160)/CF160,\".\")))","v":9.0603666349531771E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+$AV160+(1-$I160)*(BO160)+$I160*BI160,IF($D160=24,\".\",IFERROR((CG161-CG160)/CG160,\".\")))","v":-2.7475294237931002E-2},{"$f":"IFERROR(AV160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BP160,IF($D160=24,\".\",IFERROR((CH161-CH160)/CH160,\".\")))","v":6.9619739725663085E-2},{"$f":"IFERROR(AW160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BQ160,IF(D160=24,\".\",IFERROR((CI161-CI160)/CI160,\".\")))","v":5.3476058686248759E-2},{"$f":"IFERROR(AW160+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B160,Table1[Country Code],0)))+BR160,IF(D160=24,\".\",IFERROR((CJ161-CJ160)/CJ160,\".\")))","v":3.6341167631583612E-2},362013920.09543145,365111182.13279778,368221646.44756049,54842923.957697399,53454531.131689459,52062191.074979968,40342256.90400926,39874352.431965359,39403913.84103822,457199100.95713812,458440065.69645262,459687751.36357868,1.4595211558208778E-2,1.8898401620809063E-2,2.2975052254611578E-2,0.79180803141905087,0.79642075257564682,0.80102557737355218,0.11995413779879427,0.11660091499743254,0.11325555427689145,8.8237830782154802E-2,8.697833242692056E-2,8.5718868349556401E-2,10327.272425266397,10355.303497300925,10383.486382522125,5.4224452987039484E-3,9.5621709622335516E-3,1.3740892818479011E-2]
["Argentina","ARG",2018,{"$f":"C161-'Initial Conditions and Settings'!$B$9","v":2},"ARG2018",20558.224609375,{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,G160*F161/F160,\"\")),\".\")","v":19799.687392973363},44689,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B161,Table1[Country Code],0)),MAX(IF(D161>0,K160*EXP(growthb),\".\"),0.001)),\".\")","v":73.159132989772743},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B161,Table1[Country Code],0))*EXP(D161*INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0))),\".\")","v":108.60433644540282},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B161,Table1[Country Code],0))*EXP(D161*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))),\".\")","v":108.60433644540282},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W],MATCH($B161,Table1[Country Code],0)),IF($D161=1,Q160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))+growthdif),IF($D161>1,Q160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(T160-LN(Z160)+LN(Z159))+growthdif),\".\"))),\".\")","v":17723.859427626547},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W],MATCH($B161,Table1[Country Code],0)),IF($D161=1,R160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))),IF($D161>1,R160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(U160-LN(AA160)+LN(AA159))),\".\"))),\".\")","v":17519.044021319813},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Minimum wage, W],MATCH($B161,Table1[Country Code],0)),IF($D161=1,S160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(INDEX(Table1[Growth Rate of Capital],MATCH($B161,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B161,Table1[Country Code],0)))-growthdif),IF($D161>1,S160*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I160)*(V160-LN(AB160)+LN(AB159))-growthdif),\".\"))),\".\")","v":17316.58575518529},{"$f":"IFERROR(IF(IFERROR(AND(AC160/$G160=mininf,AF160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(W160/Z160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AC160/$G160>mininf,AF160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(W160/Z160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AC160/$G160=mininf,AF160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(Q161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0))))),\".\")","v":1.9196947352351057E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD160/$G160=mininf,AG160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(X160/AA160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AD160/$G160>mininf,AG160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(X160/AA160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AD160/$G160=mininf,AG160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(R161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0))))),\".\")","v":2.1141986121264417E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE160/$G160=mininf,AH160/$G160>minfor,$B161=$B160),FALSE),$P160*$I160*(Y160/AB160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AE160/$G160>mininf,AH160/$G160=minfor,$B161=$B160),FALSE),($J160*$P160*$I160/$M160)*(Y160/AB160)^(-(1-$I160))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0)),IF(IFERROR(AND(AE160/$G160=mininf,AH160/$G160=minfor),FALSE),0,((($P161*($I161^$I161)*((1-$I161)^(1-$I161)))^(1/$I161))*(S161^(-(1-$I161)/$I161)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B161,Table1[Country Code],0))))),\".\")","v":2.3109859646416375E-2},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,W160*EXP(T160),\"\")),\".\")","v":1225559557.946141},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,X160*EXP(U160),\"\")),\".\")","v":1226595138.5374649},{"$f":"IFERROR(IF($D161=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B161,Table1[Country Code],0)),IF($D161>0,Y160*EXP(V160),\"\")),\".\")","v":1227636791.6406953},14356.165887478195,14505.463742307498,14656.807133247454,4099.638756017519,3911.0306002223824,3715.4381078658416,10256.527131460678,10594.433142085118,10941.369025381613,5443.5215054951677,5294.2236506658646,5142.8802597259091,0.51801459931638005,0.53508082889454789,0.55260311984847577,0.20705573146939807,0.19752991663950983,0.18765135196954674,0.27492966921422196,0.26738925446594231,0.2597455281819776,null,2.5000000000000577E-3,2.4999999999995026E-3,1092653812.2344422,1102717307.0145872,1112658423.698694,1.3420196239554372E-2,2.0768582005146641E-2,2.7813695704711705E-2,132905745.71169877,123877831.52287769,114978367.94200134,6.5465181726732879E-2,2.4459769060658942E-2,-2.359059770049754E-2,-2.2192974851312997E-2,-5.3480339936662347E-4,2.0825538684746903E-2,1.9852010635869277E-2,-6.8436163438541087E-3,-4.0578754720462129E-2,6.8713639196365861E-2,5.0929603677328572E-2,3.0972254248663234E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BJ161)+$I161*BA161,IF(D161=24,\".\",IFERROR((CB162-CB161)/CB161,\".\")))","v":-1.1174742416846899E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BK161)+$I161*BB161,IF(D161=24,\".\",IFERROR((CC162-CC161)/CC161,\".\")))","v":1.3385804367084631E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+(1-$I161)*(BL161)+$I161*BC161,IF(D161=24,\".\",IFERROR((CD162-CD161)/CD161,\".\")))","v":2.7588532258923926E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BM161)+$I161*BG161,IF($D161=24,\".\",IFERROR((CE162-CE161)/CE161,\".\")))","v":4.8427511245495755E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BN161)+$I161*BH161,IF($D161=24,\".\",IFERROR((CF162-CF161)/CF161,\".\")))","v":1.4576991422597097E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+$AV161+(1-$I161)*(BO161)+$I161*BI161,IF($D161=24,\".\",IFERROR((CG162-CG161)/CG161,\".\")))","v":-2.6315761146285154E-2},{"$f":"IFERROR(AV161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BP161,IF($D161=24,\".\",IFERROR((CH162-CH161)/CH161,\".\")))","v":7.4482554260560538E-2},{"$f":"IFERROR(AW161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BQ161,IF(D161=24,\".\",IFERROR((CI162-CI161)/CI161,\".\")))","v":5.6698518741522694E-2},{"$f":"IFERROR(AW161+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B161,Table1[Country Code],0)))+BR161,IF(D161=24,\".\",IFERROR((CJ162-CJ161)/CJ161,\".\")))","v":3.6741169312857355E-2},363570490.18729359,371208681.19423753,378934310.01429754,57203376.052261755,53941049.471110798,50651238.977109112,43250950.833985619,42064719.793596931,40862236.152449407,464024817.07354099,467214450.45894527,470447785.14385611,1.2036808304281329E-2,1.7422903544344177E-2,2.257985307102332E-2,0.78351518455460778,0.79451455499631662,0.80547580832679433,0.12327654458876901,0.11545244248786493,0.10766601645625921,9.3208270856623157E-2,9.0033002515818403E-2,8.6858175216946401E-2,10383.42359581868,10454.797611469159,10527.149525472849,3.1732382730922382E-3,8.3009878105251289E-3,1.3526139023158024E-2]
["Argentina","ARG",2019,{"$f":"C162-'Initial Conditions and Settings'!$B$9","v":3},"ARG2019",20811.861328125,{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,G161*F162/F161,\"\")),\".\")","v":20043.965672739767},45102,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B162,Table1[Country Code],0)),MAX(IF(D162>0,K161*EXP(growthb),\".\"),0.001)),\".\")","v":73.342259635175481},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B162,Table1[Country Code],0))*EXP(D162*INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0))),\".\")","v":108.95993569205785},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B162,Table1[Country Code],0))*EXP(D162*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))),\".\")","v":108.95993569205785},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W],MATCH($B162,Table1[Country Code],0)),IF($D162=1,Q161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))+growthdif),IF($D162>1,Q161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(T161-LN(Z161)+LN(Z160))+growthdif),\".\"))),\".\")","v":18101.362699944188},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W],MATCH($B162,Table1[Country Code],0)),IF($D162=1,R161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))),IF($D162>1,R161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(U161-LN(AA161)+LN(AA160))),\".\"))),\".\")","v":17764.625114842183},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Minimum wage, W],MATCH($B162,Table1[Country Code],0)),IF($D162=1,S161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(INDEX(Table1[Growth Rate of Capital],MATCH($B162,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B162,Table1[Country Code],0)))-growthdif),IF($D162>1,S161*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I161)*(V161-LN(AB161)+LN(AB160))-growthdif),\".\"))),\".\")","v":17434.094621342148},{"$f":"IFERROR(IF(IFERROR(AND(AC161/$G161=mininf,AF161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(W161/Z161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AC161/$G161>mininf,AF161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(W161/Z161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AC161/$G161=mininf,AF161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(Q162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0))))),\".\")","v":1.6795805184135815E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD161/$G161=mininf,AG161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(X161/AA161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AD161/$G161>mininf,AG161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(X161/AA161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AD161/$G161=mininf,AG161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(R162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0))))),\".\")","v":1.9903926491993379E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE161/$G161=mininf,AH161/$G161>minfor,$B162=$B161),FALSE),$P161*$I161*(Y161/AB161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AE161/$G161>mininf,AH161/$G161=minfor,$B162=$B161),FALSE),($J161*$P161*$I161/$M161)*(Y161/AB161)^(-(1-$I161))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0)),IF(IFERROR(AND(AE161/$G161=mininf,AH161/$G161=minfor),FALSE),0,((($P162*($I162^$I162)*((1-$I162)^(1-$I162)))^(1/$I162))*(S162^(-(1-$I162)/$I162)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B162,Table1[Country Code],0))))),\".\")","v":2.3071522386679422E-2},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,W161*EXP(T161),\"\")),\".\")","v":1249313835.5707769},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,X161*EXP(U161),\"\")),\".\")","v":1252803872.0406427},{"$f":"IFERROR(IF($D162=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B162,Table1[Country Code],0)),IF($D162>0,Y161*EXP(V161),\"\")),\".\")","v":1256337664.8334799},14213.249554117518,14473.125103476836,14739.30642040673,4181.8380391672108,3884.3563854388599,3567.6882818009435,10031.411514950309,10588.768718037978,11171.618138605789,5830.7161186222493,5570.8405692629312,5304.6592523330364,0.50047039985671338,0.52827713292479517,0.55735568105664013,0.20863326686168707,0.19379180990724154,0.17799313469455189,0.29089633328159964,0.27793105716796335,0.26465118424880807,null,2.5000000000001132E-3,2.5000000000003908E-3,1107416276.8411503,1125858656.5432546,1144039961.7523856,1.0342872918279511E-2,1.9232480102974847E-2,2.7674969985639564E-2,141897558.72962666,126945215.49738812,112297703.08109426,6.5775204074970617E-2,2.5839239238454326E-2,-2.5075175961607243E-2,-2.6457863994004072E-2,-2.9033461151932727E-3,2.021640072660702E-2,1.8974467162680142E-2,-6.2965869797153573E-3,-4.253374522064135E-2,7.0441436486683884E-2,5.2246034004271635E-2,3.0471527705950407E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BJ162)+$I162*BA162,IF(D162=24,\".\",IFERROR((CB163-CB162)/CB162,\".\")))","v":-4.7885804736676578E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BK162)+$I162*BB162,IF(D162=24,\".\",IFERROR((CC163-CC162)/CC162,\".\")))","v":1.143348205808541E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+(1-$I162)*(BL162)+$I162*BC162,IF(D162=24,\".\",IFERROR((CD163-CD162)/CD162,\".\")))","v":2.7214600420317914E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BM162)+$I162*BG162,IF($D162=24,\".\",IFERROR((CE163-CE162)/CE162,\".\")))","v":4.8143750683020112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BN162)+$I162*BH162,IF($D162=24,\".\",IFERROR((CF163-CF162)/CF162,\".\")))","v":1.554024119356422E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+$AV162+(1-$I162)*(BO162)+$I162*BI162,IF($D162=24,\".\",IFERROR((CG163-CG162)/CG162,\".\")))","v":-2.8035545526929561E-2},{"$f":"IFERROR(AV162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BP162,IF($D162=24,\".\",IFERROR((CH163-CH162)/CH162,\".\")))","v":7.6210351550878616E-2},{"$f":"IFERROR(AW162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BQ162,IF(D162=24,\".\",IFERROR((CI163-CI162)/CI162,\".\")))","v":5.8014949068466645E-2},{"$f":"IFERROR(AW162+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B162,Table1[Country Code],0)))+BR162,IF(D162=24,\".\",IFERROR((CJ163-CJ162)/CJ162,\".\")))","v":3.6240442770145417E-2},363164436.44902426,376211013.40742546,389534095.40391117,60041766.583926775,54733106.566102892,49335698.711008616,46595397.585648246,44518636.464229181,42391483.634303622,469801600.6185993,475462756.43775755,481261277.74922341,1.0009853811348168E-2,1.6267759927565652E-2,2.2345757207141041E-2,0.77301660098823999,0.79125232904898402,0.80940252917437161,0.12780238829511928,0.11511544453275797,0.10251333525469415,9.9181010716640691E-2,9.3632226418258024E-2,8.8084135570934211E-2,10416.425005955374,10541.943958976488,10670.508574990541,1.4048340823276106E-3,7.3542663373853401E-3,1.3486353469211565E-2]
["Argentina","ARG",2020,{"$f":"C163-'Initial Conditions and Settings'!$B$9","v":4},"ARG2020",21064.91015625,{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,G162*F163/F162,\"\")),\".\")","v":20287.677753293086},45510,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B163,Table1[Country Code],0)),MAX(IF(D163>0,K162*EXP(growthb),\".\"),0.001)),\".\")","v":73.525844669939687},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B163,Table1[Country Code],0))*EXP(D163*INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0))),\".\")","v":109.31669926445124},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B163,Table1[Country Code],0))*EXP(D163*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))),\".\")","v":109.31669926445124},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W],MATCH($B163,Table1[Country Code],0)),IF($D163=1,Q162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))+growthdif),IF($D163>1,Q162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(T162-LN(Z162)+LN(Z161))+growthdif),\".\"))),\".\")","v":18497.886942712259},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W],MATCH($B163,Table1[Country Code],0)),IF($D163=1,R162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))),IF($D163>1,R162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(U162-LN(AA162)+LN(AA161))),\".\"))),\".\")","v":18021.147960765655},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Minimum wage, W],MATCH($B163,Table1[Country Code],0)),IF($D163=1,S162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(INDEX(Table1[Growth Rate of Capital],MATCH($B163,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B163,Table1[Country Code],0)))-growthdif),IF($D163>1,S162*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I162)*(V162-LN(AB162)+LN(AB161))-growthdif),\".\"))),\".\")","v":17556.529810245938},{"$f":"IFERROR(IF(IFERROR(AND(AC162/$G162=mininf,AF162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(W162/Z162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AC162/$G162>mininf,AF162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(W162/Z162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AC162/$G162=mininf,AF162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(Q163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0))))),\".\")","v":1.4333389044877853E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD162/$G162=mininf,AG162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(X162/AA162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AD162/$G162>mininf,AG162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(X162/AA162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AD162/$G162=mininf,AG162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(R163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0))))),\".\")","v":1.8605958390969152E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE162/$G162=mininf,AH162/$G162>minfor,$B163=$B162),FALSE),$P162*$I162*(Y162/AB162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AE162/$G162>mininf,AH162/$G162=minfor,$B163=$B162),FALSE),($J162*$P162*$I162/$M162)*(Y162/AB162)^(-(1-$I162))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0)),IF(IFERROR(AND(AE162/$G162=mininf,AH162/$G162=minfor),FALSE),0,((($P163*($I163^$I163)*((1-$I163)^(1-$I163)))^(1/$I163))*(S163^(-(1-$I163)/$I163)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B163,Table1[Country Code],0))))),\".\")","v":2.2993164822454365E-2},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,W162*EXP(T162),\"\")),\".\")","v":1270474273.2183933},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,X162*EXP(U162),\"\")),\".\")","v":1277989402.2233191},{"$f":"IFERROR(IF($D163=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B163,Table1[Country Code],0)),IF($D163>0,Y162*EXP(V162),\"\")),\".\")","v":1285660244.99788},14031.425885131635,14418.04548072842,14818.889498333052,4261.9437661033371,3859.9750377897099,3419.1230522202709,9769.4821190282983,10558.07044293871,11399.766446112782,6256.2518681614511,5869.632272564666,5468.7882549600345,0.48154757966039363,0.52041788968305791,0.56190593052289473,0.21007548611183655,0.19026204402143368,0.16853200715223704,0.30837693422776979,0.28932006629550838,0.26956206232486829,null,2.5000000000001688E-3,2.5000000000003908E-3,1118929580.3415008,1147721273.0326343,1176143415.42732,7.4613782760479808E-3,1.7826484053085068E-2,2.7608338453340764E-2,151544692.87689257,130268129.1906848,109516829.57055998,6.3661997954991278E-2,2.5447349063185243E-2,-2.7961951945744801E-2,-2.9747087423624308E-2,-4.5923824592790652E-3,2.0000026647526425E-2,1.6453532255317427E-2,-6.9715174491804532E-3,-4.5570263751560702E-2,7.0678120152832591E-2,5.2719031355366042E-2,2.9649418134528815E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BJ163)+$I163*BA163,IF(D163=24,\".\",IFERROR((CB164-CB163)/CB163,\".\")))","v":-7.8739395095935409E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BK163)+$I163*BB163,IF(D163=24,\".\",IFERROR((CC164-CC163)/CC163,\".\")))","v":9.8859658610976238E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+(1-$I163)*(BL163)+$I163*BC163,IF(D163=24,\".\",IFERROR((CD164-CD163)/CD163,\".\")))","v":2.7073097614628217E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BM163)+$I163*BG163,IF($D163=24,\".\",IFERROR((CE164-CE163)/CE163,\".\")))","v":4.582668016934914E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BN163)+$I163*BH163,IF($D163=24,\".\",IFERROR((CF164-CF163)/CF163,\".\")))","v":1.5006830871197186E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+$AV163+(1-$I163)*(BO163)+$I163*BI163,IF($D163=24,\".\",IFERROR((CG164-CG163)/CG163,\".\")))","v":-3.099719278445796E-2},{"$f":"IFERROR(AV163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BP163,IF($D163=24,\".\",IFERROR((CH164-CH163)/CH163,\".\")))","v":7.6447035217027379E-2},{"$f":"IFERROR(AW163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BQ163,IF(D163=24,\".\",IFERROR((CI164-CI163)/CI163,\".\")))","v":5.8487946419561052E-2},{"$f":"IFERROR(AW163+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B163,Table1[Country Code],0)))+BR163,IF(D163=24,\".\",IFERROR((CJ164-CJ163)/CJ163,\".\")))","v":3.5418333198723825E-2},361429551.453269,380537099.26477015,400280678.88204098,63003115.683684126,55590315.609861858,47971754.283006229,50285266.594280064,47177771.908189304,43955946.970074296,474717933.73123318,483305186.7828213,492208380.13512152,8.1848788030335767E-3,1.5219249520514767E-2,2.2158693335862276E-2,0.76135643035954137,0.78736398795523133,0.81323418096245237,0.13271694875415016,0.11502114425856969,9.7462286744969637E-2,0.10592662088630851,9.7614867786198975E-2,8.9303532292577925E-2,10431.068638348344,10619.758004456631,10815.389587675709,-2.078501014874945E-4,6.4851338703757477E-3,1.3473688632215541E-2]
["Argentina","ARG",2021,{"$f":"C164-'Initial Conditions and Settings'!$B$9","v":5},"ARG2021",21316.75390625,{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,G163*F164/F163,\"\")),\".\")","v":20530.229219512607},45914,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B164,Table1[Country Code],0)),MAX(IF(D164>0,K163*EXP(growthb),\".\"),0.001)),\".\")","v":73.709889241472425},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B164,Table1[Country Code],0))*EXP(D164*INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0))),\".\")","v":109.67463097489259},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B164,Table1[Country Code],0))*EXP(D164*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))),\".\")","v":109.67463097489259},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W],MATCH($B164,Table1[Country Code],0)),IF($D164=1,Q163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))+growthdif),IF($D164>1,Q163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(T163-LN(Z163)+LN(Z162))+growthdif),\".\"))),\".\")","v":18906.951414671621},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W],MATCH($B164,Table1[Country Code],0)),IF($D164=1,R163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))),IF($D164>1,R163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(U163-LN(AA163)+LN(AA162))),\".\"))),\".\")","v":18283.962386504172},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Minimum wage, W],MATCH($B164,Table1[Country Code],0)),IF($D164=1,S163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(INDEX(Table1[Growth Rate of Capital],MATCH($B164,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B164,Table1[Country Code],0)))-growthdif),IF($D164>1,S163*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I163)*(V163-LN(AB163)+LN(AB162))-growthdif),\".\"))),\".\")","v":17681.148590730223},{"$f":"IFERROR(IF(IFERROR(AND(AC163/$G163=mininf,AF163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(W163/Z163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AC163/$G163>mininf,AF163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(W163/Z163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AC163/$G163=mininf,AF163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(Q164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0))))),\".\")","v":1.1875524631273754E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD163/$G163=mininf,AG163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(X163/AA163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AD163/$G163>mininf,AG163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(X163/AA163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AD163/$G163=mininf,AG163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(R164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0))))),\".\")","v":1.7294796551990649E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE163/$G163=mininf,AH163/$G163>minfor,$B164=$B163),FALSE),$P163*$I163*(Y163/AB163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AE163/$G163>mininf,AH163/$G163=minfor,$B164=$B163),FALSE),($J163*$P163*$I163/$M163)*(Y163/AB163)^(-(1-$I163))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0)),IF(IFERROR(AND(AE163/$G163=mininf,AH163/$G163=minfor),FALSE),0,((($P164*($I164^$I164)*((1-$I164)^(1-$I164)))^(1/$I164))*(S164^(-(1-$I164)/$I164)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B164,Table1[Country Code],0))))),\".\")","v":2.2902109073236948E-2},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,W163*EXP(T163),\"\")),\".\")","v":1288815607.9794977},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,X163*EXP(U163),\"\")),\".\")","v":1301990206.4651408},{"$f":"IFERROR(IF($D164=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B164,Table1[Country Code],0)),IF($D164>0,Y163*EXP(V163),\"\")),\".\")","v":1315564117.7873595},13815.796258073311,14342.853648148292,14896.86686787152,4332.6478663565294,3833.15873822106,3266.8095536429455,9483.1483917167825,10509.694909927233,11630.057314228576,6714.4329614392955,6187.375571364315,5633.3623516410862,0.46191147163148505,0.51191317922249369,0.56648453311836311,0.21103748136619138,0.18670803414985254,0.15912192302938644,0.32705104700232362,0.30137878662765388,0.27439354385225045,null,2.5000000000000022E-3,2.4999999999995026E-3,1127309561.4315102,1168364559.9443812,1209067174.8196125,4.6605580974485861E-3,1.6469462857916284E-2,2.7566180099970694E-2,161506046.54798746,133625646.52075958,106496942.96774697,6.0836255527163985E-2,2.4482286428323619E-2,-3.1633487127159299E-2,-3.2701892715357062E-2,-6.0540995650679719E-3,1.9912300118456017E-2,1.3473804714356774E-2,-8.041275994660424E-3,-4.9287367108671987E-2,7.0055786093773165E-2,5.2736652533878825E-2,2.8719161796471937E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BJ164)+$I164*BA164,IF(D164=24,\".\",IFERROR((CB165-CB164)/CB164,\".\")))","v":-1.0751752244759615E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BK164)+$I164*BB164,IF(D164=24,\".\",IFERROR((CC165-CC164)/CC164,\".\")))","v":8.4765967106187785E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+(1-$I164)*(BL164)+$I164*BC164,IF(D164=24,\".\",IFERROR((CD165-CD164)/CD164,\".\")))","v":2.7008155173407978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BM164)+$I164*BG164,IF($D164=24,\".\",IFERROR((CE165-CE164)/CE164,\".\")))","v":4.2923945184955001E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BN164)+$I164*BH164,IF($D164=24,\".\",IFERROR((CF165-CF164)/CF164,\".\")))","v":1.3989420281026222E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+$AV164+(1-$I164)*(BO164)+$I164*BI164,IF($D164=24,\".\",IFERROR((CG165-CG164)/CG164,\".\")))","v":-3.4691512053721021E-2},{"$f":"IFERROR(AV164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BP164,IF($D164=24,\".\",IFERROR((CH165-CH164)/CH164,\".\")))","v":7.5824701157967786E-2},{"$f":"IFERROR(AW164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BQ164,IF(D164=24,\".\",IFERROR((CI165-CI164)/CI164,\".\")))","v":5.8505567598072947E-2},{"$f":"IFERROR(AW164+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B164,Table1[Country Code],0)))+BR164,IF(D164=24,\".\",IFERROR((CJ165-CJ164)/CJ164,\".\")))","v":3.4488076860666059E-2},358594851.80062097,384317732.85348773,411265542.9831686,65957517.506449468,56430841.112172529,46507574.531582534,54280180.416101553,50019393.185488254,45540692.200284585,478832549.72317201,490767967.15114856,503313809.71503574,6.456144896195332E-3,1.4209472987768914E-2,2.1983733009570131E-2,0.74889405911928042,0.78309457539457561,0.81711555503715927,0.13774652024926368,0.11498476854499501,9.2402738875601312E-2,0.11335942063145585,0.10192065606042926,9.0481706087239364E-2,10428.900764977392,10688.8523576937,10962.098917868967,-1.7144658775780641E-3,5.6711798651214451E-3,1.3494174928808889E-2]
["Argentina","ARG",2022,{"$f":"C165-'Initial Conditions and Settings'!$B$9","v":6},"ARG2022",21566.908203125,{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,G164*F165/F164,\"\")),\".\")","v":20771.153568392197},46313,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B165,Table1[Country Code],0)),MAX(IF(D165>0,K164*EXP(growthb),\".\"),0.001)),\".\")","v":73.894394500052854},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B165,Table1[Country Code],0))*EXP(D165*INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0))),\".\")","v":110.03373464817406},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B165,Table1[Country Code],0))*EXP(D165*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))),\".\")","v":110.03373464817406},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W],MATCH($B165,Table1[Country Code],0)),IF($D165=1,Q164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))+growthdif),IF($D165>1,Q164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(T164-LN(Z164)+LN(Z163))+growthdif),\".\"))),\".\")","v":19326.549930225108},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W],MATCH($B165,Table1[Country Code],0)),IF($D165=1,R164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))),IF($D165>1,R164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(U164-LN(AA164)+LN(AA163))),\".\"))),\".\")","v":18551.580722282684},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Minimum wage, W],MATCH($B165,Table1[Country Code],0)),IF($D165=1,S164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(INDEX(Table1[Growth Rate of Capital],MATCH($B165,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B165,Table1[Country Code],0)))-growthdif),IF($D165>1,S164*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I164)*(V164-LN(AB164)+LN(AB163))-growthdif),\".\"))),\".\")","v":17807.057646233963},{"$f":"IFERROR(IF(IFERROR(AND(AC164/$G164=mininf,AF164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(W164/Z164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AC164/$G164>mininf,AF164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(W164/Z164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AC164/$G164=mininf,AF164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(Q165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0))))),\".\")","v":9.4430060455309162E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD164/$G164=mininf,AG164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(X164/AA164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AD164/$G164>mininf,AG164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(X164/AA164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AD164/$G164=mininf,AG164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(R165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0))))),\".\")","v":1.5985463532175337E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE164/$G164=mininf,AH164/$G164>minfor,$B165=$B164),FALSE),$P164*$I164*(Y164/AB164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AE164/$G164>mininf,AH164/$G164=minfor,$B165=$B164),FALSE),($J164*$P164*$I164/$M164)*(Y164/AB164)^(-(1-$I164))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0)),IF(IFERROR(AND(AE164/$G164=mininf,AH164/$G164=minfor),FALSE),0,((($P165*($I165^$I165)*((1-$I165)^(1-$I165)))^(1/$I165))*(S165^(-(1-$I165)/$I165)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B165,Table1[Country Code],0))))),\".\")","v":2.2807229148967517E-2},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,W164*EXP(T164),\"\")),\".\")","v":1304212209.8941841},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,X164*EXP(U164),\"\")),\".\")","v":1324703708.7490041},{"$f":"IFERROR(IF($D165=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B165,Table1[Country Code],0)),IF($D165>0,Y164*EXP(V164),\"\")),\".\")","v":1346040970.7131562},13569.467542039514,14248.719233204885,14973.660200290899,4391.4201717455508,3802.4588494414988,3109.7006571992979,9178.0473702939635,10446.260383763387,11863.9595430916,7201.6860263526833,6522.4343351873122,5797.493368101299,0.44186507697195726,0.50292153246893478,0.57117480278732236,0.21141917598780099,0.18306440405061383,0.1497124676759109,0.34671574704024172,0.31401406348045141,0.27911272953676675,null,2.5000000000001132E-3,2.5000000000003908E-3,1132575715.2121089,1187766225.6295612,1242860170.3153834,1.9003019363807994E-3,1.5134463527594733E-2,2.7533143526380144E-2,171636494.68207526,136937483.11944294,103180800.39777279,5.7837583630302447E-2,2.3336628192552666E-2,-3.5945964870091274E-2,-3.5533062832623585E-2,-7.4357902480937099E-3,1.9867671764584927E-2,1.0404218861307157E-2,-9.2336255831373393E-3,-5.3611436631882725E-2,6.9023461295969923E-2,5.263572046385967E-2,2.7967660432704378E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BJ165)+$I165*BA165,IF(D165=24,\".\",IFERROR((CB166-CB165)/CB165,\".\")))","v":-1.354746538392677E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BK165)+$I165*BB165,IF(D165=24,\".\",IFERROR((CC166-CC165)/CC165,\".\")))","v":7.1182517039451339E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+(1-$I165)*(BL165)+$I165*BC165,IF(D165=24,\".\",IFERROR((CD166-CD165)/CD165,\".\")))","v":2.6969322709677158E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BM165)+$I165*BG165,IF($D165=24,\".\",IFERROR((CE166-CE165)/CE165,\".\")))","v":3.9889816309999535E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BN165)+$I165*BH165,IF($D165=24,\".\",IFERROR((CF166-CF165)/CF165,\".\")))","v":1.2820416368902399E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+$AV165+(1-$I165)*(BO165)+$I165*BI165,IF($D165=24,\".\",IFERROR((CG166-CG165)/CG165,\".\")))","v":-3.9009785686792267E-2},{"$f":"IFERROR(AV165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BP165,IF($D165=24,\".\",IFERROR((CH166-CH165)/CH165,\".\")))","v":7.4792376360164656E-2},{"$f":"IFERROR(AW165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BQ165,IF(D165=24,\".\",IFERROR((CI166-CI165)/CI165,\".\")))","v":5.840463552805468E-2},{"$f":"IFERROR(AW165+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B165,Table1[Country Code],0)))+BR165,IF(D165=24,\".\",IFERROR((CJ166-CJ165)/CJ165,\".\")))","v":3.3736575496899388E-2},354759981.52791506,387589285.51074034,422524422.99283934,68850315.378121749,57225823.572122954,44921821.56790854,58556017.485662967,53033106.078597724,47138700.825518288,482166314.39169979,497848215.161461,514584945.38626617,4.8113513795208116E-3,1.3236958591022726E-2,2.1829447838166854E-2,0.73576268382721766,0.77852902492587683,0.82109752098495059,0.14279370690792281,0.11494632667019526,8.7297193535634018E-2,0.12144360926485945,0.10652464840392799,9.1605285479415391E-2,10411.03608903979,10749.642976301708,11111.025962176196,-3.1435658909906294E-3,4.8904735586994263E-3,1.3533803856258686E-2]
["Argentina","ARG",2023,{"$f":"C166-'Initial Conditions and Settings'!$B$9","v":7},"ARG2023",21816.28125,{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,G165*F166/F165,\"\")),\".\")","v":21011.325493068351},46707,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B166,Table1[Country Code],0)),MAX(IF(D166>0,K165*EXP(growthb),\".\"),0.001)),\".\")","v":74.079361598839455},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B166,Table1[Country Code],0))*EXP(D166*INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0))),\".\")","v":110.39401412161114},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B166,Table1[Country Code],0))*EXP(D166*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))),\".\")","v":110.39401412161114},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W],MATCH($B166,Table1[Country Code],0)),IF($D166=1,Q165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))+growthdif),IF($D166>1,Q165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(T165-LN(Z165)+LN(Z164))+growthdif),\".\"))),\".\")","v":19756.161000258751},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W],MATCH($B166,Table1[Country Code],0)),IF($D166=1,R165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))),IF($D166>1,R165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(U165-LN(AA165)+LN(AA164))),\".\"))),\".\")","v":18823.555572284309},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Minimum wage, W],MATCH($B166,Table1[Country Code],0)),IF($D166=1,S165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(INDEX(Table1[Growth Rate of Capital],MATCH($B166,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B166,Table1[Country Code],0)))-growthdif),IF($D166>1,S165*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I165)*(V165-LN(AB165)+LN(AB164))-growthdif),\".\"))),\".\")","v":17933.967254492742},{"$f":"IFERROR(IF(IFERROR(AND(AC165/$G165=mininf,AF165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(W165/Z165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AC165/$G165>mininf,AF165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(W165/Z165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AC165/$G165=mininf,AF165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(Q166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0))))),\".\")","v":7.0422226417597156E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD165/$G165=mininf,AG165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(X165/AA165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AD165/$G165>mininf,AG165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(X165/AA165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AD165/$G165=mininf,AG165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(R166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0))))),\".\")","v":1.4682775436091922E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE165/$G165=mininf,AH165/$G165>minfor,$B166=$B165),FALSE),$P165*$I165*(Y165/AB165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AE165/$G165>mininf,AH165/$G165=minfor,$B166=$B165),FALSE),($J165*$P165*$I165/$M165)*(Y165/AB165)^(-(1-$I165))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0)),IF(IFERROR(AND(AE165/$G165=mininf,AH165/$G165=minfor),FALSE),0,((($P166*($I166^$I166)*((1-$I166)^(1-$I166)))^(1/$I166))*(S166^(-(1-$I166)/$I166)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B166,Table1[Country Code],0))))),\".\")","v":2.2711417518429394E-2},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,W165*EXP(T165),\"\")),\".\")","v":1316586225.6803212},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,X165*EXP(U165),\"\")),\".\")","v":1346049871.1708443},{"$f":"IFERROR(IF($D166=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B166,Table1[Country Code],0)),IF($D166>0,Y165*EXP(V165),\"\")),\".\")","v":1377093197.1744087},13294.997284580155,14136.382229052135,15049.401142022574,4437.3479754875443,3767.5099688802807,2947.3752638292381,8857.6493090926106,10368.872260171855,12102.025878193335,7716.3282084881957,6874.9432640162158,5961.9243510457763,0.42156547010871609,0.49348967839237712,0.57597631725736687,0.21118838870738679,0.17930853387251483,0.14027555114509932,0.36724614118389709,0.32720178773510811,0.28374813159753393,null,2.5000000000001132E-3,2.5000000000003908E-3,1134729997.2817295,1205879149.2092035,1277555461.207696,-8.340349021018767E-4,1.3812473772308209E-2,2.7504285602642398E-2,181856228.39859176,140170721.96164083,99537735.966712713,5.4834291680339931E-2,2.2138798772790125E-2,-4.0935307825012757E-2,-3.8310672294779025E-2,-8.7855519090886958E-3,1.9838396356519183E-2,7.3576542876594431E-3,-1.0459226908608343E-2,-5.860119707113487E-2,6.7799920246667256E-2,5.2565408698249882E-2,2.7532643777588461E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BJ166)+$I166*BA166,IF(D166=24,\".\",IFERROR((CB167-CB166)/CB166,\".\")))","v":-1.6303438534245828E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BK166)+$I166*BB166,IF(D166=24,\".\",IFERROR((CC167-CC166)/CC166,\".\")))","v":5.7823759958043792E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+(1-$I166)*(BL166)+$I166*BC166,IF(D166=24,\".\",IFERROR((CD167-CD166)/CD166,\".\")))","v":2.6940256043775413E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BM166)+$I166*BG166,IF($D166=24,\".\",IFERROR((CE167-CE166)/CE166,\".\")))","v":3.6864888048194419E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BN166)+$I166*BH166,IF($D166=24,\".\",IFERROR((CF167-CF166)/CF166,\".\")))","v":1.1608700996285626E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+$AV166+(1-$I166)*(BO166)+$I166*BI166,IF($D166=24,\".\",IFERROR((CG167-CG166)/CG166,\".\")))","v":-4.3999337383879081E-2},{"$f":"IFERROR(AV166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BP166,IF($D166=24,\".\",IFERROR((CH167-CH166)/CH166,\".\")))","v":7.3568835310861988E-2},{"$f":"IFERROR(AW166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BQ166,IF(D166=24,\".\",IFERROR((CI167-CI166)/CI166,\".\")))","v":5.8334323762444892E-2},{"$f":"IFERROR(AW166+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B166,Table1[Country Code],0)))+BR166,IF(D166=24,\".\",IFERROR((CJ167-CJ166)/CJ166,\".\")))","v":3.3301558841783471E-2},349986291.66852868,390358086.42252427,434074671.62508613,71652254.707311481,57964205.525881112,43203170.974314481,63103500.048139557,56222722.889699601,48756129.004384488,484742046.42397976,504545014.83810496,526033971.60378516,3.2551815307964417E-3,1.2307724179935569E-2,2.1703592572309496E-2,0.72200522783289378,0.77368336806930849,0.82518372397445872,0.14781522509941467,0.11488411107278561,8.2130001685244022E-2,0.13017954706769147,0.11143252085790595,9.2686274340297109E-2,10378.359698203261,10802.3425790161,11262.422583419726,-4.4878822118334938E-3,4.1500175079161039E-3,1.3600594004961053E-2]
["Argentina","ARG",2024,{"$f":"C167-'Initial Conditions and Settings'!$B$9","v":8},"ARG2024",22066.673828125,{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,G166*F167/F166,\"\")),\".\")","v":21252.479331329989},47096,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B167,Table1[Country Code],0)),MAX(IF(D167>0,K166*EXP(growthb),\".\"),0.001)),\".\")","v":74.2647916938772},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B167,Table1[Country Code],0))*EXP(D167*INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0))),\".\")","v":110.75547324508362},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B167,Table1[Country Code],0))*EXP(D167*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))),\".\")","v":110.75547324508362},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W],MATCH($B167,Table1[Country Code],0)),IF($D167=1,Q166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))+growthdif),IF($D167>1,Q166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(T166-LN(Z166)+LN(Z165))+growthdif),\".\"))),\".\")","v":20195.758878266923},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W],MATCH($B167,Table1[Country Code],0)),IF($D167=1,R166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))),IF($D167>1,R166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(U166-LN(AA166)+LN(AA165))),\".\"))),\".\")","v":19099.782917633838},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Minimum wage, W],MATCH($B167,Table1[Country Code],0)),IF($D167=1,S166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(INDEX(Table1[Growth Rate of Capital],MATCH($B167,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B167,Table1[Country Code],0)))-growthdif),IF($D167>1,S166*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I166)*(V166-LN(AB166)+LN(AB165))-growthdif),\".\"))),\".\")","v":18061.785108580239},{"$f":"IFERROR(IF(IFERROR(AND(AC166/$G166=mininf,AF166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(W166/Z166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AC166/$G166>mininf,AF166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(W166/Z166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AC166/$G166=mininf,AF166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(Q167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0))))),\".\")","v":4.6749555221281824E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD166/$G166=mininf,AG166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(X166/AA166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AD166/$G166>mininf,AG166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(X166/AA166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AD166/$G166=mininf,AG166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(R167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0))))),\".\")","v":1.3388258652453577E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE166/$G166=mininf,AH166/$G166>minfor,$B167=$B166),FALSE),$P166*$I166*(Y166/AB166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AE166/$G166>mininf,AH166/$G166=minfor,$B167=$B166),FALSE),($J166*$P166*$I166/$M166)*(Y166/AB166)^(-(1-$I166))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0)),IF(IFERROR(AND(AE166/$G166=mininf,AH166/$G166=minfor),FALSE),0,((($P167*($I167^$I167)*((1-$I167)^(1-$I167)))^(1/$I167))*(S167^(-(1-$I167)/$I167)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B167,Table1[Country Code],0))))),\".\")","v":2.2615624451115229E-2},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,W166*EXP(T166),\"\")),\".\")","v":1325890642.443115},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,X166*EXP(U166),\"\")),\".\")","v":1365959425.2303555},{"$f":"IFERROR(IF($D167=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B167,Table1[Country Code],0)),IF($D167>0,Y166*EXP(V166),\"\")),\".\")","v":1408726797.9665387},12994.84165953206,14006.485075686853,15124.12685091964,4470.1168510454336,3728.3100848330259,2779.6189116099326,8524.7248084866278,10278.174990853828,12344.507939309709,8257.6376717979292,7245.9942556431361,6128.352480410349,0.40111672034046614,0.48362239673852753,0.58085025030993342,0.21033389946441094,0.17542941822024616,0.1307903359544631,0.38854938019512297,0.34094818504122637,0.28835941373560364,null,2.5000000000000577E-3,2.4999999999995026E-3,1133783987.4169979,1222650886.2713592,1313181398.6168692,-3.5484559811891359E-3,1.2500447945718918E-2,2.7478033437944305E-2,192106655.02611709,143308538.9589963,95545399.349669456,5.1877482434143474E-2,2.0930824816762339E-2,-4.6725841315346628E-2,-4.1058748657796684E-2,-1.0119142711149109E-2,1.9815483197087147E-2,4.3671897575325858E-3,-1.1688765840100146E-2,-6.4388391556210678E-2,6.6270911269795008E-2,5.2323156081630628E-2,2.7156140321872968E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BJ167)+$I167*BA167,IF(D167=24,\".\",IFERROR((CB168-CB167)/CB167,\".\")))","v":-1.9034687255298288E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BK167)+$I167*BB167,IF(D167=24,\".\",IFERROR((CC168-CC167)/CC167,\".\")))","v":4.4595676814795267E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+(1-$I167)*(BL167)+$I167*BC167,IF(D167=24,\".\",IFERROR((CD168-CD167)/CD167,\".\")))","v":2.6915673381710348E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BM167)+$I167*BG167,IF($D167=24,\".\",IFERROR((CE168-CE167)/CE167,\".\")))","v":3.3891251160032707E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BN167)+$I167*BH167,IF($D167=24,\".\",IFERROR((CF168-CF167)/CF167,\".\")))","v":1.0389944552525777E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+$AV167+(1-$I167)*(BO167)+$I167*BI167,IF($D167=24,\".\",IFERROR((CG168-CG167)/CG167,\".\")))","v":-4.9788201371583976E-2},{"$f":"IFERROR(AV167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BP167,IF($D167=24,\".\",IFERROR((CH168-CH167)/CH167,\".\")))","v":7.2039826333989684E-2},{"$f":"IFERROR(AW167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BQ167,IF(D167=24,\".\",IFERROR((CI168-CI167)/CI167,\".\")))","v":5.809207114582475E-2},{"$f":"IFERROR(AW167+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B167,Table1[Country Code],0)))+BR167,IF(D167=24,\".\",IFERROR((CJ168-CJ167)/CJ167,\".\")))","v":3.292505538606709E-2},344326573.47155219,392621822.22952259,445927699.34194922,74342999.330747128,58641015.497948527,41343472.834097438,67920986.857018813,59599984.906629436,50407121.845357195,486590559.65931815,510862822.63410056,537678294.02140391,1.7642034009103524E-3,1.1397359123629465E-2,2.1581091452111848E-2,0.70763101880280876,0.76854647634191486,0.82935782288469639,0.15278348059772817,0.11478818363721383,7.6892582969792775E-2,0.13958550059946304,0.11666534002087135,9.3749594145510706E-2,10331.887201871032,10847.265641118154,11416.644598721843,-5.771862914018655E-3,3.4245532640078125E-3,1.3669700728534906E-2]
["Argentina","ARG",2025,{"$f":"C168-'Initial Conditions and Settings'!$B$9","v":9},"ARG2025",22318.380859375,{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,G167*F168/F167,\"\")),\".\")","v":21494.89912331391},47480,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B168,Table1[Country Code],0)),MAX(IF(D168>0,K167*EXP(growthb),\".\"),0.001)),\".\")","v":74.450685944104777},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B168,Table1[Country Code],0))*EXP(D168*INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0))),\".\")","v":111.11811588107702},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B168,Table1[Country Code],0))*EXP(D168*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))),\".\")","v":111.11811588107702},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W],MATCH($B168,Table1[Country Code],0)),IF($D168=1,Q167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))+growthdif),IF($D168>1,Q167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(T167-LN(Z167)+LN(Z166))+growthdif),\".\"))),\".\")","v":20645.485739337884},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W],MATCH($B168,Table1[Country Code],0)),IF($D168=1,R167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))),IF($D168>1,R167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(U167-LN(AA167)+LN(AA166))),\".\"))),\".\")","v":19380.272743424648},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Minimum wage, W],MATCH($B168,Table1[Country Code],0)),IF($D168=1,S167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(INDEX(Table1[Growth Rate of Capital],MATCH($B168,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B168,Table1[Country Code],0)))-growthdif),IF($D168>1,S167*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I167)*(V167-LN(AB167)+LN(AB166))-growthdif),\".\"))),\".\")","v":18190.483569028518},{"$f":"IFERROR(IF(IFERROR(AND(AC167/$G167=mininf,AF167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(W167/Z167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AC167/$G167>mininf,AF167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(W167/Z167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AC167/$G167=mininf,AF167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(Q168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0))))),\".\")","v":2.3415108162466447E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD167/$G167=mininf,AG167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(X167/AA167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AD167/$G167>mininf,AG167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(X167/AA167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AD167/$G167=mininf,AG167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(R168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0))))),\".\")","v":1.2102377940951647E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE167/$G167=mininf,AH167/$G167>minfor,$B168=$B167),FALSE),$P167*$I167*(Y167/AB167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AE167/$G167>mininf,AH167/$G167=minfor,$B168=$B167),FALSE),($J167*$P167*$I167/$M167)*(Y167/AB167)^(-(1-$I167))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0)),IF(IFERROR(AND(AE167/$G167=mininf,AH167/$G167=minfor),FALSE),0,((($P168*($I168^$I168)*((1-$I168)^(1-$I168)))^(1/$I168))*(S168^(-(1-$I168)/$I168)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B168,Table1[Country Code],0))))),\".\")","v":2.2520168702388682E-2},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,W167*EXP(T167),\"\")),\".\")","v":1332103633.6369736},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,X167*EXP(U167),\"\")),\".\")","v":1384370212.5117929},{"$f":"IFERROR(IF($D168=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B168,Table1[Country Code],0)),IF($D168>0,Y167*EXP(V167),\"\")),\".\")","v":1440949023.6909246},12671.479901676696,13859.677574379704,15197.843953489964,4489.6813895031464,3684.9844461820926,2606.2839805873182,8181.798512173551,10174.693128197612,12591.559972902649,8823.4192216372139,7635.2215489342052,6297.0551698239451,0.38063907465838565,0.47335384408303099,0.58579293164700297,0.20887194509480272,0.17143529844181801,0.12125127760011103,0.41048898024681174,0.35521085747515102,0.29295579075288614,null,2.5000000000000577E-3,2.5000000000003908E-3,1129767934.4530759,1238030495.7657716,1349765366.9087653,-6.246074421632386E-3,1.1197328680427887E-2,2.7453908931324378E-2,202335699.18389773,146339716.74602127,91183656.782159328,4.8981374734083261E-2,1.9726471786828625E-2,-5.3511552026517251E-2,-4.3786277417529718E-2,-1.1441760855175787E-2,1.9796039469341054E-2,1.4411717381843658E-3,-1.291261774878194E-2,-7.1169421488496809E-2,6.3722321014589411E-2,5.1004581706820318E-2,2.5679334623337269E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BJ168)+$I168*BA168,IF(D168=24,\".\",IFERROR((CB169-CB168)/CB168,\".\")))","v":-2.1747260855386429E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BK168)+$I168*BB168,IF(D168=24,\".\",IFERROR((CC169-CC168)/CC168,\".\")))","v":3.1466989768206732E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+(1-$I168)*(BL168)+$I168*BC168,IF(D168=24,\".\",IFERROR((CD169-CD168)/CD168,\".\")))","v":2.6893889264527338E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BM168)+$I168*BG168,IF($D168=24,\".\",IFERROR((CE169-CE168)/CE168,\".\")))","v":3.0980188300328493E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BN168)+$I168*BH168,IF($D168=24,\".\",IFERROR((CF169-CF168)/CF168,\".\")))","v":9.1758420832180228E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+$AV168+(1-$I168)*(BO168)+$I168*BI168,IF($D168=24,\".\",IFERROR((CG169-CG168)/CG168,\".\")))","v":-5.6571571693312353E-2},{"$f":"IFERROR(AV168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BP168,IF($D168=24,\".\",IFERROR((CH169-CH168)/CH168,\".\")))","v":6.9491236078784088E-2},{"$f":"IFERROR(AW168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BQ168,IF(D168=24,\".\",IFERROR((CI169-CI168)/CI168,\".\")))","v":5.6773496771015328E-2},{"$f":"IFERROR(AW168+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B168,Table1[Country Code],0)))+BR168,IF(D168=24,\".\",IFERROR((CJ169-CJ168)/CJ168,\".\")))","v":3.1448249687532279E-2},337834409.01042992,394376655.81023645,458093129.59104556,76905758.858754948,59253468.564613678,39335458.184725374,72994558.547762603,63164813.138664655,52094403.623600639,487734726.41694748,516794937.51351482,549522991.3993715,2.2156300711213307E-4,1.0392463266692045E-2,2.1351090315394887E-2,0.69266015051310292,0.76312019948903431,0.83361958782561951,0.15767948167998783,0.11465566758394209,7.1581096333306865E-2,0.14966036780690922,0.12222413292702353,9.4799315841073692E-2,10272.424734982045,10884.476358751364,11573.778251882299,-7.1204554729007441E-3,2.5954226418374304E-3,1.3629905462675396E-2]
["Argentina","ARG",2026,{"$f":"C169-'Initial Conditions and Settings'!$B$9","v":10},"ARG2026",22563.9453125,{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,G168*F169/F168,\"\")),\".\")","v":21731.402979998315},47859,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B169,Table1[Country Code],0)),MAX(IF(D169>0,K168*EXP(growthb),\".\"),0.001)),\".\")","v":74.637045511361848},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B169,Table1[Country Code],0))*EXP(D169*INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0))),\".\")","v":111.48194590472346},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B169,Table1[Country Code],0))*EXP(D169*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))),\".\")","v":111.48194590472346},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W],MATCH($B169,Table1[Country Code],0)),IF($D169=1,Q168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))+growthdif),IF($D169>1,Q168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(T168-LN(Z168)+LN(Z167))+growthdif),\".\"))),\".\")","v":21105.542924074081},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W],MATCH($B169,Table1[Country Code],0)),IF($D169=1,R168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))),IF($D169>1,R168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(U168-LN(AA168)+LN(AA167))),\".\"))),\".\")","v":19665.073424526272},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Minimum wage, W],MATCH($B169,Table1[Country Code],0)),IF($D169=1,S168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(INDEX(Table1[Growth Rate of Capital],MATCH($B169,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B169,Table1[Country Code],0)))-growthdif),IF($D169>1,S168*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I168)*(V168-LN(AB168)+LN(AB167))-growthdif),\".\"))),\".\")","v":18320.056188616083},{"$f":"IFERROR(IF(IFERROR(AND(AC168/$G168=mininf,AF168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(W168/Z168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AC168/$G168>mininf,AF168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(W168/Z168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AC168/$G168=mininf,AF168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(Q169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0))))),\".\")","v":4.1722363468610357E-5},{"$f":"IFERROR(IF(IFERROR(AND(AD168/$G168=mininf,AG168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(X168/AA168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AD168/$G168>mininf,AG168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(X168/AA168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AD168/$G168=mininf,AG168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(R169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0))))),\".\")","v":1.0825254977416626E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE168/$G168=mininf,AH168/$G168>minfor,$B169=$B168),FALSE),$P168*$I168*(Y168/AB168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AE168/$G168>mininf,AH168/$G168=minfor,$B169=$B168),FALSE),($J168*$P168*$I168/$M168)*(Y168/AB168)^(-(1-$I168))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0)),IF(IFERROR(AND(AE168/$G168=mininf,AH168/$G168=minfor),FALSE),0,((($P169*($I169^$I169)*((1-$I169)^(1-$I169)))^(1/$I169))*(S169^(-(1-$I169)/$I169)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B169,Table1[Country Code],0))))),\".\")","v":2.2425163545402776E-2},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,W168*EXP(T168),\"\")),\".\")","v":1335226423.2996128},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,X168*EXP(U168),\"\")),\".\")","v":1401226176.9225843},{"$f":"IFERROR(IF($D169=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B169,Table1[Country Code],0)),IF($D169>0,Y168*EXP(V168),\"\")),\".\")","v":1473767591.6344373},12327.434463744128,13696.647735957047,15270.54950863185,4496.1564561559735,3637.7075418094055,2427.242946029513,7831.2780075881556,10058.940194147643,12843.306562602338,9403.9685162541864,8034.7552440412674,6460.8534713664649,0.36036688541444384,0.462875784108644,0.59100218124082349,0.20689674110292175,0.16739404930080071,0.11169287819399228,0.4327363734826345,0.36973016659055535,0.29730494056518408,null,2.5000000000001132E-3,2.5000000000003908E-3,1122733312.1130297,1251971032.8759863,1387335060.12484,-8.9290875570640083E-3,9.9027217149405544E-3,2.7431791195574817E-2,212493111.18658304,149255144.04659796,86432531.509597301,4.6148674277237234E-2,1.8530252495654764E-2,-6.1568875925470223E-2,-4.6497378200591299E-2,-1.2755151635532869E-2,1.9779159765054288E-2,-1.4196163662845152E-3,-1.4127620854816669E-2,-7.9221507355989651E-2,6.1760825036499156E-2,5.0414216576488258E-2,2.5254357304168806E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BJ169)+$I169*BA169,IF(D169=24,\".\",IFERROR((CB170-CB169)/CB169,\".\")))","v":-2.4444317814633031E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BK169)+$I169*BB169,IF(D169=24,\".\",IFERROR((CC170-CC169)/CC169,\".\")))","v":1.8427001038984659E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+(1-$I169)*(BL169)+$I169*BC169,IF(D169=24,\".\",IFERROR((CD170-CD169)/CD169,\".\")))","v":2.6874390544509175E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BM169)+$I169*BG169,IF($D169=24,\".\",IFERROR((CE170-CE169)/CE169,\".\")))","v":2.8133444019671095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BN169)+$I169*BH169,IF($D169=24,\".\",IFERROR((CF170-CF169)/CF169,\".\")))","v":7.9702308846137833E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+$AV169+(1-$I169)*(BO169)+$I169*BI169,IF($D169=24,\".\",IFERROR((CG170-CG169)/CG169,\".\")))","v":-6.4626276576535205E-2},{"$f":"IFERROR(AV169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BP169,IF($D169=24,\".\",IFERROR((CH170-CH169)/CH169,\".\")))","v":6.7529740100693889E-2},{"$f":"IFERROR(AW169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BQ169,IF(D169=24,\".\",IFERROR((CI170-CI169)/CI169,\".\")))","v":5.6183131640683268E-2},{"$f":"IFERROR(AW169+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B169,Table1[Country Code],0)))+BR169,IF(D169=24,\".\",IFERROR((CJ170-CJ169)/CJ169,\".\")))","v":3.102327236836382E-2},330566748.27901834,395619594.98166382,470580195.7489931,79325603.837590829,59799671.136982821,37171962.627126172,78247441.625758588,66854651.932182543,53758714.098151542,488139793.74236774,522273918.05082917,561510872.47427082,-1.1569366597410057E-3,9.5002430590027873E-3,2.1214267147823592E-2,0.67719688604917572,0.75749445129894655,0.83806070161278257,0.16250591501552031,0.1144986741060329,6.6199898255450862E-2,0.160297198935304,0.12800687459502058,9.5739400131766531E-2,10199.540185594511,10912.762866980696,11732.607711700428,-8.3018489035655563E-3,1.8799480753841635E-3,1.3685127929418783E-2]
["Argentina","ARG",2027,{"$f":"C170-'Initial Conditions and Settings'!$B$9","v":11},"ARG2027",22809.953125,{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,G169*F170/F169,\"\")),\".\")","v":21968.333837418173},48233,0.5,0.72979594672615,{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B170,Table1[Country Code],0)),MAX(IF(D170>0,K169*EXP(growthb),\".\"),0.001)),\".\")","v":74.823871560396327},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B170,Table1[Country Code],0))*EXP(D170*INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0))),\".\")","v":111.84696720384336},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B170,Table1[Country Code],0))*EXP(D170*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))),\".\")","v":111.84696720384336},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W],MATCH($B170,Table1[Country Code],0)),IF($D170=1,Q169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))+growthdif),IF($D170>1,Q169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(T169-LN(Z169)+LN(Z168))+growthdif),\".\"))),\".\")","v":21576.154880741935},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W],MATCH($B170,Table1[Country Code],0)),IF($D170=1,R169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))),IF($D170>1,R169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(U169-LN(AA169)+LN(AA168))),\".\"))),\".\")","v":19954.246770485417},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Minimum wage, W],MATCH($B170,Table1[Country Code],0)),IF($D170=1,S169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B170,Table1[Country Code],0)))-growthdif),IF($D170>1,S169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I169)*(V169-LN(AB169)+LN(AB168))-growthdif),\".\"))),\".\")","v":18450.503444609018},{"$f":"IFERROR(IF(IFERROR(AND(AC169/$G169=mininf,AF169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(W169/Z169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AC169/$G169>mininf,AF169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(W169/Z169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AC169/$G169=mininf,AF169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(Q170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0))))),\".\")","v":-2.2247271705309601E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD169/$G169=mininf,AG169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(X169/AA169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AD169/$G169>mininf,AG169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(X169/AA169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AD169/$G169=mininf,AG169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(R170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0))))),\".\")","v":9.5569003781100781E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE169/$G169=mininf,AH169/$G169>minfor,$B170=$B169),FALSE),$P169*$I169*(Y169/AB169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AE169/$G169>mininf,AH169/$G169=minfor,$B170=$B169),FALSE),($J169*$P169*$I169/$M169)*(Y169/AB169)^(-(1-$I169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0)),IF(IFERROR(AND(AE169/$G169=mininf,AH169/$G169=minfor),FALSE),0,((($P170*($I170^$I170)*((1-$I170)^(1-$I170)))^(1/$I170))*(S170^(-(1-$I170)/$I170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B170,Table1[Country Code],0))))),\".\")","v":2.2330655511606318E-2},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,W169*EXP(T169),\"\")),\".\")","v":1335282133.2639263},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,X169*EXP(U169),\"\")),\".\")","v":1416477206.7784047},{"$f":"IFERROR(IF($D170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B170,Table1[Country Code],0)),IF($D170>0,Y169*EXP(V169),\"\")),\".\")","v":1507190426.5239966},11965.258216496391,13518.128392555387,15342.237900161834,4489.7781672982455,3586.676709767597,2242.3726314106143,7475.4800491981441,9931.4516827877887,13099.865268751219,10003.075620921782,8450.205444862786,6626.0959372563393,0.34028434311505806,0.45208033327824665,0.59630672793393691,0.2043749972358353,0.16326575953878172,0.10207294954664387,0.45534065964910675,0.38465390718297177,0.30162032251941917,null,2.5000000000000577E-3,2.4999999999995026E-3,1112752952.1299334,1264430543.3232086,1425918938.7529414,-1.1599461290163759E-2,8.6164537667556829E-3,2.7411677010451996E-2,222529181.13399291,152046663.45519614,81271487.771055222,4.3378583487641009E-2,1.7343647345715141E-2,-7.1292407377903544E-2,-4.9194654843336849E-2,-1.4059930168844659E-2,1.9764588638150116E-2,-4.2166100655389727E-3,-1.5332736589879659E-2,-8.8939495750219422E-2,5.9604657102884318E-2,4.9616332818967379E-2,2.4735820350883841E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BJ170)+$I170*BA170,IF(D170=24,\".\",IFERROR((CB171-CB170)/CB170,\".\")))","v":-2.7128143002555682E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BK170)+$I170*BB170,IF(D170=24,\".\",IFERROR((CC171-CC170)/CC170,\".\")))","v":5.4717686315013505E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+(1-$I170)*(BL170)+$I170*BC170,IF(D170=24,\".\",IFERROR((CD171-CD170)/CD170,\".\")))","v":2.6857047888495678E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BM170)+$I170*BG170,IF($D170=24,\".\",IFERROR((CE171-CE170)/CE170,\".\")))","v":2.5349901775245699E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BN170)+$I170*BH170,IF($D170=24,\".\",IFERROR((CF171-CF170)/CF170,\".\")))","v":6.7743704421124214E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+$AV170+(1-$I170)*(BO170)+$I170*BI170,IF($D170=24,\".\",IFERROR((CG171-CG170)/CG170,\".\")))","v":-7.4347036499866806E-2},{"$f":"IFERROR(AV170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BP170,IF($D170=24,\".\",IFERROR((CH171-CH170)/CH170,\".\")))","v":6.5373572167078994E-2},{"$f":"IFERROR(AW170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BQ170,IF(D170=24,\".\",IFERROR((CI171-CI170)/CI170,\".\")))","v":5.5385247883161501E-2},{"$f":"IFERROR(AW170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B170,Table1[Country Code],0)))+BR170,IF(D170=24,\".\",IFERROR((CJ171-CJ170)/CJ170,\".\")))","v":3.0504735415077967E-2},322584230.69879103,396349275.33500034,483398218.53001684,81588995.4878131,60278192.753497534,34845656.932833232,83713970.412245482,70718274.59837319,55452624.798717856,487887196.59884965,527345742.68687105,573696500.26156795,-2.4804029322920713E-3,8.6128866914551173E-3,2.1062609617583772E-2,0.66118609577702459,0.75159282279509332,0.84260269726173853,0.1672292203127789,0.11430488173920786,6.073883476183993E-2,0.17158468391019643,0.13410229546569888,9.6658467976421497E-2,10115.215653159656,10933.297590588831,11894.273635510293,-9.4332193464907732E-3,1.1651971783166459E-3,1.3727682001025698E-2]
["Argentina","ARG",2028,{"$f":"C171-'Initial Conditions and Settings'!$B$9","v":12},"ARG2028",23055.62890625,{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,G170*F171/F170,\"\")),\".\")","v":22204.944914551568},48602,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B171,Table1[Country Code],0)),MAX(IF(D171>0,K170*EXP(growthb),\".\"),0.001)),\".\")","v":75.011165258871628},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B171,Table1[Country Code],0))*EXP(D171*INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0))),\".\")","v":112.21318367898688},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B171,Table1[Country Code],0))*EXP(D171*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))),\".\")","v":112.21318367898688},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W],MATCH($B171,Table1[Country Code],0)),IF($D171=1,Q170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))+growthdif),IF($D171>1,Q170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(T170-LN(Z170)+LN(Z169))+growthdif),\".\"))),\".\")","v":22057.557259558158},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W],MATCH($B171,Table1[Country Code],0)),IF($D171=1,R170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))),IF($D171>1,R170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(U170-LN(AA170)+LN(AA169))),\".\"))),\".\")","v":20247.859786574511},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Minimum wage, W],MATCH($B171,Table1[Country Code],0)),IF($D171=1,S170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(INDEX(Table1[Growth Rate of Capital],MATCH($B171,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B171,Table1[Country Code],0)))-growthdif),IF($D171>1,S170*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I170)*(V170-LN(AB170)+LN(AB169))-growthdif),\".\"))),\".\")","v":18581.828045126083},{"$f":"IFERROR(IF(IFERROR(AND(AC170/$G170=mininf,AF170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(W170/Z170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AC170/$G170>mininf,AF170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(W170/Z170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AC170/$G170=mininf,AF170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(Q171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0))))),\".\")","v":-4.458203345895223E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD170/$G170=mininf,AG170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(X170/AA170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AD170/$G170>mininf,AG170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(X170/AA170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AD170/$G170=mininf,AG170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(R171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0))))),\".\")","v":8.2972887222892977E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE170/$G170=mininf,AH170/$G170>minfor,$B171=$B170),FALSE),$P170*$I170*(Y170/AB170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AE170/$G170>mininf,AH170/$G170=minfor,$B171=$B170),FALSE),($J170*$P170*$I170/$M170)*(Y170/AB170)^(-(1-$I170))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0)),IF(IFERROR(AND(AE170/$G170=mininf,AH170/$G170=minfor),FALSE),0,((($P171*($I171^$I171)*((1-$I171)^(1-$I171)))^(1/$I171))*(S171^(-(1-$I171)/$I171)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B171,Table1[Country Code],0))))),\".\")","v":2.2236669666387987E-2},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,W170*EXP(T170),\"\")),\".\")","v":1332314796.802635},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,X170*EXP(U170),\"\")),\".\")","v":1430079231.4010694},{"$f":"IFERROR(IF($D171=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B171,Table1[Country Code],0)),IF($D171>0,Y170*EXP(V170),\"\")),\".\")","v":1541225576.0146677},11587.511998929223,13324.895808993238,15412.903116288393,4470.8863811248557,3532.1025949680838,2051.5487998164767,7116.6256178043686,9792.793214025156,13361.354316471916,10617.432915622345,8880.0491055583298,6792.0417982631752,0.32049733269730518,0.44101857724527133,0.60172877563482796,0.20134642974029399,0.15906828900320266,9.2391528450585583E-2,0.47815623756240089,0.39991313375152604,0.30587969591458641,null,2.5000000000000577E-3,2.5000000000003908E-3,1099920187.7971282,1275372523.4767957,1465546414.6202395,-1.4259174060487823E-2,7.3384248115928585E-3,2.7393602914440152E-2,232394609.00550675,154706707.92427373,75679161.394428253,4.066932326925965E-2,1.6167142243894261E-2,-8.3260833870266282E-2,-5.1880306430236445E-2,-1.5356341630729631E-2,1.9752284668703268E-2,-6.9518091004852067E-3,-1.652762419843512E-2,-0.10090215211598785,5.7276266941704179E-2,4.8600942909276412E-2,2.4070553172016673E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BJ171)+$I171*BA171,IF(D171=24,\".\",IFERROR((CB172-CB171)/CB171,\".\")))","v":-2.9800825181167511E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BK171)+$I171*BB171,IF(D171=24,\".\",IFERROR((CC172-CC171)/CC171,\".\")))","v":-7.4004334537376357E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+(1-$I171)*(BL171)+$I171*BC171,IF(D171=24,\".\",IFERROR((CD172-CD171)/CD171,\".\")))","v":2.6841858855766332E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BM171)+$I171*BG171,IF($D171=24,\".\",IFERROR((CE172-CE171)/CE171,\".\")))","v":2.2627672148581902E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BN171)+$I171*BH171,IF($D171=24,\".\",IFERROR((CF172-CF171)/CF171,\".\")))","v":5.5886740869242509E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+$AV171+(1-$I171)*(BO171)+$I171*BI171,IF($D171=24,\".\",IFERROR((CG172-CG171)/CG171,\".\")))","v":-8.6312577928932391E-2},{"$f":"IFERROR(AV171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BP171,IF($D171=24,\".\",IFERROR((CH172-CH171)/CH171,\".\")))","v":6.3045182005898856E-2},{"$f":"IFERROR(AW171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BQ171,IF(D171=24,\".\",IFERROR((CI172-CI171)/CI171,\".\")))","v":5.4369857973471422E-2},{"$f":"IFERROR(AW171+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B171,Table1[Country Code],0)))+BR171,IF(D171=24,\".\",IFERROR((CJ172-CJ171)/CJ171,\".\")))","v":2.9839468236211687E-2},313950754.1191166,396566207.83299947,496556776.7173686,83683706.697433621,60687925.835673444,32348947.033286557,89369498.714508951,74745519.320048749,57170257.215907469,487003959.53105921,531999652.98872167,586075980.96656263,-3.7537841564984926E-3,7.7248022661240839E-3,2.0888615767621806E-2,0.64465749810622242,0.74542568891752004,0.84725665757269553,0.17183372960255491,0.11407512297185657,5.5195824575401189E-2,0.18350877229122264,0.14049918811062334,9.7547517851903243E-2,10020.245247748224,10946.04446295876,12058.680321109474,-1.0499290162698571E-2,4.658527610423846E-4,1.3772573070509608E-2]
["Argentina","ARG",2029,{"$f":"C172-'Initial Conditions and Settings'!$B$9","v":13},"ARG2029",23299.744140625,{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,G171*F172/F171,\"\")),\".\")","v":22440.053024338602},48965,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B172,Table1[Country Code],0)),MAX(IF(D172>0,K171*EXP(growthb),\".\"),0.001)),\".\")","v":75.198927777373981},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B172,Table1[Country Code],0))*EXP(D172*INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0))),\".\")","v":112.58059924347559},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B172,Table1[Country Code],0))*EXP(D172*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))),\".\")","v":112.58059924347559},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W],MATCH($B172,Table1[Country Code],0)),IF($D172=1,Q171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))+growthdif),IF($D172>1,Q171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(T171-LN(Z171)+LN(Z170))+growthdif),\".\"))),\".\")","v":22549.993039572102},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W],MATCH($B172,Table1[Country Code],0)),IF($D172=1,R171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))),IF($D172>1,R171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(U171-LN(AA171)+LN(AA170))),\".\"))),\".\")","v":20545.981958697244},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Minimum wage, W],MATCH($B172,Table1[Country Code],0)),IF($D172=1,S171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B172,Table1[Country Code],0)))-growthdif),IF($D172>1,S171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I171)*(V171-LN(AB171)+LN(AB170))-growthdif),\".\"))),\".\")","v":18714.033379604341},{"$f":"IFERROR(IF(IFERROR(AND(AC171/$G171=mininf,AF171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(W171/Z171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AC171/$G171>mininf,AF171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(W171/Z171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AC171/$G171=mininf,AF171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(Q172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0))))),\".\")","v":-6.6590868821982674E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD171/$G171=mininf,AG171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(X171/AA171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AD171/$G171>mininf,AG171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(X171/AA171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AD171/$G171=mininf,AG171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(R172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0))))),\".\")","v":7.0463828430612496E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE171/$G171=mininf,AH171/$G171>minfor,$B172=$B171),FALSE),$P171*$I171*(Y171/AB171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AE171/$G171>mininf,AH171/$G171=minfor,$B172=$B171),FALSE),($J171*$P171*$I171/$M171)*(Y171/AB171)^(-(1-$I171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0)),IF(IFERROR(AND(AE171/$G171=mininf,AH171/$G171=minfor),FALSE),0,((($P172*($I172^$I172)*((1-$I172)^(1-$I172)))^(1/$I172))*(S172^(-(1-$I172)/$I172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B172,Table1[Country Code],0))))),\".\")","v":2.2143224422609603E-2},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,W171*EXP(T171),\"\")),\".\")","v":1326388287.126441},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,X171*EXP(U171),\"\")),\".\")","v":1441994375.0150266},{"$f":"IFERROR(IF($D172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B172,Table1[Country Code],0)),IF($D172>0,Y171*EXP(V171),\"\")),\".\")","v":1575881184.6910477},11196.740250120369,13117.765605376606,15482.539514337721,4439.9134163001372,3474.2051025914634,1854.6441928632435,6756.8268338202306,9643.5605027851416,13627.895321474478,11243.312774218233,9322.2874189619961,6957.5135100008811,0.30110565364938041,0.42974767004007003,0.60730227806028758,0.19785663659014457,0.15482160843485182,8.2648832908357492E-2,0.50103770976047501,0.41543072152507809,0.31004888903135497,null,2.5000000000000577E-3,2.5000000000003908E-3,1084347524.8992803,1284766173.99019,1506247946.7569087,-1.6910311486881824E-2,6.0685586449658047E-3,2.737761986237075E-2,242040762.22716069,157228201.02483654,69633237.934139013,3.8018918892465337E-2,1.5000897173070626E-2,-9.8356779005328576E-2,-5.4556504160776953E-2,-1.6644510462672457E-2,1.9742278159245785E-2,-9.6272737814278031E-3,-1.7712171934567422E-2,-0.11599212070844889,5.4861530989368745E-2,4.7443754956077555E-2,2.3321092932244269E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BJ172)+$I172*BA172,IF(D172=24,\".\",IFERROR((CB173-CB172)/CB172,\".\")))","v":-3.2464492759634769E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BK172)+$I172*BB172,IF(D172=24,\".\",IFERROR((CC173-CC172)/CC172,\".\")))","v":-2.0190608446587037E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+(1-$I172)*(BL172)+$I172*BC172,IF(D172=24,\".\",IFERROR((CD173-CD172)/CD172,\".\")))","v":2.682886407500289E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BM172)+$I172*BG172,IF($D172=24,\".\",IFERROR((CE173-CE172)/CE172,\".\")))","v":1.9964737619713447E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BN172)+$I172*BH172,IF($D172=24,\".\",IFERROR((CF173-CF172)/CF172,\".\")))","v":4.4132776834462824E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+$AV172+(1-$I172)*(BO172)+$I172*BI172,IF($D172=24,\".\",IFERROR((CG173-CG172)/CG172,\".\")))","v":-0.10140553479269405},{"$f":"IFERROR(AV172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BP172,IF($D172=24,\".\",IFERROR((CH173-CH172)/CH172,\".\")))","v":6.0630446053563422E-2},{"$f":"IFERROR(AW172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BQ172,IF(D172=24,\".\",IFERROR((CI173-CI172)/CI172,\".\")))","v":5.3212670020272565E-2},{"$f":"IFERROR(AW172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B172,Table1[Country Code],0)))+BR172,IF(D172=24,\".\",IFERROR((CJ173-CJ172)/CJ172,\".\")))","v":2.9090007996439283E-2},304732796.14448047,396272840.21565777,510065775.87965447,85598860.195129991,61028040.38362018,29673930.318311621,95185215.301404148,78921929.22980988,58901894.371421993,485516871.64101458,536222809.82908785,598641600.56938815,-4.9697857051380044E-3,6.8420835955242797E-3,2.0694921909107641E-2,0.62764615185153916,0.73900780226406848,0.85203864114106631,0.1763046048344552,0.11381097421624391,4.9568774188241758E-2,0.19604924331400572,0.14718122351968754,9.8392584670691813E-2,9915.5901489025746,10951.144895927455,12225.908313476732,-1.1533233386719743E-2,-2.5270635806684538E-4,1.3784552147566131E-2]
["Argentina","ARG",2030,{"$f":"C173-'Initial Conditions and Settings'!$B$9","v":14},"ARG2030",23541.427734375,{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,G172*F173/F172,\"\")),\".\")","v":22672.819213792442},49323,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B173,Table1[Country Code],0)),MAX(IF(D173>0,K172*EXP(growthb),\".\"),0.001)),\".\")","v":75.387160289419725},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B173,Table1[Country Code],0))*EXP(D173*INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0))),\".\")","v":112.94921782344433},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B173,Table1[Country Code],0))*EXP(D173*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))),\".\")","v":112.94921782344433},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W],MATCH($B173,Table1[Country Code],0)),IF($D173=1,Q172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))+growthdif),IF($D173>1,Q172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(T172-LN(Z172)+LN(Z171))+growthdif),\".\"))),\".\")","v":23053.711331250805},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W],MATCH($B173,Table1[Country Code],0)),IF($D173=1,R172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))),IF($D173>1,R172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(U172-LN(AA172)+LN(AA171))),\".\"))),\".\")","v":20848.68436634653},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Minimum wage, W],MATCH($B173,Table1[Country Code],0)),IF($D173=1,S172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(INDEX(Table1[Growth Rate of Capital],MATCH($B173,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B173,Table1[Country Code],0)))-growthdif),IF($D173>1,S172*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I172)*(V172-LN(AB172)+LN(AB171))-growthdif),\".\"))),\".\")","v":18847.123003530174},{"$f":"IFERROR(IF(IFERROR(AND(AC172/$G172=mininf,AF172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(W172/Z172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AC172/$G172>mininf,AF172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(W172/Z172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AC172/$G172=mininf,AF172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(Q173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0))))),\".\")","v":-8.8277629899768673E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD172/$G172=mininf,AG172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(X172/AA172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AD172/$G172>mininf,AG172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(X172/AA172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AD172/$G172=mininf,AG172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(R173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0))))),\".\")","v":5.8041417035456788E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE172/$G172=mininf,AH172/$G172>minfor,$B173=$B172),FALSE),$P172*$I172*(Y172/AB172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AE172/$G172>mininf,AH172/$G172=minfor,$B173=$B172),FALSE),($J172*$P172*$I172/$M172)*(Y172/AB172)^(-(1-$I172))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0)),IF(IFERROR(AND(AE172/$G172=mininf,AH172/$G172=minfor),FALSE),0,((($P173*($I173^$I173)*((1-$I173)^(1-$I173)))^(1/$I173))*(S173^(-(1-$I173)/$I173)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B173,Table1[Country Code],0))))),\".\")","v":2.2050336408287741E-2},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,W172*EXP(T172),\"\")),\".\")","v":1317585095.4224262},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,X172*EXP(U172),\"\")),\".\")","v":1452191102.27071},{"$f":"IFERROR(IF($D173=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B173,Table1[Country Code],0)),IF($D173>0,Y172*EXP(V172),\"\")),\".\")","v":1611165487.8367388},10795.447386128584,12897.58774992253,15551.142087455381,4397.3742509305484,3413.2111467768327,1651.5277145943592,6398.0731351980348,9484.3766031456944,13899.61437286102,11877.371827663857,9775.2314638699117,7121.6771263370611,0.28219133557532744,0.41831483388603535,0.61305187686609075,0.19394916042269308,0.15054198221192058,7.2841744955549848E-2,0.52385950400197945,0.43114318390204409,0.31410637817835935,null,2.5000000000000577E-3,2.5000000000003908E-3,1066165039.52335,1292586558.0915368,1548055109.4741113,-1.9555111566234018E-2,4.8067862908602876E-3,2.7363785012340713E-2,251420055.89907622,159604544.17917323,63110378.362627506,3.5425437246367153E-2,1.384496585260564E-2,-0.11799617362950698,-5.722552848140694E-2,-1.7924522205296611E-2,1.9734624650428856E-2,-1.2244979668810885E-2,-1.888634264354927E-2,-0.13562533399142929,5.2162436185053451E-2,4.5883513930000674E-2,2.2088867993595329E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BJ173)+$I173*BA173,IF(D173=24,\".\",IFERROR((CB174-CB173)/CB173,\".\")))","v":-3.512140495962586E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BK173)+$I173*BB173,IF(D173=24,\".\",IFERROR((CC174-CC173)/CC173,\".\")))","v":-3.2899528930235393E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+(1-$I173)*(BL173)+$I173*BC173,IF(D173=24,\".\",IFERROR((CD174-CD173)/CD173,\".\")))","v":2.6818119895579407E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BM173)+$I173*BG173,IF($D173=24,\".\",IFERROR((CE174-CE173)/CE173,\".\")))","v":1.7359143852972814E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BN173)+$I173*BH173,IF($D173=24,\".\",IFERROR((CF174-CF173)/CF173,\".\")))","v":3.2482266687228652E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+$AV173+(1-$I173)*(BO173)+$I173*BI173,IF($D173=24,\".\",IFERROR((CG174-CG173)/CG173,\".\")))","v":-0.12104183874627346},{"$f":"IFERROR(AV173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BP173,IF($D173=24,\".\",IFERROR((CH174-CH173)/CH173,\".\")))","v":5.7931351249248128E-2},{"$f":"IFERROR(AW173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BQ173,IF(D173=24,\".\",IFERROR((CI174-CI173)/CI173,\".\")))","v":5.1652428994195684E-2},{"$f":"IFERROR(AW173+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B173,Table1[Country Code],0)))+BR173,IF(D173=24,\".\",IFERROR((CJ174-CJ173)/CJ173,\".\")))","v":2.7857783057790343E-2},294998662.2701726,395473548.42109293,523935483.57389522,87324992.534447029,61297969.269757025,26812370.276194893,101134880.28955139,83235321.605283901,60640516.612891115,483458535.09417099,540006839.29613388,611388370.46298122,-6.1763313343658234E-3,5.9209007370569795E-3,2.0436856467369358E-2,0.61018399894979813,0.73234914753407321,0.85696017275752034,0.1806256094277813,0.11351332021952761,4.3854890886934769E-2,0.20919039162242059,0.15413753224639912,9.9184936355544928E-2,9801.888269046307,10948.377821627513,12395.603885874363,-1.256523904468132E-2,-1.0154927273458014E-3,1.374448553577956E-2]
["Argentina","ARG",2031,{"$f":"C174-'Initial Conditions and Settings'!$B$9","v":15},"ARG2031",23776.734375,{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,G173*F174/F173,\"\")),\".\")","v":22899.44374068574},49676,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B174,Table1[Country Code],0)),MAX(IF(D174>0,K173*EXP(growthb),\".\"),0.001)),\".\")","v":75.575863971462681},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B174,Table1[Country Code],0))*EXP(D174*INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0))),\".\")","v":113.31904335788312},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B174,Table1[Country Code],0))*EXP(D174*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))),\".\")","v":113.31904335788312},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W],MATCH($B174,Table1[Country Code],0)),IF($D174=1,Q173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))+growthdif),IF($D174>1,Q173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(T173-LN(Z173)+LN(Z172))+growthdif),\".\"))),\".\")","v":23568.96707344383},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W],MATCH($B174,Table1[Country Code],0)),IF($D174=1,R173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))),IF($D174>1,R173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(U173-LN(AA173)+LN(AA172))),\".\"))),\".\")","v":21156.039401543301},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Minimum wage, W],MATCH($B174,Table1[Country Code],0)),IF($D174=1,S173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B174,Table1[Country Code],0)))-growthdif),IF($D174>1,S173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I173)*(V173-LN(AB173)+LN(AB172))-growthdif),\".\"))),\".\")","v":18981.100463859155},{"$f":"IFERROR(IF(IFERROR(AND(AC173/$G173=mininf,AF173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(W173/Z173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AC173/$G173>mininf,AF173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(W173/Z173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AC173/$G173=mininf,AF173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(Q174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0))))),\".\")","v":-1.0964617886013578E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD173/$G173=mininf,AG173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(X173/AA173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AD173/$G173>mininf,AG173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(X173/AA173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AD173/$G173=mininf,AG173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(R174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0))))),\".\")","v":4.5705229548273774E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE173/$G173=mininf,AH173/$G173>minfor,$B174=$B173),FALSE),$P173*$I173*(Y173/AB173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AE173/$G173>mininf,AH173/$G173=minfor,$B174=$B173),FALSE),($J173*$P173*$I173/$M173)*(Y173/AB173)^(-(1-$I173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0)),IF(IFERROR(AND(AE173/$G173=mininf,AH173/$G173=minfor),FALSE),0,((($P174*($I174^$I174)*((1-$I174)^(1-$I174)))^(1/$I174))*(S174^(-(1-$I174)/$I174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B174,Table1[Country Code],0))))),\".\")","v":2.1958022081668915E-2},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,W173*EXP(T173),\"\")),\".\")","v":1306004955.0508907},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,X173*EXP(U173),\"\")),\".\")","v":1460644333.3533785},{"$f":"IFERROR(IF($D174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B174,Table1[Country Code],0)),IF($D174>0,Y173*EXP(V173),\"\")),\".\")","v":1647086812.0420227},10386.075913957948,12665.241225153701,15618.706567526955,4343.8568212474547,3349.3529931689081,1442.0639891916016,6042.2190927104948,9315.8882319847944,14176.642578335357,12513.367826727792,10234.202515532039,7280.7371731587846,0.26385877146767567,0.40681722829070888,0.61908239950595523,0.18969267858370148,0.14626350889118189,6.2973756285156723E-2,0.54644854994862291,0.44691926281810934,0.31794384420888805,null,2.5000000000000022E-3,2.4999999999995026E-3,1045518592.9439564,1298814702.1255348,1591000653.3061285,-2.2195994917559858E-2,3.5530403988310866E-3,2.735215910729849E-2,260486362.10693431,161829631.22784376,56086158.735894203,3.2887051471846007E-2,1.2699368039367442E-2,-0.14460361378305464,-5.9889829314206722E-2,-1.9196450438165868E-2,1.9729389765478444E-2,-1.4806782924795314E-2,-2.005012279762397E-2,-0.16222638312487536,4.9858890831638192E-2,4.4736815630381344E-2,2.1483207250494019E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BJ174)+$I174*BA174,IF(D174=24,\".\",IFERROR((CB175-CB174)/CB174,\".\")))","v":-3.7773997051688671E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BK174)+$I174*BB174,IF(D174=24,\".\",IFERROR((CC175-CC174)/CC174,\".\")))","v":-4.5527899554727684E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+(1-$I174)*(BL174)+$I174*BC174,IF(D174=24,\".\",IFERROR((CD175-CD174)/CD174,\".\")))","v":2.680968950058309E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BM174)+$I174*BG174,IF($D174=24,\".\",IFERROR((CE175-CE174)/CE174,\".\")))","v":1.4809049337719971E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BN174)+$I174*BH174,IF($D174=24,\".\",IFERROR((CF175-CF174)/CF174,\".\")))","v":2.0935376850663608E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+$AV174+(1-$I174)*(BO174)+$I174*BI174,IF($D174=24,\".\",IFERROR((CG175-CG174)/CG174,\".\")))","v":-0.14764608338977037},{"$f":"IFERROR(AV174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BP174,IF($D174=24,\".\",IFERROR((CH175-CH174)/CH174,\".\")))","v":5.5627805895832813E-2},{"$f":"IFERROR(AW174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BQ174,IF(D174=24,\".\",IFERROR((CI175-CI174)/CI174,\".\")))","v":5.0505730694575465E-2},{"$f":"IFERROR(AW174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B174,Table1[Country Code],0)))+BR174,IF(D174=24,\".\",IFERROR((CJ175-CJ174)/CJ174,\".\")))","v":2.7252122314688144E-2},284817725.69325459,394174596.99248773,538176554.0392133,88854113.357415855,61497402.695412047,23755676.673366155,107166792.11327611,87647599.640167415,62353577.220093824,480838631.16394657,543319599.32806718,624285807.93267334,-7.2402782269233457E-3,5.0814641162462929E-3,2.0215389880703847E-2,0.59233536416116961,0.72549305690420574,0.86206757738316775,0.18478988084283143,0.11318826482878025,3.8052565622199934E-2,0.22287475499599899,0.16131867826701399,9.9879856994632185E-2,9679.4957557763628,10937.265466786117,12567.151299071449,-1.3413158953262894E-2,-1.656501028287849E-3,1.3802856742289649E-2]
["Argentina","ARG",2032,{"$f":"C175-'Initial Conditions and Settings'!$B$9","v":16},"ARG2032",24009.96875,{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,G174*F175/F174,\"\")),\".\")","v":23124.072462379419},50022,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B175,Table1[Country Code],0)),MAX(IF(D175>0,K174*EXP(growthb),\".\"),0.001)),\".\")","v":75.765040002901472},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B175,Table1[Country Code],0))*EXP(D175*INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0))),\".\")","v":113.69007979867928},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B175,Table1[Country Code],0))*EXP(D175*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))),\".\")","v":113.69007979867928},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W],MATCH($B175,Table1[Country Code],0)),IF($D175=1,Q174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))+growthdif),IF($D175>1,Q174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(T174-LN(Z174)+LN(Z173))+growthdif),\".\"))),\".\")","v":24096.021032206892},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W],MATCH($B175,Table1[Country Code],0)),IF($D175=1,R174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))),IF($D175>1,R174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(U174-LN(AA174)+LN(AA173))),\".\"))),\".\")","v":21468.120689117804},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Minimum wage, W],MATCH($B175,Table1[Country Code],0)),IF($D175=1,S174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(INDEX(Table1[Growth Rate of Capital],MATCH($B175,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B175,Table1[Country Code],0)))-growthdif),IF($D175>1,S174*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I174)*(V174-LN(AB174)+LN(AB173))-growthdif),\".\"))),\".\")","v":19115.969236692625},{"$f":"IFERROR(IF(IFERROR(AND(AC174/$G174=mininf,AF174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(W174/Z174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AC174/$G174>mininf,AF174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(W174/Z174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AC174/$G174=mininf,AF174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(Q175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0))))),\".\")","v":-1.3070037615039803E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD174/$G174=mininf,AG174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(X174/AA174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AD174/$G174>mininf,AG174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(X174/AA174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AD174/$G174=mininf,AG174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(R175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0))))),\".\")","v":3.3454837685302219E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE174/$G174=mininf,AH174/$G174>minfor,$B175=$B174),FALSE),$P174*$I174*(Y174/AB174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AE174/$G174>mininf,AH174/$G174=minfor,$B175=$B174),FALSE),($J174*$P174*$I174/$M174)*(Y174/AB174)^(-(1-$I174))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0)),IF(IFERROR(AND(AE174/$G174=mininf,AH174/$G174=minfor),FALSE),0,((($P175*($I175^$I175)*((1-$I175)^(1-$I175)))^(1/$I175))*(S175^(-(1-$I175)/$I175)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B175,Table1[Country Code],0))))),\".\")","v":2.1866298281356555E-2},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,W174*EXP(T174),\"\")),\".\")","v":1291763329.4334464},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,X174*EXP(U174),\"\")),\".\")","v":1467335521.2737408},{"$f":"IFERROR(IF($D175=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B175,Table1[Country Code],0)),IF($D175>0,Y174*EXP(V174),\"\")),\".\")","v":1683653578.3373353},9970.9866997691279,12421.628593818299,15685.229474410573,4280.0121100714659,3282.8668097476066,1226.1130332711768,5690.9745896976619,9138.7617840706916,14459.116441139397,13153.085762610292,10702.44386856112,7438.8429879688465,0.24610606972263713,0.39520555036049787,0.62528416932886499,0.18508902863172666,0.14196750226797233,5.302323088919314E-2,0.56880490164563635,0.46282694737152974,0.32169259978194192,null,2.5000000000001132E-3,2.5000000000003908E-3,1022567916.3556888,1303437651.13169,1635118565.8983252,-2.4835592236328807E-2,2.3072533191630384E-3,2.7342805690050653E-2,269195413.0777576,163897870.14205074,48535012.439010143,3.0402052083537967E-2,1.1564113394349818E-2,-0.1827091294293588,-6.2552063320728379E-2,-2.0460365693407923E-2,1.972664432002702E-2,-1.7314419000864945E-2,-2.1203505618224483E-2,-0.20032529079937067,4.7467165792657084E-2,4.3408488336625695E-2,2.0671315287460246E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BJ175)+$I175*BA175,IF(D175=24,\".\",IFERROR((CB176-CB175)/CB175,\".\")))","v":-4.0424912714333974E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BK175)+$I175*BB175,IF(D175=24,\".\",IFERROR((CC176-CC175)/CC175,\".\")))","v":-5.8076411229278195E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+(1-$I175)*(BL175)+$I175*BC175,IF(D175=24,\".\",IFERROR((CD176-CD175)/CD175,\".\")))","v":2.6803640069233459E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BM175)+$I175*BG175,IF($D175=24,\".\",IFERROR((CE176-CE175)/CE175,\".\")))","v":1.2312731605531247E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BN175)+$I175*BH175,IF($D175=24,\".\",IFERROR((CF176-CF175)/CF175,\".\")))","v":9.4921895225740308E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+$AV175+(1-$I175)*(BO175)+$I175*BI175,IF($D175=24,\".\",IFERROR((CG176-CG175)/CG175,\".\")))","v":-0.18574829505016999},{"$f":"IFERROR(AV175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BP175,IF($D175=24,\".\",IFERROR((CH176-CH175)/CH175,\".\")))","v":5.3236080856851817E-2},{"$f":"IFERROR(AW175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BQ175,IF(D175=24,\".\",IFERROR((CI176-CI175)/CI175,\".\")))","v":4.9177403400820704E-2},{"$f":"IFERROR(AW175+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B175,Table1[Country Code],0)))+BR175,IF(D175=24,\".\",IFERROR((CJ176-CJ175)/CJ175,\".\")))","v":2.6440230351655259E-2},274259686.81421971,392384081.85905433,552800050.15715444,90179749.786834151,61626284.688069843,20494886.917106379,113297174.72361808,92187998.681873322,64076210.629239447,477736611.32467192,546198365.22899747,637371147.70350027,-8.2578290991093123E-3,4.2351597052458726E-3,1.9932425694889247E-2,0.57408136683045963,0.71839116855383589,0.86731263589344709,0.18876457790576906,0.11282766227656613,3.2155341500711337E-2,0.23715405526377131,0.16878116916959804,0.10053202260584153,9550.5299932963881,10919.162872915866,12741.816554785899,-1.426021789919929E-2,-2.3489819405586587E-3,1.3796823455027862E-2]
["Argentina","ARG",2033,{"$f":"C176-'Initial Conditions and Settings'!$B$9","v":17},"ARG2033",24239.279296875,{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,G175*F176/F175,\"\")),\".\")","v":23344.922133511347},50363,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B176,Table1[Country Code],0)),MAX(IF(D176>0,K175*EXP(growthb),\".\"),0.001)),\".\")","v":75.954689566086913},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B176,Table1[Country Code],0))*EXP(D176*INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0))),\".\")","v":114.06233111065968},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B176,Table1[Country Code],0))*EXP(D176*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))),\".\")","v":114.06233111065968},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W],MATCH($B176,Table1[Country Code],0)),IF($D176=1,Q175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))+growthdif),IF($D176>1,Q175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(T175-LN(Z175)+LN(Z174))+growthdif),\".\"))),\".\")","v":24635.139904486816},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W],MATCH($B176,Table1[Country Code],0)),IF($D176=1,R175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))),IF($D176>1,R175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(U175-LN(AA175)+LN(AA174))),\".\"))),\".\")","v":21785.003074180633},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Minimum wage, W],MATCH($B176,Table1[Country Code],0)),IF($D176=1,S175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(INDEX(Table1[Growth Rate of Capital],MATCH($B176,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B176,Table1[Country Code],0)))-growthdif),IF($D176>1,S175*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I175)*(V175-LN(AB175)+LN(AB174))-growthdif),\".\"))),\".\")","v":19251.732701826004},{"$f":"IFERROR(IF(IFERROR(AND(AC175/$G175=mininf,AF175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(W175/Z175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AC175/$G175>mininf,AF175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(W175/Z175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AC175/$G175=mininf,AF175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(Q176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0))))),\".\")","v":-1.5144407613630062E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD175/$G175=mininf,AG175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(X175/AA175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AD175/$G175>mininf,AG175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(X175/AA175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AD175/$G175=mininf,AG175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(R176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0))))),\".\")","v":2.128981108845851E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE175/$G175=mininf,AH175/$G175>minfor,$B176=$B175),FALSE),$P175*$I175*(Y175/AB175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AE175/$G175>mininf,AH175/$G175=minfor,$B176=$B175),FALSE),($J175*$P175*$I175/$M175)*(Y175/AB175)^(-(1-$I175))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0)),IF(IFERROR(AND(AE175/$G175=mininf,AH175/$G175=minfor),FALSE),0,((($P176*($I176^$I176)*((1-$I176)^(1-$I176)))^(1/$I176))*(S176^(-(1-$I176)/$I176)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B176,Table1[Country Code],0))))),\".\")","v":2.1775182427889811E-2},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,W175*EXP(T175),\"\")),\".\")","v":1274989788.3136108},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,X175*EXP(U175),\"\")),\".\")","v":1472252689.0093884},{"$f":"IFERROR(IF($D176=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B176,Table1[Country Code],0)),IF($D176>0,Y175*EXP(V175),\"\")),\".\")","v":1720874306.4224262},9552.4415881284149,12167.670567114725,15750.70814782944,4206.5440508503234,3213.9913064152238,1003.5299549280388,5345.8975372780915,8953.6792606995004,14747.178192901403,13792.480545382932,11177.251566396622,7594.2139856819067,0.22899616056564703,0.38353862178219067,0.63170817656024691,0.18019096516119373,0.13767410694429258,4.2987076555183024E-2,0.59081287427315921,0.47878727127351672,0.32530474688457012,null,2.5000000000001132E-3,2.5000000000003908E-3,997484605.27689195,1306448484.0200143,1680444135.3881404,-2.7476773558706924E-2,1.0693564082622231E-3,2.7335790923146419E-2,277505183.03671885,165804204.98937416,40430171.034285784,2.7968842236429481E-2,1.0439209410609607E-2,-0.24188511418200775,-6.5215126404853052E-2,-2.1716338444035088E-2,1.9726462805097711E-2,-1.9769510609718211E-2,-2.234648544169282E-2,-0.25949444230007668,4.5002558120572189E-2,4.1909892943184701E-2,1.9635463343977477E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BJ176)+$I176*BA176,IF(D176=24,\".\",IFERROR((CB177-CB176)/CB176,\".\")))","v":-4.3077034917585369E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BK176)+$I176*BB176,IF(D176=24,\".\",IFERROR((CC177-CC176)/CC176,\".\")))","v":-7.05457595369181E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+(1-$I176)*(BL176)+$I176*BC176,IF(D176=24,\".\",IFERROR((CD177-CD176)/CD176,\".\")))","v":2.6800041928316688E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BM176)+$I176*BG176,IF($D176=24,\".\",IFERROR((CE177-CE176)/CE176,\".\")))","v":9.868580877550371E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BN176)+$I176*BH176,IF($D176=24,\".\",IFERROR((CF177-CF176)/CF176,\".\")))","v":-1.8472295134687108E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+$AV176+(1-$I176)*(BO176)+$I176*BI176,IF($D176=24,\".\",IFERROR((CG177-CG176)/CG176,\".\")))","v":-0.24492086317684747},{"$f":"IFERROR(AV176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BP176,IF($D176=24,\".\",IFERROR((CH177-CH176)/CH176,\".\")))","v":5.0771473184766922E-2},{"$f":"IFERROR(AW176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BQ176,IF(D176=24,\".\",IFERROR((CI177-CI176)/CI176,\".\")))","v":4.7678808007379711E-2},{"$f":"IFERROR(AW176+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B176,Table1[Country Code],0)))+BR176,IF(D176=24,\".\",IFERROR((CJ177-CJ176)/CJ176,\".\")))","v":2.5404378408172491E-2},263393867.49179462,390111860.43913203,567817465.35187054,91296972.760998309,61684809.297392823,17020647.08140425,119492106.20603578,96834889.624733835,65792996.491282739,474182946.45882875,548631559.36125875,650631108.92455745,-9.2337040674312018E-3,3.3784125781259507E-3,1.9550633698644251E-2,0.55546887432119818,0.71106347016077165,0.8727179773042647,0.19253533566063247,0.11243394267950794,2.6160210982745746E-2,0.25199579001816919,0.17650258715972031,0.10112181171298962,9415.3038234185569,10893.544057368679,12918.831462076474,-1.5050932045154397E-2,-3.0362353478903259E-3,1.3784599558730903E-2]
["Argentina","ARG",2034,{"$f":"C177-'Initial Conditions and Settings'!$B$9","v":18},"ARG2034",24462.5390625,{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,G176*F177/F176,\"\")),\".\")","v":23559.944279187668},50698,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B177,Table1[Country Code],0)),MAX(IF(D177>0,K176*EXP(growthb),\".\"),0.001)),\".\")","v":76.144813846329384},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B177,Table1[Country Code],0))*EXP(D177*INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0))),\".\")","v":114.435801271633},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B177,Table1[Country Code],0))*EXP(D177*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))),\".\")","v":114.435801271633},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W],MATCH($B177,Table1[Country Code],0)),IF($D177=1,Q176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))+growthdif),IF($D177>1,Q176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(T176-LN(Z176)+LN(Z175))+growthdif),\".\"))),\".\")","v":25186.596461352066},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W],MATCH($B177,Table1[Country Code],0)),IF($D177=1,R176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))),IF($D177>1,R176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(U176-LN(AA176)+LN(AA175))),\".\"))),\".\")","v":22106.762632254678},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Minimum wage, W],MATCH($B177,Table1[Country Code],0)),IF($D177=1,S176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B177,Table1[Country Code],0)))-growthdif),IF($D177>1,S176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I176)*(V176-LN(AB176)+LN(AB175))-growthdif),\".\"))),\".\")","v":19388.394129234672},{"$f":"IFERROR(IF(IFERROR(AND(AC176/$G176=mininf,AF176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(W176/Z176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AC176/$G176>mininf,AF176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(W176/Z176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AC176/$G176=mininf,AF176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(Q177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0))))),\".\")","v":-1.7188112514479381E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD176/$G176=mininf,AG176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(X176/AA176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AD176/$G176>mininf,AG176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(X176/AA176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AD176/$G176=mininf,AG176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(R177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0))))),\".\")","v":9.2097182215605811E-4},{"$f":"IFERROR(IF(IFERROR(AND(AE176/$G176=mininf,AH176/$G176>minfor,$B177=$B176),FALSE),$P176*$I176*(Y176/AB176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AE176/$G176>mininf,AH176/$G176=minfor,$B177=$B176),FALSE),($J176*$P176*$I176/$M176)*(Y176/AB176)^(-(1-$I176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0)),IF(IFERROR(AND(AE176/$G176=mininf,AH176/$G176=minfor),FALSE),0,((($P177*($I177^$I177)*((1-$I177)^(1-$I177)))^(1/$I177))*(S177^(-(1-$I177)/$I177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B177,Table1[Country Code],0))))),\".\")","v":2.1684692611838474E-2},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,W176*EXP(T176),\"\")),\".\")","v":1255826299.36584},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,X176*EXP(U176),\"\")),\".\")","v":1475390426.0780435},{"$f":"IFERROR(IF($D177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B177,Table1[Country Code],0)),IF($D177>0,Y176*EXP(V176),\"\")),\".\")","v":1758757619.5275269},9132.5884645996484,11904.300636047446,15815.140773970679,4124.1993725073107,3142.9664302466176,774.16464913086827,5008.3890920923386,8761.3342058008293,15040.976124839812,14427.35581458802,11655.643643140222,7744.8035052169889,0.21258068494315743,0.37187414800214097,0.63841306017547228,0.17505132115913094,0.1334029653466984,3.2859358237733532E-2,0.61236799389771157,0.49472288665116065,0.32872758158679416,null,2.5000000000000577E-3,2.4999999999995026E-3,970450058.55026484,1307846290.3218291,1727014017.3173578,-3.0122681442595223E-2,-1.6072025661983957E-4,2.7331183611760679E-2,285376240.81557512,167544135.75621438,31743602.210169077,2.5585928952459369E-2,9.3246640914550483E-3,-0.34658126358584695,-6.7882187993451026E-2,-2.2964440144606968E-2,1.9728922984459274E-2,-2.2173577598394445E-2,-2.3479055796531867E-2,-0.36418352421314282,4.2534802397831584E-2,4.0323747238081964E-2,1.8470224370991772E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BJ177)+$I177*BA177,IF(D177=24,\".\",IFERROR((CB178-CB177)/CB177,\".\")))","v":-4.5733519653828505E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BK177)+$I177*BB177,IF(D177=24,\".\",IFERROR((CC178-CC177)/CC177,\".\")))","v":-8.2936651364187812E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+(1-$I177)*(BL177)+$I177*BC177,IF(D177=24,\".\",IFERROR((CD178-CD177)/CD177,\".\")))","v":2.6798968362304599E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BM177)+$I177*BG177,IF($D177=24,\".\",IFERROR((CE178-CE177)/CE177,\".\")))","v":7.4750907412271424E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BN177)+$I177*BH177,IF($D177=24,\".\",IFERROR((CF178-CF177)/CF177,\".\")))","v":-1.308280788343729E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+$AV177+(1-$I177)*(BO177)+$I177*BI177,IF($D177=24,\".\",IFERROR((CG178-CG177)/CG177,\".\")))","v":-0.3496134788353002},{"$f":"IFERROR(AV177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BP177,IF($D177=24,\".\",IFERROR((CH178-CH177)/CH177,\".\")))","v":4.830371746202626E-2},{"$f":"IFERROR(AW177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BQ177,IF(D177=24,\".\",IFERROR((CI178-CI177)/CI177,\".\")))","v":4.6092662302276086E-2},{"$f":"IFERROR(AW177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B177,Table1[Country Code],0)))+BR177,IF(D177=24,\".\",IFERROR((CJ178-CJ177)/CJ177,\".\")))","v":2.4239139435185898E-2},252288549.96793437,387369471.25898498,583240746.39360607,92202404.636171922,61673415.74972342,13323192.027801588,125715546.2708586,101563697.91990714,67485838.426077321,470206500.87496489,550606584.92861557,664049776.84748507,-1.0157864216339156E-2,2.5207515578515695E-3,1.8986651126583515E-2,0.53654840904681955,0.70353221676272948,0.87830877552958098,0.19608917457457686,0.11200994945913911,2.0063544168408897E-2,0.26736241637860358,0.18445783377813135,0.10162768030201004,9274.6558222210915,10860.518855351604,13098.145426791689,-1.5814116441331905E-2,-3.747831623003961E-3,1.3735995905310716E-2]
["Argentina","ARG",2035,{"$f":"C178-'Initial Conditions and Settings'!$B$9","v":19},"ARG2035",24678.26171875,{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,G177*F178/F177,\"\")),\".\")","v":23767.707412361342},51028,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B178,Table1[Country Code],0)),MAX(IF(D178>0,K177*EXP(growthb),\".\"),0.001)),\".\")","v":76.335414031906268},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B178,Table1[Country Code],0))*EXP(D178*INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0))),\".\")","v":114.81049427243242},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B178,Table1[Country Code],0))*EXP(D178*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))),\".\")","v":114.81049427243242},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W],MATCH($B178,Table1[Country Code],0)),IF($D178=1,Q177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))+growthdif),IF($D178>1,Q177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(T177-LN(Z177)+LN(Z176))+growthdif),\".\"))),\".\")","v":25750.669709332029},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W],MATCH($B178,Table1[Country Code],0)),IF($D178=1,R177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))),IF($D178>1,R177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(U177-LN(AA177)+LN(AA176))),\".\"))),\".\")","v":22433.476687276074},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Minimum wage, W],MATCH($B178,Table1[Country Code],0)),IF($D178=1,S177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(INDEX(Table1[Growth Rate of Capital],MATCH($B178,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B178,Table1[Country Code],0)))-growthdif),IF($D178>1,S177*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I177)*(V177-LN(AB177)+LN(AB176))-growthdif),\".\"))),\".\")","v":19525.956669220875},{"$f":"IFERROR(IF(IFERROR(AND(AC177/$G177=mininf,AF177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(W177/Z177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AC177/$G177>mininf,AF177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(W177/Z177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AC177/$G177=mininf,AF177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(Q178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0))))),\".\")","v":-1.9201536030077793E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD177/$G177=mininf,AG177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(X177/AA177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AD177/$G177>mininf,AG177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(X177/AA177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AD177/$G177=mininf,AG177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(R178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0))))),\".\")","v":-2.7858733283711579E-4},{"$f":"IFERROR(IF(IFERROR(AND(AE177/$G177=mininf,AH177/$G177>minfor,$B178=$B177),FALSE),$P177*$I177*(Y177/AB177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AE177/$G177>mininf,AH177/$G177=minfor,$B178=$B177),FALSE),($J177*$P177*$I177/$M177)*(Y177/AB177)^(-(1-$I177))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0)),IF(IFERROR(AND(AE177/$G177=mininf,AH177/$G177=minfor),FALSE),0,((($P178*($I178^$I178)*((1-$I178)^(1-$I178)))^(1/$I178))*(S178^(-(1-$I178)/$I178)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B178,Table1[Country Code],0))))),\".\")","v":2.1594847645755838E-2},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,W177*EXP(T177),\"\")),\".\")","v":1234425462.5000112},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,X177*EXP(U177),\"\")),\".\")","v":1476749844.9843066},{"$f":"IFERROR(IF($D178=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B178,Table1[Country Code],0)),IF($D178>0,Y177*EXP(V177),\"\")),\".\")","v":1797312249.7681944},8713.4487892231991,11632.459811432562,15878.526410816912,4033.7575328441208,3070.0321110265781,537.861478299243,4679.6912563790775,8562.4277004059823,15340.664932517668,15054.258623138143,12135.24760092878,7889.1810015444298,0.19689283342259664,0.36025467462430771,0.64544150878174911,0.16971588646981595,0.12916820532004217,2.2629926772807157E-2,0.63339128010758738,0.51057712005565004,0.33192856444544361,null,2.5000000000001132E-3,2.5000000000003908E-3,941653394.36856771,1307636109.8210132,1774866305.6213515,-3.2776769438825681E-2,-1.3830480289591662E-3,2.7329055298217497E-2,292772068.1314435,169113735.16329336,22445944.146842957,2.3251913931101598E-2,8.2204868996420544E-3,-0.58486655444941604,-7.0556729913169747E-2,-2.4204743633699621E-2,1.9734105864717577E-2,-2.4528046543244031E-2,-2.4601208705098188E-2,-0.60246150388287401,4.0080682079384644E-2,3.8670460872065604E-2,1.7186639081682387E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BJ178)+$I178*BA178,IF(D178=24,\".\",IFERROR((CB179-CB178)/CB178,\".\")))","v":-4.8397834611803088E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BK178)+$I178*BB178,IF(D178=24,\".\",IFERROR((CC179-CC178)/CC178,\".\")))","v":-9.5249807671347712E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+(1-$I178)*(BL178)+$I178*BC178,IF(D178=24,\".\",IFERROR((CD179-CD178)/CD178,\".\")))","v":2.680049564566216E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BM178)+$I178*BG178,IF($D178=24,\".\",IFERROR((CE179-CE178)/CE178,\".\")))","v":5.1308487581235192E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BN178)+$I178*BH178,IF($D178=24,\".\",IFERROR((CF179-CF178)/CF178,\".\")))","v":-2.4214458385333308E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+$AV178+(1-$I178)*(BO178)+$I178*BI178,IF($D178=24,\".\",IFERROR((CG179-CG178)/CG178,\".\")))","v":-0.58789511410195028},{"$f":"IFERROR(AV178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BP178,IF($D178=24,\".\",IFERROR((CH179-CH178)/CH178,\".\")))","v":4.5849597143579376E-2},{"$f":"IFERROR(AW178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BQ178,IF(D178=24,\".\",IFERROR((CI179-CI178)/CI178,\".\")))","v":4.4439375936260614E-2},{"$f":"IFERROR(AW178+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B178,Table1[Country Code],0)))+BR178,IF(D178=24,\".\",IFERROR((CJ179-CJ178)/CJ178,\".\")))","v":2.29555541458774E-2},241010367.76933333,384170044.40708899,599082317.49875224,92894208.404034033,61592782.361803696,9392324.3696719743,131937127.59040157,106354603.7799568,69141623.406464592,465841703.76376897,552117430.54884946,677616265.27488875,-1.1030548779523057E-2,1.6626469267534069E-3,1.7887979281978168E-2,0.51736537502351032,0.69581220072185157,0.88410262297308106,0.19941153326010766,0.11155739513707343,1.3860830754795692E-2,0.28322309171638194,0.19263040414107505,0.10203654627212334,9129.1389778899611,10819.891638881583,13279.302839125357,-1.6490915626009794E-2,-4.4241921462706557E-3,1.3711270490851746E-2]
["Argentina","ARG",2036,{"$f":"C179-'Initial Conditions and Settings'!$B$9","v":20},"ARG2036",24884.98828125,{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,G178*F179/F178,\"\")),\".\")","v":23966.806380832455},51351,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B179,Table1[Country Code],0)),MAX(IF(D179>0,K178*EXP(growthb),\".\"),0.001)),\".\")","v":76.526491314069332},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B179,Table1[Country Code],0))*EXP(D179*INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0))),\".\")","v":115.18641411695808},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B179,Table1[Country Code],0))*EXP(D179*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))),\".\")","v":115.18641411695808},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W],MATCH($B179,Table1[Country Code],0)),IF($D179=1,Q178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))+growthdif),IF($D179>1,Q178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(T178-LN(Z178)+LN(Z177))+growthdif),\".\"))),\".\")","v":26327.645063073589},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W],MATCH($B179,Table1[Country Code],0)),IF($D179=1,R178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))),IF($D179>1,R178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(U178-LN(AA178)+LN(AA177))),\".\"))),\".\")","v":22765.223832551736},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Minimum wage, W],MATCH($B179,Table1[Country Code],0)),IF($D179=1,S178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(INDEX(Table1[Growth Rate of Capital],MATCH($B179,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B179,Table1[Country Code],0)))-growthdif),IF($D179>1,S178*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I178)*(V178-LN(AB178)+LN(AB177))-growthdif),\".\"))),\".\")","v":19664.423343456499},{"$f":"IFERROR(IF(IFERROR(AND(AC178/$G178=mininf,AF178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(W178/Z178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AC178/$G178>mininf,AF178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(W178/Z178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AC178/$G178=mininf,AF178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(Q179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0))))),\".\")","v":-2.1185060864170074E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD178/$G178=mininf,AG178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(X178/AA178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AD178/$G178>mininf,AG178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(X178/AA178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AD178/$G178=mininf,AG178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(R179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0))))),\".\")","v":-1.4697396744727809E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE178/$G178=mininf,AH178/$G178>minfor,$B179=$B178),FALSE),$P178*$I178*(Y178/AB178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AE178/$G178>mininf,AH178/$G178=minfor,$B179=$B178),FALSE),($J178*$P178*$I178/$M178)*(Y178/AB178)^(-(1-$I178))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0)),IF(IFERROR(AND(AE178/$G178=mininf,AH178/$G178=minfor),FALSE),0,((($P179*($I179^$I179)*((1-$I179)^(1-$I179)))^(1/$I179))*(S179^(-(1-$I179)/$I179)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B179,Table1[Country Code],0))))),\".\")","v":2.1505667105529619E-2},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,W178*EXP(T178),\"\")),\".\")","v":1210948713.6416008},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,X178*EXP(U178),\"\")),\".\")","v":1476338498.4843473},{"$f":"IFERROR(IF($D179=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B179,Table1[Country Code],0)),IF($D179>0,Y178*EXP(V178),\"\")),\".\")","v":1836547043.966058},8296.9075793735519,11353.091511173439,15940.86501358768,3936.0208848784837,2995.4270602091528,294.45893329378032,4360.8866944950678,8357.6644509642865,15646.4060802939,15669.898801458903,12613.714869659016,8025.9413672447754,0.18195526868288567,0.34871831975278778,0.65283650360722112,0.16422800861888431,0.12498231982233382,1.2286114746154703E-2,0.65381672269822999,0.52629936042487835,0.33487738164662406,null,2.5000000000000577E-3,2.5000000000003908E-3,911289373.75384033,1305828836.3378241,1824040608.0910726,-3.5442847127416854E-2,-2.5976998038181875E-3,2.7329480385198224E-2,299659339.88776052,170509662.14652324,12506435.874985456,2.0965484981683602E-2,7.1266891387580245E-3,-1.8881633046384518,-7.324259160939306E-2,-2.5437323330082862E-2,1.9742095794629932E-2,-2.6834259500294166E-2,-2.5712934387509101E-2,-1.9057506892291611,3.7858166976604934E-2,3.7222307194463511E-2,1.620400912073805E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BJ179)+$I179*BA179,IF(D179=24,\".\",IFERROR((CB180-CB179)/CB179,\".\")))","v":-5.1073804304210331E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BK179)+$I179*BB179,IF(D179=24,\".\",IFERROR((CC180-CC179)/CC179,\".\")))","v":-1.0748596502755902E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+(1-$I179)*(BL179)+$I179*BC179,IF(D179=24,\".\",IFERROR((CD180-CD179)/CD179,\".\")))","v":2.6804703154108701E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BM179)+$I179*BG179,IF($D179=24,\".\",IFERROR((CE180-CE179)/CE179,\".\")))","v":2.8345278048893981E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BN179)+$I179*BH179,IF($D179=24,\".\",IFERROR((CF180-CF179)/CF179,\".\")))","v":-3.524207560180858E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+$AV179+(1-$I179)*(BO179)+$I179*BI179,IF($D179=24,\".\",IFERROR((CG180-CG179)/CG179,\".\")))","v":-1.8911880818696118},{"$f":"IFERROR(AV179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BP179,IF($D179=24,\".\",IFERROR((CH180-CH179)/CH179,\".\")))","v":4.3627082040799611E-2},{"$f":"IFERROR(AW179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BQ179,IF(D179=24,\".\",IFERROR((CI180-CI179)/CI179,\".\")))","v":4.2991222258658521E-2},{"$f":"IFERROR(AW179+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B179,Table1[Country Code],0)))+BR179,IF(D179=24,\".\",IFERROR((CJ180-CJ179)/CJ179,\".\")))","v":2.1972924184933063E-2},229623754.10589275,380528203.88712525,615355105.93306208,93372059.38009496,61443819.201168522,5217392.1304667573,138127213.86518776,111187526.70398089,70747165.233745053,461123027.35117549,553159549.79227471,691319663.29727387,-1.1790791976184607E-2,8.5581597469096098E-4,1.1835137441741684E-2,0.49796635710196091,0.68791762526747147,0.89011659671027421,0.20248838995625781,0.11107793262222847,7.5470038065780145E-3,0.29954525294178125,0.2010044421103,0.10233639948314781,8979.8256577510765,10772.128094725998,13462.632924330079,-1.7095159561767659E-2,-5.089620989453536E-3,1.3675378186428944E-2]
["Argentina","ARG",2037,{"$f":"C180-'Initial Conditions and Settings'!$B$9","v":21},"ARG2037",25084.763671875,{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,G179*F180/F179,\"\")),\".\")","v":24159.210654953495},51669,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B180,Table1[Country Code],0)),MAX(IF(D180>0,K179*EXP(growthb),\".\"),0.001)),\".\")","v":76.718046887052225},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B180,Table1[Country Code],0))*EXP(D180*INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0))),\".\")","v":115.56356482221997},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B180,Table1[Country Code],0))*EXP(D180*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))),\".\")","v":115.56356482221997},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W],MATCH($B180,Table1[Country Code],0)),IF($D180=1,Q179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))+growthdif),IF($D180>1,Q179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(T179-LN(Z179)+LN(Z178))+growthdif),\".\"))),\".\")","v":26917.814527434977},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W],MATCH($B180,Table1[Country Code],0)),IF($D180=1,R179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))),IF($D180>1,R179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(U179-LN(AA179)+LN(AA178))),\".\"))),\".\")","v":23102.08395304899},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Minimum wage, W],MATCH($B180,Table1[Country Code],0)),IF($D180=1,S179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(INDEX(Table1[Growth Rate of Capital],MATCH($B180,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B180,Table1[Country Code],0)))-growthdif),IF($D180>1,S179*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I179)*(V179-LN(AB179)+LN(AB178))-growthdif),\".\"))),\".\")","v":19803.797035980762},{"$f":"IFERROR(IF(IFERROR(AND(AC179/$G179=mininf,AF179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(W179/Z179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AC179/$G179>mininf,AF179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(W179/Z179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AC179/$G179=mininf,AF179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(Q180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0))))),\".\")","v":-2.3139068634492901E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD179/$G179=mininf,AG179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(X179/AA179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AD179/$G179>mininf,AG179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(X179/AA179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AD179/$G179=mininf,AG179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(R180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0))))),\".\")","v":-2.652528593953013E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE179/$G179=mininf,AH179/$G179>minfor,$B180=$B179),FALSE),$P179*$I179*(Y179/AB179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AE179/$G179>mininf,AH179/$G179=minfor,$B180=$B179),FALSE),($J179*$P179*$I179/$M179)*(Y179/AB179)^(-(1-$I179))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0)),IF(IFERROR(AND(AE179/$G179=mininf,AH179/$G179=minfor),FALSE),0,((($P180*($I180^$I180)*((1-$I180)^(1-$I180)))^(1/$I180))*(S180^(-(1-$I180)/$I180)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B180,Table1[Country Code],0))))),\".\")","v":2.1417171369649796E-2},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,W179*EXP(T179),\"\")),\".\")","v":1185564523.6209998},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,X179*EXP(U179),\"\")),\".\")","v":1474170258.9842894},{"$f":"IFERROR(IF($D180=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B180,Table1[Country Code],0)),IF($D180>0,Y179*EXP(V179),\"\")),\".\")","v":1876470969.9461887},7884.7057797651569,11067.136629103834,16002.157460794302,3831.8052078541959,2919.3876286460813,43.789272120076781,4052.90057191096,8147.7490004577521,15958.368188674225,16274.504875188337,13092.074025849661,8157.0531941591926,0.16775798803178085,0.33725228513569727,0.66055006583595455,0.15860639085360764,0.12083952867257704,1.8125290906844437E-3,0.67363562111461162,0.54190818619172565,0.33763740507336104,null,2.5000000000000577E-3,2.4999999999995026E-3,879556359.80812645,1302441087.1086626,1874578126.6707466,-3.8125133152746571E-2,-3.8047501196309952E-3,2.2426405526470461E-2,306008163.81287336,171729171.8756268,1892843.2754421234,1.8725408308785774E-2,6.0432841507882529E-3,-14.453590635132835,-7.5944023295061669E-2,-2.6662255365563325E-2,6.4981414433180618E-3,-2.9093481833525558E-2,-2.6814221095138535E-2,-3.7793888586170814,3.5652817643494927E-2,3.5715206115902731E-2,1.5108973426267269E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BJ180)+$I180*BA180,IF(D180=24,\".\",IFERROR((CB181-CB180)/CB180,\".\")))","v":-5.3765663159709494E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BK180)+$I180*BB180,IF(D180=24,\".\",IFERROR((CC181-CC180)/CC180,\".\")))","v":-1.1964587678402538E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+(1-$I180)*(BL180)+$I180*BC180,IF(D180=24,\".\",IFERROR((CD181-CD180)/CD180,\".\")))","v":1.7731188549088884E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BM180)+$I180*BG180,IF($D180=24,\".\",IFERROR((CE181-CE180)/CE180,\".\")))","v":5.8487830182478787E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BN180)+$I180*BH180,IF($D180=24,\".\",IFERROR((CF181-CF180)/CF180,\".\")))","v":-4.6165534079804608E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+$AV180+(1-$I180)*(BO180)+$I180*BI180,IF($D180=24,\".\",IFERROR((CG181-CG180)/CG180,\".\")))","v":-9.1107208318107631},{"$f":"IFERROR(AV180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BP180,IF($D180=24,\".\",IFERROR((CH181-CH180)/CH180,\".\")))","v":4.1421732707689604E-2},{"$f":"IFERROR(AW180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BQ180,IF(D180=24,\".\",IFERROR((CI181-CI180)/CI180,\".\")))","v":4.1484121180096853E-2},{"$f":"IFERROR(AW180+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B180,Table1[Country Code],0)))+BR180,IF(D180=24,\".\",IFERROR((CJ181-CJ180)/CJ180,\".\")))","v":2.0877888490461394E-2},218190451.7856687,376459962.87389195,632072569.26791263,93637100.534411162,61227659.548480362,787264.97546679585,144286684.08918974,116071853.70781954,72318891.809649795,456114236.40926957,553759476.13019192,705178726.0530293,-1.2496394785382389E-2,5.1086893261506963E-5,7.8628467427628076E-3,0.47836799285933107,0.67982577111761089,0.89632960541180717,0.20529308901112867,0.11056724478351933,1.1164048862806926E-3,0.31633891812954035,0.20960698409886966,0.10255398970191201,8827.6188122330514,10717.441330975864,13648.004142774764,-1.7629403718082415E-2,-5.7367102388461433E-3,1.0917405142915726E-2]
["Argentina","ARG",2038,{"$f":"C181-'Initial Conditions and Settings'!$B$9","v":22},"ARG2038",25276.2578125,{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,G180*F181/F180,\"\")),\".\")","v":24343.639232518122},51981,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B181,Table1[Country Code],0)),MAX(IF(D181>0,K180*EXP(growthb),\".\"),0.001)),\".\")","v":76.910081948077888},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B181,Table1[Country Code],0))*EXP(D181*INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0))),\".\")","v":115.94195041838086},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B181,Table1[Country Code],0))*EXP(D181*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))),\".\")","v":115.94195041838086},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W],MATCH($B181,Table1[Country Code],0)),IF($D181=1,Q180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))+growthdif),IF($D181>1,Q180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(T180-LN(Z180)+LN(Z179))+growthdif),\".\"))),\".\")","v":27521.476888806192},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W],MATCH($B181,Table1[Country Code],0)),IF($D181=1,R180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))),IF($D181>1,R180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(U180-LN(AA180)+LN(AA179))),\".\"))),\".\")","v":23444.138248488263},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Minimum wage, W],MATCH($B181,Table1[Country Code],0)),IF($D181=1,S180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(INDEX(Table1[Growth Rate of Capital],MATCH($B181,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B181,Table1[Country Code],0)))-growthdif),IF($D181>1,S180*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I180)*(V180-LN(AB180)+LN(AB179))-growthdif),\".\"))),\".\")","v":19944.080483816029},{"$f":"IFERROR(IF(IFERROR(AND(AC180/$G180=mininf,AF180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(W180/Z180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AC180/$G180>mininf,AF180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(W180/Z180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AC180/$G180=mininf,AF180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(Q181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0))))),\".\")","v":-2.5063939801552915E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD180/$G180=mininf,AG180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(X180/AA180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AD180/$G180>mininf,AG180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(X180/AA180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AD180/$G180=mininf,AG180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(R181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0))))),\".\")","v":-3.8269975533798684E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE180/$G180=mininf,AH180/$G180>minfor,$B181=$B180),FALSE),$P180*$I180*(Y180/AB180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AE180/$G180>mininf,AH180/$G180=minfor,$B181=$B180),FALSE),($J180*$P180*$I180/$M180)*(Y180/AB180)^(-(1-$I180))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0)),IF(IFERROR(AND(AE180/$G180=mininf,AH180/$G180=minfor),FALSE),0,((($P181*($I181^$I181)*((1-$I181)^(1-$I181)))^(1/$I181))*(S181^(-(1-$I181)/$I181)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B181,Table1[Country Code],0))))),\".\")","v":2.1329381659306396E-2},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,W180*EXP(T180),\"\")),\".\")","v":1158446616.2355402},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,X180*EXP(U180),\"\")),\".\")","v":1470265161.7007403},{"$f":"IFERROR(IF($D181=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B181,Table1[Country Code],0)),IF($D181>0,Y180*EXP(V180),\"\")),\".\")","v":1917093123.3361843},7478.43492283056,10775.528816084841,16062.405581125935,3721.93071836743,2842.146728572824,0,3756.50420446313,7933.3820875120173,16062.405581125935,16865.204309687564,13568.110416433281,8281.2336513921873,0.15431152953684954,0.32589137604843577,0.65981940611697232,0.15289130284989152,0.11675110288260834,0,0.69279716761325882,0.55735752106895586,0.34018059388302768,null,2.5000000000001132E-3,2.5000000000003908E-3,846654338.67489028,1297495039.4310486,1917093123.3361843,-4.0828317992431806E-2,-5.0042752620420572E-3,2.1329381659306534E-2,311792277.56064987,172770122.26969171,0,1.6530521639886331E-2,4.9702874568744448E-3,0,-7.8665748814781722E-2,-2.7879617702163628E-2,3.6792589038849854E-3,-3.1306909182465148E-2,-2.7905054983247801E-2,0,3.3460845920700422E-2,3.4146858592549734E-2,1.3882271106743005E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BJ181)+$I181*BA181,IF(D181=24,\".\",IFERROR((CB182-CB181)/CB181,\".\")))","v":-5.6478118339412138E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BK181)+$I181*BB181,IF(D181=24,\".\",IFERROR((CC182-CC181)/CC181,\".\")))","v":-1.317303141790822E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+(1-$I181)*(BL181)+$I181*BC181,IF(D181=24,\".\",IFERROR((CD182-CD181)/CD181,\".\")))","v":1.5773235345790382E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BM181)+$I181*BG181,IF($D181=24,\".\",IFERROR((CE182-CE181)/CE181,\".\")))","v":-1.6192787070946728E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BN181)+$I181*BH181,IF($D181=24,\".\",IFERROR((CF182-CF181)/CF181,\".\")))","v":-5.6984686989919424E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+$AV181+(1-$I181)*(BO181)+$I181*BI181,IF($D181=24,\".\",IFERROR((CG182-CG181)/CG181,\".\")))","v":5.7689150641947358E-3},{"$f":"IFERROR(AV181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BP181,IF($D181=24,\".\",IFERROR((CH182-CH181)/CH181,\".\")))","v":3.9229760984895154E-2},{"$f":"IFERROR(AW181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BQ181,IF(D181=24,\".\",IFERROR((CI182-CI181)/CI181,\".\")))","v":3.9915773656744744E-2},{"$f":"IFERROR(AW181+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B181,Table1[Country Code],0)))+BR181,IF(D181=24,\".\",IFERROR((CJ182-CJ181)/CJ181,\".\")))","v":1.9651186170938018E-2},206769087.29167065,371982612.87542433,643379917.28383982,93691882.861695215,60945650.244497545,0,150388796.12261167,120988263.98527451,73844629.236276492,450849766.27597749,553916527.10519636,717224546.52011633,-1.3152775422779551E-2,-7.5479850440251205E-4,1.6172504782773475E-2,0.45862081508788366,0.6715499442116839,0.89704112945581493,0.2078117587496848,0.11002677707235684,0,0.33356742616243162,0.21842327871595926,0.10295887054418507,8673.356924183403,10656.134493472546,13797.821252382915,-1.8099665157553346E-2,-6.3691780622043837E-3,1.0322818346411466E-2]
["Argentina","ARG",2039,{"$f":"C182-'Initial Conditions and Settings'!$B$9","v":23},"ARG2039",25457.931640625,{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,G181*F182/F181,\"\")),\".\")","v":24518.609837845561},52286,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B182,Table1[Country Code],0)),MAX(IF(D182>0,K181*EXP(growthb),\".\"),0.001)),\".\")","v":77.102597697366093},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B182,Table1[Country Code],0))*EXP(D182*INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0))),\".\")","v":116.32157494879928},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B182,Table1[Country Code],0))*EXP(D182*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))),\".\")","v":116.32157494879928},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W],MATCH($B182,Table1[Country Code],0)),IF($D182=1,Q181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))+growthdif),IF($D182>1,Q181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(T181-LN(Z181)+LN(Z180))+growthdif),\".\"))),\".\")","v":28138.937916039104},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W],MATCH($B182,Table1[Country Code],0)),IF($D182=1,R181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))),IF($D182>1,R181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(U181-LN(AA181)+LN(AA180))),\".\"))),\".\")","v":23791.469257076693},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Minimum wage, W],MATCH($B182,Table1[Country Code],0)),IF($D182=1,S181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(INDEX(Table1[Growth Rate of Capital],MATCH($B182,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B182,Table1[Country Code],0)))-growthdif),IF($D182>1,S181*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I181)*(V181-LN(AB181)+LN(AB180))-growthdif),\".\"))),\".\")","v":20085.276267064164},{"$f":"IFERROR(IF(IFERROR(AND(AC181/$G181=mininf,AF181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(W181/Z181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AC181/$G181>mininf,AF181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(W181/Z181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AC181/$G181=mininf,AF181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(Q182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0))))),\".\")","v":-2.6960053601828404E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD181/$G181=mininf,AG181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(X181/AA181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AD181/$G181>mininf,AG181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(X181/AA181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AD181/$G181=mininf,AG181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(R182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0))))),\".\")","v":-4.9931900846273969E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE181/$G181=mininf,AH181/$G181>minfor,$B182=$B181),FALSE),$P181*$I181*(Y181/AB181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AE181/$G181>mininf,AH181/$G181=minfor,$B182=$B181),FALSE),($J181*$P181*$I181/$M181)*(Y181/AB181)^(-(1-$I181))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0)),IF(IFERROR(AND(AE181/$G181=mininf,AH181/$G181=minfor),FALSE),0,((($P182*($I182^$I182)*((1-$I182)^(1-$I182)))^(1/$I182))*(S182^(-(1-$I182)/$I182)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B182,Table1[Country Code],0))))),\".\")","v":2.0627457228762025E-2},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,W181*EXP(T181),\"\")),\".\")","v":1129772227.6486964},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,X181*EXP(U181),\"\")),\".\")","v":1464649213.4883475},{"$f":"IFERROR(IF($D182=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B182,Table1[Country Code],0)),IF($D182>0,Y181*EXP(V181),\"\")),\".\")","v":1958422734.898412},7079.533953733192,10479.190000568535,16121.612181293809,3607.2136592384295,2763.9328247973663,0,3472.3202944947625,7715.2571757711685,16121.612181293809,17439.075884112368,14039.419837277026,8396.9976565517518,0.14161978666241845,0.31466943790028118,0.6575255403105843,0.14712145929540163,0.11272795819488562,0,0.71125875404217986,0.57260260390483297,0.34247445968941576,null,2.5000000000001688E-3,2.4999999999995026E-3,812783025.50079799,1291018236.4714346,1958422734.898412,-4.355763861507711E-2,-6.1963533737703358E-3,2.062745722876258E-2,316989202.14789844,173630977.01691294,0,1.437972811934074E-2,3.9077168835390808E-3,0,-8.1413040396135727E-2,-2.9089490249800676E-2,3.2467816959620421E-3,-3.3475673661719441E-2,-2.8985419992491934E-2,0,3.1331586698502889E-2,3.2581700278846881E-2,1.3293344323100698E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BJ182)+$I182*BA182,IF(D182=24,\".\",IFERROR((CB183-CB182)/CB182,\".\")))","v":-5.9216424441411793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BK182)+$I182*BB182,IF(D182=24,\".\",IFERROR((CC183-CC182)/CC182,\".\")))","v":-1.4374006747590883E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+(1-$I182)*(BL182)+$I182*BC182,IF(D182=24,\".\",IFERROR((CD183-CD182)/CD182,\".\")))","v":1.5206034526556934E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BM182)+$I182*BG182,IF($D182=24,\".\",IFERROR((CE183-CE182)/CE182,\".\")))","v":-3.779057706994559E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BN182)+$I182*BH182,IF($D182=24,\".\",IFERROR((CF183-CF182)/CF182,\".\")))","v":-6.7699364902816354E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+$AV182+(1-$I182)*(BO182)+$I182*BI182,IF($D182=24,\".\",IFERROR((CG183-CG182)/CG182,\".\")))","v":5.7689150641947913E-3},{"$f":"IFERROR(AV182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BP182,IF($D182=24,\".\",IFERROR((CH183-CH182)/CH182,\".\")))","v":3.7100501762697677E-2},{"$f":"IFERROR(AW182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BQ182,IF(D182=24,\".\",IFERROR((CI183-CI182)/CI182,\".\")))","v":3.8350615343041003E-2},{"$f":"IFERROR(AW182+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B182,Table1[Country Code],0)))+BR182,IF(D182=24,\".\",IFERROR((CJ183-CJ182)/CJ182,\".\")))","v":1.9062259387294823E-2},195414810.38278151,367114607.81560022,653608557.44152522,93540292.357510805,60599341.017512664,0,156405763.09412211,125915282.87623112,75310115.908666432,445360865.83441442,553629231.70934403,728918673.35019159,-1.3747342204556827E-2,-1.5501944466980982E-3,1.5604450360654425E-2,0.43877858468021957,0.66310553487597601,0.89668241648614555,0.2100325815162421,0.10945834783761452,0,0.35118883380353838,0.22743611728640944,0.10331758351385448,8517.7842220558923,10588.479357941782,13940.991342810534,-1.854999991300943E-2,-7.03223891571092E-3,9.8838640773557529E-3]
["Argentina","ARG",2040,{"$f":"C183-'Initial Conditions and Settings'!$B$9","v":24},"ARG2040",25629.04296875,{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,G182*F183/F182,\"\")),\".\")","v":24683.407667942545},52586,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B183,Table1[Country Code],0)),MAX(IF(D183>0,K182*EXP(growthb),\".\"),0.001)),\".\")","v":77.295595338140885},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B183,Table1[Country Code],0))*EXP(D183*INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0))),\".\")","v":116.70244247007284},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B183,Table1[Country Code],0))*EXP(D183*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))),\".\")","v":116.70244247007284},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W],MATCH($B183,Table1[Country Code],0)),IF($D183=1,Q182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))+growthdif),IF($D183>1,Q182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(T182-LN(Z182)+LN(Z181))+growthdif),\".\"))),\".\")","v":28770.510571608094},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W],MATCH($B183,Table1[Country Code],0)),IF($D183=1,R182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))),IF($D183>1,R182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(U182-LN(AA182)+LN(AA181))),\".\"))),\".\")","v":24144.160879842948},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Minimum wage, W],MATCH($B183,Table1[Country Code],0)),IF($D183=1,S182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(INDEX(Table1[Growth Rate of Capital],MATCH($B183,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B183,Table1[Country Code],0)))-growthdif),IF($D183>1,S182*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I182)*(V182-LN(AB182)+LN(AB181))-growthdif),\".\"))),\".\")","v":20221.169219835025},{"$f":"IFERROR(IF(IFERROR(AND(AC182/$G182=mininf,AF182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(W182/Z182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AC182/$G182>mininf,AF182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(W182/Z182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AC182/$G182=mininf,AF182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(Q183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0))))),\".\")","v":-2.8827787984943107E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD182/$G182=mininf,AG182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(X182/AA182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AD182/$G182>mininf,AG182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(X182/AA182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AD182/$G182=mininf,AG182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(R183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0))))),\".\")","v":-6.1511497886019562E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE182/$G182=mininf,AH182/$G182>minfor,$B183=$B182),FALSE),$P182*$I182*(Y182/AB182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AE182/$G182>mininf,AH182/$G182=minfor,$B183=$B182),FALSE),($J182*$P182*$I182/$M182)*(Y182/AB182)^(-(1-$I182))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0)),IF(IFERROR(AND(AE182/$G182=mininf,AH182/$G182=minfor),FALSE),0,((($P183*($I183^$I183)*((1-$I183)^(1-$I183)))^(1/$I183))*(S183^(-(1-$I183)/$I183)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B183,Table1[Country Code],0))))),\".\")","v":1.969771613665186E-2},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,W182*EXP(T182),\"\")),\".\")","v":1099720427.1365023},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,X182*EXP(U182),\"\")),\".\")","v":1457354169.4854228},{"$f":"IFERROR(IF($D183=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B183,Table1[Country Code],0)),IF($D183>0,Y182*EXP(V182),\"\")),\".\")","v":1999239542.3144989},6689.288070708918,10179.026172351447,16174.040602395855,3488.4585454180005,2684.9689992706435,0,3200.8295252909165,7494.0571730808024,16174.040602395855,17994.119597233628,14504.381495591098,8509.3670655466904,0.12967534986864793,0.3036070737839684,0.65525963108415586,0.14132807723905233,0.10877626928139805,0,0.7289965728922998,0.58761665693463372,0.3447403689158442,null,2.5000000000000001E-3,2.5000000000000001E-3,778140075.81810856,1283043364.3452938,1999239542.3144989,".",".",".",321580351.31839371,174310805.14012909,0,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BJ183)+$I183*BA183,IF(D183=24,\".\",IFERROR((CB184-CB183)/CB183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BK183)+$I183*BB183,IF(D183=24,\".\",IFERROR((CC184-CC183)/CC183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+(1-$I183)*(BL183)+$I183*BC183,IF(D183=24,\".\",IFERROR((CD184-CD183)/CD183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BM183)+$I183*BG183,IF($D183=24,\".\",IFERROR((CE184-CE183)/CE183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BN183)+$I183*BH183,IF($D183=24,\".\",IFERROR((CF184-CF183)/CF183,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+$AV183+(1-$I183)*(BO183)+$I183*BI183,IF($D183=24,\".\",IFERROR((CG184-CG183)/CG183,\".\")))","v":"."},{"$f":"IFERROR(AV183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BP183,IF($D183=24,\".\",IFERROR((CH184-CH183)/CH183,\".\")))","v":"."},{"$f":"IFERROR(AW183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BQ183,IF(D183=24,\".\",IFERROR((CI184-CI183)/CI183,\".\")))","v":"."},{"$f":"IFERROR(AW183+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B183,Table1[Country Code],0)))+BR183,IF(D183=24,\".\",IFERROR((CJ184-CJ183)/CJ183,\".\")))","v":"."},184178999.39059529,361875444.05920786,663623301.03165376,93187465.291585535,60190472.894687168,0,162317481.15488464,130838002.79041228,76759466.937977687,439683945.83706546,552903919.74430728,740382767.96963143,".",".",".",0.41888952538386942,0.65449968997607877,0.8963246171321938,0.2119419327766818,0.10886244561717433,0,0.3691685418394488,0.23663786440674695,0.10367538286780624,8361.2358011080032,10514.279841484564,14079.465408466729,".",".","."]
["Armenia","ARM",2015,{"$f":"C184-'Initial Conditions and Settings'!$B$9","v":-1},"ARM2015",1559.7490234375,{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,G183*F184/F183,\"\")),\".\")","v":""},2916.95,0.5,".",{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B184,Table1[Country Code],0)),MAX(IF(D184>0,K183*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B184,Table1[Country Code],0))*EXP(D184*INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B184,Table1[Country Code],0))*EXP(D184*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W],MATCH($B184,Table1[Country Code],0)),IF($D184=1,Q183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))+growthdif),IF($D184>1,Q183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(T183-LN(Z183)+LN(Z182))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W],MATCH($B184,Table1[Country Code],0)),IF($D184=1,R183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))),IF($D184>1,R183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(U183-LN(AA183)+LN(AA182))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Minimum wage, W],MATCH($B184,Table1[Country Code],0)),IF($D184=1,S183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(INDEX(Table1[Growth Rate of Capital],MATCH($B184,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B184,Table1[Country Code],0)))-growthdif),IF($D184>1,S183*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I183)*(V183-LN(AB183)+LN(AB182))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC183/$G183=mininf,AF183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(W183/Z183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AC183/$G183>mininf,AF183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(W183/Z183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AC183/$G183=mininf,AF183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(Q184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD183/$G183=mininf,AG183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(X183/AA183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AD183/$G183>mininf,AG183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(X183/AA183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AD183/$G183=mininf,AG183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(R184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE183/$G183=mininf,AH183/$G183>minfor,$B184=$B183),FALSE),$P183*$I183*(Y183/AB183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AE183/$G183>mininf,AH183/$G183=minfor,$B184=$B183),FALSE),($J183*$P183*$I183/$M183)*(Y183/AB183)^(-(1-$I183))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0)),IF(IFERROR(AND(AE183/$G183=mininf,AH183/$G183=minfor),FALSE),0,((($P184*($I184^$I184)*((1-$I184)^(1-$I184)))^(1/$I184))*(S184^(-(1-$I184)/$I184)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B184,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,W183*EXP(T183),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,X183*EXP(U183),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D184=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B184,Table1[Country Code],0)),IF($D184>0,Y183*EXP(V183),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BJ184)+$I184*BA184,IF(D184=24,\".\",IFERROR((CB185-CB184)/CB184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BK184)+$I184*BB184,IF(D184=24,\".\",IFERROR((CC185-CC184)/CC184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+(1-$I184)*(BL184)+$I184*BC184,IF(D184=24,\".\",IFERROR((CD185-CD184)/CD184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BM184)+$I184*BG184,IF($D184=24,\".\",IFERROR((CE185-CE184)/CE184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BN184)+$I184*BH184,IF($D184=24,\".\",IFERROR((CF185-CF184)/CF184,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+$AV184+(1-$I184)*(BO184)+$I184*BI184,IF($D184=24,\".\",IFERROR((CG185-CG184)/CG184,\".\")))","v":"."},{"$f":"IFERROR(AV184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BP184,IF($D184=24,\".\",IFERROR((CH185-CH184)/CH184,\".\")))","v":"."},{"$f":"IFERROR(AW184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BQ184,IF(D184=24,\".\",IFERROR((CI185-CI184)/CI184,\".\")))","v":"."},{"$f":"IFERROR(AW184+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B184,Table1[Country Code],0)))+BR184,IF(D184=24,\".\",IFERROR((CJ185-CJ184)/CJ184,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2016,{"$f":"C185-'Initial Conditions and Settings'!$B$9","v":0},"ARM2016",1566.3170166015625,{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,G184*F185/F184,\"\")),\".\")","v":1405.6},2924.8159999999998,0.5,0.71,{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B185,Table1[Country Code],0)),MAX(IF(D185>0,K184*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B185,Table1[Country Code],0))*EXP(D185*INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B185,Table1[Country Code],0))*EXP(D185*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W],MATCH($B185,Table1[Country Code],0)),IF($D185=1,Q184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))+growthdif),IF($D185>1,Q184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(T184-LN(Z184)+LN(Z183))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W],MATCH($B185,Table1[Country Code],0)),IF($D185=1,R184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))),IF($D185>1,R184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(U184-LN(AA184)+LN(AA183))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Minimum wage, W],MATCH($B185,Table1[Country Code],0)),IF($D185=1,S184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(INDEX(Table1[Growth Rate of Capital],MATCH($B185,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B185,Table1[Country Code],0)))-growthdif),IF($D185>1,S184*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I184)*(V184-LN(AB184)+LN(AB183))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC184/$G184=mininf,AF184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(W184/Z184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AC184/$G184>mininf,AF184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(W184/Z184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AC184/$G184=mininf,AF184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(Q185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD184/$G184=mininf,AG184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(X184/AA184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AD184/$G184>mininf,AG184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(X184/AA184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AD184/$G184=mininf,AG184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(R185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE184/$G184=mininf,AH184/$G184>minfor,$B185=$B184),FALSE),$P184*$I184*(Y184/AB184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AE184/$G184>mininf,AH184/$G184=minfor,$B185=$B184),FALSE),($J184*$P184*$I184/$M184)*(Y184/AB184)^(-(1-$I184))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0)),IF(IFERROR(AND(AE184/$G184=mininf,AH184/$G184=minfor),FALSE),0,((($P185*($I185^$I185)*((1-$I185)^(1-$I185)))^(1/$I185))*(S185^(-(1-$I185)/$I185)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B185,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,W184*EXP(T184),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,X184*EXP(U184),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D185=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B185,Table1[Country Code],0)),IF($D185>0,Y184*EXP(V184),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BJ185)+$I185*BA185,IF(D185=24,\".\",IFERROR((CB186-CB185)/CB185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BK185)+$I185*BB185,IF(D185=24,\".\",IFERROR((CC186-CC185)/CC185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+(1-$I185)*(BL185)+$I185*BC185,IF(D185=24,\".\",IFERROR((CD186-CD185)/CD185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BM185)+$I185*BG185,IF($D185=24,\".\",IFERROR((CE186-CE185)/CE185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BN185)+$I185*BH185,IF($D185=24,\".\",IFERROR((CF186-CF185)/CF185,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+$AV185+(1-$I185)*(BO185)+$I185*BI185,IF($D185=24,\".\",IFERROR((CG186-CG185)/CG185,\".\")))","v":"."},{"$f":"IFERROR(AV185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BP185,IF($D185=24,\".\",IFERROR((CH186-CH185)/CH185,\".\")))","v":"."},{"$f":"IFERROR(AW185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BQ185,IF(D185=24,\".\",IFERROR((CI186-CI185)/CI185,\".\")))","v":"."},{"$f":"IFERROR(AW185+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B185,Table1[Country Code],0)))+BR185,IF(D185=24,\".\",IFERROR((CJ186-CJ185)/CJ185,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2017,{"$f":"C186-'Initial Conditions and Settings'!$B$9","v":1},"ARM2017",1570.7030029296875,{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,G185*F186/F185,\"\")),\".\")","v":1409.5359480344459},2930.45,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B186,Table1[Country Code],0)),MAX(IF(D186>0,K185*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B186,Table1[Country Code],0))*EXP(D186*INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B186,Table1[Country Code],0))*EXP(D186*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W],MATCH($B186,Table1[Country Code],0)),IF($D186=1,Q185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))+growthdif),IF($D186>1,Q185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(T185-LN(Z185)+LN(Z184))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W],MATCH($B186,Table1[Country Code],0)),IF($D186=1,R185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))),IF($D186>1,R185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(U185-LN(AA185)+LN(AA184))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Minimum wage, W],MATCH($B186,Table1[Country Code],0)),IF($D186=1,S185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(INDEX(Table1[Growth Rate of Capital],MATCH($B186,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B186,Table1[Country Code],0)))-growthdif),IF($D186>1,S185*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I185)*(V185-LN(AB185)+LN(AB184))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC185/$G185=mininf,AF185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(W185/Z185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AC185/$G185>mininf,AF185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(W185/Z185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AC185/$G185=mininf,AF185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(Q186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD185/$G185=mininf,AG185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(X185/AA185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AD185/$G185>mininf,AG185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(X185/AA185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AD185/$G185=mininf,AG185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(R186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE185/$G185=mininf,AH185/$G185>minfor,$B186=$B185),FALSE),$P185*$I185*(Y185/AB185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AE185/$G185>mininf,AH185/$G185=minfor,$B186=$B185),FALSE),($J185*$P185*$I185/$M185)*(Y185/AB185)^(-(1-$I185))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0)),IF(IFERROR(AND(AE185/$G185=mininf,AH185/$G185=minfor),FALSE),0,((($P186*($I186^$I186)*((1-$I186)^(1-$I186)))^(1/$I186))*(S186^(-(1-$I186)/$I186)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B186,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,W185*EXP(T185),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,X185*EXP(U185),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D186=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B186,Table1[Country Code],0)),IF($D186>0,Y185*EXP(V185),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BJ186)+$I186*BA186,IF(D186=24,\".\",IFERROR((CB187-CB186)/CB186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BK186)+$I186*BB186,IF(D186=24,\".\",IFERROR((CC187-CC186)/CC186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+(1-$I186)*(BL186)+$I186*BC186,IF(D186=24,\".\",IFERROR((CD187-CD186)/CD186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BM186)+$I186*BG186,IF($D186=24,\".\",IFERROR((CE187-CE186)/CE186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BN186)+$I186*BH186,IF($D186=24,\".\",IFERROR((CF187-CF186)/CF186,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+$AV186+(1-$I186)*(BO186)+$I186*BI186,IF($D186=24,\".\",IFERROR((CG187-CG186)/CG186,\".\")))","v":"."},{"$f":"IFERROR(AV186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BP186,IF($D186=24,\".\",IFERROR((CH187-CH186)/CH186,\".\")))","v":"."},{"$f":"IFERROR(AW186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BQ186,IF(D186=24,\".\",IFERROR((CI187-CI186)/CI186,\".\")))","v":"."},{"$f":"IFERROR(AW186+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B186,Table1[Country Code],0)))+BR186,IF(D186=24,\".\",IFERROR((CJ187-CJ186)/CJ186,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2018,{"$f":"C187-'Initial Conditions and Settings'!$B$9","v":2},"ARM2018",1572.89599609375,{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,G186*F187/F186,\"\")),\".\")","v":1411.503922051669},2934,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B187,Table1[Country Code],0)),MAX(IF(D187>0,K186*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B187,Table1[Country Code],0))*EXP(D187*INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B187,Table1[Country Code],0))*EXP(D187*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W],MATCH($B187,Table1[Country Code],0)),IF($D187=1,Q186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))+growthdif),IF($D187>1,Q186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(T186-LN(Z186)+LN(Z185))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W],MATCH($B187,Table1[Country Code],0)),IF($D187=1,R186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))),IF($D187>1,R186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(U186-LN(AA186)+LN(AA185))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Minimum wage, W],MATCH($B187,Table1[Country Code],0)),IF($D187=1,S186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B187,Table1[Country Code],0)))-growthdif),IF($D187>1,S186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I186)*(V186-LN(AB186)+LN(AB185))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC186/$G186=mininf,AF186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(W186/Z186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AC186/$G186>mininf,AF186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(W186/Z186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AC186/$G186=mininf,AF186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(Q187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD186/$G186=mininf,AG186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(X186/AA186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AD186/$G186>mininf,AG186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(X186/AA186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AD186/$G186=mininf,AG186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(R187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE186/$G186=mininf,AH186/$G186>minfor,$B187=$B186),FALSE),$P186*$I186*(Y186/AB186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AE186/$G186>mininf,AH186/$G186=minfor,$B187=$B186),FALSE),($J186*$P186*$I186/$M186)*(Y186/AB186)^(-(1-$I186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0)),IF(IFERROR(AND(AE186/$G186=mininf,AH186/$G186=minfor),FALSE),0,((($P187*($I187^$I187)*((1-$I187)^(1-$I187)))^(1/$I187))*(S187^(-(1-$I187)/$I187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,W186*EXP(T186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,X186*EXP(U186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B187,Table1[Country Code],0)),IF($D187>0,Y186*EXP(V186),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BJ187)+$I187*BA187,IF(D187=24,\".\",IFERROR((CB188-CB187)/CB187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BK187)+$I187*BB187,IF(D187=24,\".\",IFERROR((CC188-CC187)/CC187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+(1-$I187)*(BL187)+$I187*BC187,IF(D187=24,\".\",IFERROR((CD188-CD187)/CD187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BM187)+$I187*BG187,IF($D187=24,\".\",IFERROR((CE188-CE187)/CE187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BN187)+$I187*BH187,IF($D187=24,\".\",IFERROR((CF188-CF187)/CF187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+$AV187+(1-$I187)*(BO187)+$I187*BI187,IF($D187=24,\".\",IFERROR((CG188-CG187)/CG187,\".\")))","v":"."},{"$f":"IFERROR(AV187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BP187,IF($D187=24,\".\",IFERROR((CH188-CH187)/CH187,\".\")))","v":"."},{"$f":"IFERROR(AW187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BQ187,IF(D187=24,\".\",IFERROR((CI188-CI187)/CI187,\".\")))","v":"."},{"$f":"IFERROR(AW187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B187,Table1[Country Code],0)))+BR187,IF(D187=24,\".\",IFERROR((CJ188-CJ187)/CJ187,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2019,{"$f":"C188-'Initial Conditions and Settings'!$B$9","v":3},"ARM2019",1573.2080078125,{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,G187*F188/F187,\"\")),\".\")","v":1411.7839188002367},2937,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B188,Table1[Country Code],0)),MAX(IF(D188>0,K187*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B188,Table1[Country Code],0))*EXP(D188*INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B188,Table1[Country Code],0))*EXP(D188*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W],MATCH($B188,Table1[Country Code],0)),IF($D188=1,Q187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))+growthdif),IF($D188>1,Q187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(T187-LN(Z187)+LN(Z186))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W],MATCH($B188,Table1[Country Code],0)),IF($D188=1,R187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))),IF($D188>1,R187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(U187-LN(AA187)+LN(AA186))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Minimum wage, W],MATCH($B188,Table1[Country Code],0)),IF($D188=1,S187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(INDEX(Table1[Growth Rate of Capital],MATCH($B188,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B188,Table1[Country Code],0)))-growthdif),IF($D188>1,S187*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I187)*(V187-LN(AB187)+LN(AB186))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC187/$G187=mininf,AF187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(W187/Z187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AC187/$G187>mininf,AF187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(W187/Z187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AC187/$G187=mininf,AF187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(Q188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD187/$G187=mininf,AG187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(X187/AA187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AD187/$G187>mininf,AG187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(X187/AA187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AD187/$G187=mininf,AG187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(R188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE187/$G187=mininf,AH187/$G187>minfor,$B188=$B187),FALSE),$P187*$I187*(Y187/AB187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AE187/$G187>mininf,AH187/$G187=minfor,$B188=$B187),FALSE),($J187*$P187*$I187/$M187)*(Y187/AB187)^(-(1-$I187))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0)),IF(IFERROR(AND(AE187/$G187=mininf,AH187/$G187=minfor),FALSE),0,((($P188*($I188^$I188)*((1-$I188)^(1-$I188)))^(1/$I188))*(S188^(-(1-$I188)/$I188)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B188,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,W187*EXP(T187),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,X187*EXP(U187),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D188=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B188,Table1[Country Code],0)),IF($D188>0,Y187*EXP(V187),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BJ188)+$I188*BA188,IF(D188=24,\".\",IFERROR((CB189-CB188)/CB188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BK188)+$I188*BB188,IF(D188=24,\".\",IFERROR((CC189-CC188)/CC188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+(1-$I188)*(BL188)+$I188*BC188,IF(D188=24,\".\",IFERROR((CD189-CD188)/CD188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BM188)+$I188*BG188,IF($D188=24,\".\",IFERROR((CE189-CE188)/CE188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BN188)+$I188*BH188,IF($D188=24,\".\",IFERROR((CF189-CF188)/CF188,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+$AV188+(1-$I188)*(BO188)+$I188*BI188,IF($D188=24,\".\",IFERROR((CG189-CG188)/CG188,\".\")))","v":"."},{"$f":"IFERROR(AV188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BP188,IF($D188=24,\".\",IFERROR((CH189-CH188)/CH188,\".\")))","v":"."},{"$f":"IFERROR(AW188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BQ188,IF(D188=24,\".\",IFERROR((CI189-CI188)/CI188,\".\")))","v":"."},{"$f":"IFERROR(AW188+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B188,Table1[Country Code],0)))+BR188,IF(D188=24,\".\",IFERROR((CJ189-CJ188)/CJ188,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2020,{"$f":"C189-'Initial Conditions and Settings'!$B$9","v":4},"ARM2020",1572.0980224609375,{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,G188*F189/F188,\"\")),\".\")","v":1410.7878270808599},2939,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B189,Table1[Country Code],0)),MAX(IF(D189>0,K188*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B189,Table1[Country Code],0))*EXP(D189*INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B189,Table1[Country Code],0))*EXP(D189*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W],MATCH($B189,Table1[Country Code],0)),IF($D189=1,Q188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))+growthdif),IF($D189>1,Q188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(T188-LN(Z188)+LN(Z187))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W],MATCH($B189,Table1[Country Code],0)),IF($D189=1,R188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))),IF($D189>1,R188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(U188-LN(AA188)+LN(AA187))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Minimum wage, W],MATCH($B189,Table1[Country Code],0)),IF($D189=1,S188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B189,Table1[Country Code],0)))-growthdif),IF($D189>1,S188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I188)*(V188-LN(AB188)+LN(AB187))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC188/$G188=mininf,AF188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(W188/Z188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AC188/$G188>mininf,AF188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(W188/Z188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AC188/$G188=mininf,AF188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(Q189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD188/$G188=mininf,AG188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(X188/AA188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AD188/$G188>mininf,AG188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(X188/AA188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AD188/$G188=mininf,AG188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(R189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE188/$G188=mininf,AH188/$G188>minfor,$B189=$B188),FALSE),$P188*$I188*(Y188/AB188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AE188/$G188>mininf,AH188/$G188=minfor,$B189=$B188),FALSE),($J188*$P188*$I188/$M188)*(Y188/AB188)^(-(1-$I188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0)),IF(IFERROR(AND(AE188/$G188=mininf,AH188/$G188=minfor),FALSE),0,((($P189*($I189^$I189)*((1-$I189)^(1-$I189)))^(1/$I189))*(S189^(-(1-$I189)/$I189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,W188*EXP(T188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,X188*EXP(U188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B189,Table1[Country Code],0)),IF($D189>0,Y188*EXP(V188),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BJ189)+$I189*BA189,IF(D189=24,\".\",IFERROR((CB190-CB189)/CB189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BK189)+$I189*BB189,IF(D189=24,\".\",IFERROR((CC190-CC189)/CC189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+(1-$I189)*(BL189)+$I189*BC189,IF(D189=24,\".\",IFERROR((CD190-CD189)/CD189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BM189)+$I189*BG189,IF($D189=24,\".\",IFERROR((CE190-CE189)/CE189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BN189)+$I189*BH189,IF($D189=24,\".\",IFERROR((CF190-CF189)/CF189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+$AV189+(1-$I189)*(BO189)+$I189*BI189,IF($D189=24,\".\",IFERROR((CG190-CG189)/CG189,\".\")))","v":"."},{"$f":"IFERROR(AV189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BP189,IF($D189=24,\".\",IFERROR((CH190-CH189)/CH189,\".\")))","v":"."},{"$f":"IFERROR(AW189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BQ189,IF(D189=24,\".\",IFERROR((CI190-CI189)/CI189,\".\")))","v":"."},{"$f":"IFERROR(AW189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B189,Table1[Country Code],0)))+BR189,IF(D189=24,\".\",IFERROR((CJ190-CJ189)/CJ189,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2021,{"$f":"C190-'Initial Conditions and Settings'!$B$9","v":5},"ARM2021",1571.2320556640625,{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,G189*F190/F189,\"\")),\".\")","v":1410.0107156042006},2940,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B190,Table1[Country Code],0)),MAX(IF(D190>0,K189*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B190,Table1[Country Code],0))*EXP(D190*INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B190,Table1[Country Code],0))*EXP(D190*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W],MATCH($B190,Table1[Country Code],0)),IF($D190=1,Q189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))+growthdif),IF($D190>1,Q189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(T189-LN(Z189)+LN(Z188))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W],MATCH($B190,Table1[Country Code],0)),IF($D190=1,R189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))),IF($D190>1,R189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(U189-LN(AA189)+LN(AA188))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Minimum wage, W],MATCH($B190,Table1[Country Code],0)),IF($D190=1,S189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(INDEX(Table1[Growth Rate of Capital],MATCH($B190,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B190,Table1[Country Code],0)))-growthdif),IF($D190>1,S189*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I189)*(V189-LN(AB189)+LN(AB188))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC189/$G189=mininf,AF189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(W189/Z189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AC189/$G189>mininf,AF189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(W189/Z189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AC189/$G189=mininf,AF189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(Q190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD189/$G189=mininf,AG189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(X189/AA189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AD189/$G189>mininf,AG189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(X189/AA189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AD189/$G189=mininf,AG189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(R190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE189/$G189=mininf,AH189/$G189>minfor,$B190=$B189),FALSE),$P189*$I189*(Y189/AB189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AE189/$G189>mininf,AH189/$G189=minfor,$B190=$B189),FALSE),($J189*$P189*$I189/$M189)*(Y189/AB189)^(-(1-$I189))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0)),IF(IFERROR(AND(AE189/$G189=mininf,AH189/$G189=minfor),FALSE),0,((($P190*($I190^$I190)*((1-$I190)^(1-$I190)))^(1/$I190))*(S190^(-(1-$I190)/$I190)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B190,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,W189*EXP(T189),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,X189*EXP(U189),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D190=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B190,Table1[Country Code],0)),IF($D190>0,Y189*EXP(V189),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BJ190)+$I190*BA190,IF(D190=24,\".\",IFERROR((CB191-CB190)/CB190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BK190)+$I190*BB190,IF(D190=24,\".\",IFERROR((CC191-CC190)/CC190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+(1-$I190)*(BL190)+$I190*BC190,IF(D190=24,\".\",IFERROR((CD191-CD190)/CD190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BM190)+$I190*BG190,IF($D190=24,\".\",IFERROR((CE191-CE190)/CE190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BN190)+$I190*BH190,IF($D190=24,\".\",IFERROR((CF191-CF190)/CF190,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+$AV190+(1-$I190)*(BO190)+$I190*BI190,IF($D190=24,\".\",IFERROR((CG191-CG190)/CG190,\".\")))","v":"."},{"$f":"IFERROR(AV190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BP190,IF($D190=24,\".\",IFERROR((CH191-CH190)/CH190,\".\")))","v":"."},{"$f":"IFERROR(AW190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BQ190,IF(D190=24,\".\",IFERROR((CI191-CI190)/CI190,\".\")))","v":"."},{"$f":"IFERROR(AW190+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B190,Table1[Country Code],0)))+BR190,IF(D190=24,\".\",IFERROR((CJ191-CJ190)/CJ190,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2022,{"$f":"C191-'Initial Conditions and Settings'!$B$9","v":6},"ARM2022",1568.35498046875,{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,G190*F191/F190,\"\")),\".\")","v":1407.4288520020891},2940,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B191,Table1[Country Code],0)),MAX(IF(D191>0,K190*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B191,Table1[Country Code],0))*EXP(D191*INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B191,Table1[Country Code],0))*EXP(D191*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W],MATCH($B191,Table1[Country Code],0)),IF($D191=1,Q190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))+growthdif),IF($D191>1,Q190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(T190-LN(Z190)+LN(Z189))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W],MATCH($B191,Table1[Country Code],0)),IF($D191=1,R190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))),IF($D191>1,R190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(U190-LN(AA190)+LN(AA189))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Minimum wage, W],MATCH($B191,Table1[Country Code],0)),IF($D191=1,S190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B191,Table1[Country Code],0)))-growthdif),IF($D191>1,S190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I190)*(V190-LN(AB190)+LN(AB189))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC190/$G190=mininf,AF190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(W190/Z190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AC190/$G190>mininf,AF190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(W190/Z190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AC190/$G190=mininf,AF190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(Q191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD190/$G190=mininf,AG190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(X190/AA190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AD190/$G190>mininf,AG190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(X190/AA190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AD190/$G190=mininf,AG190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(R191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE190/$G190=mininf,AH190/$G190>minfor,$B191=$B190),FALSE),$P190*$I190*(Y190/AB190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AE190/$G190>mininf,AH190/$G190=minfor,$B191=$B190),FALSE),($J190*$P190*$I190/$M190)*(Y190/AB190)^(-(1-$I190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0)),IF(IFERROR(AND(AE190/$G190=mininf,AH190/$G190=minfor),FALSE),0,((($P191*($I191^$I191)*((1-$I191)^(1-$I191)))^(1/$I191))*(S191^(-(1-$I191)/$I191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B191,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,W190*EXP(T190),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,X190*EXP(U190),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B191,Table1[Country Code],0)),IF($D191>0,Y190*EXP(V190),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BJ191)+$I191*BA191,IF(D191=24,\".\",IFERROR((CB192-CB191)/CB191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BK191)+$I191*BB191,IF(D191=24,\".\",IFERROR((CC192-CC191)/CC191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+(1-$I191)*(BL191)+$I191*BC191,IF(D191=24,\".\",IFERROR((CD192-CD191)/CD191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BM191)+$I191*BG191,IF($D191=24,\".\",IFERROR((CE192-CE191)/CE191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BN191)+$I191*BH191,IF($D191=24,\".\",IFERROR((CF192-CF191)/CF191,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+$AV191+(1-$I191)*(BO191)+$I191*BI191,IF($D191=24,\".\",IFERROR((CG192-CG191)/CG191,\".\")))","v":"."},{"$f":"IFERROR(AV191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BP191,IF($D191=24,\".\",IFERROR((CH192-CH191)/CH191,\".\")))","v":"."},{"$f":"IFERROR(AW191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BQ191,IF(D191=24,\".\",IFERROR((CI192-CI191)/CI191,\".\")))","v":"."},{"$f":"IFERROR(AW191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B191,Table1[Country Code],0)))+BR191,IF(D191=24,\".\",IFERROR((CJ192-CJ191)/CJ191,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2023,{"$f":"C192-'Initial Conditions and Settings'!$B$9","v":7},"ARM2023",1564.4840087890625,{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,G191*F192/F191,\"\")),\".\")","v":1403.9550738746102},2939,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B192,Table1[Country Code],0)),MAX(IF(D192>0,K191*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B192,Table1[Country Code],0))*EXP(D192*INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B192,Table1[Country Code],0))*EXP(D192*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W],MATCH($B192,Table1[Country Code],0)),IF($D192=1,Q191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))+growthdif),IF($D192>1,Q191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(T191-LN(Z191)+LN(Z190))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W],MATCH($B192,Table1[Country Code],0)),IF($D192=1,R191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))),IF($D192>1,R191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(U191-LN(AA191)+LN(AA190))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Minimum wage, W],MATCH($B192,Table1[Country Code],0)),IF($D192=1,S191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(INDEX(Table1[Growth Rate of Capital],MATCH($B192,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B192,Table1[Country Code],0)))-growthdif),IF($D192>1,S191*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I191)*(V191-LN(AB191)+LN(AB190))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC191/$G191=mininf,AF191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(W191/Z191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AC191/$G191>mininf,AF191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(W191/Z191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AC191/$G191=mininf,AF191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(Q192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD191/$G191=mininf,AG191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(X191/AA191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AD191/$G191>mininf,AG191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(X191/AA191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AD191/$G191=mininf,AG191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(R192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE191/$G191=mininf,AH191/$G191>minfor,$B192=$B191),FALSE),$P191*$I191*(Y191/AB191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AE191/$G191>mininf,AH191/$G191=minfor,$B192=$B191),FALSE),($J191*$P191*$I191/$M191)*(Y191/AB191)^(-(1-$I191))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0)),IF(IFERROR(AND(AE191/$G191=mininf,AH191/$G191=minfor),FALSE),0,((($P192*($I192^$I192)*((1-$I192)^(1-$I192)))^(1/$I192))*(S192^(-(1-$I192)/$I192)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B192,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,W191*EXP(T191),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,X191*EXP(U191),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D192=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B192,Table1[Country Code],0)),IF($D192>0,Y191*EXP(V191),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BJ192)+$I192*BA192,IF(D192=24,\".\",IFERROR((CB193-CB192)/CB192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BK192)+$I192*BB192,IF(D192=24,\".\",IFERROR((CC193-CC192)/CC192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+(1-$I192)*(BL192)+$I192*BC192,IF(D192=24,\".\",IFERROR((CD193-CD192)/CD192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BM192)+$I192*BG192,IF($D192=24,\".\",IFERROR((CE193-CE192)/CE192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BN192)+$I192*BH192,IF($D192=24,\".\",IFERROR((CF193-CF192)/CF192,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+$AV192+(1-$I192)*(BO192)+$I192*BI192,IF($D192=24,\".\",IFERROR((CG193-CG192)/CG192,\".\")))","v":"."},{"$f":"IFERROR(AV192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BP192,IF($D192=24,\".\",IFERROR((CH193-CH192)/CH192,\".\")))","v":"."},{"$f":"IFERROR(AW192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BQ192,IF(D192=24,\".\",IFERROR((CI193-CI192)/CI192,\".\")))","v":"."},{"$f":"IFERROR(AW192+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B192,Table1[Country Code],0)))+BR192,IF(D192=24,\".\",IFERROR((CJ193-CJ192)/CJ192,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2024,{"$f":"C193-'Initial Conditions and Settings'!$B$9","v":8},"ARM2024",1560.7220458984375,{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,G192*F193/F192,\"\")),\".\")","v":1400.5791193372997},2937,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B193,Table1[Country Code],0)),MAX(IF(D193>0,K192*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B193,Table1[Country Code],0))*EXP(D193*INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B193,Table1[Country Code],0))*EXP(D193*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W],MATCH($B193,Table1[Country Code],0)),IF($D193=1,Q192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))+growthdif),IF($D193>1,Q192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(T192-LN(Z192)+LN(Z191))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W],MATCH($B193,Table1[Country Code],0)),IF($D193=1,R192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))),IF($D193>1,R192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(U192-LN(AA192)+LN(AA191))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Minimum wage, W],MATCH($B193,Table1[Country Code],0)),IF($D193=1,S192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(INDEX(Table1[Growth Rate of Capital],MATCH($B193,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B193,Table1[Country Code],0)))-growthdif),IF($D193>1,S192*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I192)*(V192-LN(AB192)+LN(AB191))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC192/$G192=mininf,AF192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(W192/Z192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AC192/$G192>mininf,AF192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(W192/Z192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AC192/$G192=mininf,AF192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(Q193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD192/$G192=mininf,AG192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(X192/AA192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AD192/$G192>mininf,AG192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(X192/AA192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AD192/$G192=mininf,AG192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(R193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE192/$G192=mininf,AH192/$G192>minfor,$B193=$B192),FALSE),$P192*$I192*(Y192/AB192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AE192/$G192>mininf,AH192/$G192=minfor,$B193=$B192),FALSE),($J192*$P192*$I192/$M192)*(Y192/AB192)^(-(1-$I192))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0)),IF(IFERROR(AND(AE192/$G192=mininf,AH192/$G192=minfor),FALSE),0,((($P193*($I193^$I193)*((1-$I193)^(1-$I193)))^(1/$I193))*(S193^(-(1-$I193)/$I193)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B193,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,W192*EXP(T192),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,X192*EXP(U192),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D193=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B193,Table1[Country Code],0)),IF($D193>0,Y192*EXP(V192),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BJ193)+$I193*BA193,IF(D193=24,\".\",IFERROR((CB194-CB193)/CB193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BK193)+$I193*BB193,IF(D193=24,\".\",IFERROR((CC194-CC193)/CC193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+(1-$I193)*(BL193)+$I193*BC193,IF(D193=24,\".\",IFERROR((CD194-CD193)/CD193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BM193)+$I193*BG193,IF($D193=24,\".\",IFERROR((CE194-CE193)/CE193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BN193)+$I193*BH193,IF($D193=24,\".\",IFERROR((CF194-CF193)/CF193,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+$AV193+(1-$I193)*(BO193)+$I193*BI193,IF($D193=24,\".\",IFERROR((CG194-CG193)/CG193,\".\")))","v":"."},{"$f":"IFERROR(AV193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BP193,IF($D193=24,\".\",IFERROR((CH194-CH193)/CH193,\".\")))","v":"."},{"$f":"IFERROR(AW193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BQ193,IF(D193=24,\".\",IFERROR((CI194-CI193)/CI193,\".\")))","v":"."},{"$f":"IFERROR(AW193+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B193,Table1[Country Code],0)))+BR193,IF(D193=24,\".\",IFERROR((CJ194-CJ193)/CJ193,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2025,{"$f":"C194-'Initial Conditions and Settings'!$B$9","v":9},"ARM2025",1557.635009765625,{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,G193*F194/F193,\"\")),\".\")","v":1397.8088385178423},2934,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D194=0,a,IF(D194>0,MAX(MIN(J193*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.7261560742567571},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B194,Table1[Country Code],0)),MAX(IF(D194>0,K193*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,miu,IF(D194>0,MAX(L193*EXP(growthmiu),1.001),\".\")),\".\")","v":1.9781772002798119},{"$f":"IFERROR(IF($D194=0,psi,IF(D194>0,MAX(M193*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2710765617285207},0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B194,Table1[Country Code],0))*EXP(D194*INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B194,Table1[Country Code],0))*EXP(D194*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W],MATCH($B194,Table1[Country Code],0)),IF($D194=1,Q193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))+growthdif),IF($D194>1,Q193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(T193-LN(Z193)+LN(Z192))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W],MATCH($B194,Table1[Country Code],0)),IF($D194=1,R193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))),IF($D194>1,R193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(U193-LN(AA193)+LN(AA192))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Minimum wage, W],MATCH($B194,Table1[Country Code],0)),IF($D194=1,S193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B194,Table1[Country Code],0)))-growthdif),IF($D194>1,S193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I193)*(V193-LN(AB193)+LN(AB192))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC193/$G193=mininf,AF193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(W193/Z193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AC193/$G193>mininf,AF193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(W193/Z193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AC193/$G193=mininf,AF193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(Q194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD193/$G193=mininf,AG193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(X193/AA193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AD193/$G193>mininf,AG193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(X193/AA193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AD193/$G193=mininf,AG193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(R194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE193/$G193=mininf,AH193/$G193>minfor,$B194=$B193),FALSE),$P193*$I193*(Y193/AB193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AE193/$G193>mininf,AH193/$G193=minfor,$B194=$B193),FALSE),($J193*$P193*$I193/$M193)*(Y193/AB193)^(-(1-$I193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0)),IF(IFERROR(AND(AE193/$G193=mininf,AH193/$G193=minfor),FALSE),0,((($P194*($I194^$I194)*((1-$I194)^(1-$I194)))^(1/$I194))*(S194^(-(1-$I194)/$I194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B194,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,W193*EXP(T193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,X193*EXP(U193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B194,Table1[Country Code],0)),IF($D194>0,Y193*EXP(V193),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194>minrud,W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194>minrud,X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194>minrud,Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194))),(1-minrud)*$G194),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((Q194/($P194*(1-$I194)))^(-1/$I194))*W194)),Z194*(1-($L194*$K194*$P194/Q194))/(1-$N194))),mininf*$G194),Z194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((R194/($P194*(1-$I194)))^(-1/$I194))*X194)),AA194*(1-($L194*$K194*$P194/R194))/(1-$N194))),mininf*$G194),AA194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*(((1-minrud)*$G194)-(((S194/($P194*(1-$I194)))^(-1/$I194))*Y194)),AB194*(1-($L194*$K194*$P194/S194))/(1-$N194))),mininf*$G194),AB194-$G194*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((Q194/($P194*(1-$I194)))^(-1/$I194)))*W194),MIN((W194*(((1-$N194)*(($P194*(1-$I194)/Q194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/Q194))+($L194*$K194*$P194/Q194)-$N194))))-mininf*$G194,Z194*(($L194*$K194*$P194/Q194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((R194/($P194*(1-$I194)))^(-1/$I194)))*X194),MIN((X194*(((1-$N194)*(($P194*(1-$I194)/R194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/R194))+($L194*$K194*$P194/R194)-$N194))))-mininf*$G194,AA194*(($L194*$K194*$P194/R194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G194-(Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194)))))/$G194<minrud,(1/(1-($N194/$M194)))*((-$N194/$M194)*$G194*(1-minrud)+(((S194/($P194*(1-$I194)))^(-1/$I194)))*Y194),MIN((Y194*(((1-$N194)*(($P194*(1-$I194)/S194)^(1/$I194))/(($N194/$M194)*(1-($L194*$K194*$P194/S194))+($L194*$K194*$P194/S194)-$N194))))-mininf*$G194,AB194*(($L194*$K194*$P194/S194)-$N194)/(1-$N194))),0),$G194*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G194-Z194,$G194*(1-mininf)),minrud*$G194),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI194/(AC194+AI194+AF194),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D194=24,growtha,IF(AND(J194=0,J195=0),0,LN(J195)-LN(J194))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D194=24,growthb,IF(AND(K194=0,K195=0),0,LN(K195)-LN(K194))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC194/$G194>mininf,AF194/$G194>minfor),FALSE),AF194*(Q194/(P194*(1-I194)))^(1/I194),IF(IFERROR(AF194/$G194=minfor,FALSE),0,IF(IFERROR(AC194/$G194=mininf,FALSE), W194,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD194/$G194>mininf,AG194/$G194>minfor),FALSE),AG194*(R194/($P194*(1-$I194)))^(1/$I194),IF(IFERROR(AG194/$G194=minfor,FALSE),0,IF(IFERROR(AD194/$G194=mininf,FALSE), X194,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE194/$G194>mininf,AH194/$G194>minfor),FALSE),AH194*(S194/($P194*(1-$I194)))^(1/$I194),IF(IFERROR(AH194/$G194=minfor,FALSE),0,IF(IFERROR(AE194/$G194=mininf,FALSE), Y194,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BJ194)+$I194*BA194,IF(D194=24,\".\",IFERROR((CB195-CB194)/CB194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BK194)+$I194*BB194,IF(D194=24,\".\",IFERROR((CC195-CC194)/CC194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+(1-$I194)*(BL194)+$I194*BC194,IF(D194=24,\".\",IFERROR((CD195-CD194)/CD194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BM194)+$I194*BG194,IF($D194=24,\".\",IFERROR((CE195-CE194)/CE194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BN194)+$I194*BH194,IF($D194=24,\".\",IFERROR((CF195-CF194)/CF194,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+$AV194+(1-$I194)*(BO194)+$I194*BI194,IF($D194=24,\".\",IFERROR((CG195-CG194)/CG194,\".\")))","v":"."},{"$f":"IFERROR(AV194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BP194,IF($D194=24,\".\",IFERROR((CH195-CH194)/CH194,\".\")))","v":"."},{"$f":"IFERROR(AW194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BQ194,IF(D194=24,\".\",IFERROR((CI195-CI194)/CI194,\".\")))","v":"."},{"$f":"IFERROR(AW194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B194,Table1[Country Code],0)))+BR194,IF(D194=24,\".\",IFERROR((CJ195-CJ194)/CJ194,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2026,{"$f":"C195-'Initial Conditions and Settings'!$B$9","v":10},{"$f":"B195&C195","v":"ARM2026"},1554.550048828125,{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,G194*F195/F194,\"\")),\".\")","v":1395.0404199615796},2931,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B195,Table1[Country Code],0)),MAX(IF(D195>0,K194*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,{"$f":"IFERROR(($J195^(1/(1-$I195)))*($M195^((-$I195)/(1-$I195))),\".\")","v":0.41797032337794121},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B195,Table1[Country Code],0))*EXP(D195*INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B195,Table1[Country Code],0))*EXP(D195*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W],MATCH($B195,Table1[Country Code],0)),IF($D195=1,Q194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))+growthdif),IF($D195>1,Q194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(T194-LN(Z194)+LN(Z193))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W],MATCH($B195,Table1[Country Code],0)),IF($D195=1,R194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))),IF($D195>1,R194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(U194-LN(AA194)+LN(AA193))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Minimum wage, W],MATCH($B195,Table1[Country Code],0)),IF($D195=1,S194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B195,Table1[Country Code],0)))-growthdif),IF($D195>1,S194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I194)*(V194-LN(AB194)+LN(AB193))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC194/$G194=mininf,AF194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(W194/Z194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AC194/$G194>mininf,AF194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(W194/Z194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AC194/$G194=mininf,AF194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(Q195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD194/$G194=mininf,AG194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(X194/AA194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AD194/$G194>mininf,AG194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(X194/AA194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AD194/$G194=mininf,AG194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(R195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE194/$G194=mininf,AH194/$G194>minfor,$B195=$B194),FALSE),$P194*$I194*(Y194/AB194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AE194/$G194>mininf,AH194/$G194=minfor,$B195=$B194),FALSE),($J194*$P194*$I194/$M194)*(Y194/AB194)^(-(1-$I194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0)),IF(IFERROR(AND(AE194/$G194=mininf,AH194/$G194=minfor),FALSE),0,((($P195*($I195^$I195)*((1-$I195)^(1-$I195)))^(1/$I195))*(S195^(-(1-$I195)/$I195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B195,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,W194*EXP(T194),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,X194*EXP(U194),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B195,Table1[Country Code],0)),IF($D195>0,Y194*EXP(V194),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF195/(AC195+AI195+AF195),\".\")","v":"."},".",".",{"$f":"IFERROR(AC195/(AC195+AI195+AF195),\".\")","v":"."},".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",{"$f":"IFERROR(IF($D195=24,\".\",IF(AX195=0,0,LN(AX196)-LN(AX195))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AY195=0,0,LN(AY196)-LN(AY195))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AZ195=0,0,LN(AZ196)-LN(AZ195))),\".\")","v":"."},{"$f":"IFERROR(MAX(W195-AX195,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X195-AY195,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y195-AZ195,0),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BD195=0,0,IF(BD196=0,-LN(BD195),LN(BD196)-LN(BD195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BE195=0,0,IF(BE196=0,-LN(BE195),LN(BE196)-LN(BE195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(BF195=0,0,IF(BF196=0,-LN(BF195),LN(BF196)-LN(BF195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AF195=0,0,IF(AF196=0,-LN(AF195),LN(AF196)-LN(AF195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AG195=0,0,IF(AG196=0,-LN(AG195),LN(AG196)-LN(AG195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AH195=0,0,IF(AH196=0,-LN(AH195),LN(AH196)-LN(AH195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AC195=0,0,IF(AC196=0,-LN(AC195),LN(AC196)-LN(AC195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AD195=0,0,IF(AD196=0,-LN(AD195),LN(AD196)-LN(AD195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AE195=0,0,IF(AE196=0,-LN(AE195),LN(AE196)-LN(AE195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AI195=0,0,IF(AI196=0,-LN(AI195),LN(AI196)-LN(AI195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AJ195=0,0,IF(AJ196=0,-LN(AJ195),LN(AJ196)-LN(AJ195)))),\".\")","v":"."},{"$f":"IFERROR(IF($D195=24,\".\",IF(AK195=0,0,IF(AK196=0,-LN(AK195),LN(AK196)-LN(AK195)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BJ195)+$I195*BA195,IF(D195=24,\".\",IFERROR((CB196-CB195)/CB195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BK195)+$I195*BB195,IF(D195=24,\".\",IFERROR((CC196-CC195)/CC195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+(1-$I195)*(BL195)+$I195*BC195,IF(D195=24,\".\",IFERROR((CD196-CD195)/CD195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BM195)+$I195*BG195,IF($D195=24,\".\",IFERROR((CE196-CE195)/CE195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BN195)+$I195*BH195,IF($D195=24,\".\",IFERROR((CF196-CF195)/CF195,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+$AV195+(1-$I195)*(BO195)+$I195*BI195,IF($D195=24,\".\",IFERROR((CG196-CG195)/CG195,\".\")))","v":"."},{"$f":"IFERROR(AV195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BP195,IF($D195=24,\".\",IFERROR((CH196-CH195)/CH195,\".\")))","v":"."},{"$f":"IFERROR(AW195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BQ195,IF(D195=24,\".\",IFERROR((CI196-CI195)/CI195,\".\")))","v":"."},{"$f":"IFERROR(AW195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B195,Table1[Country Code],0)))+BR195,IF(D195=24,\".\",IFERROR((CJ196-CJ195)/CJ195,\".\")))","v":"."},{"$f":"IFERROR(O195*AX195^I195*AF195^(1-I195),\".\")","v":"."},{"$f":"IFERROR(P195*AY195^$I195*AG195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR(P195*AZ195^$I195*AH195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BD195^$I195*AC195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BE195^$I195*AD195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($J195*$P195*BF195^$I195*AE195^(1-$I195),\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AI195,\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AJ195,\".\")","v":"."},{"$f":"IFERROR($K195*$P195*AK195,\".\")","v":"."},{"$f":"IFERROR(CB195+CE195+CH195,\".\")","v":"."},{"$f":"IFERROR(CC195+CF195+CI195,\".\")","v":"."},{"$f":"IFERROR(CD195+CG195+CJ195,\".\")","v":"."},{"$f":"IFERROR((BS195*CB195/CK195)+(BV195*CE195/CK195)+(BY195*CH195/CK195),\".\")","v":"."},{"$f":"IFERROR((BT195*CC195/CL195)+(BW195*CF195/CL195)+(BZ195*CI195/CL195),\".\")","v":"."},{"$f":"IFERROR((BU195*CD195/CM195)+(BX195*CG195/CM195)+(CA195*CJ195/CM195),\".\")","v":"."},{"$f":"IFERROR(CB195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CC195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CD195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CE195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CF195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CG195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CH195/$CK195,\".\")","v":"."},{"$f":"IFERROR(CI195/$CL195,\".\")","v":"."},{"$f":"IFERROR(CJ195/$CM195,\".\")","v":"."},{"$f":"IFERROR(CK195/$H195,\".\")","v":"."},{"$f":"IFERROR(CL195/$H195,\".\")","v":"."},{"$f":"IFERROR(CM195/$H195,\".\")","v":"."},{"$f":"IFERROR(LN(CZ196)-LN(CZ195),\".\")","v":"."},{"$f":"IFERROR(LN(DA196)-LN(DA195),\".\")","v":"."},{"$f":"IFERROR(LN(DB196)-LN(DB195),\".\")","v":"."}]
["Armenia","ARM",2027,{"$f":"C196-'Initial Conditions and Settings'!$B$9","v":11},"ARM2027",1552.241943359375,{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,G195*F196/F195,\"\")),\".\")","v":1392.9691451094975},2926,0.5,0.72979594672615,{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B196,Table1[Country Code],0)),MAX(IF(D196>0,K195*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B196,Table1[Country Code],0))*EXP(D196*INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B196,Table1[Country Code],0))*EXP(D196*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W],MATCH($B196,Table1[Country Code],0)),IF($D196=1,Q195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))+growthdif),IF($D196>1,Q195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(T195-LN(Z195)+LN(Z194))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W],MATCH($B196,Table1[Country Code],0)),IF($D196=1,R195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))),IF($D196>1,R195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(U195-LN(AA195)+LN(AA194))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Minimum wage, W],MATCH($B196,Table1[Country Code],0)),IF($D196=1,S195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(INDEX(Table1[Growth Rate of Capital],MATCH($B196,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B196,Table1[Country Code],0)))-growthdif),IF($D196>1,S195*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I195)*(V195-LN(AB195)+LN(AB194))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC195/$G195=mininf,AF195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(W195/Z195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AC195/$G195>mininf,AF195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(W195/Z195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AC195/$G195=mininf,AF195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(Q196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD195/$G195=mininf,AG195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(X195/AA195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AD195/$G195>mininf,AG195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(X195/AA195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AD195/$G195=mininf,AG195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(R196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE195/$G195=mininf,AH195/$G195>minfor,$B196=$B195),FALSE),$P195*$I195*(Y195/AB195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AE195/$G195>mininf,AH195/$G195=minfor,$B196=$B195),FALSE),($J195*$P195*$I195/$M195)*(Y195/AB195)^(-(1-$I195))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0)),IF(IFERROR(AND(AE195/$G195=mininf,AH195/$G195=minfor),FALSE),0,((($P196*($I196^$I196)*((1-$I196)^(1-$I196)))^(1/$I196))*(S196^(-(1-$I196)/$I196)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B196,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,W195*EXP(T195),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,X195*EXP(U195),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D196=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B196,Table1[Country Code],0)),IF($D196>0,Y195*EXP(V195),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BJ196)+$I196*BA196,IF(D196=24,\".\",IFERROR((CB197-CB196)/CB196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BK196)+$I196*BB196,IF(D196=24,\".\",IFERROR((CC197-CC196)/CC196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+(1-$I196)*(BL196)+$I196*BC196,IF(D196=24,\".\",IFERROR((CD197-CD196)/CD196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BM196)+$I196*BG196,IF($D196=24,\".\",IFERROR((CE197-CE196)/CE196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BN196)+$I196*BH196,IF($D196=24,\".\",IFERROR((CF197-CF196)/CF196,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+$AV196+(1-$I196)*(BO196)+$I196*BI196,IF($D196=24,\".\",IFERROR((CG197-CG196)/CG196,\".\")))","v":"."},{"$f":"IFERROR(AV196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BP196,IF($D196=24,\".\",IFERROR((CH197-CH196)/CH196,\".\")))","v":"."},{"$f":"IFERROR(AW196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BQ196,IF(D196=24,\".\",IFERROR((CI197-CI196)/CI196,\".\")))","v":"."},{"$f":"IFERROR(AW196+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B196,Table1[Country Code],0)))+BR196,IF(D196=24,\".\",IFERROR((CJ197-CJ196)/CJ196,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2028,{"$f":"C197-'Initial Conditions and Settings'!$B$9","v":12},"ARM2028",1550.76904296875,{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,G196*F197/F196,\"\")),\".\")","v":1391.6473764208354},2920,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B197,Table1[Country Code],0)),MAX(IF(D197>0,K196*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B197,Table1[Country Code],0))*EXP(D197*INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B197,Table1[Country Code],0))*EXP(D197*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W],MATCH($B197,Table1[Country Code],0)),IF($D197=1,Q196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))+growthdif),IF($D197>1,Q196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(T196-LN(Z196)+LN(Z195))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W],MATCH($B197,Table1[Country Code],0)),IF($D197=1,R196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))),IF($D197>1,R196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(U196-LN(AA196)+LN(AA195))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Minimum wage, W],MATCH($B197,Table1[Country Code],0)),IF($D197=1,S196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(INDEX(Table1[Growth Rate of Capital],MATCH($B197,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B197,Table1[Country Code],0)))-growthdif),IF($D197>1,S196*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I196)*(V196-LN(AB196)+LN(AB195))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC196/$G196=mininf,AF196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(W196/Z196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AC196/$G196>mininf,AF196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(W196/Z196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AC196/$G196=mininf,AF196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(Q197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD196/$G196=mininf,AG196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(X196/AA196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AD196/$G196>mininf,AG196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(X196/AA196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AD196/$G196=mininf,AG196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(R197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE196/$G196=mininf,AH196/$G196>minfor,$B197=$B196),FALSE),$P196*$I196*(Y196/AB196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AE196/$G196>mininf,AH196/$G196=minfor,$B197=$B196),FALSE),($J196*$P196*$I196/$M196)*(Y196/AB196)^(-(1-$I196))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0)),IF(IFERROR(AND(AE196/$G196=mininf,AH196/$G196=minfor),FALSE),0,((($P197*($I197^$I197)*((1-$I197)^(1-$I197)))^(1/$I197))*(S197^(-(1-$I197)/$I197)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B197,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,W196*EXP(T196),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,X196*EXP(U196),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D197=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B197,Table1[Country Code],0)),IF($D197>0,Y196*EXP(V196),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BJ197)+$I197*BA197,IF(D197=24,\".\",IFERROR((CB198-CB197)/CB197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BK197)+$I197*BB197,IF(D197=24,\".\",IFERROR((CC198-CC197)/CC197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+(1-$I197)*(BL197)+$I197*BC197,IF(D197=24,\".\",IFERROR((CD198-CD197)/CD197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BM197)+$I197*BG197,IF($D197=24,\".\",IFERROR((CE198-CE197)/CE197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BN197)+$I197*BH197,IF($D197=24,\".\",IFERROR((CF198-CF197)/CF197,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+$AV197+(1-$I197)*(BO197)+$I197*BI197,IF($D197=24,\".\",IFERROR((CG198-CG197)/CG197,\".\")))","v":"."},{"$f":"IFERROR(AV197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BP197,IF($D197=24,\".\",IFERROR((CH198-CH197)/CH197,\".\")))","v":"."},{"$f":"IFERROR(AW197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BQ197,IF(D197=24,\".\",IFERROR((CI198-CI197)/CI197,\".\")))","v":"."},{"$f":"IFERROR(AW197+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B197,Table1[Country Code],0)))+BR197,IF(D197=24,\".\",IFERROR((CJ198-CJ197)/CJ197,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2029,{"$f":"C198-'Initial Conditions and Settings'!$B$9","v":13},"ARM2029",1550.10205078125,{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,G197*F198/F197,\"\")),\".\")","v":1391.0488231210797},2914,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B198,Table1[Country Code],0)),MAX(IF(D198>0,K197*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B198,Table1[Country Code],0))*EXP(D198*INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B198,Table1[Country Code],0))*EXP(D198*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W],MATCH($B198,Table1[Country Code],0)),IF($D198=1,Q197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))+growthdif),IF($D198>1,Q197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(T197-LN(Z197)+LN(Z196))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W],MATCH($B198,Table1[Country Code],0)),IF($D198=1,R197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))),IF($D198>1,R197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(U197-LN(AA197)+LN(AA196))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Minimum wage, W],MATCH($B198,Table1[Country Code],0)),IF($D198=1,S197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(INDEX(Table1[Growth Rate of Capital],MATCH($B198,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B198,Table1[Country Code],0)))-growthdif),IF($D198>1,S197*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I197)*(V197-LN(AB197)+LN(AB196))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC197/$G197=mininf,AF197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(W197/Z197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AC197/$G197>mininf,AF197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(W197/Z197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AC197/$G197=mininf,AF197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(Q198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD197/$G197=mininf,AG197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(X197/AA197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AD197/$G197>mininf,AG197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(X197/AA197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AD197/$G197=mininf,AG197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(R198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE197/$G197=mininf,AH197/$G197>minfor,$B198=$B197),FALSE),$P197*$I197*(Y197/AB197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AE197/$G197>mininf,AH197/$G197=minfor,$B198=$B197),FALSE),($J197*$P197*$I197/$M197)*(Y197/AB197)^(-(1-$I197))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0)),IF(IFERROR(AND(AE197/$G197=mininf,AH197/$G197=minfor),FALSE),0,((($P198*($I198^$I198)*((1-$I198)^(1-$I198)))^(1/$I198))*(S198^(-(1-$I198)/$I198)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B198,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,W197*EXP(T197),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,X197*EXP(U197),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D198=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B198,Table1[Country Code],0)),IF($D198>0,Y197*EXP(V197),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BJ198)+$I198*BA198,IF(D198=24,\".\",IFERROR((CB199-CB198)/CB198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BK198)+$I198*BB198,IF(D198=24,\".\",IFERROR((CC199-CC198)/CC198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+(1-$I198)*(BL198)+$I198*BC198,IF(D198=24,\".\",IFERROR((CD199-CD198)/CD198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BM198)+$I198*BG198,IF($D198=24,\".\",IFERROR((CE199-CE198)/CE198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BN198)+$I198*BH198,IF($D198=24,\".\",IFERROR((CF199-CF198)/CF198,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+$AV198+(1-$I198)*(BO198)+$I198*BI198,IF($D198=24,\".\",IFERROR((CG199-CG198)/CG198,\".\")))","v":"."},{"$f":"IFERROR(AV198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BP198,IF($D198=24,\".\",IFERROR((CH199-CH198)/CH198,\".\")))","v":"."},{"$f":"IFERROR(AW198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BQ198,IF(D198=24,\".\",IFERROR((CI199-CI198)/CI198,\".\")))","v":"."},{"$f":"IFERROR(AW198+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B198,Table1[Country Code],0)))+BR198,IF(D198=24,\".\",IFERROR((CJ199-CJ198)/CJ198,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2030,{"$f":"C199-'Initial Conditions and Settings'!$B$9","v":14},"ARM2030",1550.239013671875,{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,G198*F199/F198,\"\")),\".\")","v":1391.1717324919298},2907,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B199,Table1[Country Code],0)),MAX(IF(D199>0,K198*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B199,Table1[Country Code],0))*EXP(D199*INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B199,Table1[Country Code],0))*EXP(D199*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W],MATCH($B199,Table1[Country Code],0)),IF($D199=1,Q198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))+growthdif),IF($D199>1,Q198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(T198-LN(Z198)+LN(Z197))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W],MATCH($B199,Table1[Country Code],0)),IF($D199=1,R198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))),IF($D199>1,R198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(U198-LN(AA198)+LN(AA197))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Minimum wage, W],MATCH($B199,Table1[Country Code],0)),IF($D199=1,S198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(INDEX(Table1[Growth Rate of Capital],MATCH($B199,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B199,Table1[Country Code],0)))-growthdif),IF($D199>1,S198*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I198)*(V198-LN(AB198)+LN(AB197))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC198/$G198=mininf,AF198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(W198/Z198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AC198/$G198>mininf,AF198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(W198/Z198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AC198/$G198=mininf,AF198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(Q199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD198/$G198=mininf,AG198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(X198/AA198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AD198/$G198>mininf,AG198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(X198/AA198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AD198/$G198=mininf,AG198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(R199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE198/$G198=mininf,AH198/$G198>minfor,$B199=$B198),FALSE),$P198*$I198*(Y198/AB198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AE198/$G198>mininf,AH198/$G198=minfor,$B199=$B198),FALSE),($J198*$P198*$I198/$M198)*(Y198/AB198)^(-(1-$I198))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0)),IF(IFERROR(AND(AE198/$G198=mininf,AH198/$G198=minfor),FALSE),0,((($P199*($I199^$I199)*((1-$I199)^(1-$I199)))^(1/$I199))*(S199^(-(1-$I199)/$I199)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B199,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,W198*EXP(T198),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,X198*EXP(U198),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D199=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B199,Table1[Country Code],0)),IF($D199>0,Y198*EXP(V198),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BJ199)+$I199*BA199,IF(D199=24,\".\",IFERROR((CB200-CB199)/CB199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BK199)+$I199*BB199,IF(D199=24,\".\",IFERROR((CC200-CC199)/CC199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+(1-$I199)*(BL199)+$I199*BC199,IF(D199=24,\".\",IFERROR((CD200-CD199)/CD199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BM199)+$I199*BG199,IF($D199=24,\".\",IFERROR((CE200-CE199)/CE199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BN199)+$I199*BH199,IF($D199=24,\".\",IFERROR((CF200-CF199)/CF199,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+$AV199+(1-$I199)*(BO199)+$I199*BI199,IF($D199=24,\".\",IFERROR((CG200-CG199)/CG199,\".\")))","v":"."},{"$f":"IFERROR(AV199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BP199,IF($D199=24,\".\",IFERROR((CH200-CH199)/CH199,\".\")))","v":"."},{"$f":"IFERROR(AW199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BQ199,IF(D199=24,\".\",IFERROR((CI200-CI199)/CI199,\".\")))","v":"."},{"$f":"IFERROR(AW199+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B199,Table1[Country Code],0)))+BR199,IF(D199=24,\".\",IFERROR((CJ200-CJ199)/CJ199,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2031,{"$f":"C200-'Initial Conditions and Settings'!$B$9","v":15},"ARM2031",1551.3809814453125,{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,G199*F200/F199,\"\")),\".\")","v":1392.196524973484},2900,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B200,Table1[Country Code],0)),MAX(IF(D200>0,K199*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B200,Table1[Country Code],0))*EXP(D200*INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B200,Table1[Country Code],0))*EXP(D200*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W],MATCH($B200,Table1[Country Code],0)),IF($D200=1,Q199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))+growthdif),IF($D200>1,Q199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(T199-LN(Z199)+LN(Z198))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W],MATCH($B200,Table1[Country Code],0)),IF($D200=1,R199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))),IF($D200>1,R199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(U199-LN(AA199)+LN(AA198))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Minimum wage, W],MATCH($B200,Table1[Country Code],0)),IF($D200=1,S199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B200,Table1[Country Code],0)))-growthdif),IF($D200>1,S199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I199)*(V199-LN(AB199)+LN(AB198))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC199/$G199=mininf,AF199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(W199/Z199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AC199/$G199>mininf,AF199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(W199/Z199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AC199/$G199=mininf,AF199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(Q200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD199/$G199=mininf,AG199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(X199/AA199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AD199/$G199>mininf,AG199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(X199/AA199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AD199/$G199=mininf,AG199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(R200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE199/$G199=mininf,AH199/$G199>minfor,$B200=$B199),FALSE),$P199*$I199*(Y199/AB199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AE199/$G199>mininf,AH199/$G199=minfor,$B200=$B199),FALSE),($J199*$P199*$I199/$M199)*(Y199/AB199)^(-(1-$I199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0)),IF(IFERROR(AND(AE199/$G199=mininf,AH199/$G199=minfor),FALSE),0,((($P200*($I200^$I200)*((1-$I200)^(1-$I200)))^(1/$I200))*(S200^(-(1-$I200)/$I200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,W199*EXP(T199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,X199*EXP(U199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B200,Table1[Country Code],0)),IF($D200>0,Y199*EXP(V199),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BJ200)+$I200*BA200,IF(D200=24,\".\",IFERROR((CB201-CB200)/CB200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BK200)+$I200*BB200,IF(D200=24,\".\",IFERROR((CC201-CC200)/CC200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+(1-$I200)*(BL200)+$I200*BC200,IF(D200=24,\".\",IFERROR((CD201-CD200)/CD200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BM200)+$I200*BG200,IF($D200=24,\".\",IFERROR((CE201-CE200)/CE200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BN200)+$I200*BH200,IF($D200=24,\".\",IFERROR((CF201-CF200)/CF200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+$AV200+(1-$I200)*(BO200)+$I200*BI200,IF($D200=24,\".\",IFERROR((CG201-CG200)/CG200,\".\")))","v":"."},{"$f":"IFERROR(AV200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BP200,IF($D200=24,\".\",IFERROR((CH201-CH200)/CH200,\".\")))","v":"."},{"$f":"IFERROR(AW200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BQ200,IF(D200=24,\".\",IFERROR((CI201-CI200)/CI200,\".\")))","v":"."},{"$f":"IFERROR(AW200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B200,Table1[Country Code],0)))+BR200,IF(D200=24,\".\",IFERROR((CJ201-CJ200)/CJ200,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2032,{"$f":"C201-'Initial Conditions and Settings'!$B$9","v":16},"ARM2032",1553.31396484375,{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,G200*F201/F200,\"\")),\".\")","v":1393.9311683669005},2892,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B201,Table1[Country Code],0)),MAX(IF(D201>0,K200*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B201,Table1[Country Code],0))*EXP(D201*INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B201,Table1[Country Code],0))*EXP(D201*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W],MATCH($B201,Table1[Country Code],0)),IF($D201=1,Q200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))+growthdif),IF($D201>1,Q200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(T200-LN(Z200)+LN(Z199))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W],MATCH($B201,Table1[Country Code],0)),IF($D201=1,R200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))),IF($D201>1,R200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(U200-LN(AA200)+LN(AA199))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Minimum wage, W],MATCH($B201,Table1[Country Code],0)),IF($D201=1,S200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(INDEX(Table1[Growth Rate of Capital],MATCH($B201,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B201,Table1[Country Code],0)))-growthdif),IF($D201>1,S200*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I200)*(V200-LN(AB200)+LN(AB199))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC200/$G200=mininf,AF200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(W200/Z200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AC200/$G200>mininf,AF200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(W200/Z200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AC200/$G200=mininf,AF200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(Q201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD200/$G200=mininf,AG200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(X200/AA200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AD200/$G200>mininf,AG200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(X200/AA200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AD200/$G200=mininf,AG200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(R201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE200/$G200=mininf,AH200/$G200>minfor,$B201=$B200),FALSE),$P200*$I200*(Y200/AB200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AE200/$G200>mininf,AH200/$G200=minfor,$B201=$B200),FALSE),($J200*$P200*$I200/$M200)*(Y200/AB200)^(-(1-$I200))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0)),IF(IFERROR(AND(AE200/$G200=mininf,AH200/$G200=minfor),FALSE),0,((($P201*($I201^$I201)*((1-$I201)^(1-$I201)))^(1/$I201))*(S201^(-(1-$I201)/$I201)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B201,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,W200*EXP(T200),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,X200*EXP(U200),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D201=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B201,Table1[Country Code],0)),IF($D201>0,Y200*EXP(V200),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BJ201)+$I201*BA201,IF(D201=24,\".\",IFERROR((CB202-CB201)/CB201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BK201)+$I201*BB201,IF(D201=24,\".\",IFERROR((CC202-CC201)/CC201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+(1-$I201)*(BL201)+$I201*BC201,IF(D201=24,\".\",IFERROR((CD202-CD201)/CD201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BM201)+$I201*BG201,IF($D201=24,\".\",IFERROR((CE202-CE201)/CE201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BN201)+$I201*BH201,IF($D201=24,\".\",IFERROR((CF202-CF201)/CF201,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+$AV201+(1-$I201)*(BO201)+$I201*BI201,IF($D201=24,\".\",IFERROR((CG202-CG201)/CG201,\".\")))","v":"."},{"$f":"IFERROR(AV201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BP201,IF($D201=24,\".\",IFERROR((CH202-CH201)/CH201,\".\")))","v":"."},{"$f":"IFERROR(AW201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BQ201,IF(D201=24,\".\",IFERROR((CI202-CI201)/CI201,\".\")))","v":"."},{"$f":"IFERROR(AW201+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B201,Table1[Country Code],0)))+BR201,IF(D201=24,\".\",IFERROR((CJ202-CJ201)/CJ201,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2033,{"$f":"C202-'Initial Conditions and Settings'!$B$9","v":17},"ARM2033",1555.5589599609375,{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,G201*F202/F201,\"\")),\".\")","v":1395.945808508885},2884,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B202,Table1[Country Code],0)),MAX(IF(D202>0,K201*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B202,Table1[Country Code],0))*EXP(D202*INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B202,Table1[Country Code],0))*EXP(D202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W],MATCH($B202,Table1[Country Code],0)),IF($D202=1,Q201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))+growthdif),IF($D202>1,Q201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(T201-LN(Z201)+LN(Z200))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W],MATCH($B202,Table1[Country Code],0)),IF($D202=1,R201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))),IF($D202>1,R201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(U201-LN(AA201)+LN(AA200))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Minimum wage, W],MATCH($B202,Table1[Country Code],0)),IF($D202=1,S201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B202,Table1[Country Code],0)))-growthdif),IF($D202>1,S201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I201)*(V201-LN(AB201)+LN(AB200))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC201/$G201=mininf,AF201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(W201/Z201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AC201/$G201>mininf,AF201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(W201/Z201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AC201/$G201=mininf,AF201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(Q202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD201/$G201=mininf,AG201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(X201/AA201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AD201/$G201>mininf,AG201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(X201/AA201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AD201/$G201=mininf,AG201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(R202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE201/$G201=mininf,AH201/$G201>minfor,$B202=$B201),FALSE),$P201*$I201*(Y201/AB201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AE201/$G201>mininf,AH201/$G201=minfor,$B202=$B201),FALSE),($J201*$P201*$I201/$M201)*(Y201/AB201)^(-(1-$I201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0)),IF(IFERROR(AND(AE201/$G201=mininf,AH201/$G201=minfor),FALSE),0,((($P202*($I202^$I202)*((1-$I202)^(1-$I202)))^(1/$I202))*(S202^(-(1-$I202)/$I202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,W201*EXP(T201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,X201*EXP(U201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B202,Table1[Country Code],0)),IF($D202>0,Y201*EXP(V201),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BJ202)+$I202*BA202,IF(D202=24,\".\",IFERROR((CB203-CB202)/CB202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BK202)+$I202*BB202,IF(D202=24,\".\",IFERROR((CC203-CC202)/CC202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+(1-$I202)*(BL202)+$I202*BC202,IF(D202=24,\".\",IFERROR((CD203-CD202)/CD202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BM202)+$I202*BG202,IF($D202=24,\".\",IFERROR((CE203-CE202)/CE202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BN202)+$I202*BH202,IF($D202=24,\".\",IFERROR((CF203-CF202)/CF202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+$AV202+(1-$I202)*(BO202)+$I202*BI202,IF($D202=24,\".\",IFERROR((CG203-CG202)/CG202,\".\")))","v":"."},{"$f":"IFERROR(AV202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BP202,IF($D202=24,\".\",IFERROR((CH203-CH202)/CH202,\".\")))","v":"."},{"$f":"IFERROR(AW202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BQ202,IF(D202=24,\".\",IFERROR((CI203-CI202)/CI202,\".\")))","v":"."},{"$f":"IFERROR(AW202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B202,Table1[Country Code],0)))+BR202,IF(D202=24,\".\",IFERROR((CJ203-CJ202)/CJ202,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2034,{"$f":"C203-'Initial Conditions and Settings'!$B$9","v":18},"ARM2034",1557.4639892578125,{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,G202*F203/F202,\"\")),\".\")","v":1397.6553661216201},2875,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B203,Table1[Country Code],0)),MAX(IF(D203>0,K202*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B203,Table1[Country Code],0))*EXP(D203*INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B203,Table1[Country Code],0))*EXP(D203*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W],MATCH($B203,Table1[Country Code],0)),IF($D203=1,Q202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))+growthdif),IF($D203>1,Q202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(T202-LN(Z202)+LN(Z201))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W],MATCH($B203,Table1[Country Code],0)),IF($D203=1,R202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))),IF($D203>1,R202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(U202-LN(AA202)+LN(AA201))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Minimum wage, W],MATCH($B203,Table1[Country Code],0)),IF($D203=1,S202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(INDEX(Table1[Growth Rate of Capital],MATCH($B203,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B203,Table1[Country Code],0)))-growthdif),IF($D203>1,S202*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I202)*(V202-LN(AB202)+LN(AB201))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC202/$G202=mininf,AF202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(W202/Z202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AC202/$G202>mininf,AF202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(W202/Z202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AC202/$G202=mininf,AF202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(Q203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD202/$G202=mininf,AG202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(X202/AA202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AD202/$G202>mininf,AG202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(X202/AA202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AD202/$G202=mininf,AG202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(R203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE202/$G202=mininf,AH202/$G202>minfor,$B203=$B202),FALSE),$P202*$I202*(Y202/AB202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AE202/$G202>mininf,AH202/$G202=minfor,$B203=$B202),FALSE),($J202*$P202*$I202/$M202)*(Y202/AB202)^(-(1-$I202))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0)),IF(IFERROR(AND(AE202/$G202=mininf,AH202/$G202=minfor),FALSE),0,((($P203*($I203^$I203)*((1-$I203)^(1-$I203)))^(1/$I203))*(S203^(-(1-$I203)/$I203)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B203,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,W202*EXP(T202),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,X202*EXP(U202),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D203=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B203,Table1[Country Code],0)),IF($D203>0,Y202*EXP(V202),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BJ203)+$I203*BA203,IF(D203=24,\".\",IFERROR((CB204-CB203)/CB203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BK203)+$I203*BB203,IF(D203=24,\".\",IFERROR((CC204-CC203)/CC203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+(1-$I203)*(BL203)+$I203*BC203,IF(D203=24,\".\",IFERROR((CD204-CD203)/CD203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BM203)+$I203*BG203,IF($D203=24,\".\",IFERROR((CE204-CE203)/CE203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BN203)+$I203*BH203,IF($D203=24,\".\",IFERROR((CF204-CF203)/CF203,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+$AV203+(1-$I203)*(BO203)+$I203*BI203,IF($D203=24,\".\",IFERROR((CG204-CG203)/CG203,\".\")))","v":"."},{"$f":"IFERROR(AV203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BP203,IF($D203=24,\".\",IFERROR((CH204-CH203)/CH203,\".\")))","v":"."},{"$f":"IFERROR(AW203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BQ203,IF(D203=24,\".\",IFERROR((CI204-CI203)/CI203,\".\")))","v":"."},{"$f":"IFERROR(AW203+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B203,Table1[Country Code],0)))+BR203,IF(D203=24,\".\",IFERROR((CJ204-CJ203)/CJ203,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2035,{"$f":"C204-'Initial Conditions and Settings'!$B$9","v":19},"ARM2035",1558.489013671875,{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,G203*F204/F203,\"\")),\".\")","v":1398.5752145949082},2866,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B204,Table1[Country Code],0)),MAX(IF(D204>0,K203*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B204,Table1[Country Code],0))*EXP(D204*INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B204,Table1[Country Code],0))*EXP(D204*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W],MATCH($B204,Table1[Country Code],0)),IF($D204=1,Q203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))+growthdif),IF($D204>1,Q203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(T203-LN(Z203)+LN(Z202))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W],MATCH($B204,Table1[Country Code],0)),IF($D204=1,R203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))),IF($D204>1,R203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(U203-LN(AA203)+LN(AA202))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Minimum wage, W],MATCH($B204,Table1[Country Code],0)),IF($D204=1,S203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(INDEX(Table1[Growth Rate of Capital],MATCH($B204,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B204,Table1[Country Code],0)))-growthdif),IF($D204>1,S203*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I203)*(V203-LN(AB203)+LN(AB202))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC203/$G203=mininf,AF203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(W203/Z203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AC203/$G203>mininf,AF203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(W203/Z203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AC203/$G203=mininf,AF203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(Q204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD203/$G203=mininf,AG203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(X203/AA203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AD203/$G203>mininf,AG203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(X203/AA203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AD203/$G203=mininf,AG203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(R204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE203/$G203=mininf,AH203/$G203>minfor,$B204=$B203),FALSE),$P203*$I203*(Y203/AB203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AE203/$G203>mininf,AH203/$G203=minfor,$B204=$B203),FALSE),($J203*$P203*$I203/$M203)*(Y203/AB203)^(-(1-$I203))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0)),IF(IFERROR(AND(AE203/$G203=mininf,AH203/$G203=minfor),FALSE),0,((($P204*($I204^$I204)*((1-$I204)^(1-$I204)))^(1/$I204))*(S204^(-(1-$I204)/$I204)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B204,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,W203*EXP(T203),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,X203*EXP(U203),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D204=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B204,Table1[Country Code],0)),IF($D204>0,Y203*EXP(V203),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BJ204)+$I204*BA204,IF(D204=24,\".\",IFERROR((CB205-CB204)/CB204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BK204)+$I204*BB204,IF(D204=24,\".\",IFERROR((CC205-CC204)/CC204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+(1-$I204)*(BL204)+$I204*BC204,IF(D204=24,\".\",IFERROR((CD205-CD204)/CD204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BM204)+$I204*BG204,IF($D204=24,\".\",IFERROR((CE205-CE204)/CE204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BN204)+$I204*BH204,IF($D204=24,\".\",IFERROR((CF205-CF204)/CF204,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+$AV204+(1-$I204)*(BO204)+$I204*BI204,IF($D204=24,\".\",IFERROR((CG205-CG204)/CG204,\".\")))","v":"."},{"$f":"IFERROR(AV204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BP204,IF($D204=24,\".\",IFERROR((CH205-CH204)/CH204,\".\")))","v":"."},{"$f":"IFERROR(AW204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BQ204,IF(D204=24,\".\",IFERROR((CI205-CI204)/CI204,\".\")))","v":"."},{"$f":"IFERROR(AW204+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B204,Table1[Country Code],0)))+BR204,IF(D204=24,\".\",IFERROR((CJ205-CJ204)/CJ204,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2036,{"$f":"C205-'Initial Conditions and Settings'!$B$9","v":20},"ARM2036",1558.696044921875,{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,G204*F205/F204,\"\")),\".\")","v":1398.761002734803},2857,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B205,Table1[Country Code],0)),MAX(IF(D205>0,K204*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B205,Table1[Country Code],0))*EXP(D205*INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B205,Table1[Country Code],0))*EXP(D205*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W],MATCH($B205,Table1[Country Code],0)),IF($D205=1,Q204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))+growthdif),IF($D205>1,Q204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(T204-LN(Z204)+LN(Z203))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W],MATCH($B205,Table1[Country Code],0)),IF($D205=1,R204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))),IF($D205>1,R204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(U204-LN(AA204)+LN(AA203))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Minimum wage, W],MATCH($B205,Table1[Country Code],0)),IF($D205=1,S204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(INDEX(Table1[Growth Rate of Capital],MATCH($B205,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B205,Table1[Country Code],0)))-growthdif),IF($D205>1,S204*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I204)*(V204-LN(AB204)+LN(AB203))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC204/$G204=mininf,AF204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(W204/Z204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AC204/$G204>mininf,AF204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(W204/Z204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AC204/$G204=mininf,AF204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(Q205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD204/$G204=mininf,AG204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(X204/AA204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AD204/$G204>mininf,AG204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(X204/AA204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AD204/$G204=mininf,AG204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(R205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE204/$G204=mininf,AH204/$G204>minfor,$B205=$B204),FALSE),$P204*$I204*(Y204/AB204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AE204/$G204>mininf,AH204/$G204=minfor,$B205=$B204),FALSE),($J204*$P204*$I204/$M204)*(Y204/AB204)^(-(1-$I204))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0)),IF(IFERROR(AND(AE204/$G204=mininf,AH204/$G204=minfor),FALSE),0,((($P205*($I205^$I205)*((1-$I205)^(1-$I205)))^(1/$I205))*(S205^(-(1-$I205)/$I205)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B205,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,W204*EXP(T204),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,X204*EXP(U204),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D205=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B205,Table1[Country Code],0)),IF($D205>0,Y204*EXP(V204),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BJ205)+$I205*BA205,IF(D205=24,\".\",IFERROR((CB206-CB205)/CB205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BK205)+$I205*BB205,IF(D205=24,\".\",IFERROR((CC206-CC205)/CC205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+(1-$I205)*(BL205)+$I205*BC205,IF(D205=24,\".\",IFERROR((CD206-CD205)/CD205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BM205)+$I205*BG205,IF($D205=24,\".\",IFERROR((CE206-CE205)/CE205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BN205)+$I205*BH205,IF($D205=24,\".\",IFERROR((CF206-CF205)/CF205,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+$AV205+(1-$I205)*(BO205)+$I205*BI205,IF($D205=24,\".\",IFERROR((CG206-CG205)/CG205,\".\")))","v":"."},{"$f":"IFERROR(AV205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BP205,IF($D205=24,\".\",IFERROR((CH206-CH205)/CH205,\".\")))","v":"."},{"$f":"IFERROR(AW205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BQ205,IF(D205=24,\".\",IFERROR((CI206-CI205)/CI205,\".\")))","v":"."},{"$f":"IFERROR(AW205+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B205,Table1[Country Code],0)))+BR205,IF(D205=24,\".\",IFERROR((CJ206-CJ205)/CJ205,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2037,{"$f":"C206-'Initial Conditions and Settings'!$B$9","v":21},"ARM2037",1558.0369873046875,{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,G205*F206/F205,\"\")),\".\")","v":1398.169569853145},2848,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B206,Table1[Country Code],0)),MAX(IF(D206>0,K205*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B206,Table1[Country Code],0))*EXP(D206*INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B206,Table1[Country Code],0))*EXP(D206*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W],MATCH($B206,Table1[Country Code],0)),IF($D206=1,Q205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))+growthdif),IF($D206>1,Q205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(T205-LN(Z205)+LN(Z204))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W],MATCH($B206,Table1[Country Code],0)),IF($D206=1,R205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))),IF($D206>1,R205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(U205-LN(AA205)+LN(AA204))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Minimum wage, W],MATCH($B206,Table1[Country Code],0)),IF($D206=1,S205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(INDEX(Table1[Growth Rate of Capital],MATCH($B206,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B206,Table1[Country Code],0)))-growthdif),IF($D206>1,S205*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I205)*(V205-LN(AB205)+LN(AB204))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC205/$G205=mininf,AF205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(W205/Z205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AC205/$G205>mininf,AF205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(W205/Z205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AC205/$G205=mininf,AF205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(Q206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD205/$G205=mininf,AG205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(X205/AA205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AD205/$G205>mininf,AG205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(X205/AA205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AD205/$G205=mininf,AG205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(R206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE205/$G205=mininf,AH205/$G205>minfor,$B206=$B205),FALSE),$P205*$I205*(Y205/AB205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AE205/$G205>mininf,AH205/$G205=minfor,$B206=$B205),FALSE),($J205*$P205*$I205/$M205)*(Y205/AB205)^(-(1-$I205))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0)),IF(IFERROR(AND(AE205/$G205=mininf,AH205/$G205=minfor),FALSE),0,((($P206*($I206^$I206)*((1-$I206)^(1-$I206)))^(1/$I206))*(S206^(-(1-$I206)/$I206)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B206,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,W205*EXP(T205),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,X205*EXP(U205),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D206=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B206,Table1[Country Code],0)),IF($D206>0,Y205*EXP(V205),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BJ206)+$I206*BA206,IF(D206=24,\".\",IFERROR((CB207-CB206)/CB206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BK206)+$I206*BB206,IF(D206=24,\".\",IFERROR((CC207-CC206)/CC206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+(1-$I206)*(BL206)+$I206*BC206,IF(D206=24,\".\",IFERROR((CD207-CD206)/CD206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BM206)+$I206*BG206,IF($D206=24,\".\",IFERROR((CE207-CE206)/CE206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BN206)+$I206*BH206,IF($D206=24,\".\",IFERROR((CF207-CF206)/CF206,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+$AV206+(1-$I206)*(BO206)+$I206*BI206,IF($D206=24,\".\",IFERROR((CG207-CG206)/CG206,\".\")))","v":"."},{"$f":"IFERROR(AV206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BP206,IF($D206=24,\".\",IFERROR((CH207-CH206)/CH206,\".\")))","v":"."},{"$f":"IFERROR(AW206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BQ206,IF(D206=24,\".\",IFERROR((CI207-CI206)/CI206,\".\")))","v":"."},{"$f":"IFERROR(AW206+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B206,Table1[Country Code],0)))+BR206,IF(D206=24,\".\",IFERROR((CJ207-CJ206)/CJ206,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2038,{"$f":"C207-'Initial Conditions and Settings'!$B$9","v":22},"ARM2038",1556.2939453125,{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,G206*F207/F206,\"\")),\".\")","v":1396.6053783144905},2838,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B207,Table1[Country Code],0)),MAX(IF(D207>0,K206*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B207,Table1[Country Code],0))*EXP(D207*INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B207,Table1[Country Code],0))*EXP(D207*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W],MATCH($B207,Table1[Country Code],0)),IF($D207=1,Q206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))+growthdif),IF($D207>1,Q206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(T206-LN(Z206)+LN(Z205))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W],MATCH($B207,Table1[Country Code],0)),IF($D207=1,R206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))),IF($D207>1,R206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(U206-LN(AA206)+LN(AA205))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Minimum wage, W],MATCH($B207,Table1[Country Code],0)),IF($D207=1,S206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(INDEX(Table1[Growth Rate of Capital],MATCH($B207,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B207,Table1[Country Code],0)))-growthdif),IF($D207>1,S206*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I206)*(V206-LN(AB206)+LN(AB205))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC206/$G206=mininf,AF206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(W206/Z206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AC206/$G206>mininf,AF206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(W206/Z206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AC206/$G206=mininf,AF206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(Q207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD206/$G206=mininf,AG206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(X206/AA206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AD206/$G206>mininf,AG206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(X206/AA206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AD206/$G206=mininf,AG206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(R207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE206/$G206=mininf,AH206/$G206>minfor,$B207=$B206),FALSE),$P206*$I206*(Y206/AB206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AE206/$G206>mininf,AH206/$G206=minfor,$B207=$B206),FALSE),($J206*$P206*$I206/$M206)*(Y206/AB206)^(-(1-$I206))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0)),IF(IFERROR(AND(AE206/$G206=mininf,AH206/$G206=minfor),FALSE),0,((($P207*($I207^$I207)*((1-$I207)^(1-$I207)))^(1/$I207))*(S207^(-(1-$I207)/$I207)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B207,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,W206*EXP(T206),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,X206*EXP(U206),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D207=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B207,Table1[Country Code],0)),IF($D207>0,Y206*EXP(V206),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BJ207)+$I207*BA207,IF(D207=24,\".\",IFERROR((CB208-CB207)/CB207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BK207)+$I207*BB207,IF(D207=24,\".\",IFERROR((CC208-CC207)/CC207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+(1-$I207)*(BL207)+$I207*BC207,IF(D207=24,\".\",IFERROR((CD208-CD207)/CD207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BM207)+$I207*BG207,IF($D207=24,\".\",IFERROR((CE208-CE207)/CE207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BN207)+$I207*BH207,IF($D207=24,\".\",IFERROR((CF208-CF207)/CF207,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+$AV207+(1-$I207)*(BO207)+$I207*BI207,IF($D207=24,\".\",IFERROR((CG208-CG207)/CG207,\".\")))","v":"."},{"$f":"IFERROR(AV207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BP207,IF($D207=24,\".\",IFERROR((CH208-CH207)/CH207,\".\")))","v":"."},{"$f":"IFERROR(AW207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BQ207,IF(D207=24,\".\",IFERROR((CI208-CI207)/CI207,\".\")))","v":"."},{"$f":"IFERROR(AW207+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B207,Table1[Country Code],0)))+BR207,IF(D207=24,\".\",IFERROR((CJ208-CJ207)/CJ207,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2039,{"$f":"C208-'Initial Conditions and Settings'!$B$9","v":23},"ARM2039",1553.33203125,{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,G207*F208/F207,\"\")),\".\")","v":1393.9473810111842},2828,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B208,Table1[Country Code],0)),MAX(IF(D208>0,K207*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B208,Table1[Country Code],0))*EXP(D208*INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B208,Table1[Country Code],0))*EXP(D208*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W],MATCH($B208,Table1[Country Code],0)),IF($D208=1,Q207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))+growthdif),IF($D208>1,Q207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(T207-LN(Z207)+LN(Z206))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W],MATCH($B208,Table1[Country Code],0)),IF($D208=1,R207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))),IF($D208>1,R207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(U207-LN(AA207)+LN(AA206))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Minimum wage, W],MATCH($B208,Table1[Country Code],0)),IF($D208=1,S207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(INDEX(Table1[Growth Rate of Capital],MATCH($B208,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B208,Table1[Country Code],0)))-growthdif),IF($D208>1,S207*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I207)*(V207-LN(AB207)+LN(AB206))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC207/$G207=mininf,AF207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(W207/Z207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AC207/$G207>mininf,AF207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(W207/Z207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AC207/$G207=mininf,AF207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(Q208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD207/$G207=mininf,AG207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(X207/AA207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AD207/$G207>mininf,AG207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(X207/AA207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AD207/$G207=mininf,AG207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(R208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE207/$G207=mininf,AH207/$G207>minfor,$B208=$B207),FALSE),$P207*$I207*(Y207/AB207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AE207/$G207>mininf,AH207/$G207=minfor,$B208=$B207),FALSE),($J207*$P207*$I207/$M207)*(Y207/AB207)^(-(1-$I207))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0)),IF(IFERROR(AND(AE207/$G207=mininf,AH207/$G207=minfor),FALSE),0,((($P208*($I208^$I208)*((1-$I208)^(1-$I208)))^(1/$I208))*(S208^(-(1-$I208)/$I208)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B208,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,W207*EXP(T207),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,X207*EXP(U207),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D208=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B208,Table1[Country Code],0)),IF($D208>0,Y207*EXP(V207),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BJ208)+$I208*BA208,IF(D208=24,\".\",IFERROR((CB209-CB208)/CB208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BK208)+$I208*BB208,IF(D208=24,\".\",IFERROR((CC209-CC208)/CC208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+(1-$I208)*(BL208)+$I208*BC208,IF(D208=24,\".\",IFERROR((CD209-CD208)/CD208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BM208)+$I208*BG208,IF($D208=24,\".\",IFERROR((CE209-CE208)/CE208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BN208)+$I208*BH208,IF($D208=24,\".\",IFERROR((CF209-CF208)/CF208,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+$AV208+(1-$I208)*(BO208)+$I208*BI208,IF($D208=24,\".\",IFERROR((CG209-CG208)/CG208,\".\")))","v":"."},{"$f":"IFERROR(AV208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BP208,IF($D208=24,\".\",IFERROR((CH209-CH208)/CH208,\".\")))","v":"."},{"$f":"IFERROR(AW208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BQ208,IF(D208=24,\".\",IFERROR((CI209-CI208)/CI208,\".\")))","v":"."},{"$f":"IFERROR(AW208+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B208,Table1[Country Code],0)))+BR208,IF(D208=24,\".\",IFERROR((CJ209-CJ208)/CJ208,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Armenia","ARM",2040,{"$f":"C209-'Initial Conditions and Settings'!$B$9","v":24},"ARM2040",1549.114013671875,{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,G208*F209/F208,\"\")),\".\")","v":1390.1621667506149},2818,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B209,Table1[Country Code],0)),MAX(IF(D209>0,K208*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B209,Table1[Country Code],0))*EXP(D209*INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B209,Table1[Country Code],0))*EXP(D209*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W],MATCH($B209,Table1[Country Code],0)),IF($D209=1,Q208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))+growthdif),IF($D209>1,Q208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(T208-LN(Z208)+LN(Z207))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W],MATCH($B209,Table1[Country Code],0)),IF($D209=1,R208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))),IF($D209>1,R208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(U208-LN(AA208)+LN(AA207))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Minimum wage, W],MATCH($B209,Table1[Country Code],0)),IF($D209=1,S208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B209,Table1[Country Code],0)))-growthdif),IF($D209>1,S208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I208)*(V208-LN(AB208)+LN(AB207))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC208/$G208=mininf,AF208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(W208/Z208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AC208/$G208>mininf,AF208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(W208/Z208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AC208/$G208=mininf,AF208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(Q209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD208/$G208=mininf,AG208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(X208/AA208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AD208/$G208>mininf,AG208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(X208/AA208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AD208/$G208=mininf,AG208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(R209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE208/$G208=mininf,AH208/$G208>minfor,$B209=$B208),FALSE),$P208*$I208*(Y208/AB208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AE208/$G208>mininf,AH208/$G208=minfor,$B209=$B208),FALSE),($J208*$P208*$I208/$M208)*(Y208/AB208)^(-(1-$I208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0)),IF(IFERROR(AND(AE208/$G208=mininf,AH208/$G208=minfor),FALSE),0,((($P209*($I209^$I209)*((1-$I209)^(1-$I209)))^(1/$I209))*(S209^(-(1-$I209)/$I209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B209,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,W208*EXP(T208),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,X208*EXP(U208),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B209,Table1[Country Code],0)),IF($D209>0,Y208*EXP(V208),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BJ209)+$I209*BA209,IF(D209=24,\".\",IFERROR((CB210-CB209)/CB209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BK209)+$I209*BB209,IF(D209=24,\".\",IFERROR((CC210-CC209)/CC209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+(1-$I209)*(BL209)+$I209*BC209,IF(D209=24,\".\",IFERROR((CD210-CD209)/CD209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BM209)+$I209*BG209,IF($D209=24,\".\",IFERROR((CE210-CE209)/CE209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BN209)+$I209*BH209,IF($D209=24,\".\",IFERROR((CF210-CF209)/CF209,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+$AV209+(1-$I209)*(BO209)+$I209*BI209,IF($D209=24,\".\",IFERROR((CG210-CG209)/CG209,\".\")))","v":"."},{"$f":"IFERROR(AV209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BP209,IF($D209=24,\".\",IFERROR((CH210-CH209)/CH209,\".\")))","v":"."},{"$f":"IFERROR(AW209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BQ209,IF(D209=24,\".\",IFERROR((CI210-CI209)/CI209,\".\")))","v":"."},{"$f":"IFERROR(AW209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B209,Table1[Country Code],0)))+BR209,IF(D209=24,\".\",IFERROR((CJ210-CJ209)/CJ209,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2015,{"$f":"C210-'Initial Conditions and Settings'!$B$9","v":-1},"ASM2015",".",{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,G209*F210/F209,\"\")),\".\")","v":""},55.536999999999999,0.5,".",{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B210,Table1[Country Code],0)),MAX(IF(D210>0,K209*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B210,Table1[Country Code],0))*EXP(D210*INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B210,Table1[Country Code],0))*EXP(D210*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W],MATCH($B210,Table1[Country Code],0)),IF($D210=1,Q209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))+growthdif),IF($D210>1,Q209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(T209-LN(Z209)+LN(Z208))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W],MATCH($B210,Table1[Country Code],0)),IF($D210=1,R209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))),IF($D210>1,R209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(U209-LN(AA209)+LN(AA208))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Minimum wage, W],MATCH($B210,Table1[Country Code],0)),IF($D210=1,S209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(INDEX(Table1[Growth Rate of Capital],MATCH($B210,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B210,Table1[Country Code],0)))-growthdif),IF($D210>1,S209*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I209)*(V209-LN(AB209)+LN(AB208))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC209/$G209=mininf,AF209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(W209/Z209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AC209/$G209>mininf,AF209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(W209/Z209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AC209/$G209=mininf,AF209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(Q210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD209/$G209=mininf,AG209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(X209/AA209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AD209/$G209>mininf,AG209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(X209/AA209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AD209/$G209=mininf,AG209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(R210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE209/$G209=mininf,AH209/$G209>minfor,$B210=$B209),FALSE),$P209*$I209*(Y209/AB209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AE209/$G209>mininf,AH209/$G209=minfor,$B210=$B209),FALSE),($J209*$P209*$I209/$M209)*(Y209/AB209)^(-(1-$I209))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0)),IF(IFERROR(AND(AE209/$G209=mininf,AH209/$G209=minfor),FALSE),0,((($P210*($I210^$I210)*((1-$I210)^(1-$I210)))^(1/$I210))*(S210^(-(1-$I210)/$I210)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B210,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,W209*EXP(T209),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,X209*EXP(U209),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D210=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B210,Table1[Country Code],0)),IF($D210>0,Y209*EXP(V209),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BJ210)+$I210*BA210,IF(D210=24,\".\",IFERROR((CB211-CB210)/CB210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BK210)+$I210*BB210,IF(D210=24,\".\",IFERROR((CC211-CC210)/CC210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+(1-$I210)*(BL210)+$I210*BC210,IF(D210=24,\".\",IFERROR((CD211-CD210)/CD210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BM210)+$I210*BG210,IF($D210=24,\".\",IFERROR((CE211-CE210)/CE210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BN210)+$I210*BH210,IF($D210=24,\".\",IFERROR((CF211-CF210)/CF210,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+$AV210+(1-$I210)*(BO210)+$I210*BI210,IF($D210=24,\".\",IFERROR((CG211-CG210)/CG210,\".\")))","v":"."},{"$f":"IFERROR(AV210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BP210,IF($D210=24,\".\",IFERROR((CH211-CH210)/CH210,\".\")))","v":"."},{"$f":"IFERROR(AW210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BQ210,IF(D210=24,\".\",IFERROR((CI211-CI210)/CI210,\".\")))","v":"."},{"$f":"IFERROR(AW210+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B210,Table1[Country Code],0)))+BR210,IF(D210=24,\".\",IFERROR((CJ211-CJ210)/CJ210,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2016,{"$f":"C211-'Initial Conditions and Settings'!$B$9","v":0},"ASM2016",".",{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,G210*F211/F210,\"\")),\".\")","v":"."},55.598999999999997,0.5,0.71,{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B211,Table1[Country Code],0)),MAX(IF(D211>0,K210*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B211,Table1[Country Code],0))*EXP(D211*INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B211,Table1[Country Code],0))*EXP(D211*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W],MATCH($B211,Table1[Country Code],0)),IF($D211=1,Q210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))+growthdif),IF($D211>1,Q210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(T210-LN(Z210)+LN(Z209))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W],MATCH($B211,Table1[Country Code],0)),IF($D211=1,R210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))),IF($D211>1,R210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(U210-LN(AA210)+LN(AA209))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Minimum wage, W],MATCH($B211,Table1[Country Code],0)),IF($D211=1,S210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(INDEX(Table1[Growth Rate of Capital],MATCH($B211,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B211,Table1[Country Code],0)))-growthdif),IF($D211>1,S210*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I210)*(V210-LN(AB210)+LN(AB209))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC210/$G210=mininf,AF210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(W210/Z210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AC210/$G210>mininf,AF210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(W210/Z210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AC210/$G210=mininf,AF210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(Q211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD210/$G210=mininf,AG210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(X210/AA210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AD210/$G210>mininf,AG210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(X210/AA210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AD210/$G210=mininf,AG210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(R211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE210/$G210=mininf,AH210/$G210>minfor,$B211=$B210),FALSE),$P210*$I210*(Y210/AB210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AE210/$G210>mininf,AH210/$G210=minfor,$B211=$B210),FALSE),($J210*$P210*$I210/$M210)*(Y210/AB210)^(-(1-$I210))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0)),IF(IFERROR(AND(AE210/$G210=mininf,AH210/$G210=minfor),FALSE),0,((($P211*($I211^$I211)*((1-$I211)^(1-$I211)))^(1/$I211))*(S211^(-(1-$I211)/$I211)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B211,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,W210*EXP(T210),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,X210*EXP(U210),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D211=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B211,Table1[Country Code],0)),IF($D211>0,Y210*EXP(V210),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BJ211)+$I211*BA211,IF(D211=24,\".\",IFERROR((CB212-CB211)/CB211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BK211)+$I211*BB211,IF(D211=24,\".\",IFERROR((CC212-CC211)/CC211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+(1-$I211)*(BL211)+$I211*BC211,IF(D211=24,\".\",IFERROR((CD212-CD211)/CD211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BM211)+$I211*BG211,IF($D211=24,\".\",IFERROR((CE212-CE211)/CE211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BN211)+$I211*BH211,IF($D211=24,\".\",IFERROR((CF212-CF211)/CF211,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+$AV211+(1-$I211)*(BO211)+$I211*BI211,IF($D211=24,\".\",IFERROR((CG212-CG211)/CG211,\".\")))","v":"."},{"$f":"IFERROR(AV211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BP211,IF($D211=24,\".\",IFERROR((CH212-CH211)/CH211,\".\")))","v":"."},{"$f":"IFERROR(AW211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BQ211,IF(D211=24,\".\",IFERROR((CI212-CI211)/CI211,\".\")))","v":"."},{"$f":"IFERROR(AW211+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B211,Table1[Country Code],0)))+BR211,IF(D211=24,\".\",IFERROR((CJ212-CJ211)/CJ211,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2017,{"$f":"C212-'Initial Conditions and Settings'!$B$9","v":1},"ASM2017",".",{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,G211*F212/F211,\"\")),\".\")","v":"."},55.640999999999998,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B212,Table1[Country Code],0)),MAX(IF(D212>0,K211*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B212,Table1[Country Code],0))*EXP(D212*INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B212,Table1[Country Code],0))*EXP(D212*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W],MATCH($B212,Table1[Country Code],0)),IF($D212=1,Q211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))+growthdif),IF($D212>1,Q211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(T211-LN(Z211)+LN(Z210))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W],MATCH($B212,Table1[Country Code],0)),IF($D212=1,R211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))),IF($D212>1,R211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(U211-LN(AA211)+LN(AA210))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Minimum wage, W],MATCH($B212,Table1[Country Code],0)),IF($D212=1,S211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(INDEX(Table1[Growth Rate of Capital],MATCH($B212,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B212,Table1[Country Code],0)))-growthdif),IF($D212>1,S211*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I211)*(V211-LN(AB211)+LN(AB210))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC211/$G211=mininf,AF211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(W211/Z211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AC211/$G211>mininf,AF211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(W211/Z211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AC211/$G211=mininf,AF211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(Q212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD211/$G211=mininf,AG211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(X211/AA211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AD211/$G211>mininf,AG211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(X211/AA211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AD211/$G211=mininf,AG211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(R212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE211/$G211=mininf,AH211/$G211>minfor,$B212=$B211),FALSE),$P211*$I211*(Y211/AB211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AE211/$G211>mininf,AH211/$G211=minfor,$B212=$B211),FALSE),($J211*$P211*$I211/$M211)*(Y211/AB211)^(-(1-$I211))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0)),IF(IFERROR(AND(AE211/$G211=mininf,AH211/$G211=minfor),FALSE),0,((($P212*($I212^$I212)*((1-$I212)^(1-$I212)))^(1/$I212))*(S212^(-(1-$I212)/$I212)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B212,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,W211*EXP(T211),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,X211*EXP(U211),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D212=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B212,Table1[Country Code],0)),IF($D212>0,Y211*EXP(V211),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BJ212)+$I212*BA212,IF(D212=24,\".\",IFERROR((CB213-CB212)/CB212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BK212)+$I212*BB212,IF(D212=24,\".\",IFERROR((CC213-CC212)/CC212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+(1-$I212)*(BL212)+$I212*BC212,IF(D212=24,\".\",IFERROR((CD213-CD212)/CD212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BM212)+$I212*BG212,IF($D212=24,\".\",IFERROR((CE213-CE212)/CE212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BN212)+$I212*BH212,IF($D212=24,\".\",IFERROR((CF213-CF212)/CF212,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+$AV212+(1-$I212)*(BO212)+$I212*BI212,IF($D212=24,\".\",IFERROR((CG213-CG212)/CG212,\".\")))","v":"."},{"$f":"IFERROR(AV212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BP212,IF($D212=24,\".\",IFERROR((CH213-CH212)/CH212,\".\")))","v":"."},{"$f":"IFERROR(AW212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BQ212,IF(D212=24,\".\",IFERROR((CI213-CI212)/CI212,\".\")))","v":"."},{"$f":"IFERROR(AW212+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B212,Table1[Country Code],0)))+BR212,IF(D212=24,\".\",IFERROR((CJ213-CJ212)/CJ212,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2018,{"$f":"C213-'Initial Conditions and Settings'!$B$9","v":2},"ASM2018",".",{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,G212*F213/F212,\"\")),\".\")","v":"."},56,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B213,Table1[Country Code],0)),MAX(IF(D213>0,K212*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B213,Table1[Country Code],0))*EXP(D213*INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B213,Table1[Country Code],0))*EXP(D213*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W],MATCH($B213,Table1[Country Code],0)),IF($D213=1,Q212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))+growthdif),IF($D213>1,Q212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(T212-LN(Z212)+LN(Z211))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W],MATCH($B213,Table1[Country Code],0)),IF($D213=1,R212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))),IF($D213>1,R212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(U212-LN(AA212)+LN(AA211))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Minimum wage, W],MATCH($B213,Table1[Country Code],0)),IF($D213=1,S212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(INDEX(Table1[Growth Rate of Capital],MATCH($B213,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B213,Table1[Country Code],0)))-growthdif),IF($D213>1,S212*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I212)*(V212-LN(AB212)+LN(AB211))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC212/$G212=mininf,AF212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(W212/Z212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AC212/$G212>mininf,AF212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(W212/Z212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AC212/$G212=mininf,AF212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(Q213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD212/$G212=mininf,AG212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(X212/AA212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AD212/$G212>mininf,AG212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(X212/AA212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AD212/$G212=mininf,AG212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(R213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE212/$G212=mininf,AH212/$G212>minfor,$B213=$B212),FALSE),$P212*$I212*(Y212/AB212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AE212/$G212>mininf,AH212/$G212=minfor,$B213=$B212),FALSE),($J212*$P212*$I212/$M212)*(Y212/AB212)^(-(1-$I212))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0)),IF(IFERROR(AND(AE212/$G212=mininf,AH212/$G212=minfor),FALSE),0,((($P213*($I213^$I213)*((1-$I213)^(1-$I213)))^(1/$I213))*(S213^(-(1-$I213)/$I213)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B213,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,W212*EXP(T212),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,X212*EXP(U212),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D213=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B213,Table1[Country Code],0)),IF($D213>0,Y212*EXP(V212),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BJ213)+$I213*BA213,IF(D213=24,\".\",IFERROR((CB214-CB213)/CB213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BK213)+$I213*BB213,IF(D213=24,\".\",IFERROR((CC214-CC213)/CC213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+(1-$I213)*(BL213)+$I213*BC213,IF(D213=24,\".\",IFERROR((CD214-CD213)/CD213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BM213)+$I213*BG213,IF($D213=24,\".\",IFERROR((CE214-CE213)/CE213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BN213)+$I213*BH213,IF($D213=24,\".\",IFERROR((CF214-CF213)/CF213,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+$AV213+(1-$I213)*(BO213)+$I213*BI213,IF($D213=24,\".\",IFERROR((CG214-CG213)/CG213,\".\")))","v":"."},{"$f":"IFERROR(AV213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BP213,IF($D213=24,\".\",IFERROR((CH214-CH213)/CH213,\".\")))","v":"."},{"$f":"IFERROR(AW213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BQ213,IF(D213=24,\".\",IFERROR((CI214-CI213)/CI213,\".\")))","v":"."},{"$f":"IFERROR(AW213+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B213,Table1[Country Code],0)))+BR213,IF(D213=24,\".\",IFERROR((CJ214-CJ213)/CJ213,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2019,{"$f":"C214-'Initial Conditions and Settings'!$B$9","v":3},"ASM2019",".",{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,G213*F214/F213,\"\")),\".\")","v":"."},56,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B214,Table1[Country Code],0)),MAX(IF(D214>0,K213*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B214,Table1[Country Code],0))*EXP(D214*INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B214,Table1[Country Code],0))*EXP(D214*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W],MATCH($B214,Table1[Country Code],0)),IF($D214=1,Q213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))+growthdif),IF($D214>1,Q213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(T213-LN(Z213)+LN(Z212))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W],MATCH($B214,Table1[Country Code],0)),IF($D214=1,R213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))),IF($D214>1,R213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(U213-LN(AA213)+LN(AA212))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Minimum wage, W],MATCH($B214,Table1[Country Code],0)),IF($D214=1,S213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(INDEX(Table1[Growth Rate of Capital],MATCH($B214,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B214,Table1[Country Code],0)))-growthdif),IF($D214>1,S213*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I213)*(V213-LN(AB213)+LN(AB212))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC213/$G213=mininf,AF213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(W213/Z213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AC213/$G213>mininf,AF213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(W213/Z213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AC213/$G213=mininf,AF213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(Q214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD213/$G213=mininf,AG213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(X213/AA213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AD213/$G213>mininf,AG213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(X213/AA213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AD213/$G213=mininf,AG213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(R214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE213/$G213=mininf,AH213/$G213>minfor,$B214=$B213),FALSE),$P213*$I213*(Y213/AB213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AE213/$G213>mininf,AH213/$G213=minfor,$B214=$B213),FALSE),($J213*$P213*$I213/$M213)*(Y213/AB213)^(-(1-$I213))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0)),IF(IFERROR(AND(AE213/$G213=mininf,AH213/$G213=minfor),FALSE),0,((($P214*($I214^$I214)*((1-$I214)^(1-$I214)))^(1/$I214))*(S214^(-(1-$I214)/$I214)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B214,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,W213*EXP(T213),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,X213*EXP(U213),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D214=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B214,Table1[Country Code],0)),IF($D214>0,Y213*EXP(V213),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BJ214)+$I214*BA214,IF(D214=24,\".\",IFERROR((CB215-CB214)/CB214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BK214)+$I214*BB214,IF(D214=24,\".\",IFERROR((CC215-CC214)/CC214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+(1-$I214)*(BL214)+$I214*BC214,IF(D214=24,\".\",IFERROR((CD215-CD214)/CD214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BM214)+$I214*BG214,IF($D214=24,\".\",IFERROR((CE215-CE214)/CE214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BN214)+$I214*BH214,IF($D214=24,\".\",IFERROR((CF215-CF214)/CF214,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+$AV214+(1-$I214)*(BO214)+$I214*BI214,IF($D214=24,\".\",IFERROR((CG215-CG214)/CG214,\".\")))","v":"."},{"$f":"IFERROR(AV214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BP214,IF($D214=24,\".\",IFERROR((CH215-CH214)/CH214,\".\")))","v":"."},{"$f":"IFERROR(AW214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BQ214,IF(D214=24,\".\",IFERROR((CI215-CI214)/CI214,\".\")))","v":"."},{"$f":"IFERROR(AW214+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B214,Table1[Country Code],0)))+BR214,IF(D214=24,\".\",IFERROR((CJ215-CJ214)/CJ214,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2020,{"$f":"C215-'Initial Conditions and Settings'!$B$9","v":4},"ASM2020",".",{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,G214*F215/F214,\"\")),\".\")","v":"."},56,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B215,Table1[Country Code],0)),MAX(IF(D215>0,K214*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B215,Table1[Country Code],0))*EXP(D215*INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B215,Table1[Country Code],0))*EXP(D215*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W],MATCH($B215,Table1[Country Code],0)),IF($D215=1,Q214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))+growthdif),IF($D215>1,Q214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(T214-LN(Z214)+LN(Z213))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W],MATCH($B215,Table1[Country Code],0)),IF($D215=1,R214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))),IF($D215>1,R214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(U214-LN(AA214)+LN(AA213))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Minimum wage, W],MATCH($B215,Table1[Country Code],0)),IF($D215=1,S214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(INDEX(Table1[Growth Rate of Capital],MATCH($B215,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B215,Table1[Country Code],0)))-growthdif),IF($D215>1,S214*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I214)*(V214-LN(AB214)+LN(AB213))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC214/$G214=mininf,AF214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(W214/Z214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AC214/$G214>mininf,AF214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(W214/Z214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AC214/$G214=mininf,AF214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(Q215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD214/$G214=mininf,AG214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(X214/AA214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AD214/$G214>mininf,AG214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(X214/AA214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AD214/$G214=mininf,AG214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(R215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE214/$G214=mininf,AH214/$G214>minfor,$B215=$B214),FALSE),$P214*$I214*(Y214/AB214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AE214/$G214>mininf,AH214/$G214=minfor,$B215=$B214),FALSE),($J214*$P214*$I214/$M214)*(Y214/AB214)^(-(1-$I214))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0)),IF(IFERROR(AND(AE214/$G214=mininf,AH214/$G214=minfor),FALSE),0,((($P215*($I215^$I215)*((1-$I215)^(1-$I215)))^(1/$I215))*(S215^(-(1-$I215)/$I215)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B215,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,W214*EXP(T214),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,X214*EXP(U214),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D215=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B215,Table1[Country Code],0)),IF($D215>0,Y214*EXP(V214),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(MAX(MIN($G215-AA215,$G215*(1-mininf)),minrud*$G215),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G215-AB215,$G215*(1-mininf)),minrud*$G215),\".\")","v":"."},".",{"$f":"IFERROR(AG215/(AD215+AJ215+AG215),\".\")","v":"."},{"$f":"IFERROR(AH215/(AE215+AK215+AH215),\".\")","v":"."},".",{"$f":"IFERROR(AD215/(AD215+AJ215+AG215),\".\")","v":"."},{"$f":"IFERROR(AE215/(AE215+AK215+AH215),\".\")","v":"."},".",{"$f":"IFERROR(AJ215/(AD215+AJ215+AG215),\".\")","v":"."},{"$f":"IFERROR(AK215/(AE215+AK215+AH215),\".\")","v":"."},null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BJ215)+$I215*BA215,IF(D215=24,\".\",IFERROR((CB216-CB215)/CB215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BK215)+$I215*BB215,IF(D215=24,\".\",IFERROR((CC216-CC215)/CC215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+(1-$I215)*(BL215)+$I215*BC215,IF(D215=24,\".\",IFERROR((CD216-CD215)/CD215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BM215)+$I215*BG215,IF($D215=24,\".\",IFERROR((CE216-CE215)/CE215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BN215)+$I215*BH215,IF($D215=24,\".\",IFERROR((CF216-CF215)/CF215,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+$AV215+(1-$I215)*(BO215)+$I215*BI215,IF($D215=24,\".\",IFERROR((CG216-CG215)/CG215,\".\")))","v":"."},{"$f":"IFERROR(AV215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BP215,IF($D215=24,\".\",IFERROR((CH216-CH215)/CH215,\".\")))","v":"."},{"$f":"IFERROR(AW215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BQ215,IF(D215=24,\".\",IFERROR((CI216-CI215)/CI215,\".\")))","v":"."},{"$f":"IFERROR(AW215+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B215,Table1[Country Code],0)))+BR215,IF(D215=24,\".\",IFERROR((CJ216-CJ215)/CJ215,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2021,{"$f":"C216-'Initial Conditions and Settings'!$B$9","v":5},"ASM2021",".",{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,G215*F216/F215,\"\")),\".\")","v":"."},56,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B216,Table1[Country Code],0)),MAX(IF(D216>0,K215*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B216,Table1[Country Code],0))*EXP(D216*INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B216,Table1[Country Code],0))*EXP(D216*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W],MATCH($B216,Table1[Country Code],0)),IF($D216=1,Q215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))+growthdif),IF($D216>1,Q215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(T215-LN(Z215)+LN(Z214))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W],MATCH($B216,Table1[Country Code],0)),IF($D216=1,R215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))),IF($D216>1,R215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(U215-LN(AA215)+LN(AA214))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Minimum wage, W],MATCH($B216,Table1[Country Code],0)),IF($D216=1,S215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(INDEX(Table1[Growth Rate of Capital],MATCH($B216,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B216,Table1[Country Code],0)))-growthdif),IF($D216>1,S215*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I215)*(V215-LN(AB215)+LN(AB214))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC215/$G215=mininf,AF215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(W215/Z215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AC215/$G215>mininf,AF215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(W215/Z215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AC215/$G215=mininf,AF215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(Q216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD215/$G215=mininf,AG215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(X215/AA215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AD215/$G215>mininf,AG215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(X215/AA215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AD215/$G215=mininf,AG215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(R216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE215/$G215=mininf,AH215/$G215>minfor,$B216=$B215),FALSE),$P215*$I215*(Y215/AB215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AE215/$G215>mininf,AH215/$G215=minfor,$B216=$B215),FALSE),($J215*$P215*$I215/$M215)*(Y215/AB215)^(-(1-$I215))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0)),IF(IFERROR(AND(AE215/$G215=mininf,AH215/$G215=minfor),FALSE),0,((($P216*($I216^$I216)*((1-$I216)^(1-$I216)))^(1/$I216))*(S216^(-(1-$I216)/$I216)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B216,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,W215*EXP(T215),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,X215*EXP(U215),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D216=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B216,Table1[Country Code],0)),IF($D216>0,Y215*EXP(V215),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BJ216)+$I216*BA216,IF(D216=24,\".\",IFERROR((CB217-CB216)/CB216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BK216)+$I216*BB216,IF(D216=24,\".\",IFERROR((CC217-CC216)/CC216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+(1-$I216)*(BL216)+$I216*BC216,IF(D216=24,\".\",IFERROR((CD217-CD216)/CD216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BM216)+$I216*BG216,IF($D216=24,\".\",IFERROR((CE217-CE216)/CE216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BN216)+$I216*BH216,IF($D216=24,\".\",IFERROR((CF217-CF216)/CF216,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+$AV216+(1-$I216)*(BO216)+$I216*BI216,IF($D216=24,\".\",IFERROR((CG217-CG216)/CG216,\".\")))","v":"."},{"$f":"IFERROR(AV216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BP216,IF($D216=24,\".\",IFERROR((CH217-CH216)/CH216,\".\")))","v":"."},{"$f":"IFERROR(AW216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BQ216,IF(D216=24,\".\",IFERROR((CI217-CI216)/CI216,\".\")))","v":"."},{"$f":"IFERROR(AW216+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B216,Table1[Country Code],0)))+BR216,IF(D216=24,\".\",IFERROR((CJ217-CJ216)/CJ216,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2022,{"$f":"C217-'Initial Conditions and Settings'!$B$9","v":6},"ASM2022",".",{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,G216*F217/F216,\"\")),\".\")","v":"."},56,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B217,Table1[Country Code],0)),MAX(IF(D217>0,K216*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B217,Table1[Country Code],0))*EXP(D217*INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B217,Table1[Country Code],0))*EXP(D217*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W],MATCH($B217,Table1[Country Code],0)),IF($D217=1,Q216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))+growthdif),IF($D217>1,Q216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(T216-LN(Z216)+LN(Z215))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W],MATCH($B217,Table1[Country Code],0)),IF($D217=1,R216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))),IF($D217>1,R216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(U216-LN(AA216)+LN(AA215))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Minimum wage, W],MATCH($B217,Table1[Country Code],0)),IF($D217=1,S216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(INDEX(Table1[Growth Rate of Capital],MATCH($B217,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B217,Table1[Country Code],0)))-growthdif),IF($D217>1,S216*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I216)*(V216-LN(AB216)+LN(AB215))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC216/$G216=mininf,AF216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(W216/Z216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AC216/$G216>mininf,AF216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(W216/Z216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AC216/$G216=mininf,AF216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(Q217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD216/$G216=mininf,AG216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(X216/AA216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AD216/$G216>mininf,AG216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(X216/AA216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AD216/$G216=mininf,AG216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(R217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE216/$G216=mininf,AH216/$G216>minfor,$B217=$B216),FALSE),$P216*$I216*(Y216/AB216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AE216/$G216>mininf,AH216/$G216=minfor,$B217=$B216),FALSE),($J216*$P216*$I216/$M216)*(Y216/AB216)^(-(1-$I216))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0)),IF(IFERROR(AND(AE216/$G216=mininf,AH216/$G216=minfor),FALSE),0,((($P217*($I217^$I217)*((1-$I217)^(1-$I217)))^(1/$I217))*(S217^(-(1-$I217)/$I217)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B217,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,W216*EXP(T216),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,X216*EXP(U216),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D217=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B217,Table1[Country Code],0)),IF($D217>0,Y216*EXP(V216),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BJ217)+$I217*BA217,IF(D217=24,\".\",IFERROR((CB218-CB217)/CB217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BK217)+$I217*BB217,IF(D217=24,\".\",IFERROR((CC218-CC217)/CC217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+(1-$I217)*(BL217)+$I217*BC217,IF(D217=24,\".\",IFERROR((CD218-CD217)/CD217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BM217)+$I217*BG217,IF($D217=24,\".\",IFERROR((CE218-CE217)/CE217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BN217)+$I217*BH217,IF($D217=24,\".\",IFERROR((CF218-CF217)/CF217,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+$AV217+(1-$I217)*(BO217)+$I217*BI217,IF($D217=24,\".\",IFERROR((CG218-CG217)/CG217,\".\")))","v":"."},{"$f":"IFERROR(AV217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BP217,IF($D217=24,\".\",IFERROR((CH218-CH217)/CH217,\".\")))","v":"."},{"$f":"IFERROR(AW217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BQ217,IF(D217=24,\".\",IFERROR((CI218-CI217)/CI217,\".\")))","v":"."},{"$f":"IFERROR(AW217+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B217,Table1[Country Code],0)))+BR217,IF(D217=24,\".\",IFERROR((CJ218-CJ217)/CJ217,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2023,{"$f":"C218-'Initial Conditions and Settings'!$B$9","v":7},"ASM2023",".",{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,G217*F218/F217,\"\")),\".\")","v":"."},56,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B218,Table1[Country Code],0)),MAX(IF(D218>0,K217*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B218,Table1[Country Code],0))*EXP(D218*INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B218,Table1[Country Code],0))*EXP(D218*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W],MATCH($B218,Table1[Country Code],0)),IF($D218=1,Q217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))+growthdif),IF($D218>1,Q217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(T217-LN(Z217)+LN(Z216))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W],MATCH($B218,Table1[Country Code],0)),IF($D218=1,R217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))),IF($D218>1,R217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(U217-LN(AA217)+LN(AA216))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Minimum wage, W],MATCH($B218,Table1[Country Code],0)),IF($D218=1,S217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(INDEX(Table1[Growth Rate of Capital],MATCH($B218,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B218,Table1[Country Code],0)))-growthdif),IF($D218>1,S217*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I217)*(V217-LN(AB217)+LN(AB216))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC217/$G217=mininf,AF217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(W217/Z217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AC217/$G217>mininf,AF217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(W217/Z217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AC217/$G217=mininf,AF217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(Q218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD217/$G217=mininf,AG217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(X217/AA217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AD217/$G217>mininf,AG217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(X217/AA217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AD217/$G217=mininf,AG217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(R218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE217/$G217=mininf,AH217/$G217>minfor,$B218=$B217),FALSE),$P217*$I217*(Y217/AB217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AE217/$G217>mininf,AH217/$G217=minfor,$B218=$B217),FALSE),($J217*$P217*$I217/$M217)*(Y217/AB217)^(-(1-$I217))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0)),IF(IFERROR(AND(AE217/$G217=mininf,AH217/$G217=minfor),FALSE),0,((($P218*($I218^$I218)*((1-$I218)^(1-$I218)))^(1/$I218))*(S218^(-(1-$I218)/$I218)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B218,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,W217*EXP(T217),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,X217*EXP(U217),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D218=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B218,Table1[Country Code],0)),IF($D218>0,Y217*EXP(V217),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BJ218)+$I218*BA218,IF(D218=24,\".\",IFERROR((CB219-CB218)/CB218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BK218)+$I218*BB218,IF(D218=24,\".\",IFERROR((CC219-CC218)/CC218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+(1-$I218)*(BL218)+$I218*BC218,IF(D218=24,\".\",IFERROR((CD219-CD218)/CD218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BM218)+$I218*BG218,IF($D218=24,\".\",IFERROR((CE219-CE218)/CE218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BN218)+$I218*BH218,IF($D218=24,\".\",IFERROR((CF219-CF218)/CF218,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+$AV218+(1-$I218)*(BO218)+$I218*BI218,IF($D218=24,\".\",IFERROR((CG219-CG218)/CG218,\".\")))","v":"."},{"$f":"IFERROR(AV218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BP218,IF($D218=24,\".\",IFERROR((CH219-CH218)/CH218,\".\")))","v":"."},{"$f":"IFERROR(AW218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BQ218,IF(D218=24,\".\",IFERROR((CI219-CI218)/CI218,\".\")))","v":"."},{"$f":"IFERROR(AW218+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B218,Table1[Country Code],0)))+BR218,IF(D218=24,\".\",IFERROR((CJ219-CJ218)/CJ218,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2024,{"$f":"C219-'Initial Conditions and Settings'!$B$9","v":8},"ASM2024",".",{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,G218*F219/F218,\"\")),\".\")","v":"."},56,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B219,Table1[Country Code],0)),MAX(IF(D219>0,K218*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B219,Table1[Country Code],0))*EXP(D219*INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B219,Table1[Country Code],0))*EXP(D219*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W],MATCH($B219,Table1[Country Code],0)),IF($D219=1,Q218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))+growthdif),IF($D219>1,Q218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(T218-LN(Z218)+LN(Z217))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W],MATCH($B219,Table1[Country Code],0)),IF($D219=1,R218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))),IF($D219>1,R218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(U218-LN(AA218)+LN(AA217))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Minimum wage, W],MATCH($B219,Table1[Country Code],0)),IF($D219=1,S218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B219,Table1[Country Code],0)))-growthdif),IF($D219>1,S218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I218)*(V218-LN(AB218)+LN(AB217))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC218/$G218=mininf,AF218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(W218/Z218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AC218/$G218>mininf,AF218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(W218/Z218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AC218/$G218=mininf,AF218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(Q219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD218/$G218=mininf,AG218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(X218/AA218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AD218/$G218>mininf,AG218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(X218/AA218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AD218/$G218=mininf,AG218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(R219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE218/$G218=mininf,AH218/$G218>minfor,$B219=$B218),FALSE),$P218*$I218*(Y218/AB218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AE218/$G218>mininf,AH218/$G218=minfor,$B219=$B218),FALSE),($J218*$P218*$I218/$M218)*(Y218/AB218)^(-(1-$I218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0)),IF(IFERROR(AND(AE218/$G218=mininf,AH218/$G218=minfor),FALSE),0,((($P219*($I219^$I219)*((1-$I219)^(1-$I219)))^(1/$I219))*(S219^(-(1-$I219)/$I219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,W218*EXP(T218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,X218*EXP(U218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B219,Table1[Country Code],0)),IF($D219>0,Y218*EXP(V218),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BJ219)+$I219*BA219,IF(D219=24,\".\",IFERROR((CB220-CB219)/CB219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BK219)+$I219*BB219,IF(D219=24,\".\",IFERROR((CC220-CC219)/CC219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+(1-$I219)*(BL219)+$I219*BC219,IF(D219=24,\".\",IFERROR((CD220-CD219)/CD219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BM219)+$I219*BG219,IF($D219=24,\".\",IFERROR((CE220-CE219)/CE219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BN219)+$I219*BH219,IF($D219=24,\".\",IFERROR((CF220-CF219)/CF219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+$AV219+(1-$I219)*(BO219)+$I219*BI219,IF($D219=24,\".\",IFERROR((CG220-CG219)/CG219,\".\")))","v":"."},{"$f":"IFERROR(AV219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BP219,IF($D219=24,\".\",IFERROR((CH220-CH219)/CH219,\".\")))","v":"."},{"$f":"IFERROR(AW219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BQ219,IF(D219=24,\".\",IFERROR((CI220-CI219)/CI219,\".\")))","v":"."},{"$f":"IFERROR(AW219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B219,Table1[Country Code],0)))+BR219,IF(D219=24,\".\",IFERROR((CJ220-CJ219)/CJ219,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2025,{"$f":"C220-'Initial Conditions and Settings'!$B$9","v":9},"ASM2025",".",{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,G219*F220/F219,\"\")),\".\")","v":"."},56,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B220,Table1[Country Code],0)),MAX(IF(D220>0,K219*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B220,Table1[Country Code],0))*EXP(D220*INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B220,Table1[Country Code],0))*EXP(D220*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W],MATCH($B220,Table1[Country Code],0)),IF($D220=1,Q219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))+growthdif),IF($D220>1,Q219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(T219-LN(Z219)+LN(Z218))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W],MATCH($B220,Table1[Country Code],0)),IF($D220=1,R219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))),IF($D220>1,R219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(U219-LN(AA219)+LN(AA218))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Minimum wage, W],MATCH($B220,Table1[Country Code],0)),IF($D220=1,S219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(INDEX(Table1[Growth Rate of Capital],MATCH($B220,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B220,Table1[Country Code],0)))-growthdif),IF($D220>1,S219*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I219)*(V219-LN(AB219)+LN(AB218))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC219/$G219=mininf,AF219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(W219/Z219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AC219/$G219>mininf,AF219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(W219/Z219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AC219/$G219=mininf,AF219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(Q220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD219/$G219=mininf,AG219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(X219/AA219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AD219/$G219>mininf,AG219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(X219/AA219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AD219/$G219=mininf,AG219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(R220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE219/$G219=mininf,AH219/$G219>minfor,$B220=$B219),FALSE),$P219*$I219*(Y219/AB219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AE219/$G219>mininf,AH219/$G219=minfor,$B220=$B219),FALSE),($J219*$P219*$I219/$M219)*(Y219/AB219)^(-(1-$I219))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0)),IF(IFERROR(AND(AE219/$G219=mininf,AH219/$G219=minfor),FALSE),0,((($P220*($I220^$I220)*((1-$I220)^(1-$I220)))^(1/$I220))*(S220^(-(1-$I220)/$I220)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B220,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,W219*EXP(T219),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,X219*EXP(U219),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D220=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B220,Table1[Country Code],0)),IF($D220>0,Y219*EXP(V219),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BJ220)+$I220*BA220,IF(D220=24,\".\",IFERROR((CB221-CB220)/CB220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BK220)+$I220*BB220,IF(D220=24,\".\",IFERROR((CC221-CC220)/CC220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+(1-$I220)*(BL220)+$I220*BC220,IF(D220=24,\".\",IFERROR((CD221-CD220)/CD220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BM220)+$I220*BG220,IF($D220=24,\".\",IFERROR((CE221-CE220)/CE220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BN220)+$I220*BH220,IF($D220=24,\".\",IFERROR((CF221-CF220)/CF220,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+$AV220+(1-$I220)*(BO220)+$I220*BI220,IF($D220=24,\".\",IFERROR((CG221-CG220)/CG220,\".\")))","v":"."},{"$f":"IFERROR(AV220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BP220,IF($D220=24,\".\",IFERROR((CH221-CH220)/CH220,\".\")))","v":"."},{"$f":"IFERROR(AW220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BQ220,IF(D220=24,\".\",IFERROR((CI221-CI220)/CI220,\".\")))","v":"."},{"$f":"IFERROR(AW220+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B220,Table1[Country Code],0)))+BR220,IF(D220=24,\".\",IFERROR((CJ221-CJ220)/CJ220,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2026,{"$f":"C221-'Initial Conditions and Settings'!$B$9","v":10},"ASM2026",".",{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,G220*F221/F220,\"\")),\".\")","v":"."},57,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B221,Table1[Country Code],0)),MAX(IF(D221>0,K220*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B221,Table1[Country Code],0))*EXP(D221*INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B221,Table1[Country Code],0))*EXP(D221*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W],MATCH($B221,Table1[Country Code],0)),IF($D221=1,Q220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))+growthdif),IF($D221>1,Q220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(T220-LN(Z220)+LN(Z219))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W],MATCH($B221,Table1[Country Code],0)),IF($D221=1,R220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))),IF($D221>1,R220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(U220-LN(AA220)+LN(AA219))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Minimum wage, W],MATCH($B221,Table1[Country Code],0)),IF($D221=1,S220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(INDEX(Table1[Growth Rate of Capital],MATCH($B221,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B221,Table1[Country Code],0)))-growthdif),IF($D221>1,S220*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I220)*(V220-LN(AB220)+LN(AB219))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC220/$G220=mininf,AF220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(W220/Z220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AC220/$G220>mininf,AF220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(W220/Z220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AC220/$G220=mininf,AF220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(Q221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD220/$G220=mininf,AG220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(X220/AA220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AD220/$G220>mininf,AG220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(X220/AA220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AD220/$G220=mininf,AG220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(R221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE220/$G220=mininf,AH220/$G220>minfor,$B221=$B220),FALSE),$P220*$I220*(Y220/AB220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AE220/$G220>mininf,AH220/$G220=minfor,$B221=$B220),FALSE),($J220*$P220*$I220/$M220)*(Y220/AB220)^(-(1-$I220))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0)),IF(IFERROR(AND(AE220/$G220=mininf,AH220/$G220=minfor),FALSE),0,((($P221*($I221^$I221)*((1-$I221)^(1-$I221)))^(1/$I221))*(S221^(-(1-$I221)/$I221)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B221,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,W220*EXP(T220),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,X220*EXP(U220),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D221=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B221,Table1[Country Code],0)),IF($D221>0,Y220*EXP(V220),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BJ221)+$I221*BA221,IF(D221=24,\".\",IFERROR((CB222-CB221)/CB221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BK221)+$I221*BB221,IF(D221=24,\".\",IFERROR((CC222-CC221)/CC221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+(1-$I221)*(BL221)+$I221*BC221,IF(D221=24,\".\",IFERROR((CD222-CD221)/CD221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BM221)+$I221*BG221,IF($D221=24,\".\",IFERROR((CE222-CE221)/CE221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BN221)+$I221*BH221,IF($D221=24,\".\",IFERROR((CF222-CF221)/CF221,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+$AV221+(1-$I221)*(BO221)+$I221*BI221,IF($D221=24,\".\",IFERROR((CG222-CG221)/CG221,\".\")))","v":"."},{"$f":"IFERROR(AV221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BP221,IF($D221=24,\".\",IFERROR((CH222-CH221)/CH221,\".\")))","v":"."},{"$f":"IFERROR(AW221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BQ221,IF(D221=24,\".\",IFERROR((CI222-CI221)/CI221,\".\")))","v":"."},{"$f":"IFERROR(AW221+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B221,Table1[Country Code],0)))+BR221,IF(D221=24,\".\",IFERROR((CJ222-CJ221)/CJ221,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2027,{"$f":"C222-'Initial Conditions and Settings'!$B$9","v":11},"ASM2027",".",{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,G221*F222/F221,\"\")),\".\")","v":"."},57,0.5,0.72979594672615,{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B222,Table1[Country Code],0)),MAX(IF(D222>0,K221*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B222,Table1[Country Code],0))*EXP(D222*INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B222,Table1[Country Code],0))*EXP(D222*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W],MATCH($B222,Table1[Country Code],0)),IF($D222=1,Q221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))+growthdif),IF($D222>1,Q221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(T221-LN(Z221)+LN(Z220))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W],MATCH($B222,Table1[Country Code],0)),IF($D222=1,R221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))),IF($D222>1,R221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(U221-LN(AA221)+LN(AA220))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Minimum wage, W],MATCH($B222,Table1[Country Code],0)),IF($D222=1,S221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(INDEX(Table1[Growth Rate of Capital],MATCH($B222,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B222,Table1[Country Code],0)))-growthdif),IF($D222>1,S221*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I221)*(V221-LN(AB221)+LN(AB220))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC221/$G221=mininf,AF221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(W221/Z221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AC221/$G221>mininf,AF221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(W221/Z221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AC221/$G221=mininf,AF221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(Q222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD221/$G221=mininf,AG221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(X221/AA221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AD221/$G221>mininf,AG221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(X221/AA221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AD221/$G221=mininf,AG221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(R222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE221/$G221=mininf,AH221/$G221>minfor,$B222=$B221),FALSE),$P221*$I221*(Y221/AB221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AE221/$G221>mininf,AH221/$G221=minfor,$B222=$B221),FALSE),($J221*$P221*$I221/$M221)*(Y221/AB221)^(-(1-$I221))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0)),IF(IFERROR(AND(AE221/$G221=mininf,AH221/$G221=minfor),FALSE),0,((($P222*($I222^$I222)*((1-$I222)^(1-$I222)))^(1/$I222))*(S222^(-(1-$I222)/$I222)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B222,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,W221*EXP(T221),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,X221*EXP(U221),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D222=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B222,Table1[Country Code],0)),IF($D222>0,Y221*EXP(V221),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BJ222)+$I222*BA222,IF(D222=24,\".\",IFERROR((CB223-CB222)/CB222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BK222)+$I222*BB222,IF(D222=24,\".\",IFERROR((CC223-CC222)/CC222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+(1-$I222)*(BL222)+$I222*BC222,IF(D222=24,\".\",IFERROR((CD223-CD222)/CD222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BM222)+$I222*BG222,IF($D222=24,\".\",IFERROR((CE223-CE222)/CE222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BN222)+$I222*BH222,IF($D222=24,\".\",IFERROR((CF223-CF222)/CF222,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+$AV222+(1-$I222)*(BO222)+$I222*BI222,IF($D222=24,\".\",IFERROR((CG223-CG222)/CG222,\".\")))","v":"."},{"$f":"IFERROR(AV222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BP222,IF($D222=24,\".\",IFERROR((CH223-CH222)/CH222,\".\")))","v":"."},{"$f":"IFERROR(AW222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BQ222,IF(D222=24,\".\",IFERROR((CI223-CI222)/CI222,\".\")))","v":"."},{"$f":"IFERROR(AW222+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B222,Table1[Country Code],0)))+BR222,IF(D222=24,\".\",IFERROR((CJ223-CJ222)/CJ222,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2028,{"$f":"C223-'Initial Conditions and Settings'!$B$9","v":12},"ASM2028",".",{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,G222*F223/F222,\"\")),\".\")","v":"."},57,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B223,Table1[Country Code],0)),MAX(IF(D223>0,K222*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B223,Table1[Country Code],0))*EXP(D223*INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B223,Table1[Country Code],0))*EXP(D223*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W],MATCH($B223,Table1[Country Code],0)),IF($D223=1,Q222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))+growthdif),IF($D223>1,Q222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(T222-LN(Z222)+LN(Z221))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W],MATCH($B223,Table1[Country Code],0)),IF($D223=1,R222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))),IF($D223>1,R222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(U222-LN(AA222)+LN(AA221))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Minimum wage, W],MATCH($B223,Table1[Country Code],0)),IF($D223=1,S222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(INDEX(Table1[Growth Rate of Capital],MATCH($B223,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B223,Table1[Country Code],0)))-growthdif),IF($D223>1,S222*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I222)*(V222-LN(AB222)+LN(AB221))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC222/$G222=mininf,AF222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(W222/Z222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AC222/$G222>mininf,AF222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(W222/Z222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AC222/$G222=mininf,AF222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(Q223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD222/$G222=mininf,AG222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(X222/AA222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AD222/$G222>mininf,AG222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(X222/AA222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AD222/$G222=mininf,AG222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(R223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE222/$G222=mininf,AH222/$G222>minfor,$B223=$B222),FALSE),$P222*$I222*(Y222/AB222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AE222/$G222>mininf,AH222/$G222=minfor,$B223=$B222),FALSE),($J222*$P222*$I222/$M222)*(Y222/AB222)^(-(1-$I222))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0)),IF(IFERROR(AND(AE222/$G222=mininf,AH222/$G222=minfor),FALSE),0,((($P223*($I223^$I223)*((1-$I223)^(1-$I223)))^(1/$I223))*(S223^(-(1-$I223)/$I223)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B223,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,W222*EXP(T222),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,X222*EXP(U222),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D223=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B223,Table1[Country Code],0)),IF($D223>0,Y222*EXP(V222),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BJ223)+$I223*BA223,IF(D223=24,\".\",IFERROR((CB224-CB223)/CB223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BK223)+$I223*BB223,IF(D223=24,\".\",IFERROR((CC224-CC223)/CC223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+(1-$I223)*(BL223)+$I223*BC223,IF(D223=24,\".\",IFERROR((CD224-CD223)/CD223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BM223)+$I223*BG223,IF($D223=24,\".\",IFERROR((CE224-CE223)/CE223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BN223)+$I223*BH223,IF($D223=24,\".\",IFERROR((CF224-CF223)/CF223,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+$AV223+(1-$I223)*(BO223)+$I223*BI223,IF($D223=24,\".\",IFERROR((CG224-CG223)/CG223,\".\")))","v":"."},{"$f":"IFERROR(AV223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BP223,IF($D223=24,\".\",IFERROR((CH224-CH223)/CH223,\".\")))","v":"."},{"$f":"IFERROR(AW223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BQ223,IF(D223=24,\".\",IFERROR((CI224-CI223)/CI223,\".\")))","v":"."},{"$f":"IFERROR(AW223+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B223,Table1[Country Code],0)))+BR223,IF(D223=24,\".\",IFERROR((CJ224-CJ223)/CJ223,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2029,{"$f":"C224-'Initial Conditions and Settings'!$B$9","v":13},"ASM2029",".",{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,G223*F224/F223,\"\")),\".\")","v":"."},57,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B224,Table1[Country Code],0)),MAX(IF(D224>0,K223*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B224,Table1[Country Code],0))*EXP(D224*INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B224,Table1[Country Code],0))*EXP(D224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W],MATCH($B224,Table1[Country Code],0)),IF($D224=1,Q223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))+growthdif),IF($D224>1,Q223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(T223-LN(Z223)+LN(Z222))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W],MATCH($B224,Table1[Country Code],0)),IF($D224=1,R223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))),IF($D224>1,R223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(U223-LN(AA223)+LN(AA222))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Minimum wage, W],MATCH($B224,Table1[Country Code],0)),IF($D224=1,S223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B224,Table1[Country Code],0)))-growthdif),IF($D224>1,S223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I223)*(V223-LN(AB223)+LN(AB222))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC223/$G223=mininf,AF223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(W223/Z223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AC223/$G223>mininf,AF223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(W223/Z223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AC223/$G223=mininf,AF223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(Q224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD223/$G223=mininf,AG223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(X223/AA223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AD223/$G223>mininf,AG223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(X223/AA223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AD223/$G223=mininf,AG223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(R224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE223/$G223=mininf,AH223/$G223>minfor,$B224=$B223),FALSE),$P223*$I223*(Y223/AB223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AE223/$G223>mininf,AH223/$G223=minfor,$B224=$B223),FALSE),($J223*$P223*$I223/$M223)*(Y223/AB223)^(-(1-$I223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0)),IF(IFERROR(AND(AE223/$G223=mininf,AH223/$G223=minfor),FALSE),0,((($P224*($I224^$I224)*((1-$I224)^(1-$I224)))^(1/$I224))*(S224^(-(1-$I224)/$I224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B224,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,W223*EXP(T223),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,X223*EXP(U223),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B224,Table1[Country Code],0)),IF($D224>0,Y223*EXP(V223),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BJ224)+$I224*BA224,IF(D224=24,\".\",IFERROR((CB225-CB224)/CB224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BK224)+$I224*BB224,IF(D224=24,\".\",IFERROR((CC225-CC224)/CC224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+(1-$I224)*(BL224)+$I224*BC224,IF(D224=24,\".\",IFERROR((CD225-CD224)/CD224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BM224)+$I224*BG224,IF($D224=24,\".\",IFERROR((CE225-CE224)/CE224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BN224)+$I224*BH224,IF($D224=24,\".\",IFERROR((CF225-CF224)/CF224,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+$AV224+(1-$I224)*(BO224)+$I224*BI224,IF($D224=24,\".\",IFERROR((CG225-CG224)/CG224,\".\")))","v":"."},{"$f":"IFERROR(AV224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BP224,IF($D224=24,\".\",IFERROR((CH225-CH224)/CH224,\".\")))","v":"."},{"$f":"IFERROR(AW224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BQ224,IF(D224=24,\".\",IFERROR((CI225-CI224)/CI224,\".\")))","v":"."},{"$f":"IFERROR(AW224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B224,Table1[Country Code],0)))+BR224,IF(D224=24,\".\",IFERROR((CJ225-CJ224)/CJ224,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2030,{"$f":"C225-'Initial Conditions and Settings'!$B$9","v":14},"ASM2030",".",{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,G224*F225/F224,\"\")),\".\")","v":"."},57,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B225,Table1[Country Code],0)),MAX(IF(D225>0,K224*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B225,Table1[Country Code],0))*EXP(D225*INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B225,Table1[Country Code],0))*EXP(D225*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W],MATCH($B225,Table1[Country Code],0)),IF($D225=1,Q224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))+growthdif),IF($D225>1,Q224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(T224-LN(Z224)+LN(Z223))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W],MATCH($B225,Table1[Country Code],0)),IF($D225=1,R224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))),IF($D225>1,R224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(U224-LN(AA224)+LN(AA223))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Minimum wage, W],MATCH($B225,Table1[Country Code],0)),IF($D225=1,S224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(INDEX(Table1[Growth Rate of Capital],MATCH($B225,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B225,Table1[Country Code],0)))-growthdif),IF($D225>1,S224*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I224)*(V224-LN(AB224)+LN(AB223))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC224/$G224=mininf,AF224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(W224/Z224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AC224/$G224>mininf,AF224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(W224/Z224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AC224/$G224=mininf,AF224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(Q225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD224/$G224=mininf,AG224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(X224/AA224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AD224/$G224>mininf,AG224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(X224/AA224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AD224/$G224=mininf,AG224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(R225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE224/$G224=mininf,AH224/$G224>minfor,$B225=$B224),FALSE),$P224*$I224*(Y224/AB224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AE224/$G224>mininf,AH224/$G224=minfor,$B225=$B224),FALSE),($J224*$P224*$I224/$M224)*(Y224/AB224)^(-(1-$I224))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0)),IF(IFERROR(AND(AE224/$G224=mininf,AH224/$G224=minfor),FALSE),0,((($P225*($I225^$I225)*((1-$I225)^(1-$I225)))^(1/$I225))*(S225^(-(1-$I225)/$I225)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B225,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,W224*EXP(T224),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,X224*EXP(U224),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D225=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B225,Table1[Country Code],0)),IF($D225>0,Y224*EXP(V224),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BJ225)+$I225*BA225,IF(D225=24,\".\",IFERROR((CB226-CB225)/CB225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BK225)+$I225*BB225,IF(D225=24,\".\",IFERROR((CC226-CC225)/CC225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+(1-$I225)*(BL225)+$I225*BC225,IF(D225=24,\".\",IFERROR((CD226-CD225)/CD225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BM225)+$I225*BG225,IF($D225=24,\".\",IFERROR((CE226-CE225)/CE225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BN225)+$I225*BH225,IF($D225=24,\".\",IFERROR((CF226-CF225)/CF225,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+$AV225+(1-$I225)*(BO225)+$I225*BI225,IF($D225=24,\".\",IFERROR((CG226-CG225)/CG225,\".\")))","v":"."},{"$f":"IFERROR(AV225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BP225,IF($D225=24,\".\",IFERROR((CH226-CH225)/CH225,\".\")))","v":"."},{"$f":"IFERROR(AW225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BQ225,IF(D225=24,\".\",IFERROR((CI226-CI225)/CI225,\".\")))","v":"."},{"$f":"IFERROR(AW225+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B225,Table1[Country Code],0)))+BR225,IF(D225=24,\".\",IFERROR((CJ226-CJ225)/CJ225,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2031,{"$f":"C226-'Initial Conditions and Settings'!$B$9","v":15},"ASM2031",".",{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,G225*F226/F225,\"\")),\".\")","v":"."},57,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B226,Table1[Country Code],0)),MAX(IF(D226>0,K225*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B226,Table1[Country Code],0))*EXP(D226*INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B226,Table1[Country Code],0))*EXP(D226*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W],MATCH($B226,Table1[Country Code],0)),IF($D226=1,Q225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))+growthdif),IF($D226>1,Q225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(T225-LN(Z225)+LN(Z224))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W],MATCH($B226,Table1[Country Code],0)),IF($D226=1,R225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))),IF($D226>1,R225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(U225-LN(AA225)+LN(AA224))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Minimum wage, W],MATCH($B226,Table1[Country Code],0)),IF($D226=1,S225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B226,Table1[Country Code],0)))-growthdif),IF($D226>1,S225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I225)*(V225-LN(AB225)+LN(AB224))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC225/$G225=mininf,AF225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(W225/Z225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AC225/$G225>mininf,AF225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(W225/Z225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AC225/$G225=mininf,AF225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(Q226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD225/$G225=mininf,AG225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(X225/AA225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AD225/$G225>mininf,AG225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(X225/AA225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AD225/$G225=mininf,AG225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(R226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE225/$G225=mininf,AH225/$G225>minfor,$B226=$B225),FALSE),$P225*$I225*(Y225/AB225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AE225/$G225>mininf,AH225/$G225=minfor,$B226=$B225),FALSE),($J225*$P225*$I225/$M225)*(Y225/AB225)^(-(1-$I225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0)),IF(IFERROR(AND(AE225/$G225=mininf,AH225/$G225=minfor),FALSE),0,((($P226*($I226^$I226)*((1-$I226)^(1-$I226)))^(1/$I226))*(S226^(-(1-$I226)/$I226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,W225*EXP(T225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,X225*EXP(U225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B226,Table1[Country Code],0)),IF($D226>0,Y225*EXP(V225),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BJ226)+$I226*BA226,IF(D226=24,\".\",IFERROR((CB227-CB226)/CB226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BK226)+$I226*BB226,IF(D226=24,\".\",IFERROR((CC227-CC226)/CC226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+(1-$I226)*(BL226)+$I226*BC226,IF(D226=24,\".\",IFERROR((CD227-CD226)/CD226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BM226)+$I226*BG226,IF($D226=24,\".\",IFERROR((CE227-CE226)/CE226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BN226)+$I226*BH226,IF($D226=24,\".\",IFERROR((CF227-CF226)/CF226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+$AV226+(1-$I226)*(BO226)+$I226*BI226,IF($D226=24,\".\",IFERROR((CG227-CG226)/CG226,\".\")))","v":"."},{"$f":"IFERROR(AV226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BP226,IF($D226=24,\".\",IFERROR((CH227-CH226)/CH226,\".\")))","v":"."},{"$f":"IFERROR(AW226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BQ226,IF(D226=24,\".\",IFERROR((CI227-CI226)/CI226,\".\")))","v":"."},{"$f":"IFERROR(AW226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B226,Table1[Country Code],0)))+BR226,IF(D226=24,\".\",IFERROR((CJ227-CJ226)/CJ226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2032,{"$f":"C227-'Initial Conditions and Settings'!$B$9","v":16},"ASM2032",".",{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,G226*F227/F226,\"\")),\".\")","v":"."},57,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B227,Table1[Country Code],0)),MAX(IF(D227>0,K226*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B227,Table1[Country Code],0))*EXP(D227*INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B227,Table1[Country Code],0))*EXP(D227*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W],MATCH($B227,Table1[Country Code],0)),IF($D227=1,Q226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))+growthdif),IF($D227>1,Q226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(T226-LN(Z226)+LN(Z225))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W],MATCH($B227,Table1[Country Code],0)),IF($D227=1,R226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))),IF($D227>1,R226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(U226-LN(AA226)+LN(AA225))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Minimum wage, W],MATCH($B227,Table1[Country Code],0)),IF($D227=1,S226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(INDEX(Table1[Growth Rate of Capital],MATCH($B227,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B227,Table1[Country Code],0)))-growthdif),IF($D227>1,S226*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I226)*(V226-LN(AB226)+LN(AB225))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC226/$G226=mininf,AF226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(W226/Z226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AC226/$G226>mininf,AF226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(W226/Z226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AC226/$G226=mininf,AF226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(Q227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD226/$G226=mininf,AG226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(X226/AA226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AD226/$G226>mininf,AG226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(X226/AA226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AD226/$G226=mininf,AG226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(R227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE226/$G226=mininf,AH226/$G226>minfor,$B227=$B226),FALSE),$P226*$I226*(Y226/AB226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AE226/$G226>mininf,AH226/$G226=minfor,$B227=$B226),FALSE),($J226*$P226*$I226/$M226)*(Y226/AB226)^(-(1-$I226))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0)),IF(IFERROR(AND(AE226/$G226=mininf,AH226/$G226=minfor),FALSE),0,((($P227*($I227^$I227)*((1-$I227)^(1-$I227)))^(1/$I227))*(S227^(-(1-$I227)/$I227)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B227,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,W226*EXP(T226),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,X226*EXP(U226),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D227=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B227,Table1[Country Code],0)),IF($D227>0,Y226*EXP(V226),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BJ227)+$I227*BA227,IF(D227=24,\".\",IFERROR((CB228-CB227)/CB227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BK227)+$I227*BB227,IF(D227=24,\".\",IFERROR((CC228-CC227)/CC227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+(1-$I227)*(BL227)+$I227*BC227,IF(D227=24,\".\",IFERROR((CD228-CD227)/CD227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BM227)+$I227*BG227,IF($D227=24,\".\",IFERROR((CE228-CE227)/CE227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BN227)+$I227*BH227,IF($D227=24,\".\",IFERROR((CF228-CF227)/CF227,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+$AV227+(1-$I227)*(BO227)+$I227*BI227,IF($D227=24,\".\",IFERROR((CG228-CG227)/CG227,\".\")))","v":"."},{"$f":"IFERROR(AV227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BP227,IF($D227=24,\".\",IFERROR((CH228-CH227)/CH227,\".\")))","v":"."},{"$f":"IFERROR(AW227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BQ227,IF(D227=24,\".\",IFERROR((CI228-CI227)/CI227,\".\")))","v":"."},{"$f":"IFERROR(AW227+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B227,Table1[Country Code],0)))+BR227,IF(D227=24,\".\",IFERROR((CJ228-CJ227)/CJ227,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2033,{"$f":"C228-'Initial Conditions and Settings'!$B$9","v":17},"ASM2033",".",{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,G227*F228/F227,\"\")),\".\")","v":"."},58,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B228,Table1[Country Code],0)),MAX(IF(D228>0,K227*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B228,Table1[Country Code],0))*EXP(D228*INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B228,Table1[Country Code],0))*EXP(D228*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W],MATCH($B228,Table1[Country Code],0)),IF($D228=1,Q227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))+growthdif),IF($D228>1,Q227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(T227-LN(Z227)+LN(Z226))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W],MATCH($B228,Table1[Country Code],0)),IF($D228=1,R227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))),IF($D228>1,R227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(U227-LN(AA227)+LN(AA226))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Minimum wage, W],MATCH($B228,Table1[Country Code],0)),IF($D228=1,S227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(INDEX(Table1[Growth Rate of Capital],MATCH($B228,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B228,Table1[Country Code],0)))-growthdif),IF($D228>1,S227*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I227)*(V227-LN(AB227)+LN(AB226))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC227/$G227=mininf,AF227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(W227/Z227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AC227/$G227>mininf,AF227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(W227/Z227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AC227/$G227=mininf,AF227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(Q228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD227/$G227=mininf,AG227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(X227/AA227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AD227/$G227>mininf,AG227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(X227/AA227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AD227/$G227=mininf,AG227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(R228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE227/$G227=mininf,AH227/$G227>minfor,$B228=$B227),FALSE),$P227*$I227*(Y227/AB227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AE227/$G227>mininf,AH227/$G227=minfor,$B228=$B227),FALSE),($J227*$P227*$I227/$M227)*(Y227/AB227)^(-(1-$I227))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0)),IF(IFERROR(AND(AE227/$G227=mininf,AH227/$G227=minfor),FALSE),0,((($P228*($I228^$I228)*((1-$I228)^(1-$I228)))^(1/$I228))*(S228^(-(1-$I228)/$I228)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B228,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,W227*EXP(T227),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,X227*EXP(U227),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D228=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B228,Table1[Country Code],0)),IF($D228>0,Y227*EXP(V227),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BJ228)+$I228*BA228,IF(D228=24,\".\",IFERROR((CB229-CB228)/CB228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BK228)+$I228*BB228,IF(D228=24,\".\",IFERROR((CC229-CC228)/CC228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+(1-$I228)*(BL228)+$I228*BC228,IF(D228=24,\".\",IFERROR((CD229-CD228)/CD228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BM228)+$I228*BG228,IF($D228=24,\".\",IFERROR((CE229-CE228)/CE228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BN228)+$I228*BH228,IF($D228=24,\".\",IFERROR((CF229-CF228)/CF228,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+$AV228+(1-$I228)*(BO228)+$I228*BI228,IF($D228=24,\".\",IFERROR((CG229-CG228)/CG228,\".\")))","v":"."},{"$f":"IFERROR(AV228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BP228,IF($D228=24,\".\",IFERROR((CH229-CH228)/CH228,\".\")))","v":"."},{"$f":"IFERROR(AW228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BQ228,IF(D228=24,\".\",IFERROR((CI229-CI228)/CI228,\".\")))","v":"."},{"$f":"IFERROR(AW228+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B228,Table1[Country Code],0)))+BR228,IF(D228=24,\".\",IFERROR((CJ229-CJ228)/CJ228,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2034,{"$f":"C229-'Initial Conditions and Settings'!$B$9","v":18},"ASM2034",".",{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,G228*F229/F228,\"\")),\".\")","v":"."},58,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B229,Table1[Country Code],0)),MAX(IF(D229>0,K228*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B229,Table1[Country Code],0))*EXP(D229*INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B229,Table1[Country Code],0))*EXP(D229*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W],MATCH($B229,Table1[Country Code],0)),IF($D229=1,Q228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))+growthdif),IF($D229>1,Q228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(T228-LN(Z228)+LN(Z227))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W],MATCH($B229,Table1[Country Code],0)),IF($D229=1,R228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))),IF($D229>1,R228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(U228-LN(AA228)+LN(AA227))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Minimum wage, W],MATCH($B229,Table1[Country Code],0)),IF($D229=1,S228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B229,Table1[Country Code],0)))-growthdif),IF($D229>1,S228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I228)*(V228-LN(AB228)+LN(AB227))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC228/$G228=mininf,AF228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(W228/Z228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AC228/$G228>mininf,AF228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(W228/Z228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AC228/$G228=mininf,AF228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(Q229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD228/$G228=mininf,AG228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(X228/AA228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AD228/$G228>mininf,AG228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(X228/AA228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AD228/$G228=mininf,AG228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(R229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE228/$G228=mininf,AH228/$G228>minfor,$B229=$B228),FALSE),$P228*$I228*(Y228/AB228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AE228/$G228>mininf,AH228/$G228=minfor,$B229=$B228),FALSE),($J228*$P228*$I228/$M228)*(Y228/AB228)^(-(1-$I228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0)),IF(IFERROR(AND(AE228/$G228=mininf,AH228/$G228=minfor),FALSE),0,((($P229*($I229^$I229)*((1-$I229)^(1-$I229)))^(1/$I229))*(S229^(-(1-$I229)/$I229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B229,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,W228*EXP(T228),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,X228*EXP(U228),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B229,Table1[Country Code],0)),IF($D229>0,Y228*EXP(V228),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BJ229)+$I229*BA229,IF(D229=24,\".\",IFERROR((CB230-CB229)/CB229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BK229)+$I229*BB229,IF(D229=24,\".\",IFERROR((CC230-CC229)/CC229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+(1-$I229)*(BL229)+$I229*BC229,IF(D229=24,\".\",IFERROR((CD230-CD229)/CD229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BM229)+$I229*BG229,IF($D229=24,\".\",IFERROR((CE230-CE229)/CE229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BN229)+$I229*BH229,IF($D229=24,\".\",IFERROR((CF230-CF229)/CF229,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+$AV229+(1-$I229)*(BO229)+$I229*BI229,IF($D229=24,\".\",IFERROR((CG230-CG229)/CG229,\".\")))","v":"."},{"$f":"IFERROR(AV229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BP229,IF($D229=24,\".\",IFERROR((CH230-CH229)/CH229,\".\")))","v":"."},{"$f":"IFERROR(AW229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BQ229,IF(D229=24,\".\",IFERROR((CI230-CI229)/CI229,\".\")))","v":"."},{"$f":"IFERROR(AW229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B229,Table1[Country Code],0)))+BR229,IF(D229=24,\".\",IFERROR((CJ230-CJ229)/CJ229,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2035,{"$f":"C230-'Initial Conditions and Settings'!$B$9","v":19},"ASM2035",".",{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,G229*F230/F229,\"\")),\".\")","v":"."},58,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B230,Table1[Country Code],0)),MAX(IF(D230>0,K229*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B230,Table1[Country Code],0))*EXP(D230*INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B230,Table1[Country Code],0))*EXP(D230*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W],MATCH($B230,Table1[Country Code],0)),IF($D230=1,Q229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))+growthdif),IF($D230>1,Q229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(T229-LN(Z229)+LN(Z228))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W],MATCH($B230,Table1[Country Code],0)),IF($D230=1,R229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))),IF($D230>1,R229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(U229-LN(AA229)+LN(AA228))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Minimum wage, W],MATCH($B230,Table1[Country Code],0)),IF($D230=1,S229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(INDEX(Table1[Growth Rate of Capital],MATCH($B230,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B230,Table1[Country Code],0)))-growthdif),IF($D230>1,S229*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I229)*(V229-LN(AB229)+LN(AB228))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC229/$G229=mininf,AF229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(W229/Z229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AC229/$G229>mininf,AF229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(W229/Z229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AC229/$G229=mininf,AF229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(Q230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD229/$G229=mininf,AG229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(X229/AA229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AD229/$G229>mininf,AG229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(X229/AA229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AD229/$G229=mininf,AG229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(R230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE229/$G229=mininf,AH229/$G229>minfor,$B230=$B229),FALSE),$P229*$I229*(Y229/AB229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AE229/$G229>mininf,AH229/$G229=minfor,$B230=$B229),FALSE),($J229*$P229*$I229/$M229)*(Y229/AB229)^(-(1-$I229))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0)),IF(IFERROR(AND(AE229/$G229=mininf,AH229/$G229=minfor),FALSE),0,((($P230*($I230^$I230)*((1-$I230)^(1-$I230)))^(1/$I230))*(S230^(-(1-$I230)/$I230)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B230,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,W229*EXP(T229),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,X229*EXP(U229),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D230=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B230,Table1[Country Code],0)),IF($D230>0,Y229*EXP(V229),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BJ230)+$I230*BA230,IF(D230=24,\".\",IFERROR((CB231-CB230)/CB230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BK230)+$I230*BB230,IF(D230=24,\".\",IFERROR((CC231-CC230)/CC230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+(1-$I230)*(BL230)+$I230*BC230,IF(D230=24,\".\",IFERROR((CD231-CD230)/CD230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BM230)+$I230*BG230,IF($D230=24,\".\",IFERROR((CE231-CE230)/CE230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BN230)+$I230*BH230,IF($D230=24,\".\",IFERROR((CF231-CF230)/CF230,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+$AV230+(1-$I230)*(BO230)+$I230*BI230,IF($D230=24,\".\",IFERROR((CG231-CG230)/CG230,\".\")))","v":"."},{"$f":"IFERROR(AV230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BP230,IF($D230=24,\".\",IFERROR((CH231-CH230)/CH230,\".\")))","v":"."},{"$f":"IFERROR(AW230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BQ230,IF(D230=24,\".\",IFERROR((CI231-CI230)/CI230,\".\")))","v":"."},{"$f":"IFERROR(AW230+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B230,Table1[Country Code],0)))+BR230,IF(D230=24,\".\",IFERROR((CJ231-CJ230)/CJ230,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2036,{"$f":"C231-'Initial Conditions and Settings'!$B$9","v":20},"ASM2036",".",{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,G230*F231/F230,\"\")),\".\")","v":"."},58,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B231,Table1[Country Code],0)),MAX(IF(D231>0,K230*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B231,Table1[Country Code],0))*EXP(D231*INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B231,Table1[Country Code],0))*EXP(D231*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W],MATCH($B231,Table1[Country Code],0)),IF($D231=1,Q230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))+growthdif),IF($D231>1,Q230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(T230-LN(Z230)+LN(Z229))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W],MATCH($B231,Table1[Country Code],0)),IF($D231=1,R230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))),IF($D231>1,R230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(U230-LN(AA230)+LN(AA229))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Minimum wage, W],MATCH($B231,Table1[Country Code],0)),IF($D231=1,S230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(INDEX(Table1[Growth Rate of Capital],MATCH($B231,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B231,Table1[Country Code],0)))-growthdif),IF($D231>1,S230*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I230)*(V230-LN(AB230)+LN(AB229))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC230/$G230=mininf,AF230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(W230/Z230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AC230/$G230>mininf,AF230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(W230/Z230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AC230/$G230=mininf,AF230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(Q231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD230/$G230=mininf,AG230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(X230/AA230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AD230/$G230>mininf,AG230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(X230/AA230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AD230/$G230=mininf,AG230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(R231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE230/$G230=mininf,AH230/$G230>minfor,$B231=$B230),FALSE),$P230*$I230*(Y230/AB230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AE230/$G230>mininf,AH230/$G230=minfor,$B231=$B230),FALSE),($J230*$P230*$I230/$M230)*(Y230/AB230)^(-(1-$I230))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0)),IF(IFERROR(AND(AE230/$G230=mininf,AH230/$G230=minfor),FALSE),0,((($P231*($I231^$I231)*((1-$I231)^(1-$I231)))^(1/$I231))*(S231^(-(1-$I231)/$I231)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B231,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,W230*EXP(T230),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,X230*EXP(U230),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D231=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B231,Table1[Country Code],0)),IF($D231>0,Y230*EXP(V230),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BJ231)+$I231*BA231,IF(D231=24,\".\",IFERROR((CB232-CB231)/CB231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BK231)+$I231*BB231,IF(D231=24,\".\",IFERROR((CC232-CC231)/CC231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+(1-$I231)*(BL231)+$I231*BC231,IF(D231=24,\".\",IFERROR((CD232-CD231)/CD231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BM231)+$I231*BG231,IF($D231=24,\".\",IFERROR((CE232-CE231)/CE231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BN231)+$I231*BH231,IF($D231=24,\".\",IFERROR((CF232-CF231)/CF231,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+$AV231+(1-$I231)*(BO231)+$I231*BI231,IF($D231=24,\".\",IFERROR((CG232-CG231)/CG231,\".\")))","v":"."},{"$f":"IFERROR(AV231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BP231,IF($D231=24,\".\",IFERROR((CH232-CH231)/CH231,\".\")))","v":"."},{"$f":"IFERROR(AW231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BQ231,IF(D231=24,\".\",IFERROR((CI232-CI231)/CI231,\".\")))","v":"."},{"$f":"IFERROR(AW231+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B231,Table1[Country Code],0)))+BR231,IF(D231=24,\".\",IFERROR((CJ232-CJ231)/CJ231,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2037,{"$f":"C232-'Initial Conditions and Settings'!$B$9","v":21},"ASM2037",".",{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,G231*F232/F231,\"\")),\".\")","v":"."},58,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B232,Table1[Country Code],0)),MAX(IF(D232>0,K231*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B232,Table1[Country Code],0))*EXP(D232*INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B232,Table1[Country Code],0))*EXP(D232*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W],MATCH($B232,Table1[Country Code],0)),IF($D232=1,Q231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))+growthdif),IF($D232>1,Q231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(T231-LN(Z231)+LN(Z230))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W],MATCH($B232,Table1[Country Code],0)),IF($D232=1,R231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))),IF($D232>1,R231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(U231-LN(AA231)+LN(AA230))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Minimum wage, W],MATCH($B232,Table1[Country Code],0)),IF($D232=1,S231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(INDEX(Table1[Growth Rate of Capital],MATCH($B232,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B232,Table1[Country Code],0)))-growthdif),IF($D232>1,S231*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I231)*(V231-LN(AB231)+LN(AB230))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC231/$G231=mininf,AF231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(W231/Z231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AC231/$G231>mininf,AF231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(W231/Z231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AC231/$G231=mininf,AF231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(Q232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD231/$G231=mininf,AG231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(X231/AA231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AD231/$G231>mininf,AG231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(X231/AA231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AD231/$G231=mininf,AG231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(R232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE231/$G231=mininf,AH231/$G231>minfor,$B232=$B231),FALSE),$P231*$I231*(Y231/AB231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AE231/$G231>mininf,AH231/$G231=minfor,$B232=$B231),FALSE),($J231*$P231*$I231/$M231)*(Y231/AB231)^(-(1-$I231))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0)),IF(IFERROR(AND(AE231/$G231=mininf,AH231/$G231=minfor),FALSE),0,((($P232*($I232^$I232)*((1-$I232)^(1-$I232)))^(1/$I232))*(S232^(-(1-$I232)/$I232)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B232,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,W231*EXP(T231),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,X231*EXP(U231),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D232=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B232,Table1[Country Code],0)),IF($D232>0,Y231*EXP(V231),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BJ232)+$I232*BA232,IF(D232=24,\".\",IFERROR((CB233-CB232)/CB232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BK232)+$I232*BB232,IF(D232=24,\".\",IFERROR((CC233-CC232)/CC232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+(1-$I232)*(BL232)+$I232*BC232,IF(D232=24,\".\",IFERROR((CD233-CD232)/CD232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BM232)+$I232*BG232,IF($D232=24,\".\",IFERROR((CE233-CE232)/CE232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BN232)+$I232*BH232,IF($D232=24,\".\",IFERROR((CF233-CF232)/CF232,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+$AV232+(1-$I232)*(BO232)+$I232*BI232,IF($D232=24,\".\",IFERROR((CG233-CG232)/CG232,\".\")))","v":"."},{"$f":"IFERROR(AV232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BP232,IF($D232=24,\".\",IFERROR((CH233-CH232)/CH232,\".\")))","v":"."},{"$f":"IFERROR(AW232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BQ232,IF(D232=24,\".\",IFERROR((CI233-CI232)/CI232,\".\")))","v":"."},{"$f":"IFERROR(AW232+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B232,Table1[Country Code],0)))+BR232,IF(D232=24,\".\",IFERROR((CJ233-CJ232)/CJ232,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2038,{"$f":"C233-'Initial Conditions and Settings'!$B$9","v":22},"ASM2038",".",{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,G232*F233/F232,\"\")),\".\")","v":"."},58,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B233,Table1[Country Code],0)),MAX(IF(D233>0,K232*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B233,Table1[Country Code],0))*EXP(D233*INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B233,Table1[Country Code],0))*EXP(D233*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W],MATCH($B233,Table1[Country Code],0)),IF($D233=1,Q232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))+growthdif),IF($D233>1,Q232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(T232-LN(Z232)+LN(Z231))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W],MATCH($B233,Table1[Country Code],0)),IF($D233=1,R232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))),IF($D233>1,R232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(U232-LN(AA232)+LN(AA231))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Minimum wage, W],MATCH($B233,Table1[Country Code],0)),IF($D233=1,S232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(INDEX(Table1[Growth Rate of Capital],MATCH($B233,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B233,Table1[Country Code],0)))-growthdif),IF($D233>1,S232*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I232)*(V232-LN(AB232)+LN(AB231))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC232/$G232=mininf,AF232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(W232/Z232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AC232/$G232>mininf,AF232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(W232/Z232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AC232/$G232=mininf,AF232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(Q233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD232/$G232=mininf,AG232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(X232/AA232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AD232/$G232>mininf,AG232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(X232/AA232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AD232/$G232=mininf,AG232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(R233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE232/$G232=mininf,AH232/$G232>minfor,$B233=$B232),FALSE),$P232*$I232*(Y232/AB232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AE232/$G232>mininf,AH232/$G232=minfor,$B233=$B232),FALSE),($J232*$P232*$I232/$M232)*(Y232/AB232)^(-(1-$I232))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0)),IF(IFERROR(AND(AE232/$G232=mininf,AH232/$G232=minfor),FALSE),0,((($P233*($I233^$I233)*((1-$I233)^(1-$I233)))^(1/$I233))*(S233^(-(1-$I233)/$I233)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B233,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,W232*EXP(T232),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,X232*EXP(U232),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D233=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B233,Table1[Country Code],0)),IF($D233>0,Y232*EXP(V232),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BJ233)+$I233*BA233,IF(D233=24,\".\",IFERROR((CB234-CB233)/CB233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BK233)+$I233*BB233,IF(D233=24,\".\",IFERROR((CC234-CC233)/CC233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+(1-$I233)*(BL233)+$I233*BC233,IF(D233=24,\".\",IFERROR((CD234-CD233)/CD233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BM233)+$I233*BG233,IF($D233=24,\".\",IFERROR((CE234-CE233)/CE233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BN233)+$I233*BH233,IF($D233=24,\".\",IFERROR((CF234-CF233)/CF233,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+$AV233+(1-$I233)*(BO233)+$I233*BI233,IF($D233=24,\".\",IFERROR((CG234-CG233)/CG233,\".\")))","v":"."},{"$f":"IFERROR(AV233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BP233,IF($D233=24,\".\",IFERROR((CH234-CH233)/CH233,\".\")))","v":"."},{"$f":"IFERROR(AW233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BQ233,IF(D233=24,\".\",IFERROR((CI234-CI233)/CI233,\".\")))","v":"."},{"$f":"IFERROR(AW233+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B233,Table1[Country Code],0)))+BR233,IF(D233=24,\".\",IFERROR((CJ234-CJ233)/CJ233,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2039,{"$f":"C234-'Initial Conditions and Settings'!$B$9","v":23},"ASM2039",".",{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,G233*F234/F233,\"\")),\".\")","v":"."},58,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B234,Table1[Country Code],0)),MAX(IF(D234>0,K233*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B234,Table1[Country Code],0))*EXP(D234*INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B234,Table1[Country Code],0))*EXP(D234*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W],MATCH($B234,Table1[Country Code],0)),IF($D234=1,Q233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))+growthdif),IF($D234>1,Q233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(T233-LN(Z233)+LN(Z232))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W],MATCH($B234,Table1[Country Code],0)),IF($D234=1,R233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))),IF($D234>1,R233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(U233-LN(AA233)+LN(AA232))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Minimum wage, W],MATCH($B234,Table1[Country Code],0)),IF($D234=1,S233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(INDEX(Table1[Growth Rate of Capital],MATCH($B234,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B234,Table1[Country Code],0)))-growthdif),IF($D234>1,S233*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I233)*(V233-LN(AB233)+LN(AB232))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC233/$G233=mininf,AF233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(W233/Z233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AC233/$G233>mininf,AF233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(W233/Z233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AC233/$G233=mininf,AF233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(Q234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD233/$G233=mininf,AG233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(X233/AA233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AD233/$G233>mininf,AG233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(X233/AA233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AD233/$G233=mininf,AG233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(R234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE233/$G233=mininf,AH233/$G233>minfor,$B234=$B233),FALSE),$P233*$I233*(Y233/AB233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AE233/$G233>mininf,AH233/$G233=minfor,$B234=$B233),FALSE),($J233*$P233*$I233/$M233)*(Y233/AB233)^(-(1-$I233))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0)),IF(IFERROR(AND(AE233/$G233=mininf,AH233/$G233=minfor),FALSE),0,((($P234*($I234^$I234)*((1-$I234)^(1-$I234)))^(1/$I234))*(S234^(-(1-$I234)/$I234)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B234,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,W233*EXP(T233),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,X233*EXP(U233),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D234=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B234,Table1[Country Code],0)),IF($D234>0,Y233*EXP(V233),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BJ234)+$I234*BA234,IF(D234=24,\".\",IFERROR((CB235-CB234)/CB234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BK234)+$I234*BB234,IF(D234=24,\".\",IFERROR((CC235-CC234)/CC234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+(1-$I234)*(BL234)+$I234*BC234,IF(D234=24,\".\",IFERROR((CD235-CD234)/CD234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BM234)+$I234*BG234,IF($D234=24,\".\",IFERROR((CE235-CE234)/CE234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BN234)+$I234*BH234,IF($D234=24,\".\",IFERROR((CF235-CF234)/CF234,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+$AV234+(1-$I234)*(BO234)+$I234*BI234,IF($D234=24,\".\",IFERROR((CG235-CG234)/CG234,\".\")))","v":"."},{"$f":"IFERROR(AV234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BP234,IF($D234=24,\".\",IFERROR((CH235-CH234)/CH234,\".\")))","v":"."},{"$f":"IFERROR(AW234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BQ234,IF(D234=24,\".\",IFERROR((CI235-CI234)/CI234,\".\")))","v":"."},{"$f":"IFERROR(AW234+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B234,Table1[Country Code],0)))+BR234,IF(D234=24,\".\",IFERROR((CJ235-CJ234)/CJ234,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["American Samoa","ASM",2040,{"$f":"C235-'Initial Conditions and Settings'!$B$9","v":24},"ASM2040",".",{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,G234*F235/F234,\"\")),\".\")","v":"."},58,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B235,Table1[Country Code],0)),MAX(IF(D235>0,K234*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B235,Table1[Country Code],0))*EXP(D235*INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B235,Table1[Country Code],0))*EXP(D235*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W],MATCH($B235,Table1[Country Code],0)),IF($D235=1,Q234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))+growthdif),IF($D235>1,Q234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(T234-LN(Z234)+LN(Z233))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W],MATCH($B235,Table1[Country Code],0)),IF($D235=1,R234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))),IF($D235>1,R234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(U234-LN(AA234)+LN(AA233))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Minimum wage, W],MATCH($B235,Table1[Country Code],0)),IF($D235=1,S234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(INDEX(Table1[Growth Rate of Capital],MATCH($B235,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B235,Table1[Country Code],0)))-growthdif),IF($D235>1,S234*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I234)*(V234-LN(AB234)+LN(AB233))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC234/$G234=mininf,AF234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(W234/Z234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AC234/$G234>mininf,AF234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(W234/Z234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AC234/$G234=mininf,AF234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(Q235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD234/$G234=mininf,AG234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(X234/AA234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AD234/$G234>mininf,AG234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(X234/AA234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AD234/$G234=mininf,AG234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(R235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE234/$G234=mininf,AH234/$G234>minfor,$B235=$B234),FALSE),$P234*$I234*(Y234/AB234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AE234/$G234>mininf,AH234/$G234=minfor,$B235=$B234),FALSE),($J234*$P234*$I234/$M234)*(Y234/AB234)^(-(1-$I234))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0)),IF(IFERROR(AND(AE234/$G234=mininf,AH234/$G234=minfor),FALSE),0,((($P235*($I235^$I235)*((1-$I235)^(1-$I235)))^(1/$I235))*(S235^(-(1-$I235)/$I235)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B235,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,W234*EXP(T234),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,X234*EXP(U234),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D235=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B235,Table1[Country Code],0)),IF($D235>0,Y234*EXP(V234),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BJ235)+$I235*BA235,IF(D235=24,\".\",IFERROR((CB236-CB235)/CB235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BK235)+$I235*BB235,IF(D235=24,\".\",IFERROR((CC236-CC235)/CC235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+(1-$I235)*(BL235)+$I235*BC235,IF(D235=24,\".\",IFERROR((CD236-CD235)/CD235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BM235)+$I235*BG235,IF($D235=24,\".\",IFERROR((CE236-CE235)/CE235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BN235)+$I235*BH235,IF($D235=24,\".\",IFERROR((CF236-CF235)/CF235,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+$AV235+(1-$I235)*(BO235)+$I235*BI235,IF($D235=24,\".\",IFERROR((CG236-CG235)/CG235,\".\")))","v":"."},{"$f":"IFERROR(AV235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BP235,IF($D235=24,\".\",IFERROR((CH236-CH235)/CH235,\".\")))","v":"."},{"$f":"IFERROR(AW235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BQ235,IF(D235=24,\".\",IFERROR((CI236-CI235)/CI235,\".\")))","v":"."},{"$f":"IFERROR(AW235+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B235,Table1[Country Code],0)))+BR235,IF(D235=24,\".\",IFERROR((CJ236-CJ235)/CJ235,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2015,{"$f":"C236-'Initial Conditions and Settings'!$B$9","v":-1},"ATG2015",".",{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,G235*F236/F235,\"\")),\".\")","v":""},99.923000000000002,0.5,".",{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B236,Table1[Country Code],0)),MAX(IF(D236>0,K235*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B236,Table1[Country Code],0))*EXP(D236*INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B236,Table1[Country Code],0))*EXP(D236*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W],MATCH($B236,Table1[Country Code],0)),IF($D236=1,Q235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))+growthdif),IF($D236>1,Q235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(T235-LN(Z235)+LN(Z234))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W],MATCH($B236,Table1[Country Code],0)),IF($D236=1,R235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))),IF($D236>1,R235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(U235-LN(AA235)+LN(AA234))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Minimum wage, W],MATCH($B236,Table1[Country Code],0)),IF($D236=1,S235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(INDEX(Table1[Growth Rate of Capital],MATCH($B236,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B236,Table1[Country Code],0)))-growthdif),IF($D236>1,S235*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I235)*(V235-LN(AB235)+LN(AB234))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC235/$G235=mininf,AF235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(W235/Z235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AC235/$G235>mininf,AF235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(W235/Z235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AC235/$G235=mininf,AF235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(Q236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD235/$G235=mininf,AG235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(X235/AA235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AD235/$G235>mininf,AG235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(X235/AA235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AD235/$G235=mininf,AG235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(R236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE235/$G235=mininf,AH235/$G235>minfor,$B236=$B235),FALSE),$P235*$I235*(Y235/AB235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AE235/$G235>mininf,AH235/$G235=minfor,$B236=$B235),FALSE),($J235*$P235*$I235/$M235)*(Y235/AB235)^(-(1-$I235))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0)),IF(IFERROR(AND(AE235/$G235=mininf,AH235/$G235=minfor),FALSE),0,((($P236*($I236^$I236)*((1-$I236)^(1-$I236)))^(1/$I236))*(S236^(-(1-$I236)/$I236)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B236,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,W235*EXP(T235),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,X235*EXP(U235),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D236=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B236,Table1[Country Code],0)),IF($D236>0,Y235*EXP(V235),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BJ236)+$I236*BA236,IF(D236=24,\".\",IFERROR((CB237-CB236)/CB236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BK236)+$I236*BB236,IF(D236=24,\".\",IFERROR((CC237-CC236)/CC236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+(1-$I236)*(BL236)+$I236*BC236,IF(D236=24,\".\",IFERROR((CD237-CD236)/CD236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BM236)+$I236*BG236,IF($D236=24,\".\",IFERROR((CE237-CE236)/CE236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BN236)+$I236*BH236,IF($D236=24,\".\",IFERROR((CF237-CF236)/CF236,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+$AV236+(1-$I236)*(BO236)+$I236*BI236,IF($D236=24,\".\",IFERROR((CG237-CG236)/CG236,\".\")))","v":"."},{"$f":"IFERROR(AV236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BP236,IF($D236=24,\".\",IFERROR((CH237-CH236)/CH236,\".\")))","v":"."},{"$f":"IFERROR(AW236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BQ236,IF(D236=24,\".\",IFERROR((CI237-CI236)/CI236,\".\")))","v":"."},{"$f":"IFERROR(AW236+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B236,Table1[Country Code],0)))+BR236,IF(D236=24,\".\",IFERROR((CJ237-CJ236)/CJ236,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2016,{"$f":"C237-'Initial Conditions and Settings'!$B$9","v":0},"ATG2016",".",{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,G236*F237/F236,\"\")),\".\")","v":"."},100.96299999999999,0.5,0.71,{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B237,Table1[Country Code],0)),MAX(IF(D237>0,K236*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B237,Table1[Country Code],0))*EXP(D237*INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B237,Table1[Country Code],0))*EXP(D237*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W],MATCH($B237,Table1[Country Code],0)),IF($D237=1,Q236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))+growthdif),IF($D237>1,Q236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(T236-LN(Z236)+LN(Z235))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W],MATCH($B237,Table1[Country Code],0)),IF($D237=1,R236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))),IF($D237>1,R236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(U236-LN(AA236)+LN(AA235))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Minimum wage, W],MATCH($B237,Table1[Country Code],0)),IF($D237=1,S236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B237,Table1[Country Code],0)))-growthdif),IF($D237>1,S236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I236)*(V236-LN(AB236)+LN(AB235))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC236/$G236=mininf,AF236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(W236/Z236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AC236/$G236>mininf,AF236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(W236/Z236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AC236/$G236=mininf,AF236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(Q237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD236/$G236=mininf,AG236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(X236/AA236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AD236/$G236>mininf,AG236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(X236/AA236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AD236/$G236=mininf,AG236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(R237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE236/$G236=mininf,AH236/$G236>minfor,$B237=$B236),FALSE),$P236*$I236*(Y236/AB236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AE236/$G236>mininf,AH236/$G236=minfor,$B237=$B236),FALSE),($J236*$P236*$I236/$M236)*(Y236/AB236)^(-(1-$I236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0)),IF(IFERROR(AND(AE236/$G236=mininf,AH236/$G236=minfor),FALSE),0,((($P237*($I237^$I237)*((1-$I237)^(1-$I237)))^(1/$I237))*(S237^(-(1-$I237)/$I237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B237,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,W236*EXP(T236),\"\")),\".\")","v":6216914.125},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,X236*EXP(U236),\"\")),\".\")","v":6216914.125},{"$f":"IFERROR(IF($D237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B237,Table1[Country Code],0)),IF($D237>0,Y236*EXP(V236),\"\")),\".\")","v":6216914.125},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BJ237)+$I237*BA237,IF(D237=24,\".\",IFERROR((CB238-CB237)/CB237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BK237)+$I237*BB237,IF(D237=24,\".\",IFERROR((CC238-CC237)/CC237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+(1-$I237)*(BL237)+$I237*BC237,IF(D237=24,\".\",IFERROR((CD238-CD237)/CD237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BM237)+$I237*BG237,IF($D237=24,\".\",IFERROR((CE238-CE237)/CE237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BN237)+$I237*BH237,IF($D237=24,\".\",IFERROR((CF238-CF237)/CF237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+$AV237+(1-$I237)*(BO237)+$I237*BI237,IF($D237=24,\".\",IFERROR((CG238-CG237)/CG237,\".\")))","v":"."},{"$f":"IFERROR(AV237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BP237,IF($D237=24,\".\",IFERROR((CH238-CH237)/CH237,\".\")))","v":"."},{"$f":"IFERROR(AW237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BQ237,IF(D237=24,\".\",IFERROR((CI238-CI237)/CI237,\".\")))","v":"."},{"$f":"IFERROR(AW237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B237,Table1[Country Code],0)))+BR237,IF(D237=24,\".\",IFERROR((CJ238-CJ237)/CJ237,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2017,{"$f":"C238-'Initial Conditions and Settings'!$B$9","v":1},"ATG2017",".",{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,G237*F238/F237,\"\")),\".\")","v":"."},102.012,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B238,Table1[Country Code],0)),MAX(IF(D238>0,K237*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B238,Table1[Country Code],0))*EXP(D238*INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B238,Table1[Country Code],0))*EXP(D238*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W],MATCH($B238,Table1[Country Code],0)),IF($D238=1,Q237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))+growthdif),IF($D238>1,Q237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(T237-LN(Z237)+LN(Z236))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W],MATCH($B238,Table1[Country Code],0)),IF($D238=1,R237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))),IF($D238>1,R237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(U237-LN(AA237)+LN(AA236))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Minimum wage, W],MATCH($B238,Table1[Country Code],0)),IF($D238=1,S237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(INDEX(Table1[Growth Rate of Capital],MATCH($B238,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B238,Table1[Country Code],0)))-growthdif),IF($D238>1,S237*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I237)*(V237-LN(AB237)+LN(AB236))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC237/$G237=mininf,AF237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(W237/Z237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AC237/$G237>mininf,AF237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(W237/Z237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AC237/$G237=mininf,AF237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(Q238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD237/$G237=mininf,AG237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(X237/AA237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AD237/$G237>mininf,AG237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(X237/AA237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AD237/$G237=mininf,AG237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(R238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE237/$G237=mininf,AH237/$G237>minfor,$B238=$B237),FALSE),$P237*$I237*(Y237/AB237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AE237/$G237>mininf,AH237/$G237=minfor,$B238=$B237),FALSE),($J237*$P237*$I237/$M237)*(Y237/AB237)^(-(1-$I237))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0)),IF(IFERROR(AND(AE237/$G237=mininf,AH237/$G237=minfor),FALSE),0,((($P238*($I238^$I238)*((1-$I238)^(1-$I238)))^(1/$I238))*(S238^(-(1-$I238)/$I238)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B238,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,W237*EXP(T237),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,X237*EXP(U237),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D238=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B238,Table1[Country Code],0)),IF($D238>0,Y237*EXP(V237),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BJ238)+$I238*BA238,IF(D238=24,\".\",IFERROR((CB239-CB238)/CB238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BK238)+$I238*BB238,IF(D238=24,\".\",IFERROR((CC239-CC238)/CC238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+(1-$I238)*(BL238)+$I238*BC238,IF(D238=24,\".\",IFERROR((CD239-CD238)/CD238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BM238)+$I238*BG238,IF($D238=24,\".\",IFERROR((CE239-CE238)/CE238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BN238)+$I238*BH238,IF($D238=24,\".\",IFERROR((CF239-CF238)/CF238,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+$AV238+(1-$I238)*(BO238)+$I238*BI238,IF($D238=24,\".\",IFERROR((CG239-CG238)/CG238,\".\")))","v":"."},{"$f":"IFERROR(AV238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BP238,IF($D238=24,\".\",IFERROR((CH239-CH238)/CH238,\".\")))","v":"."},{"$f":"IFERROR(AW238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BQ238,IF(D238=24,\".\",IFERROR((CI239-CI238)/CI238,\".\")))","v":"."},{"$f":"IFERROR(AW238+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B238,Table1[Country Code],0)))+BR238,IF(D238=24,\".\",IFERROR((CJ239-CJ238)/CJ238,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2018,{"$f":"C239-'Initial Conditions and Settings'!$B$9","v":2},"ATG2018",".",{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,G238*F239/F238,\"\")),\".\")","v":"."},103,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B239,Table1[Country Code],0)),MAX(IF(D239>0,K238*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B239,Table1[Country Code],0))*EXP(D239*INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B239,Table1[Country Code],0))*EXP(D239*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W],MATCH($B239,Table1[Country Code],0)),IF($D239=1,Q238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))+growthdif),IF($D239>1,Q238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(T238-LN(Z238)+LN(Z237))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W],MATCH($B239,Table1[Country Code],0)),IF($D239=1,R238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))),IF($D239>1,R238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(U238-LN(AA238)+LN(AA237))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Minimum wage, W],MATCH($B239,Table1[Country Code],0)),IF($D239=1,S238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B239,Table1[Country Code],0)))-growthdif),IF($D239>1,S238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I238)*(V238-LN(AB238)+LN(AB237))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC238/$G238=mininf,AF238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(W238/Z238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AC238/$G238>mininf,AF238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(W238/Z238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AC238/$G238=mininf,AF238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(Q239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD238/$G238=mininf,AG238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(X238/AA238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AD238/$G238>mininf,AG238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(X238/AA238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AD238/$G238=mininf,AG238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(R239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE238/$G238=mininf,AH238/$G238>minfor,$B239=$B238),FALSE),$P238*$I238*(Y238/AB238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AE238/$G238>mininf,AH238/$G238=minfor,$B239=$B238),FALSE),($J238*$P238*$I238/$M238)*(Y238/AB238)^(-(1-$I238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0)),IF(IFERROR(AND(AE238/$G238=mininf,AH238/$G238=minfor),FALSE),0,((($P239*($I239^$I239)*((1-$I239)^(1-$I239)))^(1/$I239))*(S239^(-(1-$I239)/$I239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,W238*EXP(T238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,X238*EXP(U238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B239,Table1[Country Code],0)),IF($D239>0,Y238*EXP(V238),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BJ239)+$I239*BA239,IF(D239=24,\".\",IFERROR((CB240-CB239)/CB239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BK239)+$I239*BB239,IF(D239=24,\".\",IFERROR((CC240-CC239)/CC239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+(1-$I239)*(BL239)+$I239*BC239,IF(D239=24,\".\",IFERROR((CD240-CD239)/CD239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BM239)+$I239*BG239,IF($D239=24,\".\",IFERROR((CE240-CE239)/CE239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BN239)+$I239*BH239,IF($D239=24,\".\",IFERROR((CF240-CF239)/CF239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+$AV239+(1-$I239)*(BO239)+$I239*BI239,IF($D239=24,\".\",IFERROR((CG240-CG239)/CG239,\".\")))","v":"."},{"$f":"IFERROR(AV239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BP239,IF($D239=24,\".\",IFERROR((CH240-CH239)/CH239,\".\")))","v":"."},{"$f":"IFERROR(AW239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BQ239,IF(D239=24,\".\",IFERROR((CI240-CI239)/CI239,\".\")))","v":"."},{"$f":"IFERROR(AW239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B239,Table1[Country Code],0)))+BR239,IF(D239=24,\".\",IFERROR((CJ240-CJ239)/CJ239,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2019,{"$f":"C240-'Initial Conditions and Settings'!$B$9","v":3},"ATG2019",".",{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,G239*F240/F239,\"\")),\".\")","v":"."},104,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B240,Table1[Country Code],0)),MAX(IF(D240>0,K239*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B240,Table1[Country Code],0))*EXP(D240*INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B240,Table1[Country Code],0))*EXP(D240*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W],MATCH($B240,Table1[Country Code],0)),IF($D240=1,Q239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))+growthdif),IF($D240>1,Q239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(T239-LN(Z239)+LN(Z238))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W],MATCH($B240,Table1[Country Code],0)),IF($D240=1,R239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))),IF($D240>1,R239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(U239-LN(AA239)+LN(AA238))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Minimum wage, W],MATCH($B240,Table1[Country Code],0)),IF($D240=1,S239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(INDEX(Table1[Growth Rate of Capital],MATCH($B240,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B240,Table1[Country Code],0)))-growthdif),IF($D240>1,S239*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I239)*(V239-LN(AB239)+LN(AB238))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC239/$G239=mininf,AF239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(W239/Z239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AC239/$G239>mininf,AF239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(W239/Z239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AC239/$G239=mininf,AF239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(Q240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD239/$G239=mininf,AG239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(X239/AA239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AD239/$G239>mininf,AG239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(X239/AA239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AD239/$G239=mininf,AG239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(R240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE239/$G239=mininf,AH239/$G239>minfor,$B240=$B239),FALSE),$P239*$I239*(Y239/AB239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AE239/$G239>mininf,AH239/$G239=minfor,$B240=$B239),FALSE),($J239*$P239*$I239/$M239)*(Y239/AB239)^(-(1-$I239))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0)),IF(IFERROR(AND(AE239/$G239=mininf,AH239/$G239=minfor),FALSE),0,((($P240*($I240^$I240)*((1-$I240)^(1-$I240)))^(1/$I240))*(S240^(-(1-$I240)/$I240)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B240,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,W239*EXP(T239),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,X239*EXP(U239),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D240=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B240,Table1[Country Code],0)),IF($D240>0,Y239*EXP(V239),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BJ240)+$I240*BA240,IF(D240=24,\".\",IFERROR((CB241-CB240)/CB240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BK240)+$I240*BB240,IF(D240=24,\".\",IFERROR((CC241-CC240)/CC240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+(1-$I240)*(BL240)+$I240*BC240,IF(D240=24,\".\",IFERROR((CD241-CD240)/CD240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BM240)+$I240*BG240,IF($D240=24,\".\",IFERROR((CE241-CE240)/CE240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BN240)+$I240*BH240,IF($D240=24,\".\",IFERROR((CF241-CF240)/CF240,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+$AV240+(1-$I240)*(BO240)+$I240*BI240,IF($D240=24,\".\",IFERROR((CG241-CG240)/CG240,\".\")))","v":"."},{"$f":"IFERROR(AV240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BP240,IF($D240=24,\".\",IFERROR((CH241-CH240)/CH240,\".\")))","v":"."},{"$f":"IFERROR(AW240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BQ240,IF(D240=24,\".\",IFERROR((CI241-CI240)/CI240,\".\")))","v":"."},{"$f":"IFERROR(AW240+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B240,Table1[Country Code],0)))+BR240,IF(D240=24,\".\",IFERROR((CJ241-CJ240)/CJ240,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2020,{"$f":"C241-'Initial Conditions and Settings'!$B$9","v":4},"ATG2020",".",{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,G240*F241/F240,\"\")),\".\")","v":"."},105,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B241,Table1[Country Code],0)),MAX(IF(D241>0,K240*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B241,Table1[Country Code],0))*EXP(D241*INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B241,Table1[Country Code],0))*EXP(D241*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W],MATCH($B241,Table1[Country Code],0)),IF($D241=1,Q240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))+growthdif),IF($D241>1,Q240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(T240-LN(Z240)+LN(Z239))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W],MATCH($B241,Table1[Country Code],0)),IF($D241=1,R240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))),IF($D241>1,R240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(U240-LN(AA240)+LN(AA239))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Minimum wage, W],MATCH($B241,Table1[Country Code],0)),IF($D241=1,S240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B241,Table1[Country Code],0)))-growthdif),IF($D241>1,S240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I240)*(V240-LN(AB240)+LN(AB239))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC240/$G240=mininf,AF240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(W240/Z240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AC240/$G240>mininf,AF240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(W240/Z240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AC240/$G240=mininf,AF240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(Q241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD240/$G240=mininf,AG240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(X240/AA240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AD240/$G240>mininf,AG240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(X240/AA240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AD240/$G240=mininf,AG240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(R241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE240/$G240=mininf,AH240/$G240>minfor,$B241=$B240),FALSE),$P240*$I240*(Y240/AB240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AE240/$G240>mininf,AH240/$G240=minfor,$B241=$B240),FALSE),($J240*$P240*$I240/$M240)*(Y240/AB240)^(-(1-$I240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0)),IF(IFERROR(AND(AE240/$G240=mininf,AH240/$G240=minfor),FALSE),0,((($P241*($I241^$I241)*((1-$I241)^(1-$I241)))^(1/$I241))*(S241^(-(1-$I241)/$I241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B241,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,W240*EXP(T240),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,X240*EXP(U240),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B241,Table1[Country Code],0)),IF($D241>0,Y240*EXP(V240),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BJ241)+$I241*BA241,IF(D241=24,\".\",IFERROR((CB242-CB241)/CB241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BK241)+$I241*BB241,IF(D241=24,\".\",IFERROR((CC242-CC241)/CC241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+(1-$I241)*(BL241)+$I241*BC241,IF(D241=24,\".\",IFERROR((CD242-CD241)/CD241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BM241)+$I241*BG241,IF($D241=24,\".\",IFERROR((CE242-CE241)/CE241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BN241)+$I241*BH241,IF($D241=24,\".\",IFERROR((CF242-CF241)/CF241,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+$AV241+(1-$I241)*(BO241)+$I241*BI241,IF($D241=24,\".\",IFERROR((CG242-CG241)/CG241,\".\")))","v":"."},{"$f":"IFERROR(AV241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BP241,IF($D241=24,\".\",IFERROR((CH242-CH241)/CH241,\".\")))","v":"."},{"$f":"IFERROR(AW241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BQ241,IF(D241=24,\".\",IFERROR((CI242-CI241)/CI241,\".\")))","v":"."},{"$f":"IFERROR(AW241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B241,Table1[Country Code],0)))+BR241,IF(D241=24,\".\",IFERROR((CJ242-CJ241)/CJ241,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2021,{"$f":"C242-'Initial Conditions and Settings'!$B$9","v":5},"ATG2021",".",{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,G241*F242/F241,\"\")),\".\")","v":"."},106,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B242,Table1[Country Code],0)),MAX(IF(D242>0,K241*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B242,Table1[Country Code],0))*EXP(D242*INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B242,Table1[Country Code],0))*EXP(D242*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W],MATCH($B242,Table1[Country Code],0)),IF($D242=1,Q241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))+growthdif),IF($D242>1,Q241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(T241-LN(Z241)+LN(Z240))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W],MATCH($B242,Table1[Country Code],0)),IF($D242=1,R241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))),IF($D242>1,R241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(U241-LN(AA241)+LN(AA240))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Minimum wage, W],MATCH($B242,Table1[Country Code],0)),IF($D242=1,S241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(INDEX(Table1[Growth Rate of Capital],MATCH($B242,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B242,Table1[Country Code],0)))-growthdif),IF($D242>1,S241*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I241)*(V241-LN(AB241)+LN(AB240))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC241/$G241=mininf,AF241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(W241/Z241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AC241/$G241>mininf,AF241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(W241/Z241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AC241/$G241=mininf,AF241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(Q242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD241/$G241=mininf,AG241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(X241/AA241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AD241/$G241>mininf,AG241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(X241/AA241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AD241/$G241=mininf,AG241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(R242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE241/$G241=mininf,AH241/$G241>minfor,$B242=$B241),FALSE),$P241*$I241*(Y241/AB241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AE241/$G241>mininf,AH241/$G241=minfor,$B242=$B241),FALSE),($J241*$P241*$I241/$M241)*(Y241/AB241)^(-(1-$I241))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0)),IF(IFERROR(AND(AE241/$G241=mininf,AH241/$G241=minfor),FALSE),0,((($P242*($I242^$I242)*((1-$I242)^(1-$I242)))^(1/$I242))*(S242^(-(1-$I242)/$I242)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B242,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,W241*EXP(T241),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,X241*EXP(U241),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D242=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B242,Table1[Country Code],0)),IF($D242>0,Y241*EXP(V241),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BJ242)+$I242*BA242,IF(D242=24,\".\",IFERROR((CB243-CB242)/CB242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BK242)+$I242*BB242,IF(D242=24,\".\",IFERROR((CC243-CC242)/CC242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+(1-$I242)*(BL242)+$I242*BC242,IF(D242=24,\".\",IFERROR((CD243-CD242)/CD242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BM242)+$I242*BG242,IF($D242=24,\".\",IFERROR((CE243-CE242)/CE242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BN242)+$I242*BH242,IF($D242=24,\".\",IFERROR((CF243-CF242)/CF242,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+$AV242+(1-$I242)*(BO242)+$I242*BI242,IF($D242=24,\".\",IFERROR((CG243-CG242)/CG242,\".\")))","v":"."},{"$f":"IFERROR(AV242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BP242,IF($D242=24,\".\",IFERROR((CH243-CH242)/CH242,\".\")))","v":"."},{"$f":"IFERROR(AW242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BQ242,IF(D242=24,\".\",IFERROR((CI243-CI242)/CI242,\".\")))","v":"."},{"$f":"IFERROR(AW242+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B242,Table1[Country Code],0)))+BR242,IF(D242=24,\".\",IFERROR((CJ243-CJ242)/CJ242,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2022,{"$f":"C243-'Initial Conditions and Settings'!$B$9","v":6},"ATG2022",".",{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,G242*F243/F242,\"\")),\".\")","v":"."},107,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B243,Table1[Country Code],0)),MAX(IF(D243>0,K242*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B243,Table1[Country Code],0))*EXP(D243*INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B243,Table1[Country Code],0))*EXP(D243*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W],MATCH($B243,Table1[Country Code],0)),IF($D243=1,Q242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))+growthdif),IF($D243>1,Q242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(T242-LN(Z242)+LN(Z241))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W],MATCH($B243,Table1[Country Code],0)),IF($D243=1,R242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))),IF($D243>1,R242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(U242-LN(AA242)+LN(AA241))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Minimum wage, W],MATCH($B243,Table1[Country Code],0)),IF($D243=1,S242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(INDEX(Table1[Growth Rate of Capital],MATCH($B243,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B243,Table1[Country Code],0)))-growthdif),IF($D243>1,S242*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I242)*(V242-LN(AB242)+LN(AB241))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC242/$G242=mininf,AF242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(W242/Z242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AC242/$G242>mininf,AF242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(W242/Z242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AC242/$G242=mininf,AF242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(Q243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD242/$G242=mininf,AG242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(X242/AA242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AD242/$G242>mininf,AG242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(X242/AA242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AD242/$G242=mininf,AG242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(R243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE242/$G242=mininf,AH242/$G242>minfor,$B243=$B242),FALSE),$P242*$I242*(Y242/AB242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AE242/$G242>mininf,AH242/$G242=minfor,$B243=$B242),FALSE),($J242*$P242*$I242/$M242)*(Y242/AB242)^(-(1-$I242))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0)),IF(IFERROR(AND(AE242/$G242=mininf,AH242/$G242=minfor),FALSE),0,((($P243*($I243^$I243)*((1-$I243)^(1-$I243)))^(1/$I243))*(S243^(-(1-$I243)/$I243)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B243,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,W242*EXP(T242),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,X242*EXP(U242),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D243=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B243,Table1[Country Code],0)),IF($D243>0,Y242*EXP(V242),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BJ243)+$I243*BA243,IF(D243=24,\".\",IFERROR((CB244-CB243)/CB243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BK243)+$I243*BB243,IF(D243=24,\".\",IFERROR((CC244-CC243)/CC243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+(1-$I243)*(BL243)+$I243*BC243,IF(D243=24,\".\",IFERROR((CD244-CD243)/CD243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BM243)+$I243*BG243,IF($D243=24,\".\",IFERROR((CE244-CE243)/CE243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BN243)+$I243*BH243,IF($D243=24,\".\",IFERROR((CF244-CF243)/CF243,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+$AV243+(1-$I243)*(BO243)+$I243*BI243,IF($D243=24,\".\",IFERROR((CG244-CG243)/CG243,\".\")))","v":"."},{"$f":"IFERROR(AV243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BP243,IF($D243=24,\".\",IFERROR((CH244-CH243)/CH243,\".\")))","v":"."},{"$f":"IFERROR(AW243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BQ243,IF(D243=24,\".\",IFERROR((CI244-CI243)/CI243,\".\")))","v":"."},{"$f":"IFERROR(AW243+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B243,Table1[Country Code],0)))+BR243,IF(D243=24,\".\",IFERROR((CJ244-CJ243)/CJ243,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2023,{"$f":"C244-'Initial Conditions and Settings'!$B$9","v":7},"ATG2023",".",{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,G243*F244/F243,\"\")),\".\")","v":"."},108,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B244,Table1[Country Code],0)),MAX(IF(D244>0,K243*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B244,Table1[Country Code],0))*EXP(D244*INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B244,Table1[Country Code],0))*EXP(D244*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W],MATCH($B244,Table1[Country Code],0)),IF($D244=1,Q243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))+growthdif),IF($D244>1,Q243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(T243-LN(Z243)+LN(Z242))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W],MATCH($B244,Table1[Country Code],0)),IF($D244=1,R243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))),IF($D244>1,R243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(U243-LN(AA243)+LN(AA242))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Minimum wage, W],MATCH($B244,Table1[Country Code],0)),IF($D244=1,S243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(INDEX(Table1[Growth Rate of Capital],MATCH($B244,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B244,Table1[Country Code],0)))-growthdif),IF($D244>1,S243*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I243)*(V243-LN(AB243)+LN(AB242))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC243/$G243=mininf,AF243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(W243/Z243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AC243/$G243>mininf,AF243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(W243/Z243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AC243/$G243=mininf,AF243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(Q244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD243/$G243=mininf,AG243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(X243/AA243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AD243/$G243>mininf,AG243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(X243/AA243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AD243/$G243=mininf,AG243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(R244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE243/$G243=mininf,AH243/$G243>minfor,$B244=$B243),FALSE),$P243*$I243*(Y243/AB243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AE243/$G243>mininf,AH243/$G243=minfor,$B244=$B243),FALSE),($J243*$P243*$I243/$M243)*(Y243/AB243)^(-(1-$I243))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0)),IF(IFERROR(AND(AE243/$G243=mininf,AH243/$G243=minfor),FALSE),0,((($P244*($I244^$I244)*((1-$I244)^(1-$I244)))^(1/$I244))*(S244^(-(1-$I244)/$I244)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B244,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,W243*EXP(T243),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,X243*EXP(U243),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D244=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B244,Table1[Country Code],0)),IF($D244>0,Y243*EXP(V243),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BJ244)+$I244*BA244,IF(D244=24,\".\",IFERROR((CB245-CB244)/CB244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BK244)+$I244*BB244,IF(D244=24,\".\",IFERROR((CC245-CC244)/CC244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+(1-$I244)*(BL244)+$I244*BC244,IF(D244=24,\".\",IFERROR((CD245-CD244)/CD244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BM244)+$I244*BG244,IF($D244=24,\".\",IFERROR((CE245-CE244)/CE244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BN244)+$I244*BH244,IF($D244=24,\".\",IFERROR((CF245-CF244)/CF244,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+$AV244+(1-$I244)*(BO244)+$I244*BI244,IF($D244=24,\".\",IFERROR((CG245-CG244)/CG244,\".\")))","v":"."},{"$f":"IFERROR(AV244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BP244,IF($D244=24,\".\",IFERROR((CH245-CH244)/CH244,\".\")))","v":"."},{"$f":"IFERROR(AW244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BQ244,IF(D244=24,\".\",IFERROR((CI245-CI244)/CI244,\".\")))","v":"."},{"$f":"IFERROR(AW244+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B244,Table1[Country Code],0)))+BR244,IF(D244=24,\".\",IFERROR((CJ245-CJ244)/CJ244,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2024,{"$f":"C245-'Initial Conditions and Settings'!$B$9","v":8},"ATG2024",".",{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,G244*F245/F244,\"\")),\".\")","v":"."},109,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B245,Table1[Country Code],0)),MAX(IF(D245>0,K244*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B245,Table1[Country Code],0))*EXP(D245*INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B245,Table1[Country Code],0))*EXP(D245*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W],MATCH($B245,Table1[Country Code],0)),IF($D245=1,Q244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))+growthdif),IF($D245>1,Q244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(T244-LN(Z244)+LN(Z243))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W],MATCH($B245,Table1[Country Code],0)),IF($D245=1,R244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))),IF($D245>1,R244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(U244-LN(AA244)+LN(AA243))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Minimum wage, W],MATCH($B245,Table1[Country Code],0)),IF($D245=1,S244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(INDEX(Table1[Growth Rate of Capital],MATCH($B245,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B245,Table1[Country Code],0)))-growthdif),IF($D245>1,S244*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I244)*(V244-LN(AB244)+LN(AB243))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC244/$G244=mininf,AF244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(W244/Z244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AC244/$G244>mininf,AF244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(W244/Z244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AC244/$G244=mininf,AF244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(Q245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD244/$G244=mininf,AG244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(X244/AA244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AD244/$G244>mininf,AG244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(X244/AA244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AD244/$G244=mininf,AG244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(R245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE244/$G244=mininf,AH244/$G244>minfor,$B245=$B244),FALSE),$P244*$I244*(Y244/AB244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AE244/$G244>mininf,AH244/$G244=minfor,$B245=$B244),FALSE),($J244*$P244*$I244/$M244)*(Y244/AB244)^(-(1-$I244))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0)),IF(IFERROR(AND(AE244/$G244=mininf,AH244/$G244=minfor),FALSE),0,((($P245*($I245^$I245)*((1-$I245)^(1-$I245)))^(1/$I245))*(S245^(-(1-$I245)/$I245)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B245,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,W244*EXP(T244),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,X244*EXP(U244),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D245=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B245,Table1[Country Code],0)),IF($D245>0,Y244*EXP(V244),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BJ245)+$I245*BA245,IF(D245=24,\".\",IFERROR((CB246-CB245)/CB245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BK245)+$I245*BB245,IF(D245=24,\".\",IFERROR((CC246-CC245)/CC245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+(1-$I245)*(BL245)+$I245*BC245,IF(D245=24,\".\",IFERROR((CD246-CD245)/CD245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BM245)+$I245*BG245,IF($D245=24,\".\",IFERROR((CE246-CE245)/CE245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BN245)+$I245*BH245,IF($D245=24,\".\",IFERROR((CF246-CF245)/CF245,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+$AV245+(1-$I245)*(BO245)+$I245*BI245,IF($D245=24,\".\",IFERROR((CG246-CG245)/CG245,\".\")))","v":"."},{"$f":"IFERROR(AV245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BP245,IF($D245=24,\".\",IFERROR((CH246-CH245)/CH245,\".\")))","v":"."},{"$f":"IFERROR(AW245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BQ245,IF(D245=24,\".\",IFERROR((CI246-CI245)/CI245,\".\")))","v":"."},{"$f":"IFERROR(AW245+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B245,Table1[Country Code],0)))+BR245,IF(D245=24,\".\",IFERROR((CJ246-CJ245)/CJ245,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2025,{"$f":"C246-'Initial Conditions and Settings'!$B$9","v":9},"ATG2025",".",{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,G245*F246/F245,\"\")),\".\")","v":"."},110,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B246,Table1[Country Code],0)),MAX(IF(D246>0,K245*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B246,Table1[Country Code],0))*EXP(D246*INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B246,Table1[Country Code],0))*EXP(D246*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W],MATCH($B246,Table1[Country Code],0)),IF($D246=1,Q245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))+growthdif),IF($D246>1,Q245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(T245-LN(Z245)+LN(Z244))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W],MATCH($B246,Table1[Country Code],0)),IF($D246=1,R245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))),IF($D246>1,R245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(U245-LN(AA245)+LN(AA244))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Minimum wage, W],MATCH($B246,Table1[Country Code],0)),IF($D246=1,S245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(INDEX(Table1[Growth Rate of Capital],MATCH($B246,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B246,Table1[Country Code],0)))-growthdif),IF($D246>1,S245*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I245)*(V245-LN(AB245)+LN(AB244))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC245/$G245=mininf,AF245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(W245/Z245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AC245/$G245>mininf,AF245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(W245/Z245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AC245/$G245=mininf,AF245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(Q246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD245/$G245=mininf,AG245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(X245/AA245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AD245/$G245>mininf,AG245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(X245/AA245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AD245/$G245=mininf,AG245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(R246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE245/$G245=mininf,AH245/$G245>minfor,$B246=$B245),FALSE),$P245*$I245*(Y245/AB245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AE245/$G245>mininf,AH245/$G245=minfor,$B246=$B245),FALSE),($J245*$P245*$I245/$M245)*(Y245/AB245)^(-(1-$I245))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0)),IF(IFERROR(AND(AE245/$G245=mininf,AH245/$G245=minfor),FALSE),0,((($P246*($I246^$I246)*((1-$I246)^(1-$I246)))^(1/$I246))*(S246^(-(1-$I246)/$I246)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B246,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,W245*EXP(T245),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,X245*EXP(U245),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D246=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B246,Table1[Country Code],0)),IF($D246>0,Y245*EXP(V245),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BJ246)+$I246*BA246,IF(D246=24,\".\",IFERROR((CB247-CB246)/CB246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BK246)+$I246*BB246,IF(D246=24,\".\",IFERROR((CC247-CC246)/CC246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+(1-$I246)*(BL246)+$I246*BC246,IF(D246=24,\".\",IFERROR((CD247-CD246)/CD246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BM246)+$I246*BG246,IF($D246=24,\".\",IFERROR((CE247-CE246)/CE246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BN246)+$I246*BH246,IF($D246=24,\".\",IFERROR((CF247-CF246)/CF246,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+$AV246+(1-$I246)*(BO246)+$I246*BI246,IF($D246=24,\".\",IFERROR((CG247-CG246)/CG246,\".\")))","v":"."},{"$f":"IFERROR(AV246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BP246,IF($D246=24,\".\",IFERROR((CH247-CH246)/CH246,\".\")))","v":"."},{"$f":"IFERROR(AW246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BQ246,IF(D246=24,\".\",IFERROR((CI247-CI246)/CI246,\".\")))","v":"."},{"$f":"IFERROR(AW246+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B246,Table1[Country Code],0)))+BR246,IF(D246=24,\".\",IFERROR((CJ247-CJ246)/CJ246,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2026,{"$f":"C247-'Initial Conditions and Settings'!$B$9","v":10},"ATG2026",".",{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,G246*F247/F246,\"\")),\".\")","v":"."},111,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B247,Table1[Country Code],0)),MAX(IF(D247>0,K246*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B247,Table1[Country Code],0))*EXP(D247*INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B247,Table1[Country Code],0))*EXP(D247*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W],MATCH($B247,Table1[Country Code],0)),IF($D247=1,Q246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))+growthdif),IF($D247>1,Q246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(T246-LN(Z246)+LN(Z245))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W],MATCH($B247,Table1[Country Code],0)),IF($D247=1,R246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))),IF($D247>1,R246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(U246-LN(AA246)+LN(AA245))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Minimum wage, W],MATCH($B247,Table1[Country Code],0)),IF($D247=1,S246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B247,Table1[Country Code],0)))-growthdif),IF($D247>1,S246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I246)*(V246-LN(AB246)+LN(AB245))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC246/$G246=mininf,AF246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(W246/Z246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AC246/$G246>mininf,AF246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(W246/Z246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AC246/$G246=mininf,AF246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(Q247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD246/$G246=mininf,AG246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(X246/AA246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AD246/$G246>mininf,AG246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(X246/AA246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AD246/$G246=mininf,AG246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(R247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE246/$G246=mininf,AH246/$G246>minfor,$B247=$B246),FALSE),$P246*$I246*(Y246/AB246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AE246/$G246>mininf,AH246/$G246=minfor,$B247=$B246),FALSE),($J246*$P246*$I246/$M246)*(Y246/AB246)^(-(1-$I246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0)),IF(IFERROR(AND(AE246/$G246=mininf,AH246/$G246=minfor),FALSE),0,((($P247*($I247^$I247)*((1-$I247)^(1-$I247)))^(1/$I247))*(S247^(-(1-$I247)/$I247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,W246*EXP(T246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,X246*EXP(U246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B247,Table1[Country Code],0)),IF($D247>0,Y246*EXP(V246),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BJ247)+$I247*BA247,IF(D247=24,\".\",IFERROR((CB248-CB247)/CB247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BK247)+$I247*BB247,IF(D247=24,\".\",IFERROR((CC248-CC247)/CC247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+(1-$I247)*(BL247)+$I247*BC247,IF(D247=24,\".\",IFERROR((CD248-CD247)/CD247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BM247)+$I247*BG247,IF($D247=24,\".\",IFERROR((CE248-CE247)/CE247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BN247)+$I247*BH247,IF($D247=24,\".\",IFERROR((CF248-CF247)/CF247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+$AV247+(1-$I247)*(BO247)+$I247*BI247,IF($D247=24,\".\",IFERROR((CG248-CG247)/CG247,\".\")))","v":"."},{"$f":"IFERROR(AV247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BP247,IF($D247=24,\".\",IFERROR((CH248-CH247)/CH247,\".\")))","v":"."},{"$f":"IFERROR(AW247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BQ247,IF(D247=24,\".\",IFERROR((CI248-CI247)/CI247,\".\")))","v":"."},{"$f":"IFERROR(AW247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B247,Table1[Country Code],0)))+BR247,IF(D247=24,\".\",IFERROR((CJ248-CJ247)/CJ247,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2027,{"$f":"C248-'Initial Conditions and Settings'!$B$9","v":11},"ATG2027",".",{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,G247*F248/F247,\"\")),\".\")","v":"."},112,0.5,0.72979594672615,{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B248,Table1[Country Code],0)),MAX(IF(D248>0,K247*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B248,Table1[Country Code],0))*EXP(D248*INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B248,Table1[Country Code],0))*EXP(D248*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W],MATCH($B248,Table1[Country Code],0)),IF($D248=1,Q247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))+growthdif),IF($D248>1,Q247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(T247-LN(Z247)+LN(Z246))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W],MATCH($B248,Table1[Country Code],0)),IF($D248=1,R247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))),IF($D248>1,R247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(U247-LN(AA247)+LN(AA246))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Minimum wage, W],MATCH($B248,Table1[Country Code],0)),IF($D248=1,S247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(INDEX(Table1[Growth Rate of Capital],MATCH($B248,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B248,Table1[Country Code],0)))-growthdif),IF($D248>1,S247*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I247)*(V247-LN(AB247)+LN(AB246))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC247/$G247=mininf,AF247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(W247/Z247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AC247/$G247>mininf,AF247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(W247/Z247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AC247/$G247=mininf,AF247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(Q248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD247/$G247=mininf,AG247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(X247/AA247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AD247/$G247>mininf,AG247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(X247/AA247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AD247/$G247=mininf,AG247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(R248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE247/$G247=mininf,AH247/$G247>minfor,$B248=$B247),FALSE),$P247*$I247*(Y247/AB247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AE247/$G247>mininf,AH247/$G247=minfor,$B248=$B247),FALSE),($J247*$P247*$I247/$M247)*(Y247/AB247)^(-(1-$I247))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0)),IF(IFERROR(AND(AE247/$G247=mininf,AH247/$G247=minfor),FALSE),0,((($P248*($I248^$I248)*((1-$I248)^(1-$I248)))^(1/$I248))*(S248^(-(1-$I248)/$I248)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B248,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,W247*EXP(T247),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,X247*EXP(U247),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D248=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B248,Table1[Country Code],0)),IF($D248>0,Y247*EXP(V247),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BJ248)+$I248*BA248,IF(D248=24,\".\",IFERROR((CB249-CB248)/CB248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BK248)+$I248*BB248,IF(D248=24,\".\",IFERROR((CC249-CC248)/CC248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+(1-$I248)*(BL248)+$I248*BC248,IF(D248=24,\".\",IFERROR((CD249-CD248)/CD248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BM248)+$I248*BG248,IF($D248=24,\".\",IFERROR((CE249-CE248)/CE248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BN248)+$I248*BH248,IF($D248=24,\".\",IFERROR((CF249-CF248)/CF248,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+$AV248+(1-$I248)*(BO248)+$I248*BI248,IF($D248=24,\".\",IFERROR((CG249-CG248)/CG248,\".\")))","v":"."},{"$f":"IFERROR(AV248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BP248,IF($D248=24,\".\",IFERROR((CH249-CH248)/CH248,\".\")))","v":"."},{"$f":"IFERROR(AW248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BQ248,IF(D248=24,\".\",IFERROR((CI249-CI248)/CI248,\".\")))","v":"."},{"$f":"IFERROR(AW248+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B248,Table1[Country Code],0)))+BR248,IF(D248=24,\".\",IFERROR((CJ249-CJ248)/CJ248,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2028,{"$f":"C249-'Initial Conditions and Settings'!$B$9","v":12},"ATG2028",".",{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,G248*F249/F248,\"\")),\".\")","v":"."},113,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B249,Table1[Country Code],0)),MAX(IF(D249>0,K248*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B249,Table1[Country Code],0))*EXP(D249*INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B249,Table1[Country Code],0))*EXP(D249*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W],MATCH($B249,Table1[Country Code],0)),IF($D249=1,Q248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))+growthdif),IF($D249>1,Q248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(T248-LN(Z248)+LN(Z247))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W],MATCH($B249,Table1[Country Code],0)),IF($D249=1,R248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))),IF($D249>1,R248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(U248-LN(AA248)+LN(AA247))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Minimum wage, W],MATCH($B249,Table1[Country Code],0)),IF($D249=1,S248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(INDEX(Table1[Growth Rate of Capital],MATCH($B249,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B249,Table1[Country Code],0)))-growthdif),IF($D249>1,S248*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I248)*(V248-LN(AB248)+LN(AB247))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC248/$G248=mininf,AF248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(W248/Z248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AC248/$G248>mininf,AF248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(W248/Z248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AC248/$G248=mininf,AF248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(Q249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD248/$G248=mininf,AG248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(X248/AA248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AD248/$G248>mininf,AG248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(X248/AA248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AD248/$G248=mininf,AG248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(R249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE248/$G248=mininf,AH248/$G248>minfor,$B249=$B248),FALSE),$P248*$I248*(Y248/AB248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AE248/$G248>mininf,AH248/$G248=minfor,$B249=$B248),FALSE),($J248*$P248*$I248/$M248)*(Y248/AB248)^(-(1-$I248))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0)),IF(IFERROR(AND(AE248/$G248=mininf,AH248/$G248=minfor),FALSE),0,((($P249*($I249^$I249)*((1-$I249)^(1-$I249)))^(1/$I249))*(S249^(-(1-$I249)/$I249)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B249,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,W248*EXP(T248),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,X248*EXP(U248),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D249=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B249,Table1[Country Code],0)),IF($D249>0,Y248*EXP(V248),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BJ249)+$I249*BA249,IF(D249=24,\".\",IFERROR((CB250-CB249)/CB249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BK249)+$I249*BB249,IF(D249=24,\".\",IFERROR((CC250-CC249)/CC249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+(1-$I249)*(BL249)+$I249*BC249,IF(D249=24,\".\",IFERROR((CD250-CD249)/CD249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BM249)+$I249*BG249,IF($D249=24,\".\",IFERROR((CE250-CE249)/CE249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BN249)+$I249*BH249,IF($D249=24,\".\",IFERROR((CF250-CF249)/CF249,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+$AV249+(1-$I249)*(BO249)+$I249*BI249,IF($D249=24,\".\",IFERROR((CG250-CG249)/CG249,\".\")))","v":"."},{"$f":"IFERROR(AV249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BP249,IF($D249=24,\".\",IFERROR((CH250-CH249)/CH249,\".\")))","v":"."},{"$f":"IFERROR(AW249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BQ249,IF(D249=24,\".\",IFERROR((CI250-CI249)/CI249,\".\")))","v":"."},{"$f":"IFERROR(AW249+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B249,Table1[Country Code],0)))+BR249,IF(D249=24,\".\",IFERROR((CJ250-CJ249)/CJ249,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Antigua and Barbuda","ATG",2029,{"$f":"C250-'Initial Conditions and Settings'!$B$9","v":13},"ATG2029",".",{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,G249*F250/F249,\"\")),\".\")","v":"."},114,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B250,Table1[Country Code],0)),MAX(IF(D250>0,K249*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B250,Table1[Country Code],0))*EXP(D250*INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B250,Table1[Country Code],0))*EXP(D250*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W],MATCH($B250,Table1[Country Code],0)),IF($D250=1,Q249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))+growthdif),IF($D250>1,Q249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(T249-LN(Z249)+LN(Z248))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W],MATCH($B250,Table1[Country Code],0)),IF($D250=1,R249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))),IF($D250>1,R249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(U249-LN(AA249)+LN(AA248))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Minimum wage, W],MATCH($B250,Table1[Country Code],0)),IF($D250=1,S249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(INDEX(Table1[Growth Rate of Capital],MATCH($B250,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B250,Table1[Country Code],0)))-growthdif),IF($D250>1,S249*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I249)*(V249-LN(AB249)+LN(AB248))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC249/$G249=mininf,AF249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(W249/Z249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AC249/$G249>mininf,AF249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(W249/Z249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AC249/$G249=mininf,AF249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(Q250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD249/$G249=mininf,AG249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(X249/AA249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AD249/$G249>mininf,AG249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(X249/AA249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AD249/$G249=mininf,AG249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(R250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE249/$G249=mininf,AH249/$G249>minfor,$B250=$B249),FALSE),$P249*$I249*(Y249/AB249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AE249/$G249>mininf,AH249/$G249=minfor,$B250=$B249),FALSE),($J249*$P249*$I249/$M249)*(Y249/AB249)^(-(1-$I249))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0)),IF(IFERROR(AND(AE249/$G249=mininf,AH249/$G249=minfor),FALSE),0,((($P250*($I250^$I250)*((1-$I250)^(1-$I250)))^(1/$I250))*(S250^(-(1-$I250)/$I250)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B250,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,W249*EXP(T249),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,X249*EXP(U249),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D250=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B250,Table1[Country Code],0)),IF($D250>0,Y249*EXP(V249),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BJ250)+$I250*BA250,IF(D250=24,\".\",IFERROR((CB251-CB250)/CB250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BK250)+$I250*BB250,IF(D250=24,\".\",IFERROR((CC251-CC250)/CC250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+(1-$I250)*(BL250)+$I250*BC250,IF(D250=24,\".\",IFERROR((CD251-CD250)/CD250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BM250)+$I250*BG250,IF($D250=24,\".\",IFERROR((CE251-CE250)/CE250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BN250)+$I250*BH250,IF($D250=24,\".\",IFERROR((CF251-CF250)/CF250,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+$AV250+(1-$I250)*(BO250)+$I250*BI250,IF($D250=24,\".\",IFERROR((CG251-CG250)/CG250,\".\")))","v":"."},{"$f":"IFERROR(AV250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BP250,IF($D250=24,\".\",IFERROR((CH251-CH250)/CH250,\".\")))","v":"."},{"$f":"IFERROR(AW250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BQ250,IF(D250=24,\".\",IFERROR((CI251-CI250)/CI250,\".\")))","v":"."},{"$f":"IFERROR(AW250+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B250,Table1[Country Code],0)))+BR250,IF(D250=24,\".\",IFERROR((CJ251-CJ250)/CJ250,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Australia","AUS",2022,{"$f":"C269-'Initial Conditions and Settings'!$B$9","v":6},"AUS2022",13500.296875,{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,G268*F269/F268,\"\")),\".\")","v":13097.828350889455},26123,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B269,Table1[Country Code],0)),MAX(IF(D269>0,K268*EXP(growthb),\".\"),0.001)),\".\")","v":171.33799849852969},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B269,Table1[Country Code],0))*EXP(D269*INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0))),\".\")","v":177.16289101988485},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B269,Table1[Country Code],0))*EXP(D269*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))),\".\")","v":177.16289101988485},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W],MATCH($B269,Table1[Country Code],0)),IF($D269=1,Q268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))+growthdif),IF($D269>1,Q268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(T268-LN(Z268)+LN(Z267))+growthdif),\".\"))),\".\")","v":63043.189590200425},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W],MATCH($B269,Table1[Country Code],0)),IF($D269=1,R268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))),IF($D269>1,R268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(U268-LN(AA268)+LN(AA267))),\".\"))),\".\")","v":61191.13563943201},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Minimum wage, W],MATCH($B269,Table1[Country Code],0)),IF($D269=1,S268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(INDEX(Table1[Growth Rate of Capital],MATCH($B269,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B269,Table1[Country Code],0)))-growthdif),IF($D269>1,S268*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I268)*(V268-LN(AB268)+LN(AB267))-growthdif),\".\"))),\".\")","v":59700.097124936743},{"$f":"IFERROR(IF(IFERROR(AND(AC268/$G268=mininf,AF268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(W268/Z268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AC268/$G268>mininf,AF268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(W268/Z268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AC268/$G268=mininf,AF268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(Q269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.0923615508294047E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD268/$G268=mininf,AG268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(X268/AA268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AD268/$G268>mininf,AG268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(X268/AA268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AD268/$G268=mininf,AG268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(R269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.4690761652613769E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE268/$G268=mininf,AH268/$G268>minfor,$B269=$B268),FALSE),$P268*$I268*(Y268/AB268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AE268/$G268>mininf,AH268/$G268=minfor,$B269=$B268),FALSE),($J268*$P268*$I268/$M268)*(Y268/AB268)^(-(1-$I268))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0)),IF(IFERROR(AND(AE268/$G268=mininf,AH268/$G268=minfor),FALSE),0,((($P269*($I269^$I269)*((1-$I269)^(1-$I269)))^(1/$I269))*(S269^(-(1-$I269)/$I269)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B269,Table1[Country Code],0))))),\".\")","v":3.8464304464440227E-2},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,W268*EXP(T268),\"\")),\".\")","v":5660472388.9662132},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,X268*EXP(U268),\"\")),\".\")","v":5719017655.6616249},{"$f":"IFERROR(IF($D269=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B269,Table1[Country Code],0)),IF($D269>0,Y268*EXP(V268),\"\")),\".\")","v":5780323636.634882},12240.167391752906,12442.936933344981,12442.936933344981,1558.3844167990017,670.53986132018565,0,10681.782974953903,11772.397072024794,12442.936933344981,857.66095913654863,654.89141754447337,654.89141754447337,0.81553847621071629,0.8988052642501877,0.95,0.1189803664432031,5.1194735749812322E-2,0,6.5481157346080676E-2,5.0000000000000058E-2,5.0000000000000051E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,5410464841.5949907,5617672313.2269745,5780323636.634882,2.6110113632590526E-2,3.4214621535358702E-2,3.8464304464440602E-2,250007547.3712225,101345342.43465042,0,0.12979080382065078,6.0735273740352369E-2,0,-1.187978325586414E-2,8.9626625569589891E-3,9.8599392479581383E-3,8.180090693221409E-2,2.5483314761951092E-2,0,0.13411254142873652,9.8599392479572501E-3,9.8599392479572501E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BJ269)+$I269*BA269,IF(D269=24,\".\",IFERROR((CB270-CB269)/CB269,\".\")))","v":7.1151651883631928E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BK269)+$I269*BB269,IF(D269=24,\".\",IFERROR((CC270-CC269)/CC269,\".\")))","v":2.1588642046158846E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+(1-$I269)*(BL269)+$I269*BC269,IF(D269=24,\".\",IFERROR((CD270-CD269)/CD269,\".\")))","v":2.416212185619937E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BM269)+$I269*BG269,IF($D269=24,\".\",IFERROR((CE270-CE269)/CE269,\".\")))","v":0.10829585537643255},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BN269)+$I269*BH269,IF($D269=24,\".\",IFERROR((CF270-CF269)/CF269,\".\")))","v":4.5609294251151844E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+$AV269+(1-$I269)*(BO269)+$I269*BI269,IF($D269=24,\".\",IFERROR((CG270-CG269)/CG269,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BP269,IF($D269=24,\".\",IFERROR((CH270-CH269)/CH269,\".\")))","v":0.13661254142873663},{"$f":"IFERROR(AW269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BQ269,IF(D269=24,\".\",IFERROR((CI270-CI269)/CI269,\".\")))","v":1.2359939247956753E-2},{"$f":"IFERROR(AW269+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B269,Table1[Country Code],0)))+BR269,IF(D269=24,\".\",IFERROR((CJ270-CJ269)/CJ269,\".\")))","v":1.2359939247956753E-2},1346827338.5027881,1440732692.0710428,1502485488.4472032,79700194.788017914,33285855.384736184,0,26034071.267853681,19879055.535211887,19879055.535211887,1452561604.5586598,1493897602.9909909,1522364543.982415,1.4987784568449083E-2,2.2001046523457368E-2,2.4008008805922843E-2,0.92720841186766911,0.96441194442409939,0.98694198730928839,5.4868719190903907E-2,2.228121614098133E-2,0,1.7922868941426938E-2,1.3306839434919268E-2,1.3058012690711688E-2,55604.701012849204,57187.061324924049,58276.788423321021,4.2471869584801425E-3,1.0854268475526396E-2,1.2855168089235036E-2]
["Austria","AUT",2015,{"$f":"C288-'Initial Conditions and Settings'!$B$9","v":-1},"AUT2015",4415.8408203125,{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,G287*F288/F287,\"\")),\".\")","v":""},8642.6990000000005,0.5,".",{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B288,Table1[Country Code],0)),MAX(IF(D288>0,K287*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B288,Table1[Country Code],0))*EXP(D288*INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0))),\".\")","v":150.26976020097706},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B288,Table1[Country Code],0))*EXP(D288*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))),\".\")","v":150.26976020097706},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W],MATCH($B288,Table1[Country Code],0)),IF($D288=1,Q287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))+growthdif),IF($D288>1,Q287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(T287-LN(Z287)+LN(Z286))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W],MATCH($B288,Table1[Country Code],0)),IF($D288=1,R287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))),IF($D288>1,R287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(U287-LN(AA287)+LN(AA286))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Minimum wage, W],MATCH($B288,Table1[Country Code],0)),IF($D288=1,S287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(INDEX(Table1[Growth Rate of Capital],MATCH($B288,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B288,Table1[Country Code],0)))-growthdif),IF($D288>1,S287*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I287)*(V287-LN(AB287)+LN(AB286))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC287/$G287=mininf,AF287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(W287/Z287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AC287/$G287>mininf,AF287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(W287/Z287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AC287/$G287=mininf,AF287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(Q288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD287/$G287=mininf,AG287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(X287/AA287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AD287/$G287>mininf,AG287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(X287/AA287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AD287/$G287=mininf,AG287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(R288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE287/$G287=mininf,AH287/$G287>minfor,$B288=$B287),FALSE),$P287*$I287*(Y287/AB287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AE287/$G287>mininf,AH287/$G287=minfor,$B288=$B287),FALSE),($J287*$P287*$I287/$M287)*(Y287/AB287)^(-(1-$I287))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0)),IF(IFERROR(AND(AE287/$G287=mininf,AH287/$G287=minfor),FALSE),0,((($P288*($I288^$I288)*((1-$I288)^(1-$I288)))^(1/$I288))*(S288^(-(1-$I288)/$I288)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B288,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,W287*EXP(T287),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,X287*EXP(U287),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D288=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B288,Table1[Country Code],0)),IF($D288>0,Y287*EXP(V287),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BJ288)+$I288*BA288,IF(D288=24,\".\",IFERROR((CB289-CB288)/CB288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BK288)+$I288*BB288,IF(D288=24,\".\",IFERROR((CC289-CC288)/CC288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+(1-$I288)*(BL288)+$I288*BC288,IF(D288=24,\".\",IFERROR((CD289-CD288)/CD288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BM288)+$I288*BG288,IF($D288=24,\".\",IFERROR((CE289-CE288)/CE288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BN288)+$I288*BH288,IF($D288=24,\".\",IFERROR((CF289-CF288)/CF288,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+$AV288+(1-$I288)*(BO288)+$I288*BI288,IF($D288=24,\".\",IFERROR((CG289-CG288)/CG288,\".\")))","v":"."},{"$f":"IFERROR(AV288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BP288,IF($D288=24,\".\",IFERROR((CH289-CH288)/CH288,\".\")))","v":"."},{"$f":"IFERROR(AW288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BQ288,IF(D288=24,\".\",IFERROR((CI289-CI288)/CI288,\".\")))","v":"."},{"$f":"IFERROR(AW288+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B288,Table1[Country Code],0)))+BR288,IF(D288=24,\".\",IFERROR((CJ289-CJ288)/CJ288,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Austria","AUT",2030,{"$f":"C303-'Initial Conditions and Settings'!$B$9","v":14},"AUT2030",4291.81494140625,{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,G302*F303/F302,\"\")),\".\")","v":4324.0857643445024},9051,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B303,Table1[Country Code],0)),MAX(IF(D303>0,K302*EXP(growthb),\".\"),0.001)),\".\")","v":180.04417650019204},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B303,Table1[Country Code],0))*EXP(D303*INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0))),\".\")","v":151.53377939652148},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B303,Table1[Country Code],0))*EXP(D303*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))),\".\")","v":151.53377939652148},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W],MATCH($B303,Table1[Country Code],0)),IF($D303=1,Q302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))+growthdif),IF($D303>1,Q302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(T302-LN(Z302)+LN(Z301))+growthdif),\".\"))),\".\")","v":63594.609075694396},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W],MATCH($B303,Table1[Country Code],0)),IF($D303=1,R302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))),IF($D303>1,R302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(U302-LN(AA302)+LN(AA301))),\".\"))),\".\")","v":57176.694194995507},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Minimum wage, W],MATCH($B303,Table1[Country Code],0)),IF($D303=1,S302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(INDEX(Table1[Growth Rate of Capital],MATCH($B303,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B303,Table1[Country Code],0)))-growthdif),IF($D303>1,S302*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I302)*(V302-LN(AB302)+LN(AB301))-growthdif),\".\"))),\".\")","v":52191.644213820182},{"$f":"IFERROR(IF(IFERROR(AND(AC302/$G302=mininf,AF302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(W302/Z302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AC302/$G302>mininf,AF302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(W302/Z302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AC302/$G302=mininf,AF302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(Q303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0))))),\".\")","v":-4.2706789621661523E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD302/$G302=mininf,AG302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(X302/AA302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AD302/$G302>mininf,AG302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(X302/AA302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AD302/$G302=mininf,AG302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(R303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0))))),\".\")","v":5.8617490687883633E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE302/$G302=mininf,AH302/$G302>minfor,$B303=$B302),FALSE),$P302*$I302*(Y302/AB302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AE302/$G302>mininf,AH302/$G302=minfor,$B303=$B302),FALSE),($J302*$P302*$I302/$M302)*(Y302/AB302)^(-(1-$I302))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0)),IF(IFERROR(AND(AE302/$G302=mininf,AH302/$G302=minfor),FALSE),0,((($P303*($I303^$I303)*((1-$I303)^(1-$I303)))^(1/$I303))*(S303^(-(1-$I303)/$I303)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B303,Table1[Country Code],0))))),\".\")","v":9.8539076406548298E-3},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,W302*EXP(T302),\"\")),\".\")","v":1989948625.4975312},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,X302*EXP(U302),\"\")),\".\")","v":2127121550.4094739},{"$f":"IFERROR(IF($D303=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B303,Table1[Country Code],0)),IF($D303>0,Y302*EXP(V302),\"\")),\".\")","v":2189864868.1433396},3225.9968498869666,3768.6130704501234,4107.881476127277,611.02293125352151,50.87482629076424,0,2614.9739186334446,3717.7382441593591,4107.881476127277,1098.0889144575358,555.47269389437906,216.20428821722544,0.6047460807081968,0.85977440013217199,0.95,0.14130684832661916,1.1765452644410365E-2,0,0.25394707096518415,0.12846014722341761,5.0000000000000072E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,1842252042.9346991,2117180933.0574949,2189864868.1433396,-1.0968804971724921E-2,6.3893208213237074E-3,9.8539076406538584E-3,147696582.56283212,9940617.3519790173,0,7.5711739099247666E-2,-0.11336487639528237,0,-4.993668782301075E-2,-1.667146941544928E-2,-1.6510321503471204E-3,2.6743856247962938E-2,-0.14642566663215062,0,9.0224409795597538E-2,0.10462064889982603,-1.6510321503480085E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BJ303)+$I303*BA303,IF(D303=24,\".\",IFERROR((CB304-CB303)/CB303,\".\")))","v":-2.9894313986622775E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BK303)+$I303*BB303,IF(D303=24,\".\",IFERROR((CC304-CC303)/CC303,\".\")))","v":-4.5826418863177268E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+(1-$I303)*(BL303)+$I303*BC303,IF(D303=24,\".\",IFERROR((CD304-CD303)/CD303,\".\")))","v":4.6598701558984287E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BM303)+$I303*BG303,IF($D303=24,\".\",IFERROR((CE304-CE303)/CE303,\".\")))","v":5.428623008435042E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BN303)+$I303*BH303,IF($D303=24,\".\",IFERROR((CF304-CF303)/CF303,\".\")))","v":-0.12683683910297139},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+$AV303+(1-$I303)*(BO303)+$I303*BI303,IF($D303=24,\".\",IFERROR((CG304-CG303)/CG303,\".\")))","v":3.0584324107451174E-3},{"$f":"IFERROR(AV303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BP303,IF($D303=24,\".\",IFERROR((CH304-CH303)/CH303,\".\")))","v":9.3282842206342656E-2},{"$f":"IFERROR(AW303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BQ303,IF(D303=24,\".\",IFERROR((CI304-CI303)/CI303,\".\")))","v":0.10767908131057059},{"$f":"IFERROR(AW303+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B303,Table1[Country Code],0)))+BR303,IF(D303=24,\".\",IFERROR((CJ304-CJ303)/CJ303,\".\")))","v":1.4074002603965538E-3},332596488.19726127,425135965.36667842,454492860.57691246,33472032.816209476,2505683.7626593327,0,29958912.259799328,15154836.26143064,5898652.8464245815,396027433.27327007,442796485.39076835,460391513.42333704,-1.3461241422339171E-2,-1.432260791126553E-3,4.6181986866214286E-3,0.83983194156087748,0.96011594353892737,0.98718774635404571,8.4519480227807434E-2,5.6587706662758726E-3,0,7.5648578211315057E-2,3.4225285794796861E-2,1.2812253645954329E-2,43755.10256029942,48922.382652830442,50866.369840165404,-1.3697471770488079E-2,-2.167365991692094E-3,3.6243943054934391E-3]
["Azerbaijan","AZE",2033,{"$f":"C332-'Initial Conditions and Settings'!$B$9","v":17},"AZE2033",5321.34619140625,{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,G331*F332/F331,\"\")),\".\")","v":5098.0035684108689},10819,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B332,Table1[Country Code],0)),MAX(IF(D332>0,K331*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B332,Table1[Country Code],0))*EXP(D332*INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B332,Table1[Country Code],0))*EXP(D332*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W],MATCH($B332,Table1[Country Code],0)),IF($D332=1,Q331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))+growthdif),IF($D332>1,Q331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(T331-LN(Z331)+LN(Z330))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W],MATCH($B332,Table1[Country Code],0)),IF($D332=1,R331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))),IF($D332>1,R331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(U331-LN(AA331)+LN(AA330))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Minimum wage, W],MATCH($B332,Table1[Country Code],0)),IF($D332=1,S331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(INDEX(Table1[Growth Rate of Capital],MATCH($B332,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B332,Table1[Country Code],0)))-growthdif),IF($D332>1,S331*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I331)*(V331-LN(AB331)+LN(AB330))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC331/$G331=mininf,AF331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(W331/Z331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AC331/$G331>mininf,AF331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(W331/Z331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AC331/$G331=mininf,AF331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(Q332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD331/$G331=mininf,AG331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(X331/AA331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AD331/$G331>mininf,AG331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(X331/AA331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AD331/$G331=mininf,AG331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(R332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE331/$G331=mininf,AH331/$G331>minfor,$B332=$B331),FALSE),$P331*$I331*(Y331/AB331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AE331/$G331>mininf,AH331/$G331=minfor,$B332=$B331),FALSE),($J331*$P331*$I331/$M331)*(Y331/AB331)^(-(1-$I331))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0)),IF(IFERROR(AND(AE331/$G331=mininf,AH331/$G331=minfor),FALSE),0,((($P332*($I332^$I332)*((1-$I332)^(1-$I332)))^(1/$I332))*(S332^(-(1-$I332)/$I332)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B332,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,W331*EXP(T331),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,X331*EXP(U331),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D332=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B332,Table1[Country Code],0)),IF($D332>0,Y331*EXP(V331),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BJ332)+$I332*BA332,IF(D332=24,\".\",IFERROR((CB333-CB332)/CB332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BK332)+$I332*BB332,IF(D332=24,\".\",IFERROR((CC333-CC332)/CC332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+(1-$I332)*(BL332)+$I332*BC332,IF(D332=24,\".\",IFERROR((CD333-CD332)/CD332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BM332)+$I332*BG332,IF($D332=24,\".\",IFERROR((CE333-CE332)/CE332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BN332)+$I332*BH332,IF($D332=24,\".\",IFERROR((CF333-CF332)/CF332,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+$AV332+(1-$I332)*(BO332)+$I332*BI332,IF($D332=24,\".\",IFERROR((CG333-CG332)/CG332,\".\")))","v":"."},{"$f":"IFERROR(AV332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BP332,IF($D332=24,\".\",IFERROR((CH333-CH332)/CH332,\".\")))","v":"."},{"$f":"IFERROR(AW332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BQ332,IF(D332=24,\".\",IFERROR((CI333-CI332)/CI332,\".\")))","v":"."},{"$f":"IFERROR(AW332+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B332,Table1[Country Code],0)))+BR332,IF(D332=24,\".\",IFERROR((CJ333-CJ332)/CJ332,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Azerbaijan","AZE",2039,{"$f":"C338-'Initial Conditions and Settings'!$B$9","v":23},"AZE2039",5503.94091796875,{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,G337*F338/F337,\"\")),\".\")","v":5272.9345979108757},10981,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B338,Table1[Country Code],0)),MAX(IF(D338>0,K337*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B338,Table1[Country Code],0))*EXP(D338*INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B338,Table1[Country Code],0))*EXP(D338*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W],MATCH($B338,Table1[Country Code],0)),IF($D338=1,Q337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))+growthdif),IF($D338>1,Q337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(T337-LN(Z337)+LN(Z336))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W],MATCH($B338,Table1[Country Code],0)),IF($D338=1,R337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))),IF($D338>1,R337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(U337-LN(AA337)+LN(AA336))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Minimum wage, W],MATCH($B338,Table1[Country Code],0)),IF($D338=1,S337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(INDEX(Table1[Growth Rate of Capital],MATCH($B338,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B338,Table1[Country Code],0)))-growthdif),IF($D338>1,S337*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I337)*(V337-LN(AB337)+LN(AB336))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC337/$G337=mininf,AF337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(W337/Z337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AC337/$G337>mininf,AF337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(W337/Z337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AC337/$G337=mininf,AF337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(Q338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD337/$G337=mininf,AG337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(X337/AA337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AD337/$G337>mininf,AG337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(X337/AA337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AD337/$G337=mininf,AG337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(R338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE337/$G337=mininf,AH337/$G337>minfor,$B338=$B337),FALSE),$P337*$I337*(Y337/AB337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AE337/$G337>mininf,AH337/$G337=minfor,$B338=$B337),FALSE),($J337*$P337*$I337/$M337)*(Y337/AB337)^(-(1-$I337))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0)),IF(IFERROR(AND(AE337/$G337=mininf,AH337/$G337=minfor),FALSE),0,((($P338*($I338^$I338)*((1-$I338)^(1-$I338)))^(1/$I338))*(S338^(-(1-$I338)/$I338)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B338,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,W337*EXP(T337),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,X337*EXP(U337),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D338=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B338,Table1[Country Code],0)),IF($D338>0,Y337*EXP(V337),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BJ338)+$I338*BA338,IF(D338=24,\".\",IFERROR((CB339-CB338)/CB338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BK338)+$I338*BB338,IF(D338=24,\".\",IFERROR((CC339-CC338)/CC338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+(1-$I338)*(BL338)+$I338*BC338,IF(D338=24,\".\",IFERROR((CD339-CD338)/CD338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BM338)+$I338*BG338,IF($D338=24,\".\",IFERROR((CE339-CE338)/CE338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BN338)+$I338*BH338,IF($D338=24,\".\",IFERROR((CF339-CF338)/CF338,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+$AV338+(1-$I338)*(BO338)+$I338*BI338,IF($D338=24,\".\",IFERROR((CG339-CG338)/CG338,\".\")))","v":"."},{"$f":"IFERROR(AV338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BP338,IF($D338=24,\".\",IFERROR((CH339-CH338)/CH338,\".\")))","v":"."},{"$f":"IFERROR(AW338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BQ338,IF(D338=24,\".\",IFERROR((CI339-CI338)/CI338,\".\")))","v":"."},{"$f":"IFERROR(AW338+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B338,Table1[Country Code],0)))+BR338,IF(D338=24,\".\",IFERROR((CJ339-CJ338)/CJ338,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belgium","BEL",2023,{"$f":"C374-'Initial Conditions and Settings'!$B$9","v":7},"BEL2023",5087.6630859375,{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,G373*F374/F373,\"\")),\".\")","v":5008.7501285638318},11668,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B374,Table1[Country Code],0)),MAX(IF(D374>0,K373*EXP(growthb),\".\"),0.001)),\".\")","v":178.94940326231787},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B374,Table1[Country Code],0))*EXP(D374*INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0))),\".\")","v":168.22178719852366},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B374,Table1[Country Code],0))*EXP(D374*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))),\".\")","v":168.22178719852366},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W],MATCH($B374,Table1[Country Code],0)),IF($D374=1,Q373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))+growthdif),IF($D374>1,Q373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(T373-LN(Z373)+LN(Z372))+growthdif),\".\"))),\".\")","v":63916.198470605523},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W],MATCH($B374,Table1[Country Code],0)),IF($D374=1,R373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))),IF($D374>1,R373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(U373-LN(AA373)+LN(AA372))),\".\"))),\".\")","v":60774.316454450141},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Minimum wage, W],MATCH($B374,Table1[Country Code],0)),IF($D374=1,S373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(INDEX(Table1[Growth Rate of Capital],MATCH($B374,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B374,Table1[Country Code],0)))-growthdif),IF($D374>1,S373*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I373)*(V373-LN(AB373)+LN(AB372))-growthdif),\".\"))),\".\")","v":57889.491657671337},{"$f":"IFERROR(IF(IFERROR(AND(AC373/$G373=mininf,AF373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(W373/Z373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AC373/$G373>mininf,AF373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(W373/Z373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AC373/$G373=mininf,AF373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(Q374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0))))),\".\")","v":1.0812538944917544E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD373/$G373=mininf,AG373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(X373/AA373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AD373/$G373>mininf,AG373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(X373/AA373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AD373/$G373=mininf,AG373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(R374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0))))),\".\")","v":1.6534743079128278E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE373/$G373=mininf,AH373/$G373>minfor,$B374=$B373),FALSE),$P373*$I373*(Y373/AB373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AE373/$G373>mininf,AH373/$G373=minfor,$B374=$B373),FALSE),($J373*$P373*$I373/$M373)*(Y373/AB373)^(-(1-$I373))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0)),IF(IFERROR(AND(AE373/$G373=mininf,AH373/$G373=minfor),FALSE),0,((($P374*($I374^$I374)*((1-$I374)^(1-$I374)))^(1/$I374))*(S374^(-(1-$I374)/$I374)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B374,Table1[Country Code],0))))),\".\")","v":2.268198593076716E-2},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,W373*EXP(T373),\"\")),\".\")","v":2220526532.4019656},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,X373*EXP(U373),\"\")),\".\")","v":2257602951.338943},{"$f":"IFERROR(IF($D374=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B374,Table1[Country Code],0)),IF($D374>0,Y373*EXP(V373),\"\")),\".\")","v":2296494573.402247},4271.653252706983,4530.3664558577493,4758.3126221356397,626.80018681439958,303.05717089821468,0,3644.8530658925838,4227.309284959535,4758.3126221356397,737.09687585684878,478.38367270608251,250.43750642819214,0.72769712449953639,0.8439848617826019,0.94999999999999984,0.12514103732983045,6.0505547915026624E-2,0,0.14716183817063319,9.5509590302371564E-2,5.0000000000000107E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,2104734911.0814352,2206986595.4553843,2296494573.402247,5.5707186849858203E-3,1.6878619421309082E-2,2.2681985930766757E-2,115791621.32053041,50616355.88355875,0,0.10159508160673525,1.4248029592565103E-3,0,-3.2786509613114134E-2,-5.7692841919276816E-3,-1.3675985433767579E-3,5.3237853308625738E-2,-3.1223100653994251E-2,0,9.8678329318411251E-2,5.4487702066574606E-2,-1.3675985433803106E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BJ374)+$I374*BA374,IF(D374=24,\".\",IFERROR((CB375-CB374)/CB374,\".\")))","v":-1.3607895464064157E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BK374)+$I374*BB374,IF(D374=24,\".\",IFERROR((CC375-CC374)/CC374,\".\")))","v":5.5546676146907004E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+(1-$I374)*(BL374)+$I374*BC374,IF(D374=24,\".\",IFERROR((CD375-CD374)/CD374,\".\")))","v":1.0657193693695E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BM374)+$I374*BG374,IF($D374=24,\".\",IFERROR((CE375-CE374)/CE374,\".\")))","v":7.9916467457680607E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BN374)+$I374*BH374,IF($D374=24,\".\",IFERROR((CF375-CF374)/CF374,\".\")))","v":-1.2399148847368757E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+$AV374+(1-$I374)*(BO374)+$I374*BI374,IF($D374=24,\".\",IFERROR((CG375-CG374)/CG374,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BP374,IF($D374=24,\".\",IFERROR((CH375-CH374)/CH374,\".\")))","v":0.10117832931841136},{"$f":"IFERROR(AW374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BQ374,IF(D374=24,\".\",IFERROR((CI375-CI374)/CI374,\".\")))","v":5.6987702066574997E-2},{"$f":"IFERROR(AW374+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B374,Table1[Country Code],0)))+BR374,IF(D374=24,\".\",IFERROR((CJ375-CJ374)/CJ374,\".\")))","v":1.1324014566200802E-3},465930303.91157091,513823664.46993226,556085332.7666496,32744915.262732949,15053880.514112299,0,22188966.148692183,14400873.843649024,7538967.4471734548,520864185.32299602,543278418.82769358,563624300.21382308,-2.8384182126581347E-3,6.4205331017839554E-3,1.0529791275827004E-2,0.89453319510275076,0.94578331599970433,0.98662412631195384,6.2866513354968567E-2,2.7709329125563505E-2,0,4.2600291542280753E-2,2.6507354874732124E-2,1.337587368804607E-2,44640.399839132333,46561.40031090963,48305.133717331424,-5.834596088632793E-3,2.9525070033216139E-3,7.0226631942169604E-3]
["Belgium","BEL",2034,{"$f":"C385-'Initial Conditions and Settings'!$B$9","v":18},"BEL2034",5117.90380859375,{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,G384*F385/F384,\"\")),\".\")","v":5038.521797979407},12052,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B385,Table1[Country Code],0)),MAX(IF(D385>0,K384*EXP(growthb),\".\"),0.001)),\".\")","v":183.93880164775058},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B385,Table1[Country Code],0))*EXP(D385*INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0))),\".\")","v":168.22178719852366},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B385,Table1[Country Code],0))*EXP(D385*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))),\".\")","v":168.22178719852366},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W],MATCH($B385,Table1[Country Code],0)),IF($D385=1,Q384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))+growthdif),IF($D385>1,Q384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(T384-LN(Z384)+LN(Z383))+growthdif),\".\"))),\".\")","v":79006.322996923947},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W],MATCH($B385,Table1[Country Code],0)),IF($D385=1,R384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))),IF($D385>1,R384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(U384-LN(AA384)+LN(AA383))),\".\"))),\".\")","v":68884.64053028918},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Minimum wage, W],MATCH($B385,Table1[Country Code],0)),IF($D385=1,S384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(INDEX(Table1[Growth Rate of Capital],MATCH($B385,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B385,Table1[Country Code],0)))-growthdif),IF($D385>1,S384*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I384)*(V384-LN(AB384)+LN(AB383))-growthdif),\".\"))),\".\")","v":59977.016293927991},{"$f":"IFERROR(IF(IFERROR(AND(AC384/$G384=mininf,AF384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(W384/Z384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AC384/$G384>mininf,AF384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(W384/Z384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AC384/$G384=mininf,AF384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(Q385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0))))),\".\")","v":-1.0328412610670676E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD384/$G384=mininf,AG384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(X384/AA384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AD384/$G384>mininf,AG384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(X384/AA384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AD384/$G384=mininf,AG384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(R385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0))))),\".\")","v":2.8290745916003807E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE384/$G384=mininf,AH384/$G384>minfor,$B385=$B384),FALSE),$P384*$I384*(Y384/AB384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AE384/$G384>mininf,AH384/$G384=minfor,$B385=$B384),FALSE),($J384*$P384*$I384/$M384)*(Y384/AB384)^(-(1-$I384))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0)),IF(IFERROR(AND(AE384/$G384=mininf,AH384/$G384=minfor),FALSE),0,((($P385*($I385^$I385)*((1-$I385)^(1-$I385)))^(1/$I385))*(S385^(-(1-$I385)/$I385)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B385,Table1[Country Code],0))))),\".\")","v":1.1476798175667546E-2},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,W384*EXP(T384),\"\")),\".\")","v":2241374799.8031006},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,X384*EXP(U384),\"\")),\".\")","v":2525013257.4938221},{"$f":"IFERROR(IF($D385=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B385,Table1[Country Code],0)),IF($D385>0,Y384*EXP(V384),\"\")),\".\")","v":2757910826.23522},3083.0929534784791,3889.3234489019219,4779.4310001547301,844.20909495268609,193.94356609079975,0,2238.8838585257931,3695.379882811123,4779.4310001547301,1955.4288445009279,1149.1983490774851,259.09079782467688,0.4443533139865844,0.73342540351677676,0.94857801390705909,0.16755094624999706,3.8492155808192929E-2,0,0.3880957397634186,0.22808244067503025,5.1421986092940949E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1975380540.3634052,2478559729.0385976,2757910826.23522,-1.8924816354111584E-2,3.2426035752486371E-3,1.1476798175667824E-2,265994259.43969536,46453528.455224514,0,5.1299699480363614E-2,-1.94867658449418E-2,0,-5.7643686733744204E-2,-1.9678032811144774E-2,-3.0662954827924693E-3,2.5808291007303197E-3,-5.2407402231334999E-2,0,6.6914329270815642E-2,7.8627480879378986E-2,9.8183769993425152E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BJ385)+$I385*BA385,IF(D385=24,\".\",IFERROR((CB386-CB385)/CB385,\".\")))","v":-3.8284251543927894E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BK385)+$I385*BB385,IF(D385=24,\".\",IFERROR((CC386-CC385)/CC385,\".\")))","v":-8.2177146179480687E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+(1-$I385)*(BL385)+$I385*BC385,IF(D385=24,\".\",IFERROR((CD386-CD385)/CD385,\".\")))","v":4.2052513464376773E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BM385)+$I385*BG385,IF($D385=24,\".\",IFERROR((CE386-CE385)/CE385,\".\")))","v":2.9440264290547025E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BN385)+$I385*BH385,IF($D385=24,\".\",IFERROR((CF386-CF385)/CF385,\".\")))","v":-3.3447084038138342E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+$AV385+(1-$I385)*(BO385)+$I385*BI385,IF($D385=24,\".\",IFERROR((CG386-CG385)/CG385,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BP385,IF($D385=24,\".\",IFERROR((CH386-CH385)/CH385,\".\")))","v":6.94143292708157E-2},{"$f":"IFERROR(AW385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BQ385,IF(D385=24,\".\",IFERROR((CI386-CI385)/CI385,\".\")))","v":8.1127480879379377E-2},{"$f":"IFERROR(AW385+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B385,Table1[Country Code],0)))+BR385,IF(D385=24,\".\",IFERROR((CJ386-CJ385)/CJ385,\".\")))","v":0.10068376999342554},353771962.55857641,509109829.70061278,610745745.80661213,59203173.675955102,11858530.775918348,0,60505884.295955062,35559085.945738636,8016920.6255764347,473481020.53048658,556527446.42226982,618762666.43218851,-1.6053362265851565E-2,-3.0466305136461289E-3,5.4552631329048609E-3,0.74717242554350216,0.91479734373122268,0.98704362583508432,0.12503811369170417,2.1308078967448785E-2,0,0.12778946076479364,6.3894577301328428E-2,1.2956374164915824E-2,39286.510166817672,46177.186062252724,51341.077533371099,-1.7496496112304527E-2,-5.0296496405657365E-3,3.2789030065831781E-3]
["Benin","BEN",2032,{"$f":"C409-'Initial Conditions and Settings'!$B$9","v":16},"BEN2032",7462.22802734375,{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,G408*F409/F408,\"\")),\".\")","v":6639.6349275947023},16391,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B409,Table1[Country Code],0)),MAX(IF(D409>0,K408*EXP(growthb),\".\"),0.001)),\".\")","v":48.399979851261058},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B409,Table1[Country Code],0))*EXP(D409*INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0))),\".\")","v":32.881749903707885},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B409,Table1[Country Code],0))*EXP(D409*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))),\".\")","v":32.881749903707885},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W],MATCH($B409,Table1[Country Code],0)),IF($D409=1,Q408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))+growthdif),IF($D409>1,Q408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(T408-LN(Z408)+LN(Z407))+growthdif),\".\"))),\".\")","v":4963.2986953178179},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W],MATCH($B409,Table1[Country Code],0)),IF($D409=1,R408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))),IF($D409>1,R408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(U408-LN(AA408)+LN(AA407))),\".\"))),\".\")","v":4400.9906752790894},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Minimum wage, W],MATCH($B409,Table1[Country Code],0)),IF($D409=1,S408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(INDEX(Table1[Growth Rate of Capital],MATCH($B409,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B409,Table1[Country Code],0)))-growthdif),IF($D409>1,S408*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I408)*(V408-LN(AB408)+LN(AB407))-growthdif),\".\"))),\".\")","v":3895.3255584243611},{"$f":"IFERROR(IF(IFERROR(AND(AC408/$G408=mininf,AF408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(W408/Z408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AC408/$G408>mininf,AF408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(W408/Z408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AC408/$G408=mininf,AF408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(Q409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0))))),\".\")","v":2.9622730722040649E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD408/$G408=mininf,AG408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(X408/AA408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AD408/$G408>mininf,AG408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(X408/AA408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AD408/$G408=mininf,AG408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(R409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0))))),\".\")","v":3.6581032652781141E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE408/$G408=mininf,AH408/$G408>minfor,$B409=$B408),FALSE),$P408*$I408*(Y408/AB408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AE408/$G408>mininf,AH408/$G408=minfor,$B409=$B408),FALSE),($J408*$P408*$I408/$M408)*(Y408/AB408)^(-(1-$I408))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0)),IF(IFERROR(AND(AE408/$G408=mininf,AH408/$G408=minfor),FALSE),0,((($P409*($I409^$I409)*((1-$I409)^(1-$I409)))^(1/$I409))*(S409^(-(1-$I409)/$I409)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B409,Table1[Country Code],0))))),\".\")","v":4.4553975271138579E-2},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,W408*EXP(T408),\"\")),\".\")","v":45917024.598913752},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,X408*EXP(U408),\"\")),\".\")","v":48445233.693840511},{"$f":"IFERROR(IF($D409=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B409,Table1[Country Code],0)),IF($D409>0,Y408*EXP(V408),\"\")),\".\")","v":51358141.335465595},798.74697151560213,924.67638519354296,1081.2114803373552,453.74828470347387,382.47465794061958,255.88586909071003,344.99868681212826,542.20172725292343,825.32561124664505,5840.8879560791001,5714.9585424011593,5558.4234472573471,5.1960490384538163E-2,8.1661376440969977E-2,0.12430286005884821,6.8339342396322139E-2,5.7604772267076471E-2,3.8539147390052084E-2,0.87970016721913968,0.86073385129195357,0.83715799255109968,null,2.5000000000001132E-3,2.4999999999999467E-3,31441873.35512726,38851871.283899225,46330073.669348069,1.0505144889915385E-2,3.3111254423896952E-2,4.9902417908626262E-2,14475151.243786491,9593362.4099412858,5028067.6661175266,6.993075020499262E-2,5.0511353859210573E-2,-6.1228019266401645E-3,-2.8927006377163167E-2,9.040586054244848E-3,4.1758085813746071E-2,2.0498598937916945E-2,1.6440685489555129E-2,-2.4267134021523695E-2,3.0526207737453959E-2,2.9201461962108155E-2,2.6900035111951937E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BJ409)+$I409*BA409,IF(D409=24,\".\",IFERROR((CB410-CB409)/CB409,\".\")))","v":-3.6183180843939386E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BK409)+$I409*BB409,IF(D409=24,\".\",IFERROR((CC410-CC409)/CC409,\".\")))","v":2.6668532898300852E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+(1-$I409)*(BL409)+$I409*BC409,IF(D409=24,\".\",IFERROR((CD410-CD409)/CD409,\".\")))","v":5.1422864520416119E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BM409)+$I409*BG409,IF($D409=24,\".\",IFERROR((CE410-CE409)/CE409,\".\")))","v":5.3307287230684848E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BN409)+$I409*BH409,IF($D409=24,\".\",IFERROR((CF410-CF409)/CF409,\".\")))","v":4.1568632333612916E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+$AV409+(1-$I409)*(BO409)+$I409*BI409,IF($D409=24,\".\",IFERROR((CG410-CG409)/CG409,\".\")))","v":-7.1023553148518645E-3},{"$f":"IFERROR(AV409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BP409,IF($D409=24,\".\",IFERROR((CH410-CH409)/CH409,\".\")))","v":3.8618820396684024E-2},{"$f":"IFERROR(AW409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BQ409,IF(D409=24,\".\",IFERROR((CI410-CI409)/CI409,\".\")))","v":3.7294074621338054E-2},{"$f":"IFERROR(AW409+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B409,Table1[Country Code],0)))+BR409,IF(D409=24,\".\",IFERROR((CJ410-CJ409)/CJ409,\".\")))","v":3.4992647771181835E-2},3424663.0642819931,4772449.4915206637,6429823.8950225292,1969264.7316637724,1471877.9791502906,871583.01487948815,9295633.1924498938,9095219.5487551745,8846097.6965395901,14689560.988395659,15339547.01942613,16147504.606441608,3.0740947906817376E-2,3.4398406726472285E-2,3.9262911953427806E-2,0.23313583482769709,0.31112062732209722,0.39819303674064449,0.13405878727209317,9.5953158022612534E-2,5.3976328610663087E-2,0.63280537790020974,0.59292621465529016,0.54783063464869242,896.19675360842291,935.85181010469955,985.14456753350055,7.5353618164850644E-3,1.1016937494758849E-2,1.5958884839329279E-2]
["Burkina Faso","BFA",2025,{"$f":"C428-'Initial Conditions and Settings'!$B$9","v":9},"BFA2025",11365.2548828125,{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,G427*F428/F427,\"\")),\".\")","v":8588.8318380976034},23991,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B428,Table1[Country Code],0)),MAX(IF(D428>0,K427*EXP(growthb),\".\"),0.001)),\".\")","v":33.877839150723197},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B428,Table1[Country Code],0))*EXP(D428*INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0))),\".\")","v":34.781212200259624},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B428,Table1[Country Code],0))*EXP(D428*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))),\".\")","v":34.781212200259624},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W],MATCH($B428,Table1[Country Code],0)),IF($D428=1,Q427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))+growthdif),IF($D428>1,Q427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(T427-LN(Z427)+LN(Z426))+growthdif),\".\"))),\".\")","v":3863.2435827735621},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W],MATCH($B428,Table1[Country Code],0)),IF($D428=1,R427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))),IF($D428>1,R427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(U427-LN(AA427)+LN(AA426))),\".\"))),\".\")","v":3626.4323024431606},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Minimum wage, W],MATCH($B428,Table1[Country Code],0)),IF($D428=1,S427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(INDEX(Table1[Growth Rate of Capital],MATCH($B428,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B428,Table1[Country Code],0)))-growthdif),IF($D428>1,S427*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I427)*(V427-LN(AB427)+LN(AB426))-growthdif),\".\"))),\".\")","v":3402.4568407554489},{"$f":"IFERROR(IF(IFERROR(AND(AC427/$G427=mininf,AF427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(W427/Z427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AC427/$G427>mininf,AF427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(W427/Z427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AC427/$G427=mininf,AF427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(Q428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0))))),\".\")","v":6.1178331766633218E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD427/$G427=mininf,AG427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(X427/AA427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AD427/$G427>mininf,AG427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(X427/AA427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AD427/$G427=mininf,AG427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(R428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0))))),\".\")","v":6.6290441365972064E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE427/$G427=mininf,AH427/$G427>minfor,$B428=$B427),FALSE),$P427*$I427*(Y427/AB427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AE427/$G427>mininf,AH427/$G427=minfor,$B428=$B427),FALSE),($J427*$P427*$I427/$M427)*(Y427/AB427)^(-(1-$I427))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0)),IF(IFERROR(AND(AE427/$G427=mininf,AH427/$G427=minfor),FALSE),0,((($P428*($I428^$I428)*((1-$I428)^(1-$I428)))^(1/$I428))*(S428^(-(1-$I428)/$I428)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B428,Table1[Country Code],0))))),\".\")","v":7.1780255963548603E-2},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,W427*EXP(T427),\"\")),\".\")","v":54853908.231812701},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,X427*EXP(U427),\"\")),\".\")","v":55956328.184569888},{"$f":"IFERROR(IF($D428=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B428,Table1[Country Code],0)),IF($D428>0,Y427*EXP(V427),\"\")),\".\")","v":57131233.013738446},2045.6211751870021,2185.7194406710219,2341.3772571261343,1386.6186853661989,1334.4131574267824,1260.1448628398016,659.00248982080348,851.30628324423969,1081.2323942863329,6543.2106629106011,6403.1123974265811,6247.4545809714691,7.6727837061340148E-2,9.9117819430121837E-2,0.12588817835392876,0.16144438632685235,0.15536608267351412,0.14671900516786918,0.76182777661180756,0.74551609789636397,0.72739281647820209,null,2.5000000000000577E-3,2.5000000000003908E-3,32520843.573413115,37018221.623668753,41388040.19431515,3.6434854663227156E-2,5.8917522597042193E-2,7.6240316922522311E-2,22333064.658399586,18938106.560901135,15743192.819423296,9.6148403711136865E-2,8.0547138987974165E-2,5.9959205484474865E-2,-2.3520073176728218E-3,3.4848379237909732E-2,6.7193111765400104E-2,4.7361541730236212E-2,4.6477995628841029E-2,4.0912000327357312E-2,3.0741560730191964E-2,2.7161581520296352E-2,2.2506803173248713E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BJ428)+$I428*BA428,IF(D428=24,\".\",IFERROR((CB429-CB428)/CB428,\".\")))","v":2.6053225224147228E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BK428)+$I428*BB428,IF(D428=24,\".\",IFERROR((CC429-CC428)/CC428,\".\")))","v":5.5894752468846023E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+(1-$I428)*(BL428)+$I428*BC428,IF(D428=24,\".\",IFERROR((CD429-CD428)/CD428,\".\")))","v":8.0728515895331268E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BM428)+$I428*BG428,IF($D428=24,\".\",IFERROR((CE429-CE428)/CE428,\".\")))","v":8.3266774272056657E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BN428)+$I428*BH428,IF($D428=24,\".\",IFERROR((CF429-CF428)/CF428,\".\")))","v":7.5024368859777715E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+$AV428+(1-$I428)*(BO428)+$I428*BI428,IF($D428=24,\".\",IFERROR((CG429-CG428)/CG428,\".\")))","v":6.1947404457286206E-2},{"$f":"IFERROR(AV428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BP428,IF($D428=24,\".\",IFERROR((CH429-CH428)/CH428,\".\")))","v":4.2253362281562082E-2},{"$f":"IFERROR(AW428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BQ428,IF(D428=24,\".\",IFERROR((CI429-CI428)/CI428,\".\")))","v":3.8673383071666803E-2},{"$f":"IFERROR(AW428+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B428,Table1[Country Code],0)))+BR428,IF(D428=24,\".\",IFERROR((CJ429-CJ428)/CJ428,\".\")))","v":3.4018604724619164E-2},5091774.2796640368,6174409.2096594749,7357693.1127718519,4444545.6822329229,4015023.8026732602,3557388.7930567623,7709945.6866531745,7544866.1754892115,7361452.6538407896,17246265.648550134,17734299.187821947,18276534.559669405,4.8040037728510523E-2,5.2899028659739132E-2,5.8259020184401135E-2,0.29523923517275141,0.34816200765911348,0.40257594177661993,0.25771061241924964,0.22639878577386111,0.19464241327821558,0.44705015240799895,0.42543920656702539,0.40278164494516444,718.86397601392753,739.20633520161505,761.8079513012965,2.1344259724692449E-2,2.6063401948528409E-2,3.1544243604312072E-2]
["Bangladesh","BGD",2031,{"$f":"C460-'Initial Conditions and Settings'!$B$9","v":15},"BGD2031",89941.8203125,{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,G459*F460/F459,\"\")),\".\")","v":78930.547774255043},186895,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B460,Table1[Country Code],0)),MAX(IF(D460>0,K459*EXP(growthb),\".\"),0.001)),\".\")","v":27.616442021651832},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B460,Table1[Country Code],0))*EXP(D460*INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0))),\".\")","v":46.457849580168215},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B460,Table1[Country Code],0))*EXP(D460*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))),\".\")","v":46.457849580168215},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W],MATCH($B460,Table1[Country Code],0)),IF($D460=1,Q459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))+growthdif),IF($D460>1,Q459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(T459-LN(Z459)+LN(Z458))+growthdif),\".\"))),\".\")","v":4961.6865189256159},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W],MATCH($B460,Table1[Country Code],0)),IF($D460=1,R459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))),IF($D460>1,R459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(U459-LN(AA459)+LN(AA458))),\".\"))),\".\")","v":4476.6309208839712},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Minimum wage, W],MATCH($B460,Table1[Country Code],0)),IF($D460=1,S459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(INDEX(Table1[Growth Rate of Capital],MATCH($B460,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B460,Table1[Country Code],0)))-growthdif),IF($D460>1,S459*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I459)*(V459-LN(AB459)+LN(AB458))-growthdif),\".\"))),\".\")","v":4032.827813875414},{"$f":"IFERROR(IF(IFERROR(AND(AC459/$G459=mininf,AF459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(W459/Z459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AC459/$G459>mininf,AF459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(W459/Z459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AC459/$G459=mininf,AF459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(Q460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0))))),\".\")","v":5.6225196852786472E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD459/$G459=mininf,AG459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(X459/AA459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AD459/$G459>mininf,AG459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(X459/AA459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AD459/$G459=mininf,AG459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(R460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0))))),\".\")","v":6.8008556269978981E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE459/$G459=mininf,AH459/$G459>minfor,$B460=$B459),FALSE),$P459*$I459*(Y459/AB459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AE459/$G459>mininf,AH459/$G459=minfor,$B460=$B459),FALSE),($J459*$P459*$I459/$M459)*(Y459/AB459)^(-(1-$I459))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0)),IF(IFERROR(AND(AE459/$G459=mininf,AH459/$G459=minfor),FALSE),0,((($P460*($I460^$I460)*((1-$I460)^(1-$I460)))^(1/$I460))*(S460^(-(1-$I460)/$I460)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B460,Table1[Country Code],0))))),\".\")","v":8.127295548304625E-2},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,W459*EXP(T459),\"\")),\".\")","v":1013923359.8285996},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,X459*EXP(U459),\"\")),\".\")","v":1102812294.3621957},{"$f":"IFERROR(IF($D460=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B460,Table1[Country Code],0)),IF($D460>0,Y459*EXP(V459),\"\")),\".\")","v":1207311515.5586088},47020.616606781077,54930.285003284756,64915.1861828728,37948.98565932022,38621.661667915308,38044.690514558992,9071.6309474608643,16308.623335369453,26870.495668313815,31909.931167473966,24000.262770970287,14015.361591382243,0.11493181288195467,0.20661991833647042,0.34043214479094525,0.48078958944838501,0.48931196801490617,0.48200210928940385,0.4042785976696604,0.30406811364862346,0.17756574591965096,null,2.5000000000000022E-3,2.4999999999999467E-3,413890827.75165671,605705708.82773399,809910112.33362508,8.0439513182675171E-3,5.6246189250362733E-2,8.6146602195761091E-2,600032532.07694292,497106585.53446174,397401403.22498369,8.8156479916449371E-2,8.2156049795560904E-2,7.1266245439947085E-2,-2.9424426121657632E-2,3.268696335745247E-2,7.7001447517574206E-2,4.0688102476522658E-2,4.8596823902652631E-2,5.212109076176219E-2,-1.7430818510979051E-2,-7.3630041334251217E-2,-0.28019541378725421,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BJ460)+$I460*BA460,IF(D460=24,\".\",IFERROR((CB461-CB460)/CB460,\".\")))","v":-3.3915715135258246E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BK460)+$I460*BB460,IF(D460=24,\".\",IFERROR((CC461-CC460)/CC460,\".\")))","v":5.176524219207683E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+(1-$I460)*(BL460)+$I460*BC460,IF(D460=24,\".\",IFERROR((CD461-CD460)/CD460,\".\")))","v":8.8872690744836891E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BM460)+$I460*BG460,IF($D460=24,\".\",IFERROR((CE461-CE460)/CE460,\".\")))","v":7.4220957084655245E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BN460)+$I460*BH460,IF($D460=24,\".\",IFERROR((CF461-CF460)/CF460,\".\")))","v":7.5175102737275998E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+$AV460+(1-$I460)*(BO460)+$I460*BI460,IF($D460=24,\".\",IFERROR((CG461-CG460)/CG460,\".\")))","v":7.1492333989023868E-2},{"$f":"IFERROR(AV460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BP460,IF($D460=24,\".\",IFERROR((CH461-CH460)/CH460,\".\")))","v":-7.6321526228098173E-3},{"$f":"IFERROR(AW460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BQ460,IF(D460=24,\".\",IFERROR((CI461-CI460)/CI460,\".\")))","v":-6.3831375446082042E-2},{"$f":"IFERROR(AW460+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B460,Table1[Country Code],0)))+BR460,IF(D460=24,\".\",IFERROR((CJ461-CJ460)/CJ460,\".\")))","v":-0.27039674789908502},90021177.95336996,146015375.00032955,216728164.60758954,163414646.93556938,150052671.22738287,133157373.80754977,40940457.942192517,30792349.360440828,17981716.060907051,294376282.83113182,326860395.58815324,367867254.47604638,3.9103063264064028E-2,5.1622125044930092E-2,6.5020054801481417E-2,0.30580309353593671,0.44672091501813549,0.58914774819051408,0.5551216469069683,0.45907265992681001,0.36197126052223899,0.13907525955709518,9.4206425055054513E-2,4.8880991287246871E-2,1575.0891293567608,1748.8985558102318,1968.3097700636529,3.3173030081778521E-2,4.5656711850343257E-2,6.0961612324605063E-2]
["Bulgaria","BGR",2025,{"$f":"C480-'Initial Conditions and Settings'!$B$9","v":9},"BGR2025",2986.951904296875,{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,G479*F480/F479,\"\")),\".\")","v":3031.4281297970106},6637,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B480,Table1[Country Code],0)),MAX(IF(D480>0,K479*EXP(growthb),\".\"),0.001)),\".\")","v":58.873968406787988},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B480,Table1[Country Code],0))*EXP(D480*INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0))),\".\")","v":82.132014706028215},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B480,Table1[Country Code],0))*EXP(D480*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))),\".\")","v":82.132014706028215},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W],MATCH($B480,Table1[Country Code],0)),IF($D480=1,Q479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))+growthdif),IF($D480>1,Q479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(T479-LN(Z479)+LN(Z478))+growthdif),\".\"))),\".\")","v":14485.75210680413},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W],MATCH($B480,Table1[Country Code],0)),IF($D480=1,R479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))),IF($D480>1,R479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(U479-LN(AA479)+LN(AA478))),\".\"))),\".\")","v":13994.448092121487},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Minimum wage, W],MATCH($B480,Table1[Country Code],0)),IF($D480=1,S479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(INDEX(Table1[Growth Rate of Capital],MATCH($B480,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B480,Table1[Country Code],0)))-growthdif),IF($D480>1,S479*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I479)*(V479-LN(AB479)+LN(AB478))-growthdif),\".\"))),\".\")","v":13522.609599407433},{"$f":"IFERROR(IF(IFERROR(AND(AC479/$G479=mininf,AF479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(W479/Z479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AC479/$G479>mininf,AF479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(W479/Z479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AC479/$G479=mininf,AF479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(Q480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0))))),\".\")","v":5.2737172865361795E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD479/$G479=mininf,AG479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(X479/AA479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AD479/$G479>mininf,AG479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(X479/AA479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AD479/$G479=mininf,AG479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(R480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0))))),\".\")","v":5.6824302846964242E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE479/$G479=mininf,AH479/$G479>minfor,$B480=$B479),FALSE),$P479*$I479*(Y479/AB479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AE479/$G479>mininf,AH479/$G479=minfor,$B480=$B479),FALSE),($J479*$P479*$I479/$M479)*(Y479/AB479)^(-(1-$I479))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0)),IF(IFERROR(AND(AE479/$G479=mininf,AH479/$G479=minfor),FALSE),0,((($P480*($I480^$I480)*((1-$I480)^(1-$I480)))^(1/$I480))*(S480^(-(1-$I480)/$I480)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B480,Table1[Country Code],0))))),\".\")","v":6.1029070895184445E-2},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,W479*EXP(T479),\"\")),\".\")","v":302027240.5388881},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,X479*EXP(U479),\"\")),\".\")","v":308433875.98060477},{"$f":"IFERROR(IF($D480=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B480,Table1[Country Code],0)),IF($D480>0,Y479*EXP(V479),\"\")),\".\")","v":315106994.77903414},2879.8567233071599,2879.8567233071599,2879.8567233071599,671.77684745548902,332.43069124378354,0,2208.0798758516707,2547.4260320633762,2879.8567233071599,151.57140648985069,151.57140648985069,151.57140648985069,0.72839591813101223,0.8403385872895347,0.95,0.2216040818689877,0.10966141271046517,0,5.0000000000000051E-2,5.0000000000000051E-2,5.0000000000000051E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,274746340.35055596,295834059.17560196,315106994.77903414,4.4950677034254483E-2,5.6338756668232293E-2,6.102907089518439E-2,27280900.18833214,12599816.805002809,0,0.12794983705682839,6.8157326434874932E-2,0,-2.8520328677481999E-2,-1.1219379025104281E-2,-1.1009287016408464E-2,4.4478831345094783E-2,-9.4008092584525471E-3,0,-1.1009287016409353E-2,-1.1009287016409353E-2,-1.1009287016409353E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BJ480)+$I480*BA480,IF(D480=24,\".\",IFERROR((CB481-CB480)/CB480,\".\")))","v":8.215174178386242E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BK480)+$I480*BB480,IF(D480=24,\".\",IFERROR((CC481-CC480)/CC480,\".\")))","v":2.2559688821564006E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+(1-$I480)*(BL480)+$I480*BC480,IF(D480=24,\".\",IFERROR((CD481-CD480)/CD480,\".\")))","v":2.5009891939387963E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BM480)+$I480*BG480,IF($D480=24,\".\",IFERROR((CE481-CE480)/CE480,\".\")))","v":8.8714334200961642E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BN480)+$I480*BH480,IF($D480=24,\".\",IFERROR((CF481-CF480)/CF480,\".\")))","v":3.187825858821125E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+$AV480+(1-$I480)*(BO480)+$I480*BI480,IF($D480=24,\".\",IFERROR((CG481-CG480)/CG480,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BP480,IF($D480=24,\".\",IFERROR((CH481-CH480)/CH480,\".\")))","v":-8.5092870164092949E-3},{"$f":"IFERROR(AW480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BQ480,IF(D480=24,\".\",IFERROR((CI481-CI480)/CI480,\".\")))","v":-8.5092870164089618E-3},{"$f":"IFERROR(AW480+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B480,Table1[Country Code],0)))+BR480,IF(D480=24,\".\",IFERROR((CJ481-CJ480)/CJ480,\".\")))","v":-8.5092870164089618E-3},63971395.427220292,71299642.748459846,78239657.193537369,8073917.6425811909,3859891.7266448815,0,732914.08393545775,732914.08393545775,732914.08393545775,72778227.153736934,75892448.559040189,78972571.277472824,1.6977217719461934E-2,2.2733589922818855E-2,2.4698813321315106E-2,0.87899084560121166,0.93948270351288787,0.99071938431179685,0.11093864138138215,5.0860023624644236E-2,0,1.0070513017406264E-2,9.6572728624678712E-3,9.2806156882031757E-3,10965.530684607042,11434.751929944281,11898.835509638817,2.6235763378052113E-2,3.1669708193446056E-2,3.3633228697810935E-2]
["Bahrain","BHR",2018,{"$f":"C499-'Initial Conditions and Settings'!$B$9","v":2},"BHR2018",782.094970703125,{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,G498*F499/F498,\"\")),\".\")","v":794.51222906655823},1567,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B499,Table1[Country Code],0)),MAX(IF(D499>0,K498*EXP(growthb),\".\"),0.001)),\".\")","v":85.927139246951597},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B499,Table1[Country Code],0))*EXP(D499*INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B499,Table1[Country Code],0))*EXP(D499*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W],MATCH($B499,Table1[Country Code],0)),IF($D499=1,Q498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))+growthdif),IF($D499>1,Q498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(T498-LN(Z498)+LN(Z497))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W],MATCH($B499,Table1[Country Code],0)),IF($D499=1,R498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))),IF($D499>1,R498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(U498-LN(AA498)+LN(AA497))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Minimum wage, W],MATCH($B499,Table1[Country Code],0)),IF($D499=1,S498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(INDEX(Table1[Growth Rate of Capital],MATCH($B499,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B499,Table1[Country Code],0)))-growthdif),IF($D499>1,S498*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I498)*(V498-LN(AB498)+LN(AB497))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC498/$G498=mininf,AF498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(W498/Z498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AC498/$G498>mininf,AF498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(W498/Z498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AC498/$G498=mininf,AF498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(Q499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD498/$G498=mininf,AG498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(X498/AA498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AD498/$G498>mininf,AG498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(X498/AA498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AD498/$G498=mininf,AG498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(R499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE498/$G498=mininf,AH498/$G498>minfor,$B499=$B498),FALSE),$P498*$I498*(Y498/AB498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AE498/$G498>mininf,AH498/$G498=minfor,$B499=$B498),FALSE),($J498*$P498*$I498/$M498)*(Y498/AB498)^(-(1-$I498))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0)),IF(IFERROR(AND(AE498/$G498=mininf,AH498/$G498=minfor),FALSE),0,((($P499*($I499^$I499)*((1-$I499)^(1-$I499)))^(1/$I499))*(S499^(-(1-$I499)/$I499)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B499,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,W498*EXP(T498),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,X498*EXP(U498),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D499=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B499,Table1[Country Code],0)),IF($D499>0,Y498*EXP(V498),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BJ499)+$I499*BA499,IF(D499=24,\".\",IFERROR((CB500-CB499)/CB499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BK499)+$I499*BB499,IF(D499=24,\".\",IFERROR((CC500-CC499)/CC499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+(1-$I499)*(BL499)+$I499*BC499,IF(D499=24,\".\",IFERROR((CD500-CD499)/CD499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BM499)+$I499*BG499,IF($D499=24,\".\",IFERROR((CE500-CE499)/CE499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BN499)+$I499*BH499,IF($D499=24,\".\",IFERROR((CF500-CF499)/CF499,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+$AV499+(1-$I499)*(BO499)+$I499*BI499,IF($D499=24,\".\",IFERROR((CG500-CG499)/CG499,\".\")))","v":"."},{"$f":"IFERROR(AV499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BP499,IF($D499=24,\".\",IFERROR((CH500-CH499)/CH499,\".\")))","v":"."},{"$f":"IFERROR(AW499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BQ499,IF(D499=24,\".\",IFERROR((CI500-CI499)/CI499,\".\")))","v":"."},{"$f":"IFERROR(AW499+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B499,Table1[Country Code],0)))+BR499,IF(D499=24,\".\",IFERROR((CJ500-CJ499)/CJ499,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bahrain","BHR",2032,{"$f":"C513-'Initial Conditions and Settings'!$B$9","v":16},"BHR2032",900.427001953125,{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,G512*F513/F512,\"\")),\".\")","v":914.72300837113289},2061,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B513,Table1[Country Code],0)),MAX(IF(D513>0,K512*EXP(growthb),\".\"),0.001)),\".\")","v":88.987838924912822},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B513,Table1[Country Code],0))*EXP(D513*INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B513,Table1[Country Code],0))*EXP(D513*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W],MATCH($B513,Table1[Country Code],0)),IF($D513=1,Q512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))+growthdif),IF($D513>1,Q512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(T512-LN(Z512)+LN(Z511))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W],MATCH($B513,Table1[Country Code],0)),IF($D513=1,R512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))),IF($D513>1,R512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(U512-LN(AA512)+LN(AA511))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Minimum wage, W],MATCH($B513,Table1[Country Code],0)),IF($D513=1,S512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(INDEX(Table1[Growth Rate of Capital],MATCH($B513,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B513,Table1[Country Code],0)))-growthdif),IF($D513>1,S512*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I512)*(V512-LN(AB512)+LN(AB511))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC512/$G512=mininf,AF512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(W512/Z512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AC512/$G512>mininf,AF512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(W512/Z512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AC512/$G512=mininf,AF512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(Q513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD512/$G512=mininf,AG512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(X512/AA512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AD512/$G512>mininf,AG512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(X512/AA512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AD512/$G512=mininf,AG512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(R513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE512/$G512=mininf,AH512/$G512>minfor,$B513=$B512),FALSE),$P512*$I512*(Y512/AB512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AE512/$G512>mininf,AH512/$G512=minfor,$B513=$B512),FALSE),($J512*$P512*$I512/$M512)*(Y512/AB512)^(-(1-$I512))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0)),IF(IFERROR(AND(AE512/$G512=mininf,AH512/$G512=minfor),FALSE),0,((($P513*($I513^$I513)*((1-$I513)^(1-$I513)))^(1/$I513))*(S513^(-(1-$I513)/$I513)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B513,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,W512*EXP(T512),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,X512*EXP(U512),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D513=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B513,Table1[Country Code],0)),IF($D513>0,Y512*EXP(V512),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BJ513)+$I513*BA513,IF(D513=24,\".\",IFERROR((CB514-CB513)/CB513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BK513)+$I513*BB513,IF(D513=24,\".\",IFERROR((CC514-CC513)/CC513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+(1-$I513)*(BL513)+$I513*BC513,IF(D513=24,\".\",IFERROR((CD514-CD513)/CD513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BM513)+$I513*BG513,IF($D513=24,\".\",IFERROR((CE514-CE513)/CE513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BN513)+$I513*BH513,IF($D513=24,\".\",IFERROR((CF514-CF513)/CF513,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+$AV513+(1-$I513)*(BO513)+$I513*BI513,IF($D513=24,\".\",IFERROR((CG514-CG513)/CG513,\".\")))","v":"."},{"$f":"IFERROR(AV513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BP513,IF($D513=24,\".\",IFERROR((CH514-CH513)/CH513,\".\")))","v":"."},{"$f":"IFERROR(AW513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BQ513,IF(D513=24,\".\",IFERROR((CI514-CI513)/CI513,\".\")))","v":"."},{"$f":"IFERROR(AW513+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B513,Table1[Country Code],0)))+BR513,IF(D513=24,\".\",IFERROR((CJ514-CJ513)/CJ513,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bahamas, The","BHS",2023,{"$f":"C530-'Initial Conditions and Settings'!$B$9","v":7},"BHS2023",243.29800415039063,{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,G529*F530/F529,\"\")),\".\")","v":241.17244036659821},418,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B530,Table1[Country Code],0)),MAX(IF(D530>0,K529*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B530,Table1[Country Code],0))*EXP(D530*INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B530,Table1[Country Code],0))*EXP(D530*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W],MATCH($B530,Table1[Country Code],0)),IF($D530=1,Q529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))+growthdif),IF($D530>1,Q529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(T529-LN(Z529)+LN(Z528))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W],MATCH($B530,Table1[Country Code],0)),IF($D530=1,R529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))),IF($D530>1,R529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(U529-LN(AA529)+LN(AA528))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Minimum wage, W],MATCH($B530,Table1[Country Code],0)),IF($D530=1,S529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B530,Table1[Country Code],0)))-growthdif),IF($D530>1,S529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I529)*(V529-LN(AB529)+LN(AB528))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC529/$G529=mininf,AF529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(W529/Z529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AC529/$G529>mininf,AF529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(W529/Z529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AC529/$G529=mininf,AF529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(Q530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD529/$G529=mininf,AG529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(X529/AA529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AD529/$G529>mininf,AG529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(X529/AA529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AD529/$G529=mininf,AG529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(R530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE529/$G529=mininf,AH529/$G529>minfor,$B530=$B529),FALSE),$P529*$I529*(Y529/AB529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AE529/$G529>mininf,AH529/$G529=minfor,$B530=$B529),FALSE),($J529*$P529*$I529/$M529)*(Y529/AB529)^(-(1-$I529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0)),IF(IFERROR(AND(AE529/$G529=mininf,AH529/$G529=minfor),FALSE),0,((($P530*($I530^$I530)*((1-$I530)^(1-$I530)))^(1/$I530))*(S530^(-(1-$I530)/$I530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,W529*EXP(T529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,X529*EXP(U529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B530,Table1[Country Code],0)),IF($D530>0,Y529*EXP(V529),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BJ530)+$I530*BA530,IF(D530=24,\".\",IFERROR((CB531-CB530)/CB530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BK530)+$I530*BB530,IF(D530=24,\".\",IFERROR((CC531-CC530)/CC530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+(1-$I530)*(BL530)+$I530*BC530,IF(D530=24,\".\",IFERROR((CD531-CD530)/CD530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BM530)+$I530*BG530,IF($D530=24,\".\",IFERROR((CE531-CE530)/CE530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BN530)+$I530*BH530,IF($D530=24,\".\",IFERROR((CF531-CF530)/CF530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+$AV530+(1-$I530)*(BO530)+$I530*BI530,IF($D530=24,\".\",IFERROR((CG531-CG530)/CG530,\".\")))","v":"."},{"$f":"IFERROR(AV530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BP530,IF($D530=24,\".\",IFERROR((CH531-CH530)/CH530,\".\")))","v":"."},{"$f":"IFERROR(AW530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BQ530,IF(D530=24,\".\",IFERROR((CI531-CI530)/CI530,\".\")))","v":"."},{"$f":"IFERROR(AW530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B530,Table1[Country Code],0)))+BR530,IF(D530=24,\".\",IFERROR((CJ531-CJ530)/CJ530,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bosnia and Herzegovina","BIH",2016,{"$f":"C549-'Initial Conditions and Settings'!$B$9","v":0},"BIH2016",1514.4229736328125,{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,G548*F549/F548,\"\")),\".\")","v":1435.4},3516.8159999999998,0.5,0.71,{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B549,Table1[Country Code],0)),MAX(IF(D549>0,K548*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B549,Table1[Country Code],0))*EXP(D549*INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B549,Table1[Country Code],0))*EXP(D549*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W],MATCH($B549,Table1[Country Code],0)),IF($D549=1,Q548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))+growthdif),IF($D549>1,Q548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(T548-LN(Z548)+LN(Z547))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W],MATCH($B549,Table1[Country Code],0)),IF($D549=1,R548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))),IF($D549>1,R548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(U548-LN(AA548)+LN(AA547))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Minimum wage, W],MATCH($B549,Table1[Country Code],0)),IF($D549=1,S548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(INDEX(Table1[Growth Rate of Capital],MATCH($B549,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B549,Table1[Country Code],0)))-growthdif),IF($D549>1,S548*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I548)*(V548-LN(AB548)+LN(AB547))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC548/$G548=mininf,AF548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(W548/Z548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AC548/$G548>mininf,AF548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(W548/Z548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AC548/$G548=mininf,AF548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(Q549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD548/$G548=mininf,AG548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(X548/AA548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AD548/$G548>mininf,AG548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(X548/AA548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AD548/$G548=mininf,AG548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(R549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE548/$G548=mininf,AH548/$G548>minfor,$B549=$B548),FALSE),$P548*$I548*(Y548/AB548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AE548/$G548>mininf,AH548/$G548=minfor,$B549=$B548),FALSE),($J548*$P548*$I548/$M548)*(Y548/AB548)^(-(1-$I548))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0)),IF(IFERROR(AND(AE548/$G548=mininf,AH548/$G548=minfor),FALSE),0,((($P549*($I549^$I549)*((1-$I549)^(1-$I549)))^(1/$I549))*(S549^(-(1-$I549)/$I549)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B549,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,W548*EXP(T548),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,X548*EXP(U548),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D549=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B549,Table1[Country Code],0)),IF($D549>0,Y548*EXP(V548),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BJ549)+$I549*BA549,IF(D549=24,\".\",IFERROR((CB550-CB549)/CB549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BK549)+$I549*BB549,IF(D549=24,\".\",IFERROR((CC550-CC549)/CC549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+(1-$I549)*(BL549)+$I549*BC549,IF(D549=24,\".\",IFERROR((CD550-CD549)/CD549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BM549)+$I549*BG549,IF($D549=24,\".\",IFERROR((CE550-CE549)/CE549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BN549)+$I549*BH549,IF($D549=24,\".\",IFERROR((CF550-CF549)/CF549,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+$AV549+(1-$I549)*(BO549)+$I549*BI549,IF($D549=24,\".\",IFERROR((CG550-CG549)/CG549,\".\")))","v":"."},{"$f":"IFERROR(AV549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BP549,IF($D549=24,\".\",IFERROR((CH550-CH549)/CH549,\".\")))","v":"."},{"$f":"IFERROR(AW549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BQ549,IF(D549=24,\".\",IFERROR((CI550-CI549)/CI549,\".\")))","v":"."},{"$f":"IFERROR(AW549+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B549,Table1[Country Code],0)))+BR549,IF(D549=24,\".\",IFERROR((CJ550-CJ549)/CJ549,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belarus","BLR",2029,{"$f":"C588-'Initial Conditions and Settings'!$B$9","v":13},"BLR2029",4184.1591796875,{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,G587*F588/F587,\"\")),\".\")","v":4458.7807725937564},9083,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B588,Table1[Country Code],0)),MAX(IF(D588>0,K587*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B588,Table1[Country Code],0))*EXP(D588*INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B588,Table1[Country Code],0))*EXP(D588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W],MATCH($B588,Table1[Country Code],0)),IF($D588=1,Q587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))+growthdif),IF($D588>1,Q587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(T587-LN(Z587)+LN(Z586))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W],MATCH($B588,Table1[Country Code],0)),IF($D588=1,R587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))),IF($D588>1,R587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(U587-LN(AA587)+LN(AA586))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Minimum wage, W],MATCH($B588,Table1[Country Code],0)),IF($D588=1,S587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B588,Table1[Country Code],0)))-growthdif),IF($D588>1,S587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I587)*(V587-LN(AB587)+LN(AB586))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC587/$G587=mininf,AF587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(W587/Z587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AC587/$G587>mininf,AF587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(W587/Z587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AC587/$G587=mininf,AF587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(Q588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD587/$G587=mininf,AG587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(X587/AA587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AD587/$G587>mininf,AG587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(X587/AA587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AD587/$G587=mininf,AG587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(R588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE587/$G587=mininf,AH587/$G587>minfor,$B588=$B587),FALSE),$P587*$I587*(Y587/AB587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AE587/$G587>mininf,AH587/$G587=minfor,$B588=$B587),FALSE),($J587*$P587*$I587/$M587)*(Y587/AB587)^(-(1-$I587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0)),IF(IFERROR(AND(AE587/$G587=mininf,AH587/$G587=minfor),FALSE),0,((($P588*($I588^$I588)*((1-$I588)^(1-$I588)))^(1/$I588))*(S588^(-(1-$I588)/$I588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,W587*EXP(T587),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,X587*EXP(U587),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B588,Table1[Country Code],0)),IF($D588>0,Y587*EXP(V587),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BJ588)+$I588*BA588,IF(D588=24,\".\",IFERROR((CB589-CB588)/CB588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BK588)+$I588*BB588,IF(D588=24,\".\",IFERROR((CC589-CC588)/CC588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+(1-$I588)*(BL588)+$I588*BC588,IF(D588=24,\".\",IFERROR((CD589-CD588)/CD588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BM588)+$I588*BG588,IF($D588=24,\".\",IFERROR((CE589-CE588)/CE588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BN588)+$I588*BH588,IF($D588=24,\".\",IFERROR((CF589-CF588)/CF588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+$AV588+(1-$I588)*(BO588)+$I588*BI588,IF($D588=24,\".\",IFERROR((CG589-CG588)/CG588,\".\")))","v":"."},{"$f":"IFERROR(AV588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BP588,IF($D588=24,\".\",IFERROR((CH589-CH588)/CH588,\".\")))","v":"."},{"$f":"IFERROR(AW588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BQ588,IF(D588=24,\".\",IFERROR((CI589-CI588)/CI588,\".\")))","v":"."},{"$f":"IFERROR(AW588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B588,Table1[Country Code],0)))+BR588,IF(D588=24,\".\",IFERROR((CJ589-CJ588)/CJ588,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belize","BLZ",2020,{"$f":"C605-'Initial Conditions and Settings'!$B$9","v":4},"BLZ2020",196.27099609375,{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,G604*F605/F604,\"\")),\".\")","v":178.27489760986421},398,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B605,Table1[Country Code],0)),MAX(IF(D605>0,K604*EXP(growthb),\".\"),0.001)),\".\")","v":50.07365014574048},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B605,Table1[Country Code],0))*EXP(D605*INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B605,Table1[Country Code],0))*EXP(D605*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W],MATCH($B605,Table1[Country Code],0)),IF($D605=1,Q604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))+growthdif),IF($D605>1,Q604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(T604-LN(Z604)+LN(Z603))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W],MATCH($B605,Table1[Country Code],0)),IF($D605=1,R604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))),IF($D605>1,R604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(U604-LN(AA604)+LN(AA603))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Minimum wage, W],MATCH($B605,Table1[Country Code],0)),IF($D605=1,S604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B605,Table1[Country Code],0)))-growthdif),IF($D605>1,S604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I604)*(V604-LN(AB604)+LN(AB603))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC604/$G604=mininf,AF604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(W604/Z604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AC604/$G604>mininf,AF604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(W604/Z604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AC604/$G604=mininf,AF604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(Q605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD604/$G604=mininf,AG604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(X604/AA604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AD604/$G604>mininf,AG604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(X604/AA604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AD604/$G604=mininf,AG604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(R605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE604/$G604=mininf,AH604/$G604>minfor,$B605=$B604),FALSE),$P604*$I604*(Y604/AB604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AE604/$G604>mininf,AH604/$G604=minfor,$B605=$B604),FALSE),($J604*$P604*$I604/$M604)*(Y604/AB604)^(-(1-$I604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0)),IF(IFERROR(AND(AE604/$G604=mininf,AH604/$G604=minfor),FALSE),0,((($P605*($I605^$I605)*((1-$I605)^(1-$I605)))^(1/$I605))*(S605^(-(1-$I605)/$I605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B605,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,W604*EXP(T604),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,X604*EXP(U604),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B605,Table1[Country Code],0)),IF($D605>0,Y604*EXP(V604),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BJ605)+$I605*BA605,IF(D605=24,\".\",IFERROR((CB606-CB605)/CB605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BK605)+$I605*BB605,IF(D605=24,\".\",IFERROR((CC606-CC605)/CC605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+(1-$I605)*(BL605)+$I605*BC605,IF(D605=24,\".\",IFERROR((CD606-CD605)/CD605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BM605)+$I605*BG605,IF($D605=24,\".\",IFERROR((CE606-CE605)/CE605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BN605)+$I605*BH605,IF($D605=24,\".\",IFERROR((CF606-CF605)/CF605,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+$AV605+(1-$I605)*(BO605)+$I605*BI605,IF($D605=24,\".\",IFERROR((CG606-CG605)/CG605,\".\")))","v":"."},{"$f":"IFERROR(AV605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BP605,IF($D605=24,\".\",IFERROR((CH606-CH605)/CH605,\".\")))","v":"."},{"$f":"IFERROR(AW605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BQ605,IF(D605=24,\".\",IFERROR((CI606-CI605)/CI605,\".\")))","v":"."},{"$f":"IFERROR(AW605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B605,Table1[Country Code],0)))+BR605,IF(D605=24,\".\",IFERROR((CJ606-CJ605)/CJ605,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Belize","BLZ",2035,{"$f":"C620-'Initial Conditions and Settings'!$B$9","v":19},"BLZ2035",266.8489990234375,{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,G619*F620/F619,\"\")),\".\")","v":242.38159954858938},507,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B620,Table1[Country Code],0)),MAX(IF(D620>0,K619*EXP(growthb),\".\"),0.001)),\".\")","v":51.987064318985922},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B620,Table1[Country Code],0))*EXP(D620*INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B620,Table1[Country Code],0))*EXP(D620*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W],MATCH($B620,Table1[Country Code],0)),IF($D620=1,Q619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))+growthdif),IF($D620>1,Q619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(T619-LN(Z619)+LN(Z618))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W],MATCH($B620,Table1[Country Code],0)),IF($D620=1,R619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))),IF($D620>1,R619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(U619-LN(AA619)+LN(AA618))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Minimum wage, W],MATCH($B620,Table1[Country Code],0)),IF($D620=1,S619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B620,Table1[Country Code],0)))-growthdif),IF($D620>1,S619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I619)*(V619-LN(AB619)+LN(AB618))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC619/$G619=mininf,AF619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(W619/Z619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AC619/$G619>mininf,AF619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(W619/Z619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AC619/$G619=mininf,AF619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(Q620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD619/$G619=mininf,AG619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(X619/AA619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AD619/$G619>mininf,AG619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(X619/AA619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AD619/$G619=mininf,AG619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(R620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE619/$G619=mininf,AH619/$G619>minfor,$B620=$B619),FALSE),$P619*$I619*(Y619/AB619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AE619/$G619>mininf,AH619/$G619=minfor,$B620=$B619),FALSE),($J619*$P619*$I619/$M619)*(Y619/AB619)^(-(1-$I619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0)),IF(IFERROR(AND(AE619/$G619=mininf,AH619/$G619=minfor),FALSE),0,((($P620*($I620^$I620)*((1-$I620)^(1-$I620)))^(1/$I620))*(S620^(-(1-$I620)/$I620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B620,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,W619*EXP(T619),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,X619*EXP(U619),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B620,Table1[Country Code],0)),IF($D620>0,Y619*EXP(V619),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BJ620)+$I620*BA620,IF(D620=24,\".\",IFERROR((CB621-CB620)/CB620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BK620)+$I620*BB620,IF(D620=24,\".\",IFERROR((CC621-CC620)/CC620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+(1-$I620)*(BL620)+$I620*BC620,IF(D620=24,\".\",IFERROR((CD621-CD620)/CD620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BM620)+$I620*BG620,IF($D620=24,\".\",IFERROR((CE621-CE620)/CE620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BN620)+$I620*BH620,IF($D620=24,\".\",IFERROR((CF621-CF620)/CF620,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+$AV620+(1-$I620)*(BO620)+$I620*BI620,IF($D620=24,\".\",IFERROR((CG621-CG620)/CG620,\".\")))","v":"."},{"$f":"IFERROR(AV620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BP620,IF($D620=24,\".\",IFERROR((CH621-CH620)/CH620,\".\")))","v":"."},{"$f":"IFERROR(AW620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BQ620,IF(D620=24,\".\",IFERROR((CI621-CI620)/CI620,\".\")))","v":"."},{"$f":"IFERROR(AW620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B620,Table1[Country Code],0)))+BR620,IF(D620=24,\".\",IFERROR((CJ621-CJ620)/CJ620,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bermuda","BMU",2030,{"$f":"C641-'Initial Conditions and Settings'!$B$9","v":14},"BMU2030",".",{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,G640*F641/F640,\"\")),\".\")","v":"."},".",0.5,0.73528999324773325,{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B641,Table1[Country Code],0)),MAX(IF(D641>0,K640*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B641,Table1[Country Code],0))*EXP(D641*INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B641,Table1[Country Code],0))*EXP(D641*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W],MATCH($B641,Table1[Country Code],0)),IF($D641=1,Q640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))+growthdif),IF($D641>1,Q640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(T640-LN(Z640)+LN(Z639))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W],MATCH($B641,Table1[Country Code],0)),IF($D641=1,R640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))),IF($D641>1,R640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(U640-LN(AA640)+LN(AA639))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Minimum wage, W],MATCH($B641,Table1[Country Code],0)),IF($D641=1,S640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B641,Table1[Country Code],0)))-growthdif),IF($D641>1,S640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I640)*(V640-LN(AB640)+LN(AB639))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC640/$G640=mininf,AF640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(W640/Z640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AC640/$G640>mininf,AF640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(W640/Z640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AC640/$G640=mininf,AF640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(Q641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD640/$G640=mininf,AG640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(X640/AA640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AD640/$G640>mininf,AG640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(X640/AA640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AD640/$G640=mininf,AG640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(R641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE640/$G640=mininf,AH640/$G640>minfor,$B641=$B640),FALSE),$P640*$I640*(Y640/AB640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AE640/$G640>mininf,AH640/$G640=minfor,$B641=$B640),FALSE),($J640*$P640*$I640/$M640)*(Y640/AB640)^(-(1-$I640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0)),IF(IFERROR(AND(AE640/$G640=mininf,AH640/$G640=minfor),FALSE),0,((($P641*($I641^$I641)*((1-$I641)^(1-$I641)))^(1/$I641))*(S641^(-(1-$I641)/$I641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B641,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,W640*EXP(T640),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,X640*EXP(U640),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B641,Table1[Country Code],0)),IF($D641>0,Y640*EXP(V640),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BJ641)+$I641*BA641,IF(D641=24,\".\",IFERROR((CB642-CB641)/CB641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BK641)+$I641*BB641,IF(D641=24,\".\",IFERROR((CC642-CC641)/CC641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+(1-$I641)*(BL641)+$I641*BC641,IF(D641=24,\".\",IFERROR((CD642-CD641)/CD641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BM641)+$I641*BG641,IF($D641=24,\".\",IFERROR((CE642-CE641)/CE641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BN641)+$I641*BH641,IF($D641=24,\".\",IFERROR((CF642-CF641)/CF641,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+$AV641+(1-$I641)*(BO641)+$I641*BI641,IF($D641=24,\".\",IFERROR((CG642-CG641)/CG641,\".\")))","v":"."},{"$f":"IFERROR(AV641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BP641,IF($D641=24,\".\",IFERROR((CH642-CH641)/CH641,\".\")))","v":"."},{"$f":"IFERROR(AW641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BQ641,IF(D641=24,\".\",IFERROR((CI642-CI641)/CI641,\".\")))","v":"."},{"$f":"IFERROR(AW641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B641,Table1[Country Code],0)))+BR641,IF(D641=24,\".\",IFERROR((CJ642-CJ641)/CJ641,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bolivia","BOL",2039,{"$f":"C676-'Initial Conditions and Settings'!$B$9","v":23},"BOL2039",8101.875,{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,G675*F676/F675,\"\")),\".\")","v":7287.6995424130937},14504,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B676,Table1[Country Code],0)),MAX(IF(D676>0,K675*EXP(growthb),\".\"),0.001)),\".\")","v":32.542532705243254},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B676,Table1[Country Code],0))*EXP(D676*INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0))),\".\")","v":85.24528428737311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B676,Table1[Country Code],0))*EXP(D676*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))),\".\")","v":85.24528428737311},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W],MATCH($B676,Table1[Country Code],0)),IF($D676=1,Q675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))+growthdif),IF($D676>1,Q675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(T675-LN(Z675)+LN(Z674))+growthdif),\".\"))),\".\")","v":11909.812003617344},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W],MATCH($B676,Table1[Country Code],0)),IF($D676=1,R675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))),IF($D676>1,R675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(U675-LN(AA675)+LN(AA674))),\".\"))),\".\")","v":10216.637967012884},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Minimum wage, W],MATCH($B676,Table1[Country Code],0)),IF($D676=1,S675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(INDEX(Table1[Growth Rate of Capital],MATCH($B676,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B676,Table1[Country Code],0)))-growthdif),IF($D676>1,S675*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I675)*(V675-LN(AB675)+LN(AB674))-growthdif),\".\"))),\".\")","v":8740.564338967295},{"$f":"IFERROR(IF(IFERROR(AND(AC675/$G675=mininf,AF675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(W675/Z675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AC675/$G675>mininf,AF675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(W675/Z675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AC675/$G675=mininf,AF675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(Q676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0))))),\".\")","v":1.4085563863971251E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD675/$G675=mininf,AG675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(X675/AA675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AD675/$G675>mininf,AG675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(X675/AA675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AD675/$G675=mininf,AG675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(R676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0))))),\".\")","v":3.9365118910555857E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE675/$G675=mininf,AH675/$G675>minfor,$B676=$B675),FALSE),$P675*$I675*(Y675/AB675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AE675/$G675>mininf,AH675/$G675=minfor,$B676=$B675),FALSE),($J675*$P675*$I675/$M675)*(Y675/AB675)^(-(1-$I675))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0)),IF(IFERROR(AND(AE675/$G675=mininf,AH675/$G675=minfor),FALSE),0,((($P676*($I676^$I676)*((1-$I676)^(1-$I676)))^(1/$I676))*(S676^(-(1-$I676)/$I676)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B676,Table1[Country Code],0))))),\".\")","v":6.9394147160410563E-2},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,W675*EXP(T675),\"\")),\".\")","v":96986489.945375532},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,X675*EXP(U675),\"\")),\".\")","v":128714564.88709113},{"$f":"IFERROR(IF($D676=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B676,Table1[Country Code],0)),IF($D676>0,Y675*EXP(V675),\"\")),\".\")","v":176613718.4803884},2726.3769897226184,4019.4014020327436,6192.4479411515322,2376.3240580198499,2848.5914329387283,3190.419149102252,350.05293170276826,1170.8099690940155,3002.0287920492801,4561.3225526904753,3268.2981403803501,1095.2516012615615,4.8033392384733135E-2,0.16065563107810815,0.41193092203898024,0.32607327513848144,0.3908766293616307,0.43778137813374296,0.62589333247678536,0.4484677395602612,0.1502876998272768,null,2.5000000000001688E-3,2.4999999999999467E-3,27331457.764662951,67270039.765953824,126244674.11371556,-7.4190864297712267E-2,2.4430503829421468E-2,7.3656125471281086E-2,69655032.180712581,61444525.121137306,50369044.366672844,4.6701168600126408E-2,5.5463902244998309E-2,5.8631443304630437E-2,-0.11189441910828801,-1.0889262755053863E-4,6.2831886318907237E-2,-1.0023862104509007E-3,2.0924505788026515E-2,3.7807204152258578E-2,2.9169777876784764E-2,1.079384993332333E-2,-0.22655064070830999,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BJ676)+$I676*BA676,IF(D676=24,\".\",IFERROR((CB677-CB676)/CB676,\".\")))","v":-8.0630374130260599E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BK676)+$I676*BB676,IF(D676=24,\".\",IFERROR((CC677-CC676)/CC676,\".\")))","v":2.4573073173675009E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+(1-$I676)*(BL676)+$I676*BC676,IF(D676=24,\".\",IFERROR((CD677-CD676)/CD676,\".\")))","v":8.0656273467833703E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BM676)+$I676*BG676,IF($D676=24,\".\",IFERROR((CE677-CE676)/CE676,\".\")))","v":3.7761658767577463E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BN676)+$I676*BH676,IF($D676=24,\".\",IFERROR((CF677-CF676)/CF676,\".\")))","v":5.3106471589252122E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+$AV676+(1-$I676)*(BO676)+$I676*BI676,IF($D676=24,\".\",IFERROR((CG677-CG676)/CG676,\".\")))","v":6.3131591301184217E-2},{"$f":"IFERROR(AV676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BP676,IF($D676=24,\".\",IFERROR((CH677-CH676)/CH676,\".\")))","v":4.4082045449524473E-2},{"$f":"IFERROR(AW676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BQ676,IF(D676=24,\".\",IFERROR((CI677-CI676)/CI676,\".\")))","v":2.5706117506062821E-2},{"$f":"IFERROR(AW676+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B676,Table1[Country Code],0)))+BR676,IF(D676=24,\".\",IFERROR((CJ677-CJ676)/CJ676,\".\")))","v":-0.21163837313557049},8338129.2157901442,23923483.164806202,52478851.608678006,26081329.502777319,26819910.412871215,25698417.008538485,12653553.270665206,9066577.5432446413,3038334.6762377,47073011.989232667,59809971.120922059,81215603.2934542,1.848962410239521E-2,3.7539740922303604E-2,6.4176120683912929E-2,0.17713183974072833,0.39999155185075075,0.64616710928142163,0.55406119983873314,0.44841871531165767,0.31642216478627971,0.26880696042053864,0.15158973283759156,3.7410725932298571E-2,3245.5193042769351,4123.6880254358839,5599.5313908890103,9.9855893652005534E-3,2.8100471539630689E-2,5.6026332925652511E-2]
["Brazil","BRA",2028,{"$f":"C691-'Initial Conditions and Settings'!$B$9","v":12},"BRA2028",119482.2109375,{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,G690*F691/F690,\"\")),\".\")","v":110908.04898282902},223599,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B691,Table1[Country Code],0)),MAX(IF(D691>0,K690*EXP(growthb),\".\"),0.001)),\".\")","v":76.950626628250191},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B691,Table1[Country Code],0))*EXP(D691*INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0))),\".\")","v":105.30483904161423},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B691,Table1[Country Code],0))*EXP(D691*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))),\".\")","v":105.30483904161423},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W],MATCH($B691,Table1[Country Code],0)),IF($D691=1,Q690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))+growthdif),IF($D691>1,Q690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(T690-LN(Z690)+LN(Z689))+growthdif),\".\"))),\".\")","v":21489.529944546513},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W],MATCH($B691,Table1[Country Code],0)),IF($D691=1,R690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))),IF($D691>1,R690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(U690-LN(AA690)+LN(AA689))),\".\"))),\".\")","v":19713.901804753947},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Minimum wage, W],MATCH($B691,Table1[Country Code],0)),IF($D691=1,S690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(INDEX(Table1[Growth Rate of Capital],MATCH($B691,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B691,Table1[Country Code],0)))-growthdif),IF($D691>1,S690*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I690)*(V690-LN(AB690)+LN(AB689))-growthdif),\".\"))),\".\")","v":18078.810886100804},{"$f":"IFERROR(IF(IFERROR(AND(AC690/$G690=mininf,AF690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(W690/Z690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AC690/$G690>mininf,AF690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(W690/Z690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AC690/$G690=mininf,AF690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(Q691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0))))),\".\")","v":7.3015480058626903E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD690/$G690=mininf,AG690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(X690/AA690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AD690/$G690>mininf,AG690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(X690/AA690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AD690/$G690=mininf,AG690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(R691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0))))),\".\")","v":1.8921094552442563E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE690/$G690=mininf,AH690/$G690>minfor,$B691=$B690),FALSE),$P690*$I690*(Y690/AB690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AE690/$G690>mininf,AH690/$G690=minfor,$B691=$B690),FALSE),($J690*$P690*$I690/$M690)*(Y690/AB690)^(-(1-$I690))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0)),IF(IFERROR(AND(AE690/$G690=mininf,AH690/$G690=minfor),FALSE),0,((($P691*($I691^$I691)*((1-$I691)^(1-$I691)))^(1/$I691))*(S691^(-(1-$I691)/$I691)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B691,Table1[Country Code],0))))),\".\")","v":3.1639601208227758E-2},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,W690*EXP(T690),\"\")),\".\")","v":8753654599.1809502},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,X690*EXP(U690),\"\")),\".\")","v":9341270300.6786518},{"$f":"IFERROR(IF($D691=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B691,Table1[Country Code],0)),IF($D691>0,Y690*EXP(V690),\"\")),\".\")","v":10005852677.6201},71662.654816024762,81950.125207548364,94250.433687337034,28797.838412086847,23077.021312508728,14134.778981602334,42864.816403937912,58873.103895039632,80115.654705734691,39245.394166804253,28957.923775280651,16657.615295491982,0.38648968038897091,0.53082805472625771,0.72236104990124161,0.25965508072858973,0.20807345836623231,0.12744592580283068,0.35385523888243947,0.26109848690750992,0.15019302429592776,null,2.5000000000000577E-3,2.5000000000003908E-3,7140327536.2427673,8253258450.1523552,9445401943.6527843,-2.8565764082273404E-3,1.7934590897642266E-2,3.6961078187555785E-2,1613327062.9381828,1088011850.5262966,560450733.96731567,5.1060658069918219E-2,2.6372825938910438E-2,-6.2586570754543658E-2,-4.0346641614409151E-2,-4.4884641498494915E-3,2.9769213126373373E-2,3.5705928637330686E-3,-6.0502291085882121E-3,-7.977843581572408E-2,4.959108645515542E-2,2.7457426454558842E-2,-5.7686138828989542E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BJ691)+$I691*BA691,IF(D691=24,\".\",IFERROR((CB692-CB691)/CB691,\".\")))","v":-2.0404866953517953E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BK691)+$I691*BB691,IF(D691=24,\".\",IFERROR((CC692-CC691)/CC691,\".\")))","v":7.9198054316966804E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+(1-$I691)*(BL691)+$I691*BC691,IF(D691=24,\".\",IFERROR((CD692-CD691)/CD691,\".\")))","v":3.4561887714764872E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BM691)+$I691*BG691,IF($D691=24,\".\",IFERROR((CE692-CE691)/CE691,\".\")))","v":3.1012367524625994E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BN691)+$I691*BH691,IF($D691=24,\".\",IFERROR((CF692-CF691)/CF691,\".\")))","v":1.3858040472961464E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+$AV691+(1-$I691)*(BO691)+$I691*BI691,IF($D691=24,\".\",IFERROR((CG692-CG691)/CG691,\".\")))","v":-6.7485761227333518E-2},{"$f":"IFERROR(AV691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BP691,IF($D691=24,\".\",IFERROR((CH692-CH691)/CH691,\".\")))","v":5.328782851295577E-2},{"$f":"IFERROR(AW691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BQ691,IF(D691=24,\".\",IFERROR((CI692-CI691)/CI691,\".\")))","v":3.1154168512359526E-2},{"$f":"IFERROR(AW691+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B691,Table1[Country Code],0)))+BR691,IF(D691=24,\".\",IFERROR((CJ692-CJ691)/CJ691,\".\")))","v":-5.3989396771188858E-2},1842289511.3598249,2321237178.2557769,2896791540.8822589,525141894.4754501,386048794.14584029,216844666.11884424,318016156.71074486,234653972.03544894,134981210.11915535,2685447562.54602,2941939944.4370661,3248617417.1202583,-1.6233377902279038E-3,1.0552246680631851E-2,2.4070886921327847E-2,0.68602699120037425,0.78901582700388562,0.89169981223893213,0.19555097697665463,0.13122252712052213,6.6749831782613081E-2,0.11842203182297106,7.9761645875592299E-2,4.155035597845487E-2,12010.105423306992,13157.214229209729,14528.765410937698,-5.5180703111634699E-3,6.2707171259077654E-3,2.0212792621581599E-2]
["Brazil","BRA",2035,{"$f":"C698-'Initial Conditions and Settings'!$B$9","v":19},"BRA2035",121624.828125,{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,G697*F698/F697,\"\")),\".\")","v":112896.90983598988},229203,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B698,Table1[Country Code],0)),MAX(IF(D698>0,K697*EXP(growthb),\".\"),0.001)),\".\")","v":78.309114695260391},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B698,Table1[Country Code],0))*EXP(D698*INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0))),\".\")","v":106.1907034987664},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B698,Table1[Country Code],0))*EXP(D698*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))),\".\")","v":106.1907034987664},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W],MATCH($B698,Table1[Country Code],0)),IF($D698=1,Q697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))+growthdif),IF($D698>1,Q697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(T697-LN(Z697)+LN(Z696))+growthdif),\".\"))),\".\")","v":24716.967240137248},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W],MATCH($B698,Table1[Country Code],0)),IF($D698=1,R697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))),IF($D698>1,R697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(U697-LN(AA697)+LN(AA696))),\".\"))),\".\")","v":21508.314739977119},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Minimum wage, W],MATCH($B698,Table1[Country Code],0)),IF($D698=1,S697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B698,Table1[Country Code],0)))-growthdif),IF($D698>1,S697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I697)*(V697-LN(AB697)+LN(AB696))-growthdif),\".\"))),\".\")","v":18694.455529669729},{"$f":"IFERROR(IF(IFERROR(AND(AC697/$G697=mininf,AF697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(W697/Z697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AC697/$G697>mininf,AF697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(W697/Z697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AC697/$G697=mininf,AF697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(Q698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0))))),\".\")","v":-7.6484870524281823E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD697/$G697=mininf,AG697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(X697/AA697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AD697/$G697>mininf,AG697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(X697/AA697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AD697/$G697=mininf,AG697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(R698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0))))),\".\")","v":9.3665980157645601E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE697/$G697=mininf,AH697/$G697>minfor,$B698=$B697),FALSE),$P697*$I697*(Y697/AB697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AE697/$G697>mininf,AH697/$G697=minfor,$B698=$B697),FALSE),($J697*$P697*$I697/$M697)*(Y697/AB697)^(-(1-$I697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0)),IF(IFERROR(AND(AE697/$G697=mininf,AH697/$G697=minfor),FALSE),0,((($P698*($I698^$I698)*((1-$I698)^(1-$I698)))^(1/$I698))*(S698^(-(1-$I698)/$I698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B698,Table1[Country Code],0))))),\".\")","v":2.9095193336937164E-2},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,W697*EXP(T697),\"\")),\".\")","v":8799829078.7048931},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,X697*EXP(U697),\"\")),\".\")","v":10359342370.745113},{"$f":"IFERROR(IF($D698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B698,Table1[Country Code],0)),IF($D698>0,Y697*EXP(V697),\"\")),\".\")","v":12391079565.693863},58496.978750335627,76888.43891407187,103238.60977853193,27984.282046441123,21521.859839305347,5139.1424842601509,30512.696703894497,55366.579074766516,98099.467294271773,54399.931085654251,36008.470921918008,9658.3000574579492,0.27027043298369802,0.49041713502344653,0.86892960521935481,0.24787465030792319,0.19063285142676681,4.5520665638466108E-2,0.48185491670837877,0.31895001354978658,8.5549729142179093E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,6612382251.6357536,9085471119.5863037,12161279963.563101,-2.1778696250457585E-2,8.2158598704609176E-3,3.4990020543624212E-2,2187446827.0691395,1273871251.1588097,229799602.1307621,3.3890229595158416E-2,1.7535684004609919E-2,-0.34615529303441761,-5.9480576140312991E-2,-1.4377841653123724E-2,2.7841823162521706E-2,-1.3811650294696776E-2,-1.505801751896918E-2,-0.36330349041553944,4.0734892537736656E-2,3.3531516242291559E-2,-0.11954417931419847,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BJ698)+$I698*BA698,IF(D698=24,\".\",IFERROR((CB699-CB698)/CB698,\".\")))","v":-3.9432894137584995E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BK698)+$I698*BB698,IF(D698=24,\".\",IFERROR((CC699-CC698)/CC698,\".\")))","v":-1.8842488335311103E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+(1-$I698)*(BL698)+$I698*BC698,IF(D698=24,\".\",IFERROR((CD699-CD698)/CD698,\".\")))","v":3.2612663910873252E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BM698)+$I698*BG698,IF($D698=24,\".\",IFERROR((CE699-CE698)/CE698,\".\")))","v":1.3736031708031227E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BN698)+$I698*BH698,IF($D698=24,\".\",IFERROR((CF699-CF698)/CF698,\".\")))","v":4.9355753006207759E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+$AV698+(1-$I698)*(BO698)+$I698*BI698,IF($D698=24,\".\",IFERROR((CG699-CG698)/CG698,\".\")))","v":-0.35103264966717812},{"$f":"IFERROR(AV698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BP698,IF($D698=24,\".\",IFERROR((CH699-CH698)/CH698,\".\")))","v":4.4431634595537062E-2},{"$f":"IFERROR(AW698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BQ698,IF(D698=24,\".\",IFERROR((CI699-CI698)/CI698,\".\")))","v":3.7228258300091355E-2},{"$f":"IFERROR(AW698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B698,Table1[Country Code],0)))+BR698,IF(D698=24,\".\",IFERROR((CJ699-CJ698)/CJ698,\".\")))","v":-0.11584743725639868},1508362649.6768079,2381683617.6318188,3667832257.6341071,618585408.82233238,413977275.68186671,85919907.375593975,452373505.83310401,299435640.92001325,80315525.593239382,2579321564.3322444,3095096534.2336988,3834067690.6029406,-1.1973110298172664E-2,2.8118666822420078E-3,2.0905405592874429E-2,0.58479046216453623,0.76950220818281823,0.95664254092950263,0.23982485060271141,0.13375262163975168,2.2409595841559677E-2,0.17538468723275227,9.6745170177430076E-2,2.0947863228937689E-2,11253.437190317074,13503.73482997037,16727.825074728258,-1.3935271826046147E-2,3.33878767387219E-4,1.9986916041338176E-2]
["Barbados","BRB",2037,{"$f":"C726-'Initial Conditions and Settings'!$B$9","v":21},"BRB2037",144.35499572753906,{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,G725*F726/F725,\"\")),\".\")","v":143.61791106516245},288,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B726,Table1[Country Code],0)),MAX(IF(D726>0,K725*EXP(growthb),\".\"),0.001)),\".\")","v":87.326024755673828},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B726,Table1[Country Code],0))*EXP(D726*INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B726,Table1[Country Code],0))*EXP(D726*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W],MATCH($B726,Table1[Country Code],0)),IF($D726=1,Q725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))+growthdif),IF($D726>1,Q725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(T725-LN(Z725)+LN(Z724))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W],MATCH($B726,Table1[Country Code],0)),IF($D726=1,R725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))),IF($D726>1,R725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(U725-LN(AA725)+LN(AA724))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Minimum wage, W],MATCH($B726,Table1[Country Code],0)),IF($D726=1,S725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(INDEX(Table1[Growth Rate of Capital],MATCH($B726,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B726,Table1[Country Code],0)))-growthdif),IF($D726>1,S725*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I725)*(V725-LN(AB725)+LN(AB724))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC725/$G725=mininf,AF725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(W725/Z725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AC725/$G725>mininf,AF725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(W725/Z725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AC725/$G725=mininf,AF725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(Q726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD725/$G725=mininf,AG725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(X725/AA725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AD725/$G725>mininf,AG725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(X725/AA725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AD725/$G725=mininf,AG725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(R726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE725/$G725=mininf,AH725/$G725>minfor,$B726=$B725),FALSE),$P725*$I725*(Y725/AB725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AE725/$G725>mininf,AH725/$G725=minfor,$B726=$B725),FALSE),($J725*$P725*$I725/$M725)*(Y725/AB725)^(-(1-$I725))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0)),IF(IFERROR(AND(AE725/$G725=mininf,AH725/$G725=minfor),FALSE),0,((($P726*($I726^$I726)*((1-$I726)^(1-$I726)))^(1/$I726))*(S726^(-(1-$I726)/$I726)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B726,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,W725*EXP(T725),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,X725*EXP(U725),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D726=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B726,Table1[Country Code],0)),IF($D726>0,Y725*EXP(V725),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BJ726)+$I726*BA726,IF(D726=24,\".\",IFERROR((CB727-CB726)/CB726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BK726)+$I726*BB726,IF(D726=24,\".\",IFERROR((CC727-CC726)/CC726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+(1-$I726)*(BL726)+$I726*BC726,IF(D726=24,\".\",IFERROR((CD727-CD726)/CD726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BM726)+$I726*BG726,IF($D726=24,\".\",IFERROR((CE727-CE726)/CE726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BN726)+$I726*BH726,IF($D726=24,\".\",IFERROR((CF727-CF726)/CF726,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+$AV726+(1-$I726)*(BO726)+$I726*BI726,IF($D726=24,\".\",IFERROR((CG727-CG726)/CG726,\".\")))","v":"."},{"$f":"IFERROR(AV726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BP726,IF($D726=24,\".\",IFERROR((CH727-CH726)/CH726,\".\")))","v":"."},{"$f":"IFERROR(AW726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BQ726,IF(D726=24,\".\",IFERROR((CI727-CI726)/CI726,\".\")))","v":"."},{"$f":"IFERROR(AW726+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B726,Table1[Country Code],0)))+BR726,IF(D726=24,\".\",IFERROR((CJ727-CJ726)/CJ726,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Brunei Darussalam","BRN",2026,{"$f":"C741-'Initial Conditions and Settings'!$B$9","v":10},"BRN2026",233.40699768066406,{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,G740*F741/F740,\"\")),\".\")","v":235.28639175263731},473,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B741,Table1[Country Code],0)),MAX(IF(D741>0,K740*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B741,Table1[Country Code],0))*EXP(D741*INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B741,Table1[Country Code],0))*EXP(D741*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W],MATCH($B741,Table1[Country Code],0)),IF($D741=1,Q740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))+growthdif),IF($D741>1,Q740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(T740-LN(Z740)+LN(Z739))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W],MATCH($B741,Table1[Country Code],0)),IF($D741=1,R740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))),IF($D741>1,R740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(U740-LN(AA740)+LN(AA739))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Minimum wage, W],MATCH($B741,Table1[Country Code],0)),IF($D741=1,S740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(INDEX(Table1[Growth Rate of Capital],MATCH($B741,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B741,Table1[Country Code],0)))-growthdif),IF($D741>1,S740*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I740)*(V740-LN(AB740)+LN(AB739))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC740/$G740=mininf,AF740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(W740/Z740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AC740/$G740>mininf,AF740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(W740/Z740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AC740/$G740=mininf,AF740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(Q741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD740/$G740=mininf,AG740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(X740/AA740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AD740/$G740>mininf,AG740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(X740/AA740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AD740/$G740=mininf,AG740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(R741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE740/$G740=mininf,AH740/$G740>minfor,$B741=$B740),FALSE),$P740*$I740*(Y740/AB740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AE740/$G740>mininf,AH740/$G740=minfor,$B741=$B740),FALSE),($J740*$P740*$I740/$M740)*(Y740/AB740)^(-(1-$I740))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0)),IF(IFERROR(AND(AE740/$G740=mininf,AH740/$G740=minfor),FALSE),0,((($P741*($I741^$I741)*((1-$I741)^(1-$I741)))^(1/$I741))*(S741^(-(1-$I741)/$I741)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B741,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,W740*EXP(T740),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,X740*EXP(U740),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D741=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B741,Table1[Country Code],0)),IF($D741>0,Y740*EXP(V740),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BJ741)+$I741*BA741,IF(D741=24,\".\",IFERROR((CB742-CB741)/CB741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BK741)+$I741*BB741,IF(D741=24,\".\",IFERROR((CC742-CC741)/CC741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+(1-$I741)*(BL741)+$I741*BC741,IF(D741=24,\".\",IFERROR((CD742-CD741)/CD741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BM741)+$I741*BG741,IF($D741=24,\".\",IFERROR((CE742-CE741)/CE741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BN741)+$I741*BH741,IF($D741=24,\".\",IFERROR((CF742-CF741)/CF741,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+$AV741+(1-$I741)*(BO741)+$I741*BI741,IF($D741=24,\".\",IFERROR((CG742-CG741)/CG741,\".\")))","v":"."},{"$f":"IFERROR(AV741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BP741,IF($D741=24,\".\",IFERROR((CH742-CH741)/CH741,\".\")))","v":"."},{"$f":"IFERROR(AW741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BQ741,IF(D741=24,\".\",IFERROR((CI742-CI741)/CI741,\".\")))","v":"."},{"$f":"IFERROR(AW741+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B741,Table1[Country Code],0)))+BR741,IF(D741=24,\".\",IFERROR((CJ742-CJ741)/CJ741,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Bhutan","BTN",2032,{"$f":"C773-'Initial Conditions and Settings'!$B$9","v":16},"BTN2032",491.03799438476563,{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,G772*F773/F772,\"\")),\".\")","v":468.0624601697736},926,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B773,Table1[Country Code],0)),MAX(IF(D773>0,K772*EXP(growthb),\".\"),0.001)),\".\")","v":65.896950817538411},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B773,Table1[Country Code],0))*EXP(D773*INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B773,Table1[Country Code],0))*EXP(D773*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W],MATCH($B773,Table1[Country Code],0)),IF($D773=1,Q772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))+growthdif),IF($D773>1,Q772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(T772-LN(Z772)+LN(Z771))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W],MATCH($B773,Table1[Country Code],0)),IF($D773=1,R772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))),IF($D773>1,R772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(U772-LN(AA772)+LN(AA771))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Minimum wage, W],MATCH($B773,Table1[Country Code],0)),IF($D773=1,S772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(INDEX(Table1[Growth Rate of Capital],MATCH($B773,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B773,Table1[Country Code],0)))-growthdif),IF($D773>1,S772*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I772)*(V772-LN(AB772)+LN(AB771))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC772/$G772=mininf,AF772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(W772/Z772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AC772/$G772>mininf,AF772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(W772/Z772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AC772/$G772=mininf,AF772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(Q773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD772/$G772=mininf,AG772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(X772/AA772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AD772/$G772>mininf,AG772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(X772/AA772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AD772/$G772=mininf,AG772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(R773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE772/$G772=mininf,AH772/$G772>minfor,$B773=$B772),FALSE),$P772*$I772*(Y772/AB772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AE772/$G772>mininf,AH772/$G772=minfor,$B773=$B772),FALSE),($J772*$P772*$I772/$M772)*(Y772/AB772)^(-(1-$I772))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0)),IF(IFERROR(AND(AE772/$G772=mininf,AH772/$G772=minfor),FALSE),0,((($P773*($I773^$I773)*((1-$I773)^(1-$I773)))^(1/$I773))*(S773^(-(1-$I773)/$I773)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B773,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,W772*EXP(T772),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,X772*EXP(U772),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D773=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B773,Table1[Country Code],0)),IF($D773>0,Y772*EXP(V772),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BJ773)+$I773*BA773,IF(D773=24,\".\",IFERROR((CB774-CB773)/CB773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BK773)+$I773*BB773,IF(D773=24,\".\",IFERROR((CC774-CC773)/CC773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+(1-$I773)*(BL773)+$I773*BC773,IF(D773=24,\".\",IFERROR((CD774-CD773)/CD773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BM773)+$I773*BG773,IF($D773=24,\".\",IFERROR((CE774-CE773)/CE773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BN773)+$I773*BH773,IF($D773=24,\".\",IFERROR((CF774-CF773)/CF773,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+$AV773+(1-$I773)*(BO773)+$I773*BI773,IF($D773=24,\".\",IFERROR((CG774-CG773)/CG773,\".\")))","v":"."},{"$f":"IFERROR(AV773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BP773,IF($D773=24,\".\",IFERROR((CH774-CH773)/CH773,\".\")))","v":"."},{"$f":"IFERROR(AW773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BQ773,IF(D773=24,\".\",IFERROR((CI774-CI773)/CI773,\".\")))","v":"."},{"$f":"IFERROR(AW773+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B773,Table1[Country Code],0)))+BR773,IF(D773=24,\".\",IFERROR((CJ774-CJ773)/CJ773,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Botswana","BWA",2030,{"$f":"C797-'Initial Conditions and Settings'!$B$9","v":14},"BWA2030",1565.405029296875,{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,G796*F797/F796,\"\")),\".\")","v":1345.4018661551893},2800,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B797,Table1[Country Code],0)),MAX(IF(D797>0,K796*EXP(growthb),\".\"),0.001)),\".\")","v":67.23287183618676},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B797,Table1[Country Code],0))*EXP(D797*INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0))),\".\")","v":79.830617724406451},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B797,Table1[Country Code],0))*EXP(D797*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))),\".\")","v":79.830617724406451},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W],MATCH($B797,Table1[Country Code],0)),IF($D797=1,Q796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))+growthdif),IF($D797>1,Q796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(T796-LN(Z796)+LN(Z795))+growthdif),\".\"))),\".\")","v":18376.88712949106},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W],MATCH($B797,Table1[Country Code],0)),IF($D797=1,R796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))),IF($D797>1,R796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(U796-LN(AA796)+LN(AA795))),\".\"))),\".\")","v":16630.953861695922},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Minimum wage, W],MATCH($B797,Table1[Country Code],0)),IF($D797=1,S796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(INDEX(Table1[Growth Rate of Capital],MATCH($B797,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B797,Table1[Country Code],0)))-growthdif),IF($D797>1,S796*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I796)*(V796-LN(AB796)+LN(AB795))-growthdif),\".\"))),\".\")","v":15742.969680817532},{"$f":"IFERROR(IF(IFERROR(AND(AC796/$G796=mininf,AF796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(W796/Z796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AC796/$G796>mininf,AF796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(W796/Z796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AC796/$G796=mininf,AF796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(Q797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0))))),\".\")","v":4.1580980221944577E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD796/$G796=mininf,AG796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(X796/AA796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AD796/$G796>mininf,AG796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(X796/AA796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AD796/$G796=mininf,AG796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(R797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0))))),\".\")","v":5.0682575546709449E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE796/$G796=mininf,AH796/$G796>minfor,$B797=$B796),FALSE),$P796*$I796*(Y796/AB796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AE796/$G796>mininf,AH796/$G796=minfor,$B797=$B796),FALSE),($J796*$P796*$I796/$M796)*(Y796/AB796)^(-(1-$I796))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0)),IF(IFERROR(AND(AE796/$G796=mininf,AH796/$G796=minfor),FALSE),0,((($P797*($I797^$I797)*((1-$I797)^(1-$I797)))^(1/$I797))*(S797^(-(1-$I797)/$I797)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B797,Table1[Country Code],0))))),\".\")","v":5.6086140790584257E-2},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,W796*EXP(T796),\"\")),\".\")","v":127144619.19962907},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,X796*EXP(U796),\"\")),\".\")","v":135235631.33293292},{"$f":"IFERROR(IF($D797=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B797,Table1[Country Code],0)),IF($D797>0,Y796*EXP(V796),\"\")),\".\")","v":143476426.76062599},1096.6532316012951,1255.3456346272799,1278.1317728474298,756.3141496136659,725.15548219636321,541.64487655339985,340.33908198762907,530.19015243091644,736.48689629403009,248.74863455389414,90.056231527909404,67.270093307759467,0.25296462755788368,0.39407567788356274,0.54741034245679998,0.56214739152623328,0.538988015728468,0.40258965754319992,0.18488798091588313,6.693630638796931E-2,4.9999999999999996E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,72140098.434615389,92042199.043265387,114566950.66145074,1.5126144819753051E-2,4.4841058304253778E-2,6.1882683501977453E-2,55004520.76501368,43193432.289667532,28909476.099175245,7.5249188744333395E-2,6.3017763631776802E-2,3.2778471362714612E-2,-2.2353141632264872E-2,2.2058407653991807E-2,3.2789405533178773E-2,2.7769902292319237E-2,3.0235112981519485E-2,-6.3148066060847441E-3,3.3516179937646662E-2,-0.14086526947935774,1.6404196279756533E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BJ797)+$I797*BA797,IF(D797=24,\".\",IFERROR((CB798-CB797)/CB797,\".\")))","v":-3.6134984062559106E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BK797)+$I797*BB797,IF(D797=24,\".\",IFERROR((CC798-CC797)/CC797,\".\")))","v":3.3449732979122793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+(1-$I797)*(BL797)+$I797*BC797,IF(D797=24,\".\",IFERROR((CD798-CD797)/CD797,\".\")))","v":4.7336044517578113E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BM797)+$I797*BG797,IF($D797=24,\".\",IFERROR((CE798-CE797)/CE797,\".\")))","v":5.4009545518326374E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BN797)+$I797*BH797,IF($D797=24,\".\",IFERROR((CF798-CF797)/CF797,\".\")))","v":4.9126438306648201E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+$AV797+(1-$I797)*(BO797)+$I797*BI797,IF($D797=24,\".\",IFERROR((CG798-CG797)/CG797,\".\")))","v":1.5731832378314992E-2},{"$f":"IFERROR(AV797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BP797,IF($D797=24,\".\",IFERROR((CH798-CH797)/CH797,\".\")))","v":3.601617993764672E-2},{"$f":"IFERROR(AW797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BQ797,IF(D797=24,\".\",IFERROR((CI798-CI797)/CI797,\".\")))","v":-0.13836526947935734},{"$f":"IFERROR(AW797+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B797,Table1[Country Code],0)))+BR797,IF(D797=24,\".\",IFERROR((CJ798-CJ797)/CJ797,\".\")))","v":1.8904196279756924E-2},12508745.790882528,17635135.926008198,23188981.757352646,11972323.707373938,10388493.458431944,7345232.9856488202,1335094.0417253089,483353.5603070691,361054.84929621394,25816163.539981775,28506982.944747213,30895269.592297681,2.5158827936943476E-2,3.6249396407096839E-2,3.9489996841984738E-2,0.48453155216150129,0.61862512634847966,0.75056738663752443,0.46375301616106779,0.36441925399706887,0.23774620136281371,5.1715431677430854E-2,1.6955619654451484E-2,1.16864119996618E-2,9220.0584071363483,10181.065337409718,11034.024854392028,1.278014145058215E-2,2.3751012432397189E-2,2.680699331660108E-2]
["Central African Republic","CAF",2019,{"$f":"C812-'Initial Conditions and Settings'!$B$9","v":3},"CAF2019",2578.406005859375,{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,G811*F812/F811,\"\")),\".\")","v":1983.7590593085315},4826,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B812,Table1[Country Code],0)),MAX(IF(D812>0,K811*EXP(growthb),\".\"),0.001)),\".\")","v":25.174021892660249},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B812,Table1[Country Code],0))*EXP(D812*INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0))),\".\")","v":18.631390971882325},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B812,Table1[Country Code],0))*EXP(D812*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))),\".\")","v":18.631390971882325},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W],MATCH($B812,Table1[Country Code],0)),IF($D812=1,Q811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))+growthdif),IF($D812>1,Q811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(T811-LN(Z811)+LN(Z810))+growthdif),\".\"))),\".\")","v":1357.8490584864257},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W],MATCH($B812,Table1[Country Code],0)),IF($D812=1,R811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))),IF($D812>1,R811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(U811-LN(AA811)+LN(AA810))),\".\"))),\".\")","v":1332.2489319107351},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Minimum wage, W],MATCH($B812,Table1[Country Code],0)),IF($D812=1,S811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(INDEX(Table1[Growth Rate of Capital],MATCH($B812,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B812,Table1[Country Code],0)))-growthdif),IF($D812>1,S811*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I811)*(V811-LN(AB811)+LN(AB810))-growthdif),\".\"))),\".\")","v":1307.1086881319584},{"$f":"IFERROR(IF(IFERROR(AND(AC811/$G811=mininf,AF811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(W811/Z811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AC811/$G811>mininf,AF811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(W811/Z811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AC811/$G811=mininf,AF811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(Q812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-1.0949414783752401E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD811/$G811=mininf,AG811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(X811/AA811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AD811/$G811>mininf,AG811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(X811/AA811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AD811/$G811=mininf,AG811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(R812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-9.7213089229982869E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE811/$G811=mininf,AH811/$G811>minfor,$B812=$B811),FALSE),$P811*$I811*(Y811/AB811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AE811/$G811>mininf,AH811/$G811=minfor,$B812=$B811),FALSE),($J811*$P811*$I811/$M811)*(Y811/AB811)^(-(1-$I811))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0)),IF(IFERROR(AND(AE811/$G811=mininf,AH811/$G811=minfor),FALSE),0,((($P812*($I812^$I812)*((1-$I812)^(1-$I812)))^(1/$I812))*(S812^(-(1-$I812)/$I812)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B812,Table1[Country Code],0))))),\".\")","v":-8.4684476932308794E-3},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,W811*EXP(T811),\"\")),\".\")","v":6607227.1765814554},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,X811*EXP(U811),\"\")),\".\")","v":6614464.9582976215},{"$f":"IFERROR(IF($D812=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B812,Table1[Country Code],0)),IF($D812>0,Y811*EXP(V811),\"\")),\".\")","v":6621782.6833316935},526.39372019811015,534.57392952217037,542.95419115028244,310.99268519495496,304.87065118610519,298.2990552140821,215.40103500315524,229.70327833606527,244.65513593620034,1457.3653391104212,1449.1851297863611,1440.8048681582491,0.10858225649552242,0.11579192405358527,0.12332905792575359,0.15676938372916924,0.15368330632469668,0.15037060766747481,0.73464835977530829,0.73052476962171797,0.72630033440677155,null,2.5000000000001132E-3,2.5000000000003908E-3,4576360.2977676298,4697939.1519273873,4816673.0988137014,-2.5826695434803426E-2,-1.3682552353385447E-2,-2.7630965391942652E-3,2030866.8788138255,1916525.8063702341,1805109.5845179921,2.1785266502602596E-2,-7.7059062519424515E-5,-2.3853608218713518E-2,-6.2285728592240908E-2,-3.5110805160738501E-2,-9.0967045520500278E-3,-2.4673766654838225E-2,-3.1505311869873154E-2,-4.0187216231571732E-2,4.8095339106182244E-2,4.6250198672509235E-2,4.4248099138980201E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BJ812)+$I812*BA812,IF(D812=24,\".\",IFERROR((CB813-CB812)/CB812,\".\")))","v":-4.4056212013522167E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BK812)+$I812*BB812,IF(D812=24,\".\",IFERROR((CC813-CC812)/CC812,\".\")))","v":-2.4396678757061974E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+(1-$I812)*(BL812)+$I812*BC812,IF(D812=24,\".\",IFERROR((CD813-CD812)/CD812,\".\")))","v":-5.9299005456221465E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BM812)+$I812*BG812,IF($D812=24,\".\",IFERROR((CE813-CE812)/CE812,\".\")))","v":1.0557499238822987E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BN812)+$I812*BH812,IF($D812=24,\".\",IFERROR((CF813-CF812)/CF812,\".\")))","v":-1.3291185466196176E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+$AV812+(1-$I812)*(BO812)+$I812*BI812,IF($D812=24,\".\",IFERROR((CG813-CG812)/CG812,\".\")))","v":-2.9520412225142512E-2},{"$f":"IFERROR(AV812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BP812,IF($D812=24,\".\",IFERROR((CH813-CH812)/CH812,\".\")))","v":5.0595339106182358E-2},{"$f":"IFERROR(AW812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BQ812,IF(D812=24,\".\",IFERROR((CI813-CI812)/CI812,\".\")))","v":4.8750198672509626E-2},{"$f":"IFERROR(AW812+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B812,Table1[Country Code],0)))+BR812,IF(D812=24,\".\",IFERROR((CJ813-CJ812)/CJ812,\".\")))","v":4.6748099138980592E-2},584964.18515207199,612043.89443923451,639581.70755662571,334947.43183088372,322163.23804440605,309270.54649524979,683543.75734708924,679707.01794675004,675776.44860555243,1603455.374330045,1613914.1504303906,1624628.7026574281,5.7166809303957275E-3,8.6262844496386593E-3,1.1491126831884042E-2,0.3648147585002055,0.37922952362492002,0.39367869502148578,0.20889102197236473,0.1996160935564591,0.19036383266488618,0.42629421952742974,0.42115438281862089,0.41595747231362795,332.25349654580293,334.42066938052022,336.64084182706756,-1.2894963942237325E-2,-1.0271975886667839E-2,-7.5238699742961046E-3]
["Central African Republic","CAF",2033,{"$f":"C826-'Initial Conditions and Settings'!$B$9","v":17},"CAF2033",3593.030029296875,{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,G825*F826/F825,\"\")),\".\")","v":2764.3846061433737},6525,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B826,Table1[Country Code],0)),MAX(IF(D826>0,K825*EXP(growthb),\".\"),0.001)),\".\")","v":26.070713221792182},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B826,Table1[Country Code],0))*EXP(D826*INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0))),\".\")","v":18.631390971882325},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B826,Table1[Country Code],0))*EXP(D826*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))),\".\")","v":18.631390971882325},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W],MATCH($B826,Table1[Country Code],0)),IF($D826=1,Q825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))+growthdif),IF($D826>1,Q825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(T825-LN(Z825)+LN(Z824))+growthdif),\".\"))),\".\")","v":1774.4235755313762},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W],MATCH($B826,Table1[Country Code],0)),IF($D826=1,R825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))),IF($D826>1,R825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(U825-LN(AA825)+LN(AA824))),\".\"))),\".\")","v":1566.8028538292506},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Minimum wage, W],MATCH($B826,Table1[Country Code],0)),IF($D826=1,S825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(INDEX(Table1[Growth Rate of Capital],MATCH($B826,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B826,Table1[Country Code],0)))-growthdif),IF($D826>1,S825*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I825)*(V825-LN(AB825)+LN(AB824))-growthdif),\".\"))),\".\")","v":1379.8778536235636},{"$f":"IFERROR(IF(IFERROR(AND(AC825/$G825=mininf,AF825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(W825/Z825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AC825/$G825>mininf,AF825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(W825/Z825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AC825/$G825=mininf,AF825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(Q826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-2.5953671029142783E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD825/$G825=mininf,AG825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(X825/AA825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AD825/$G825>mininf,AG825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(X825/AA825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AD825/$G825=mininf,AG825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(R826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-1.9472856229466678E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE825/$G825=mininf,AH825/$G825>minfor,$B826=$B825),FALSE),$P825*$I825*(Y825/AB825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AE825/$G825>mininf,AH825/$G825=minfor,$B826=$B825),FALSE),($J825*$P825*$I825/$M825)*(Y825/AB825)^(-(1-$I825))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0)),IF(IFERROR(AND(AE825/$G825=mininf,AH825/$G825=minfor),FALSE),0,((($P826*($I826^$I826)*((1-$I826)^(1-$I826)))^(1/$I826))*(S826^(-(1-$I826)/$I826)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B826,Table1[Country Code],0))))),\".\")","v":-1.1969717802616464E-2},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,W825*EXP(T825),\"\")),\".\")","v":5120083.2951040557},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,X825*EXP(U825),\"\")),\".\")","v":5411757.2072916776},{"$f":"IFERROR(IF($D826=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B826,Table1[Country Code],0)),IF($D826>0,Y825*EXP(V825),\"\")),\".\")","v":5750434.5452308785},270.15490015836866,312.50557107860749,365.96301223598255,199.60548164029007,187.47913105418604,160.68455113141752,70.54941851807861,125.02644002442143,205.27846110456503,2494.2297059850052,2451.8790350647664,2398.4215939073911,2.5520840465286392E-2,4.5227585100340771E-2,7.4258285423948828E-2,7.2206118206815675E-2,6.7819481644321708E-2,5.8126698714181628E-2,0.90227304132789787,0.88695293325533753,0.86761501586186951,null,2.5000000000001132E-3,2.4999999999999467E-3,2559631.6351007666,3536714.5220203474,4503955.6432501888,-6.1630934965839046E-2,-2.6864454381499314E-2,-6.2221613208830462E-3,2560451.6600032891,1875042.6852713302,1246478.9019806897,8.4836074932930217E-3,-5.6777797646301309E-3,-3.3017362603319E-2,-9.9998792310723061E-2,-5.0366428249647655E-2,-1.4103200632218815E-2,-3.9884249851592557E-2,-3.9179753632779146E-2,-5.0898401914651892E-2,3.0787121811889584E-2,3.0846694825493515E-2,3.0514667156013253E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BJ826)+$I826*BA826,IF(D826=24,\".\",IFERROR((CB827-CB826)/CB826,\".\")))","v":-8.0814863638281054E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BK826)+$I826*BB826,IF(D826=24,\".\",IFERROR((CC827-CC826)/CC826,\".\")))","v":-3.8615441315573484E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+(1-$I826)*(BL826)+$I826*BC826,IF(D826=24,\".\",IFERROR((CD827-CD826)/CD826,\".\")))","v":-1.0162680976550931E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BM826)+$I826*BG826,IF($D826=24,\".\",IFERROR((CE827-CE826)/CE826,\".\")))","v":-1.3200321179149654E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BN826)+$I826*BH826,IF($D826=24,\".\",IFERROR((CF827-CF826)/CF826,\".\")))","v":-1.9928766698704525E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+$AV826+(1-$I826)*(BO826)+$I826*BI826,IF($D826=24,\".\",IFERROR((CG827-CG826)/CG826,\".\")))","v":-3.9457882258985333E-2},{"$f":"IFERROR(AV826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BP826,IF($D826=24,\".\",IFERROR((CH827-CH826)/CH826,\".\")))","v":3.3287121811889697E-2},{"$f":"IFERROR(AW826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BQ826,IF(D826=24,\".\",IFERROR((CI827-CI826)/CI826,\".\")))","v":3.3346694825493461E-2},{"$f":"IFERROR(AW826+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B826,Table1[Country Code],0)))+BR826,IF(D826=24,\".\",IFERROR((CJ827-CJ826)/CJ826,\".\")))","v":3.30146671560132E-2},250369.10291701707,391783.56606875028,566518.40460823069,312036.69264096173,258787.43677345137,195339.76979733317,1211531.3013986158,1190960.1553923024,1164994.0773284305,1773937.0969565946,1841531.1582345041,1926852.2517339943,9.005877695417568E-3,1.0550120212936163E-2,1.2972895160327621E-2,0.14113753150918135,0.2127488119421001,0.2940123738591866,0.17590065238293889,0.14052840518949117,0.10137765862512026,0.68296181610787976,0.64672278286840879,0.60460996751569318,271.86775432284975,282.22699743057535,295.30302708566961,-1.0824429236978794E-2,-9.5917528382445383E-3,-7.3185673309863475E-3]
["Switzerland","CHE",2023,{"$f":"C868-'Initial Conditions and Settings'!$B$9","v":7},"CHE2023",5013.5771484375,{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,G867*F868/F867,\"\")),\".\")","v":4880.3835944027387},8840,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B868,Table1[Country Code],0)),MAX(IF(D868>0,K867*EXP(growthb),\".\"),0.001)),\".\")","v":207.78984517747492},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B868,Table1[Country Code],0))*EXP(D868*INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0))),\".\")","v":184.8494245481603},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B868,Table1[Country Code],0))*EXP(D868*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))),\".\")","v":184.8494245481603},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W],MATCH($B868,Table1[Country Code],0)),IF($D868=1,Q867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))+growthdif),IF($D868>1,Q867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(T867-LN(Z867)+LN(Z866))+growthdif),\".\"))),\".\")","v":78837.426685913291},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W],MATCH($B868,Table1[Country Code],0)),IF($D868=1,R867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))),IF($D868>1,R867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(U867-LN(AA867)+LN(AA866))),\".\"))),\".\")","v":74953.20492915278},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Minimum wage, W],MATCH($B868,Table1[Country Code],0)),IF($D868=1,S867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(INDEX(Table1[Growth Rate of Capital],MATCH($B868,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B868,Table1[Country Code],0)))-growthdif),IF($D868>1,S867*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I867)*(V867-LN(AB867)+LN(AB866))-growthdif),\".\"))),\".\")","v":71926.875498581881},{"$f":"IFERROR(IF(IFERROR(AND(AC867/$G867=mininf,AF867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(W867/Z867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AC867/$G867>mininf,AF867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(W867/Z867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AC867/$G867=mininf,AF867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(Q868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0))))),\".\")","v":8.9050973886671825E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD867/$G867=mininf,AG867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(X867/AA867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AD867/$G867>mininf,AG867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(X867/AA867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AD867/$G867=mininf,AG867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(R868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0))))),\".\")","v":1.4520198529531889E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE867/$G867=mininf,AH867/$G867>minfor,$B868=$B867),FALSE),$P867*$I867*(Y867/AB867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AE867/$G867>mininf,AH867/$G867=minfor,$B868=$B867),FALSE),($J867*$P867*$I867/$M867)*(Y867/AB867)^(-(1-$I867))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0)),IF(IFERROR(AND(AE867/$G867=mininf,AH867/$G867=minfor),FALSE),0,((($P868*($I868^$I868)*((1-$I868)^(1-$I868)))^(1/$I868))*(S868^(-(1-$I868)/$I868)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B868,Table1[Country Code],0))))),\".\")","v":1.6636691706352361E-2},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,W867*EXP(T867),\"\")),\".\")","v":2893973214.6289887},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,X867*EXP(U867),\"\")),\".\")","v":2936688482.9617462},{"$f":"IFERROR(IF($D868=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B868,Table1[Country Code],0)),IF($D868>0,Y867*EXP(V867),\"\")),\".\")","v":2959741645.1968031},4247.6632022507865,4498.2049687985727,4636.3644146826018,397.30600297717973,48.337487775632816,0,3850.3571992736065,4449.8674810229395,4636.3644146826018,632.72039215195218,382.17862560416597,244.01917972013695,0.78894560740871711,0.91178641902789082,0.95,8.1408765375091799E-2,9.9044443619289643E-3,0,0.12964562721619108,7.830913661018013E-2,0.05,null,2.5000000000001132E-3,2.5000000000003908E-3,2801493936.4918847,2926518530.6987791,2959741645.1968031,4.0346040239427339E-3,1.4974098393253144E-2,1.6636691706352735E-2,92479278.137104034,10169952.26296711,0,0.14621546678702302,-0.12548289676162128,0,-3.513325525798372E-2,-8.1993601539682714E-3,8.8694314323589651E-4,9.7047607505100331E-2,-0.15865635530880917,0,0.14231319987989099,0.11775215460546651,8.8694314323856105E-4,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BJ868)+$I868*BA868,IF(D868=24,\".\",IFERROR((CB869-CB868)/CB868,\".\")))","v":-1.1219952762226721E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BK868)+$I868*BB868,IF(D868=24,\".\",IFERROR((CC869-CC868)/CC868,\".\")))","v":7.7167419744362089E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+(1-$I868)*(BL868)+$I868*BC868,IF(D868=24,\".\",IFERROR((CD869-CD868)/CD868,\".\")))","v":1.3091190279588088E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BM868)+$I868*BG868,IF($D868=24,\".\",IFERROR((CE869-CE868)/CE868,\".\")))","v":0.12846091000085558},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BN868)+$I868*BH868,IF($D868=24,\".\",IFERROR((CF869-CF868)/CF868,\".\")))","v":-0.13524025318042132},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+$AV868+(1-$I868)*(BO868)+$I868*BI868,IF($D868=24,\".\",IFERROR((CG869-CG868)/CG868,\".\")))","v":6.8293728547938861E-3},{"$f":"IFERROR(AV868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BP868,IF($D868=24,\".\",IFERROR((CH869-CH868)/CH868,\".\")))","v":0.14914257273468487},{"$f":"IFERROR(AW868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BQ868,IF(D868=24,\".\",IFERROR((CI869-CI868)/CI868,\".\")))","v":0.12458152746026067},{"$f":"IFERROR(AW868+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B868,Table1[Country Code],0)))+BR868,IF(D868=24,\".\",IFERROR((CJ869-CJ868)/CJ868,\".\")))","v":7.7163159980327247E-3},607104506.82462287,667063658.42537045,684752752.22710848,25601262.587271951,2961270.6339829327,0,24302684.793133657,14679417.303339446,9372736.0170072,657008454.20502841,684704346.36269283,694125488.24411571,1.5470506442057455E-4,9.603939871457693E-3,1.3018613665389613E-2,0.92404367544891231,0.97423605088673126,0.98649705827585032,3.8966412720288571E-2,4.3248894938580197E-3,0,3.6989911830799173E-2,2.1439059619410759E-2,1.3502941724149625E-2,74322.223326360676,77455.242801209592,78520.982833044764,-5.5591181138368029E-3,3.2565553244072731E-3,6.4791500075056518E-3]
["Channel Islands","CHI",2016,{"$f":"C887-'Initial Conditions and Settings'!$B$9","v":0},"CHI2016",".",{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,G886*F887/F886,\"\")),\".\")","v":80.2},164.541,0.5,0.71,{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B887,Table1[Country Code],0)),MAX(IF(D887>0,K886*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B887,Table1[Country Code],0))*EXP(D887*INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B887,Table1[Country Code],0))*EXP(D887*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W],MATCH($B887,Table1[Country Code],0)),IF($D887=1,Q886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))+growthdif),IF($D887>1,Q886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(T886-LN(Z886)+LN(Z885))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W],MATCH($B887,Table1[Country Code],0)),IF($D887=1,R886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))),IF($D887>1,R886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(U886-LN(AA886)+LN(AA885))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Minimum wage, W],MATCH($B887,Table1[Country Code],0)),IF($D887=1,S886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(INDEX(Table1[Growth Rate of Capital],MATCH($B887,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B887,Table1[Country Code],0)))-growthdif),IF($D887>1,S886*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I886)*(V886-LN(AB886)+LN(AB885))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC886/$G886=mininf,AF886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(W886/Z886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AC886/$G886>mininf,AF886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(W886/Z886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AC886/$G886=mininf,AF886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(Q887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD886/$G886=mininf,AG886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(X886/AA886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AD886/$G886>mininf,AG886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(X886/AA886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AD886/$G886=mininf,AG886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(R887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE886/$G886=mininf,AH886/$G886>minfor,$B887=$B886),FALSE),$P886*$I886*(Y886/AB886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AE886/$G886>mininf,AH886/$G886=minfor,$B887=$B886),FALSE),($J886*$P886*$I886/$M886)*(Y886/AB886)^(-(1-$I886))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0)),IF(IFERROR(AND(AE886/$G886=mininf,AH886/$G886=minfor),FALSE),0,((($P887*($I887^$I887)*((1-$I887)^(1-$I887)))^(1/$I887))*(S887^(-(1-$I887)/$I887)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B887,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,W886*EXP(T886),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,X886*EXP(U886),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D887=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B887,Table1[Country Code],0)),IF($D887>0,Y886*EXP(V886),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BJ887)+$I887*BA887,IF(D887=24,\".\",IFERROR((CB888-CB887)/CB887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BK887)+$I887*BB887,IF(D887=24,\".\",IFERROR((CC888-CC887)/CC887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+(1-$I887)*(BL887)+$I887*BC887,IF(D887=24,\".\",IFERROR((CD888-CD887)/CD887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BM887)+$I887*BG887,IF($D887=24,\".\",IFERROR((CE888-CE887)/CE887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BN887)+$I887*BH887,IF($D887=24,\".\",IFERROR((CF888-CF887)/CF887,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+$AV887+(1-$I887)*(BO887)+$I887*BI887,IF($D887=24,\".\",IFERROR((CG888-CG887)/CG887,\".\")))","v":"."},{"$f":"IFERROR(AV887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BP887,IF($D887=24,\".\",IFERROR((CH888-CH887)/CH887,\".\")))","v":"."},{"$f":"IFERROR(AW887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BQ887,IF(D887=24,\".\",IFERROR((CI888-CI887)/CI887,\".\")))","v":"."},{"$f":"IFERROR(AW887+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B887,Table1[Country Code],0)))+BR887,IF(D887=24,\".\",IFERROR((CJ888-CJ887)/CJ887,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Channel Islands","CHI",2030,{"$f":"C901-'Initial Conditions and Settings'!$B$9","v":14},"CHI2030",".",{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,G900*F901/F900,\"\")),\".\")","v":"."},174,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B901,Table1[Country Code],0)),MAX(IF(D901>0,K900*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B901,Table1[Country Code],0))*EXP(D901*INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B901,Table1[Country Code],0))*EXP(D901*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W],MATCH($B901,Table1[Country Code],0)),IF($D901=1,Q900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))+growthdif),IF($D901>1,Q900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(T900-LN(Z900)+LN(Z899))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W],MATCH($B901,Table1[Country Code],0)),IF($D901=1,R900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))),IF($D901>1,R900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(U900-LN(AA900)+LN(AA899))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Minimum wage, W],MATCH($B901,Table1[Country Code],0)),IF($D901=1,S900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(INDEX(Table1[Growth Rate of Capital],MATCH($B901,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B901,Table1[Country Code],0)))-growthdif),IF($D901>1,S900*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I900)*(V900-LN(AB900)+LN(AB899))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC900/$G900=mininf,AF900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(W900/Z900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AC900/$G900>mininf,AF900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(W900/Z900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AC900/$G900=mininf,AF900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(Q901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD900/$G900=mininf,AG900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(X900/AA900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AD900/$G900>mininf,AG900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(X900/AA900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AD900/$G900=mininf,AG900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(R901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE900/$G900=mininf,AH900/$G900>minfor,$B901=$B900),FALSE),$P900*$I900*(Y900/AB900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AE900/$G900>mininf,AH900/$G900=minfor,$B901=$B900),FALSE),($J900*$P900*$I900/$M900)*(Y900/AB900)^(-(1-$I900))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0)),IF(IFERROR(AND(AE900/$G900=mininf,AH900/$G900=minfor),FALSE),0,((($P901*($I901^$I901)*((1-$I901)^(1-$I901)))^(1/$I901))*(S901^(-(1-$I901)/$I901)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B901,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,W900*EXP(T900),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,X900*EXP(U900),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D901=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B901,Table1[Country Code],0)),IF($D901>0,Y900*EXP(V900),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BJ901)+$I901*BA901,IF(D901=24,\".\",IFERROR((CB902-CB901)/CB901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BK901)+$I901*BB901,IF(D901=24,\".\",IFERROR((CC902-CC901)/CC901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+(1-$I901)*(BL901)+$I901*BC901,IF(D901=24,\".\",IFERROR((CD902-CD901)/CD901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BM901)+$I901*BG901,IF($D901=24,\".\",IFERROR((CE902-CE901)/CE901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BN901)+$I901*BH901,IF($D901=24,\".\",IFERROR((CF902-CF901)/CF901,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+$AV901+(1-$I901)*(BO901)+$I901*BI901,IF($D901=24,\".\",IFERROR((CG902-CG901)/CG901,\".\")))","v":"."},{"$f":"IFERROR(AV901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BP901,IF($D901=24,\".\",IFERROR((CH902-CH901)/CH901,\".\")))","v":"."},{"$f":"IFERROR(AW901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BQ901,IF(D901=24,\".\",IFERROR((CI902-CI901)/CI901,\".\")))","v":"."},{"$f":"IFERROR(AW901+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B901,Table1[Country Code],0)))+BR901,IF(D901=24,\".\",IFERROR((CJ902-CJ901)/CJ901,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Chile","CHL",2021,{"$f":"C918-'Initial Conditions and Settings'!$B$9","v":5},"CHL2021",9665.0341796875,{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,G917*F918/F917,\"\")),\".\")","v":9187.8889845037229},18605,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B918,Table1[Country Code],0)),MAX(IF(D918>0,K917*EXP(growthb),\".\"),0.001)),\".\")","v":82.159394473500896},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B918,Table1[Country Code],0))*EXP(D918*INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0))),\".\")","v":123.8675458553288},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B918,Table1[Country Code],0))*EXP(D918*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))),\".\")","v":123.8675458553288},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W],MATCH($B918,Table1[Country Code],0)),IF($D918=1,Q917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))+growthdif),IF($D918>1,Q917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(T917-LN(Z917)+LN(Z916))+growthdif),\".\"))),\".\")","v":22871.887956363735},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W],MATCH($B918,Table1[Country Code],0)),IF($D918=1,R917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))),IF($D918>1,R917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(U917-LN(AA917)+LN(AA916))),\".\"))),\".\")","v":22118.69551894414},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Minimum wage, W],MATCH($B918,Table1[Country Code],0)),IF($D918=1,S917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(INDEX(Table1[Growth Rate of Capital],MATCH($B918,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B918,Table1[Country Code],0)))-growthdif),IF($D918>1,S917*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I917)*(V917-LN(AB917)+LN(AB916))-growthdif),\".\"))),\".\")","v":21390.06200016036},{"$f":"IFERROR(IF(IFERROR(AND(AC917/$G917=mininf,AF917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(W917/Z917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AC917/$G917>mininf,AF917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(W917/Z917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AC917/$G917=mininf,AF917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(Q918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0))))),\".\")","v":4.3208529458740541E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD917/$G917=mininf,AG917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(X917/AA917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AD917/$G917>mininf,AG917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(X917/AA917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AD917/$G917=mininf,AG917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(R918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0))))),\".\")","v":4.8919362987179749E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE917/$G917=mininf,AH917/$G917>minfor,$B918=$B917),FALSE),$P917*$I917*(Y917/AB917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AE917/$G917>mininf,AH917/$G917=minfor,$B918=$B917),FALSE),($J917*$P917*$I917/$M917)*(Y917/AB917)^(-(1-$I917))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0)),IF(IFERROR(AND(AE917/$G917=mininf,AH917/$G917=minfor),FALSE),0,((($P918*($I918^$I918)*((1-$I918)^(1-$I918)))^(1/$I918))*(S918^(-(1-$I918)/$I918)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B918,Table1[Country Code],0))))),\".\")","v":5.4826712503118047E-2},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,W917*EXP(T917),\"\")),\".\")","v":817398984.5620209},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,X917*EXP(U917),\"\")),\".\")","v":826264343.8247788},{"$f":"IFERROR(IF($D918=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B918,Table1[Country Code],0)),IF($D918>0,Y917*EXP(V917),\"\")),\".\")","v":835402728.32198715},7285.3433042055058,7569.9856273048363,7869.2934453956141,1881.9010423652371,1590.5288691119247,1261.0366324699066,5403.4422618402696,5979.4567581929114,6608.2568129257079,1902.5456802982171,1617.9033571988866,1318.5955391081088,0.58810487054792515,0.65079767161726187,0.7192355963454915,0.20482409458138295,0.17311145920401388,0.13724987694091306,0.20707103487069198,0.17609086917872424,0.14351452671359544,null,2.5000000000000022E-3,2.4999999999995026E-3,736918517.83245015,762650703.27475119,788235379.80013955,3.7237092173246111E-2,4.878427539175334E-2,5.9729473078803608E-2,80480466.729570746,63613640.550027609,47167348.521847606,9.6288975909669006E-2,5.0537480823194869E-2,-3.087658486128575E-2,6.8922339081645134E-4,2.7094047651196718E-2,5.291627972459878E-2,4.9741107127242223E-2,1.8847253082634019E-2,-4.7689778215491252E-2,-9.3495543774491097E-4,-6.1538168056236131E-2,-0.16668784342190257,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BJ918)+$I918*BA918,IF(D918=24,\".\",IFERROR((CB919-CB918)/CB918,\".\")))","v":1.8963157782031281E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BK918)+$I918*BB918,IF(D918=24,\".\",IFERROR((CC919-CC918)/CC918,\".\")))","v":3.7939161521475029E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+(1-$I918)*(BL918)+$I918*BC918,IF(D918=24,\".\",IFERROR((CD919-CD918)/CD918,\".\")))","v":5.6322876401701194E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BM918)+$I918*BG918,IF($D918=24,\".\",IFERROR((CE919-CE918)/CE918,\".\")))","v":7.5515041518455617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BN918)+$I918*BH918,IF($D918=24,\".\",IFERROR((CF919-CF918)/CF918,\".\")))","v":3.7192366952914446E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+$AV918+(1-$I918)*(BO918)+$I918*BI918,IF($D918=24,\".\",IFERROR((CG919-CG918)/CG918,\".\")))","v":-3.6783181538388499E-2},{"$f":"IFERROR(AV918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BP918,IF($D918=24,\".\",IFERROR((CH919-CH918)/CH918,\".\")))","v":1.5650445622550913E-3},{"$f":"IFERROR(AW918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BQ918,IF(D918=24,\".\",IFERROR((CI919-CI918)/CI918,\".\")))","v":-5.9038168056236628E-2},{"$f":"IFERROR(AW918+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B918,Table1[Country Code],0)))+BR918,IF(D918=24,\".\",IFERROR((CJ919-CJ918)/CJ918,\".\")))","v":-0.16418784342190307},247173851.98298258,264515566.80632362,282702045.88292599,34656779.041726299,28326340.171450522,21718465.93485051,19361983.957981952,16465212.463513505,13419191.948797746,301192614.98269081,309307119.44128764,317839703.76657426,2.4351882701729156E-2,3.2708417736621601E-2,4.0650836802020411E-2,0.82065043990931641,0.85518745020847697,0.88944849410804305,0.11506516865866045,9.15799811611753E-2,6.8331506974977682E-2,6.4284391432023205E-2,5.3232568630347726E-2,4.2219998916979168E-2,16188.799515328719,16624.945952232607,17083.563760632856,1.7623833331757766E-2,2.6028683530610053E-2,3.4878219544975053E-2]
["Chile","CHL",2040,{"$f":"C937-'Initial Conditions and Settings'!$B$9","v":24},"CHL2040",10848.05859375,{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,G936*F937/F936,\"\")),\".\")","v":10312.50963046146},20379,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B937,Table1[Country Code],0)),MAX(IF(D937>0,K936*EXP(growthb),\".\"),0.001)),\".\")","v":86.156136901061984},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B937,Table1[Country Code],0))*EXP(D937*INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0))),\".\")","v":123.8675458553288},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B937,Table1[Country Code],0))*EXP(D937*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))),\".\")","v":123.8675458553288},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W],MATCH($B937,Table1[Country Code],0)),IF($D937=1,Q936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))+growthdif),IF($D937>1,Q936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(T936-LN(Z936)+LN(Z935))+growthdif),\".\"))),\".\")","v":32503.957312235932},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W],MATCH($B937,Table1[Country Code],0)),IF($D937=1,R936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))),IF($D937>1,R936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(U936-LN(AA936)+LN(AA935))),\".\"))),\".\")","v":27240.056555563799},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Minimum wage, W],MATCH($B937,Table1[Country Code],0)),IF($D937=1,S936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(INDEX(Table1[Growth Rate of Capital],MATCH($B937,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B937,Table1[Country Code],0)))-growthdif),IF($D937>1,S936*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I936)*(V936-LN(AB936)+LN(AB935))-growthdif),\".\"))),\".\")","v":25223.995924408191},{"$f":"IFERROR(IF(IFERROR(AND(AC936/$G936=mininf,AF936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(W936/Z936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AC936/$G936>mininf,AF936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(W936/Z936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AC936/$G936=mininf,AF936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(Q937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0))))),\".\")","v":-6.4891856584415042E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD936/$G936=mininf,AG936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(X936/AA936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AD936/$G936>mininf,AG936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(X936/AA936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AD936/$G936=mininf,AG936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(R937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0))))),\".\")","v":1.6315207707302326E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE936/$G936=mininf,AH936/$G936>minfor,$B937=$B936),FALSE),$P936*$I936*(Y936/AB936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AE936/$G936>mininf,AH936/$G936=minfor,$B937=$B936),FALSE),($J936*$P936*$I936/$M936)*(Y936/AB936)^(-(1-$I936))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0)),IF(IFERROR(AND(AE936/$G936=mininf,AH936/$G936=minfor),FALSE),0,((($P937*($I937^$I937)*((1-$I937)^(1-$I937)))^(1/$I937))*(S937^(-(1-$I937)/$I937)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B937,Table1[Country Code],0))))),\".\")","v":2.0946378767645685E-2},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,W936*EXP(T936),\"\")),\".\")","v":1157812489.2223389},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,X936*EXP(U936),\"\")),\".\")","v":1546234010.199945},{"$f":"IFERROR(IF($D937=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B937,Table1[Country Code],0)),IF($D937>0,Y936*EXP(V936),\"\")),\".\")","v":1809939646.7640228},5873.8697839646884,9035.6957552483364,9796.8841489383867,2690.4917022713125,1679.4494710419901,0,3183.3780816933754,7356.2462842063451,9796.8841489383867,4438.6398464967715,1276.8138752131235,515.62548152307318,0.30869091964677536,0.7133323068593509,0.95,0.26089592142770385,0.16285555419809472,0,0.43041315892552073,0.1238121389425543,5.0000000000000017E-2,null,2.5000000000000001E-3,2.5000000000000001E-3,876810263.21822608,1423040288.0450928,1809939646.7640228,".",".",".",281002226.00411284,123193722.15485215,0,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BJ937)+$I937*BA937,IF(D937=24,\".\",IFERROR((CB938-CB937)/CB937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BK937)+$I937*BB937,IF(D937=24,\".\",IFERROR((CC938-CC937)/CC937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+(1-$I937)*(BL937)+$I937*BC937,IF(D937=24,\".\",IFERROR((CD938-CD937)/CD937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BM937)+$I937*BG937,IF($D937=24,\".\",IFERROR((CE938-CE937)/CE937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BN937)+$I937*BH937,IF($D937=24,\".\",IFERROR((CF938-CF937)/CF937,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+$AV937+(1-$I937)*(BO937)+$I937*BI937,IF($D937=24,\".\",IFERROR((CG938-CG937)/CG937,\".\")))","v":"."},{"$f":"IFERROR(AV937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BP937,IF($D937=24,\".\",IFERROR((CH938-CH937)/CH937,\".\")))","v":"."},{"$f":"IFERROR(AW937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BQ937,IF(D937=24,\".\",IFERROR((CI938-CI937)/CI937,\".\")))","v":"."},{"$f":"IFERROR(AW937+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B937,Table1[Country Code],0)))+BR937,IF(D937=24,\".\",IFERROR((CJ938-CJ937)/CJ937,\".\")))","v":"."},206944770.55213794,400769129.63687378,521595175.88022065,81197799.424228206,42476752.924122639,0,47368939.12895488,13626092.863044692,5502728.9647935322,335511509.10532105,456871975.42404109,527097904.84501415,".",".",".",0.61680379043919931,0.87720226057836881,0.98956032851921216,0.24201196448000015,9.2972988515433175E-2,0,0.14118424508080052,2.9824750906198114E-2,1.0439671480787869E-2,16463.590416866435,22418.763208402823,25864.758076697293,".",".","."]
["China","CHN",2031,{"$f":"C954-'Initial Conditions and Settings'!$B$9","v":15},"CHN2031",783786.8125,{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,G953*F954/F953,\"\")),\".\")","v":775527.17582237965},1409465,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B954,Table1[Country Code],0)),MAX(IF(D954>0,K953*EXP(growthb),\".\"),0.001)),\".\")","v":55.87238060874126},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B954,Table1[Country Code],0))*EXP(D954*INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0))),\".\")","v":104.99779872446462},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B954,Table1[Country Code],0))*EXP(D954*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))),\".\")","v":104.99779872446462},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W],MATCH($B954,Table1[Country Code],0)),IF($D954=1,Q953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))+growthdif),IF($D954>1,Q953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(T953-LN(Z953)+LN(Z952))+growthdif),\".\"))),\".\")","v":27453.317418606977},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W],MATCH($B954,Table1[Country Code],0)),IF($D954=1,R953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))),IF($D954>1,R953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(U953-LN(AA953)+LN(AA952))),\".\"))),\".\")","v":26082.476489846467},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Minimum wage, W],MATCH($B954,Table1[Country Code],0)),IF($D954=1,S953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(INDEX(Table1[Growth Rate of Capital],MATCH($B954,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B954,Table1[Country Code],0)))-growthdif),IF($D954>1,S953*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I953)*(V953-LN(AB953)+LN(AB952))-growthdif),\".\"))),\".\")","v":24791.1179659628},{"$f":"IFERROR(IF(IFERROR(AND(AC953/$G953=mininf,AF953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(W953/Z953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AC953/$G953>mininf,AF953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(W953/Z953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AC953/$G953=mininf,AF953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(Q954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0))))),\".\")","v":8.3017633949711747E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD953/$G953=mininf,AG953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(X953/AA953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AD953/$G953>mininf,AG953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(X953/AA953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AD953/$G953=mininf,AG953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(R954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0))))),\".\")","v":8.8294107962700333E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE953/$G953=mininf,AH953/$G953>minfor,$B954=$B953),FALSE),$P953*$I953*(Y953/AB953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AE953/$G953>mininf,AH953/$G953=minfor,$B954=$B953),FALSE),($J953*$P953*$I953/$M953)*(Y953/AB953)^(-(1-$I953))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0)),IF(IFERROR(AND(AE953/$G953=mininf,AH953/$G953=minfor),FALSE),0,((($P954*($I954^$I954)*((1-$I954)^(1-$I954)))^(1/$I954))*(S954^(-(1-$I954)/$I954)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B954,Table1[Country Code],0))))),\".\")","v":9.3798410471505361E-2},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,W953*EXP(T953),\"\")),\".\")","v":128410602496.44434},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,X953*EXP(U953),\"\")),\".\")","v":134664474970.92874},{"$f":"IFERROR(IF($D954=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B954,Table1[Country Code],0)),IF($D954>0,Y953*EXP(V953),\"\")),\".\")","v":141348690406.98724},736750.81703126058,736750.81703126058,736750.81703126058,408862.7010605688,292564.21157323994,157444.64410929487,327888.11597069172,444186.60545802064,579306.17292196571,38776.35879111907,38776.35879111907,38776.35879111907,0.42279384422988753,0.57275440410840417,0.74698371763395843,0.52720615577011243,0.37724559589159573,0.20301628236604141,5.0000000000000121E-2,5.0000000000000114E-2,5.0000000000000114E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,89663346129.066452,109638405356.45811,129181398839.38239,6.4083098366126023E-2,8.4822514558833717E-2,9.919110438583445E-2,38747256367.377884,25026069614.470627,12167291567.604858,0.12550548473705803,0.10336257604882704,3.4675122281040416E-2,-3.3104500534825831E-2,-7.6415583551057153E-3,1.1222728963089068E-2,1.8317885836106385E-2,8.9850313488426536E-4,-6.3293253141704753E-2,-4.2415590235496126E-3,-4.2415590235496126E-3,-4.2415590235496126E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BJ954)+$I954*BA954,IF(D954=24,\".\",IFERROR((CB955-CB954)/CB954,\".\")))","v":4.8907000636841502E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BK954)+$I954*BB954,IF(D954=24,\".\",IFERROR((CC955-CC954)/CC954,\".\")))","v":7.2008179823055407E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+(1-$I954)*(BL954)+$I954*BC954,IF(D954=24,\".\",IFERROR((CD955-CD954)/CD954,\".\")))","v":8.8624618395653165E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BM954)+$I954*BG954,IF($D954=24,\".\",IFERROR((CE955-CE954)/CE954,\".\")))","v":0.10782938700777361},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BN954)+$I954*BH954,IF($D954=24,\".\",IFERROR((CF955-CF954)/CF954,\".\")))","v":8.804824131304706E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+$AV954+(1-$I954)*(BO954)+$I954*BI954,IF($D954=24,\".\",IFERROR((CG955-CG954)/CG954,\".\")))","v":2.160863629085924E-2},{"$f":"IFERROR(AV954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BP954,IF($D954=24,\".\",IFERROR((CH955-CH954)/CH954,\".\")))","v":3.1676142697641796E-2},{"$f":"IFERROR(AW954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BQ954,IF(D954=24,\".\",IFERROR((CI955-CI954)/CI954,\".\")))","v":3.1676142697642184E-2},{"$f":"IFERROR(AW954+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B954,Table1[Country Code],0)))+BR954,IF(D954=24,\".\",IFERROR((CJ955-CJ954)/CJ954,\".\")))","v":3.1676142697642184E-2},18003233051.064835,23170973387.927063,28723295342.637791,9741678906.6228828,6622645518.0632143,3387548247.4642286,227480615.9609122,227480615.9609122,227480615.9609122,27972392573.648628,30021099521.951187,32338324206.062931,6.9287212331607131E-2,7.5241002279039751E-2,8.1203870631116379E-2,0.6436071924725083,0.77182294309322796,0.88821223881640166,0.34826048150775718,0.22059969899572762,0.10475336402339352,8.1323260197345495E-3,7.5773579110445374E-3,7.0343971602048298E-3,19846.106553655911,21299.641723598095,22943.687289902857,7.0518754230027625E-2,7.6101444418570807E-2,8.2250387542371683E-2]
["Cote d'Ivoire","CIV",2040,{"$f":"C989-'Initial Conditions and Settings'!$B$9","v":24},"CIV2040",17128.2890625,{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,G988*F989/F988,\"\")),\".\")","v":14320.395803518586},41796,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B989,Table1[Country Code],0)),MAX(IF(D989>0,K988*EXP(growthb),\".\"),0.001)),\".\")","v":71.44091332027871},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B989,Table1[Country Code],0))*EXP(D989*INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0))),\".\")","v":77.928196346927237},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B989,Table1[Country Code],0))*EXP(D989*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))),\".\")","v":77.928196346927237},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W],MATCH($B989,Table1[Country Code],0)),IF($D989=1,Q988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))+growthdif),IF($D989>1,Q988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(T988-LN(Z988)+LN(Z987))+growthdif),\".\"))),\".\")","v":23207.349064967209},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W],MATCH($B989,Table1[Country Code],0)),IF($D989=1,R988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))),IF($D989>1,R988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(U988-LN(AA988)+LN(AA987))),\".\"))),\".\")","v":19524.58225753469},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Minimum wage, W],MATCH($B989,Table1[Country Code],0)),IF($D989=1,S988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(INDEX(Table1[Growth Rate of Capital],MATCH($B989,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B989,Table1[Country Code],0)))-growthdif),IF($D989>1,S988*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I988)*(V988-LN(AB988)+LN(AB987))-growthdif),\".\"))),\".\")","v":16340.782288261478},{"$f":"IFERROR(IF(IFERROR(AND(AC988/$G988=mininf,AF988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(W988/Z988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AC988/$G988>mininf,AF988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(W988/Z988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AC988/$G988=mininf,AF988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(Q989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0))))),\".\")","v":-5.5558145813743576E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD988/$G988=mininf,AG988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(X988/AA988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AD988/$G988>mininf,AG988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(X988/AA988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AD988/$G988=mininf,AG988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(R989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0))))),\".\")","v":6.7836465088070147E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE988/$G988=mininf,AH988/$G988>minfor,$B989=$B988),FALSE),$P988*$I988*(Y988/AB988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AE988/$G988>mininf,AH988/$G988=minfor,$B989=$B988),FALSE),($J988*$P988*$I988/$M988)*(Y988/AB988)^(-(1-$I988))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0)),IF(IFERROR(AND(AE988/$G988=mininf,AH988/$G988=minfor),FALSE),0,((($P989*($I989^$I989)*((1-$I989)^(1-$I989)))^(1/$I989))*(S989^(-(1-$I989)/$I989)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B989,Table1[Country Code],0))))),\".\")","v":2.1933918774193442E-2},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,W988*EXP(T988),\"\")),\".\")","v":133274600.92405848},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,X988*EXP(U988),\"\")),\".\")","v":150888309.70694119},{"$f":"IFERROR(IF($D989=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B989,Table1[Country Code],0)),IF($D989>0,Y988*EXP(V988),\"\")),\".\")","v":174013901.38158962},782.47737593412967,1000.4935761380533,1321.6790226753867,655.26179139732812,643.62564060234433,535.25364532056915,127.21558453680152,356.86793553570891,786.42537735481744,13537.918427584456,13319.902227380533,12998.716780843199,8.8835243300708269E-3,2.4920256425316461E-2,5.49164553930548E-2,4.5757240259820704E-2,4.4944682356070256E-2,3.7377014760238331E-2,0.94535923541010847,0.93013506121861333,0.90770652984670697,null,2.5000000000000001E-3,2.5000000000000001E-3,45129667.01458592,89606965.807017475,138316486.73257378,".",".",".",88144933.909472555,61281343.899923712,35697414.649015844,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BJ989)+$I989*BA989,IF(D989=24,\".\",IFERROR((CB990-CB989)/CB989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BK989)+$I989*BB989,IF(D989=24,\".\",IFERROR((CC990-CC989)/CC989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+(1-$I989)*(BL989)+$I989*BC989,IF(D989=24,\".\",IFERROR((CD990-CD989)/CD989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BM989)+$I989*BG989,IF($D989=24,\".\",IFERROR((CE990-CE989)/CE989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BN989)+$I989*BH989,IF($D989=24,\".\",IFERROR((CF990-CF989)/CF989,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+$AV989+(1-$I989)*(BO989)+$I989*BI989,IF($D989=24,\".\",IFERROR((CG990-CG989)/CG989,\".\")))","v":"."},{"$f":"IFERROR(AV989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BP989,IF($D989=24,\".\",IFERROR((CH990-CH989)/CH989,\".\")))","v":"."},{"$f":"IFERROR(AW989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BQ989,IF(D989=24,\".\",IFERROR((CI990-CI989)/CI989,\".\")))","v":"."},{"$f":"IFERROR(AW989+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B989,Table1[Country Code],0)))+BR989,IF(D989=24,\".\",IFERROR((CJ990-CJ989)/CJ989,\".\")))","v":"."},5904672.9536987953,13935394.724887075,25701611.754637901,14119416.286900796,11667866.493136307,8120987.4813920232,75369132.328563616,74155379.12633872,72367255.748910412,95393221.569163203,99758640.34436211,106189854.98494034,".",".",".",6.1898244514341248E-2,0.13969110521938502,0.24203453106026804,0.14801278387127076,0.11696096150528298,7.6476114244093535E-2,0.79008897161438807,0.74334793327533188,0.68148935469563843,2282.352894276084,2386.7987449603338,2540.6702790922654,".",".","."]
["Cameroon","CMR",2033,{"$f":"C1008-'Initial Conditions and Settings'!$B$9","v":17},"CMR2033",17065.109375,{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,G1007*F1008/F1007,\"\")),\".\")","v":15662.177760668706},35292,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1008,Table1[Country Code],0)),MAX(IF(D1008>0,K1007*EXP(growthb),\".\"),0.001)),\".\")","v":40.157290081576967},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1008,Table1[Country Code],0))*EXP(D1008*INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0))),\".\")","v":50.341278802200243},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1008,Table1[Country Code],0))*EXP(D1008*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))),\".\")","v":50.341278802200243},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,Q1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))+growthdif),IF($D1008>1,Q1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(T1007-LN(Z1007)+LN(Z1006))+growthdif),\".\"))),\".\")","v":7078.0938225346144},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,R1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))),IF($D1008>1,R1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(U1007-LN(AA1007)+LN(AA1006))),\".\"))),\".\")","v":6265.1452338468453},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Minimum wage, W],MATCH($B1008,Table1[Country Code],0)),IF($D1008=1,S1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1008,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1008,Table1[Country Code],0)))-growthdif),IF($D1008>1,S1007*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1007)*(V1007-LN(AB1007)+LN(AB1006))-growthdif),\".\"))),\".\")","v":5535.3542678364529},{"$f":"IFERROR(IF(IFERROR(AND(AC1007/$G1007=mininf,AF1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(W1007/Z1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AC1007/$G1007>mininf,AF1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(W1007/Z1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AC1007/$G1007=mininf,AF1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(Q1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":1.4283966485145919E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1007/$G1007=mininf,AG1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(X1007/AA1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AD1007/$G1007>mininf,AG1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(X1007/AA1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AD1007/$G1007=mininf,AG1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(R1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":2.5898562787756554E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1007/$G1007=mininf,AH1007/$G1007>minfor,$B1008=$B1007),FALSE),$P1007*$I1007*(Y1007/AB1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AE1007/$G1007>mininf,AH1007/$G1007=minfor,$B1008=$B1007),FALSE),($J1007*$P1007*$I1007/$M1007)*(Y1007/AB1007)^(-(1-$I1007))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0)),IF(IFERROR(AND(AE1007/$G1007=mininf,AH1007/$G1007=minfor),FALSE),0,((($P1008*($I1008^$I1008)*((1-$I1008)^(1-$I1008)))^(1/$I1008))*(S1008^(-(1-$I1008)/$I1008)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1008,Table1[Country Code],0))))),\".\")","v":3.9231026629845012E-2},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,W1007*EXP(T1007),\"\")),\".\")","v":113077714.9046524},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,X1007*EXP(U1007),\"\")),\".\")","v":124335424.29837434},{"$f":"IFERROR(IF($D1008=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1008,Table1[Country Code],0)),IF($D1008>0,Y1007*EXP(V1007),\"\")),\".\")","v":137904023.41800165},2591.7077525864561,3118.6269457347084,3807.8860552974111,1797.0943519517127,1719.7947889652396,1479.4480887098609,794.61340063474324,1398.8321567694688,2328.4379665875504,13070.470008082251,12543.550814933998,11854.291705371295,5.0734541056621021E-2,8.9312749359942448E-2,0.14866629674161841,0.11474102640212816,0.10980559761516918,9.4459921941704161E-2,0.83452443254125075,0.80088165302488834,0.75687378131667749,null,2.5000000000001132E-3,2.4999999999999467E-3,62834768.469116472,86664133.165609196,112607422.77582495,-1.506012245775068E-2,1.9588519694313078E-2,4.4373812041541782E-2,50242946.43553593,37671291.132765144,25296600.642176703,4.9810418180911142E-2,4.0265633342098539E-2,1.6011531573237647E-2,-5.3565032101460019E-2,-4.368543535901992E-3,3.5498241630049776E-2,1.3055085372011277E-3,6.3085701118836823E-3,-2.8640388382550341E-3,3.4911974387128453E-2,3.297298731921039E-2,2.8718251876744816E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BJ1008)+$I1008*BA1008,IF(D1008=24,\".\",IFERROR((CB1009-CB1008)/CB1008,\".\")))","v":-2.6299665426937034E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BK1008)+$I1008*BB1008,IF(D1008=24,\".\",IFERROR((CC1009-CC1008)/CC1008,\".\")))","v":1.5622899931873857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+(1-$I1008)*(BL1008)+$I1008*BC1008,IF(D1008=24,\".\",IFERROR((CD1009-CD1008)/CD1008,\".\")))","v":4.7948938688464095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BM1008)+$I1008*BG1008,IF($D1008=24,\".\",IFERROR((CE1009-CE1008)/CE1008,\".\")))","v":3.6070875211724564E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BN1008)+$I1008*BH1008,IF($D1008=24,\".\",IFERROR((CF1009-CF1008)/CF1008,\".\")))","v":3.3800013579659539E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+$AV1008+(1-$I1008)*(BO1008)+$I1008*BI1008,IF($D1008=24,\".\",IFERROR((CG1009-CG1008)/CG1008,\".\")))","v":1.7086658220159735E-2},{"$f":"IFERROR(AV1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BP1008,IF($D1008=24,\".\",IFERROR((CH1009-CH1008)/CH1008,\".\")))","v":4.5424886239796881E-2},{"$f":"IFERROR(AW1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BQ1008,IF(D1008=24,\".\",IFERROR((CI1009-CI1008)/CI1008,\".\")))","v":4.3485899171878652E-2},{"$f":"IFERROR(AW1008+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1008,Table1[Country Code],0)))+BR1008,IF(D1008=24,\".\",IFERROR((CJ1009-CJ1008)/CJ1008,\".\")))","v":3.9231163729413078E-2},11248696.404671997,17527773.239871886,25777458.071485657,11206322.006444693,9492567.0797457844,7214746.1590279834,26422861.374629803,25357657.691244368,23964272.610836823,48877879.785746492,52377998.010862038,56956476.841350466,2.677367284656457E-2,3.2406433113399968E-2,4.0371597548696792E-2,0.2301387959948353,0.33463999972349101,0.45258168168104096,0.22927185171629766,0.18123195693308544,0.12667121562178632,0.54058935228886706,0.48412804334342352,0.42074710269717269,1384.9563579776293,1484.1323249139193,1613.8636756588028,5.031072489291688E-3,1.0317769085026463E-2,1.8253439454401388E-2]
["Congo, Dem. Rep.","COD",2022,{"$f":"C1023-'Initial Conditions and Settings'!$B$9","v":6},"COD2022",37815.47265625,{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,G1022*F1023/F1022,\"\")),\".\")","v":35340.378976120854},95220,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1023,Table1[Country Code],0)),MAX(IF(D1023>0,K1022*EXP(growthb),\".\"),0.001)),\".\")","v":3.8905635342881153},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1023,Table1[Country Code],0))*EXP(D1023*INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0))),\".\")","v":140.31990821103409},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1023,Table1[Country Code],0))*EXP(D1023*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))),\".\")","v":140.31990821103409},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,Q1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))+growthdif),IF($D1023>1,Q1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(T1022-LN(Z1022)+LN(Z1021))+growthdif),\".\"))),\".\")","v":1429.9201474330171},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,R1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))),IF($D1023>1,R1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(U1022-LN(AA1022)+LN(AA1021))),\".\"))),\".\")","v":1403.3265850708208},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Minimum wage, W],MATCH($B1023,Table1[Country Code],0)),IF($D1023=1,S1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1023,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1023,Table1[Country Code],0)))-growthdif),IF($D1023>1,S1022*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1022)*(V1022-LN(AB1022)+LN(AB1021))-growthdif),\".\"))),\".\")","v":1377.4047605981295},{"$f":"IFERROR(IF(IFERROR(AND(AC1022/$G1022=mininf,AF1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(W1022/Z1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AC1022/$G1022>mininf,AF1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(W1022/Z1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AC1022/$G1022=mininf,AF1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(Q1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.42822600080088824},{"$f":"IFERROR(IF(IFERROR(AND(AD1022/$G1022=mininf,AG1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(X1022/AA1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AD1022/$G1022>mininf,AG1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(X1022/AA1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AD1022/$G1022=mininf,AG1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(R1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.49346158740655799},{"$f":"IFERROR(IF(IFERROR(AND(AE1022/$G1022=mininf,AH1022/$G1022>minfor,$B1023=$B1022),FALSE),$P1022*$I1022*(Y1022/AB1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AE1022/$G1022>mininf,AH1022/$G1022=minfor,$B1023=$B1022),FALSE),($J1022*$P1022*$I1022/$M1022)*(Y1022/AB1022)^(-(1-$I1022))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0)),IF(IFERROR(AND(AE1022/$G1022=mininf,AH1022/$G1022=minfor),FALSE),0,((($P1023*($I1023^$I1023)*((1-$I1023)^(1-$I1023)))^(1/$I1023))*(S1023^(-(1-$I1023)/$I1023)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1023,Table1[Country Code],0))))),\".\")","v":0.55947372947626661},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,W1022*EXP(T1022),\"\")),\".\")","v":3014545.2894904399},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,X1022*EXP(U1022),\"\")),\".\")","v":3402675.387025354},{"$f":"IFERROR(IF($D1023=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1023,Table1[Country Code],0)),IF($D1023>0,Y1022*EXP(V1022),\"\")),\".\")","v":3842978.8594865999},10472.662832020289,11996.907295906489,13750.70653414675,4705.7945950519352,5110.364770000816,5532.2953409024622,5766.8682369683538,6886.5425259056728,8218.4111932442884,24867.716144100566,23343.471680214367,21589.672441974104,0.16318071294212691,0.19486329024821272,0.2325501715416631,0.13315631386498697,0.14460413040431283,0.15654318095005659,0.70366297319288618,0.66053257934747445,0.61090664750828039,null,2.5000000000001132E-3,2.5000000000001688E-3,2395438.3979224553,2755117.6346647404,3167615.3101875489,-6.0969711729640608E-2,1.0847674748859504E-2,8.2414090445757537E-2,619106.8915679846,647557.75236061355,675363.54929905105,1.3432809637293204,1.4599919735451259,1.5817268537883304,-0.67294802506992291,-0.61914475719607864,-0.56612383736268157,0.72130265038904007,0.81999954160018795,0.92318892597989333,-3.6385806756394246E-2,-9.2035927917647697E-2,-0.18131492231236734,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BJ1023)+$I1023*BA1023,IF(D1023=24,\".\",IFERROR((CB1024-CB1023)/CB1023,\".\")))","v":-0.36695886839978176},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BK1023)+$I1023*BB1023,IF(D1023=24,\".\",IFERROR((CC1024-CC1023)/CC1023,\".\")))","v":-0.30414854122360957},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+(1-$I1023)*(BL1023)+$I1023*BC1023,IF(D1023=24,\".\",IFERROR((CD1024-CD1023)/CD1023,\".\")))","v":-0.24185487345846202},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BM1023)+$I1023*BG1023,IF($D1023=24,\".\",IFERROR((CE1024-CE1023)/CE1023,\".\")))","v":1.0347918070591804},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BN1023)+$I1023*BH1023,IF($D1023=24,\".\",IFERROR((CF1024-CF1023)/CF1023,\".\")))","v":1.1424957575726571},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+$AV1023+(1-$I1023)*(BO1023)+$I1023*BI1023,IF($D1023=24,\".\",IFERROR((CG1024-CG1023)/CG1023,\".\")))","v":1.2549578898841121},{"$f":"IFERROR(AV1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BP1023,IF($D1023=24,\".\",IFERROR((CH1024-CH1023)/CH1023,\".\")))","v":-3.3885806756394132E-2},{"$f":"IFERROR(AW1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BQ1023,IF(D1023=24,\".\",IFERROR((CI1024-CI1023)/CI1023,\".\")))","v":-8.9535927917647529E-2},{"$f":"IFERROR(AW1023+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1023,Table1[Country Code],0)))+BR1023,IF(D1023=24,\".\",IFERROR((CJ1024-CJ1023)/CJ1023,\".\")))","v":-0.17881492231236717},16492322.159265142,19328136.411648385,22640157.404255271,5458726.8151554391,5817779.5619707983,6181779.9965224601,13575871.082522683,12743750.18247465,11786309.932432843,35526920.056943268,37889666.156093836,40608247.333210573,-2.4302344087799028E-2,-9.8406653236724415E-3,4.3014188651650104E-3,0.46422043151590159,0.51011630274129027,0.55752609115290508,0.15365043765139452,0.15354528430003384,0.15222966767804397,0.38212913083270378,0.33633841295867578,0.29024424116905106,373.10355027245606,397.91709888777393,426.46762584762206,8.6021495791742453E-2,0.12245996053670005,0.16388023912380945]
["Congo, Rep.","COG",2022,{"$f":"C1049-'Initial Conditions and Settings'!$B$9","v":6},"COG2022",2263.90087890625,{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,G1048*F1049/F1048,\"\")),\".\")","v":2338.0260669497084},5984,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1049,Table1[Country Code],0)),MAX(IF(D1049>0,K1048*EXP(growthb),\".\"),0.001)),\".\")","v":49.049935912726362},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1049,Table1[Country Code],0))*EXP(D1049*INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0))),\".\")","v":64.753140997051062},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1049,Table1[Country Code],0))*EXP(D1049*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))),\".\")","v":64.753140997051062},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,Q1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))+growthdif),IF($D1049>1,Q1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(T1048-LN(Z1048)+LN(Z1047))+growthdif),\".\"))),\".\")","v":10249.662693323506},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,R1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))),IF($D1049>1,R1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(U1048-LN(AA1048)+LN(AA1047))),\".\"))),\".\")","v":9844.6794630396162},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Minimum wage, W],MATCH($B1049,Table1[Country Code],0)),IF($D1049=1,S1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1049,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1049,Table1[Country Code],0)))-growthdif),IF($D1049>1,S1048*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1048)*(V1048-LN(AB1048)+LN(AB1047))-growthdif),\".\"))),\".\")","v":9454.2495175157146},{"$f":"IFERROR(IF(IFERROR(AND(AC1048/$G1048=mininf,AF1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(W1048/Z1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AC1048/$G1048>mininf,AF1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(W1048/Z1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AC1048/$G1048=mininf,AF1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(Q1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":2.8337124049868503E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1048/$G1048=mininf,AG1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(X1048/AA1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AD1048/$G1048>mininf,AG1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(X1048/AA1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AD1048/$G1048=mininf,AG1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(R1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":3.2544269961959998E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1048/$G1048=mininf,AH1048/$G1048>minfor,$B1049=$B1048),FALSE),$P1048*$I1048*(Y1048/AB1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AE1048/$G1048>mininf,AH1048/$G1048=minfor,$B1049=$B1048),FALSE),($J1048*$P1048*$I1048/$M1048)*(Y1048/AB1048)^(-(1-$I1048))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0)),IF(IFERROR(AND(AE1048/$G1048=mininf,AH1048/$G1048=minfor),FALSE),0,((($P1049*($I1049^$I1049)*((1-$I1049)^(1-$I1049)))^(1/$I1049))*(S1049^(-(1-$I1049)/$I1049)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1049,Table1[Country Code],0))))),\".\")","v":3.6941469440822369E-2},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,W1048*EXP(T1048),\"\")),\".\")","v":55035744.812326737},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,X1048*EXP(U1048),\"\")),\".\")","v":55591409.311490573},{"$f":"IFERROR(IF($D1049=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1049,Table1[Country Code],0)),IF($D1049>0,Y1048*EXP(V1048),\"\")),\".\")","v":56167345.165473685},1027.8040015410743,1069.0659031419511,1113.0109041500784,700.53973037914182,684.64845906277367,664.89734341904068,327.26427116193247,384.41744407917736,448.11356073103781,1310.2220654086341,1268.9601638077572,1225.0151627996299,0.13997460327245018,0.16441965704031061,0.19166320130710368,0.29962870828600158,0.2928318331180953,0.28438405919335835,0.56039668844154822,0.54274850984159406,0.52395273949953802,null,2.5000000000001132E-3,2.5000000000003908E-3,32798656.377304394,35542220.710918427,38210306.267798528,5.3367219691544676E-3,2.5151984550547013E-2,4.1546210734992428E-2,22237088.435022343,20049188.600572146,17957038.897675157,6.132435641263001E-2,4.5516134640422479E-2,2.7072025575627379E-2,-3.2380482643030284E-2,1.9153361844246319E-3,3.29554353401047E-2,1.3607151800441919E-2,1.2279486274302975E-2,8.4812501807416396E-3,5.3381711993576886E-2,4.7565062444347106E-2,4.0268084521231984E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BJ1049)+$I1049*BA1049,IF(D1049=24,\".\",IFERROR((CB1050-CB1049)/CB1049,\".\")))","v":-8.6740031710874372E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BK1049)+$I1049*BB1049,IF(D1049=24,\".\",IFERROR((CC1050-CC1049)/CC1049,\".\")))","v":1.8381537533336295E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+(1-$I1049)*(BL1049)+$I1049*BC1049,IF(D1049=24,\".\",IFERROR((CD1050-CD1049)/CD1049,\".\")))","v":4.2098700203399037E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BM1049)+$I1049*BG1049,IF($D1049=24,\".\",IFERROR((CE1050-CE1049)/CE1049,\".\")))","v":4.481363127238655E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BN1049)+$I1049*BH1049,IF($D1049=24,\".\",IFERROR((CF1050-CF1049)/CF1049,\".\")))","v":3.6245687623213313E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+$AV1049+(1-$I1049)*(BO1049)+$I1049*BI1049,IF($D1049=24,\".\",IFERROR((CG1050-CG1049)/CG1049,\".\")))","v":2.5124515044035095E-2},{"$f":"IFERROR(AV1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BP1049,IF($D1049=24,\".\",IFERROR((CH1050-CH1049)/CH1049,\".\")))","v":6.0729589159427472E-2},{"$f":"IFERROR(AW1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BQ1049,IF(D1049=24,\".\",IFERROR((CI1050-CI1049)/CI1049,\".\")))","v":5.4912939610197969E-2},{"$f":"IFERROR(AW1049+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1049,Table1[Country Code],0)))+BR1049,IF(D1049=24,\".\",IFERROR((CJ1050-CJ1049)/CJ1049,\".\")))","v":4.7615961687082847E-2},6708696.7819723338,7568933.0339209149,8473154.8306673262,5824906.4213124216,5467840.3275875375,5099507.8682809221,4161445.3252827199,4030391.8557506739,3890816.4938002704,16695048.528567474,17067165.217259124,17463479.192748521,2.7287540706123908E-2,3.2731558908975986E-2,3.8371302124353197E-2,0.40183751311012073,0.44347921506418958,0.48519282653514384,0.34890023897476086,0.32037191050674302,0.29200984591881468,0.2492622479151185,0.23614887442906754,0.22279732754604137,2789.947949292693,2852.1332248093454,2918.3621645635899,2.3293208648000885E-3,7.4277880851543188E-3,1.3000018319119455E-2]
["Colombia","COL",2026,{"$f":"C1079-'Initial Conditions and Settings'!$B$9","v":10},"COL2026",28390.8046875,{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,G1078*F1079/F1078,\"\")),\".\")","v":28344.808735157352},52139,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1079,Table1[Country Code],0)),MAX(IF(D1079>0,K1078*EXP(growthb),\".\"),0.001)),\".\")","v":67.479211309377405},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1079,Table1[Country Code],0))*EXP(D1079*INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0))),\".\")","v":84.168579176437731},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1079,Table1[Country Code],0))*EXP(D1079*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))),\".\")","v":84.168579176437731},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,Q1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))+growthdif),IF($D1079>1,Q1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(T1078-LN(Z1078)+LN(Z1077))+growthdif),\".\"))),\".\")","v":14298.050195829779},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,R1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))),IF($D1079>1,R1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(U1078-LN(AA1078)+LN(AA1077))),\".\"))),\".\")","v":13306.771730619006},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Minimum wage, W],MATCH($B1079,Table1[Country Code],0)),IF($D1079=1,S1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1079,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1079,Table1[Country Code],0)))-growthdif),IF($D1079>1,S1078*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1078)*(V1078-LN(AB1078)+LN(AB1077))-growthdif),\".\"))),\".\")","v":12381.428611320778},{"$f":"IFERROR(IF(IFERROR(AND(AC1078/$G1078=mininf,AF1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(W1078/Z1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AC1078/$G1078>mininf,AF1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(W1078/Z1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AC1078/$G1078=mininf,AF1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(Q1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":2.0403841625857608E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1078/$G1078=mininf,AG1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(X1078/AA1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AD1078/$G1078>mininf,AG1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(X1078/AA1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AD1078/$G1078=mininf,AG1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(R1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":2.9631386120865855E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1078/$G1078=mininf,AH1078/$G1078>minfor,$B1079=$B1078),FALSE),$P1078*$I1078*(Y1078/AB1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AE1078/$G1078>mininf,AH1078/$G1078=minfor,$B1079=$B1078),FALSE),($J1078*$P1078*$I1078/$M1078)*(Y1078/AB1078)^(-(1-$I1078))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0)),IF(IFERROR(AND(AE1078/$G1078=mininf,AH1078/$G1078=minfor),FALSE),0,((($P1079*($I1079^$I1079)*((1-$I1079)^(1-$I1079)))^(1/$I1079))*(S1079^(-(1-$I1079)/$I1079)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1079,Table1[Country Code],0))))),\".\")","v":3.9578551440896254E-2},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,W1078*EXP(T1078),\"\")),\".\")","v":1302586908.8490708},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,X1078*EXP(U1078),\"\")),\".\")","v":1357952131.1729147},{"$f":"IFERROR(IF($D1079=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1079,Table1[Country Code],0)),IF($D1079>0,Y1078*EXP(V1078),\"\")),\".\")","v":1418458792.957911},14801.924135442077,16354.916877488336,18130.066341615588,5246.7668511536185,4135.8361550970112,2599.365212722711,9555.1572842884598,12219.080722391327,15530.701128892879,13542.884599715275,11989.891857669016,10214.742393541765,0.33710431330011992,0.43108707617544956,0.5479204772205587,0.18510503634641978,0.14591159156304856,9.1705159735249869E-2,0.47779065035346036,0.42300133226150183,0.3603743630441914,null,2.5000000000001132E-3,2.5000000000003908E-3,1102938950.6900079,1221641976.2644629,1344288790.9982834,1.1689320208343901E-2,2.8949751347774111E-2,4.4811160562737484E-2,199647958.15906286,136310154.9084518,74170001.959627628,6.7223975682097148E-2,3.5719695820297659E-2,-6.0337480070561611E-2,-2.5836666644780237E-2,6.6418157757883733E-3,3.7855216920974044E-2,1.9697988828973223E-2,3.4117602483139109E-3,-7.7293423712318621E-2,2.6567234333271017E-2,1.0761111959068259E-2,-1.7834447303375356E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BJ1079)+$I1079*BA1079,IF(D1079=24,\".\",IFERROR((CB1080-CB1079)/CB1079,\".\")))","v":-7.0190613389816102E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BK1079)+$I1079*BB1079,IF(D1079=24,\".\",IFERROR((CC1080-CC1079)/CC1079,\".\")))","v":1.78503954410178E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+(1-$I1079)*(BL1079)+$I1079*BC1079,IF(D1079=24,\".\",IFERROR((CD1080-CD1079)/CD1079,\".\")))","v":4.1387800621092319E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BM1079)+$I1079*BG1079,IF($D1079=24,\".\",IFERROR((CE1080-CE1079)/CE1079,\".\")))","v":4.6015594134771853E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BN1079)+$I1079*BH1079,IF($D1079=24,\".\",IFERROR((CF1080-CF1079)/CF1079,\".\")))","v":2.2120339913542456E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+$AV1079+(1-$I1079)*(BO1079)+$I1079*BI1079,IF($D1079=24,\".\",IFERROR((CG1080-CG1079)/CG1079,\".\")))","v":-6.6260840012203448E-2},{"$f":"IFERROR(AV1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BP1079,IF($D1079=24,\".\",IFERROR((CH1080-CH1079)/CH1079,\".\")))","v":2.9121846212507688E-2},{"$f":"IFERROR(AW1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BQ1079,IF(D1079=24,\".\",IFERROR((CI1080-CI1079)/CI1079,\".\")))","v":1.3315723838305208E-2},{"$f":"IFERROR(AW1079+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1079,Table1[Country Code],0)))+BR1079,IF(D1079=24,\".\",IFERROR((CJ1080-CJ1079)/CJ1079,\".\")))","v":-1.5279835424138407E-2},273240236.95960987,325193035.86173713,384584534.6222924,62711043.338349275,46005682.215924993,26903792.410048749,76918564.718839094,68098141.576528341,58015950.597439945,412869845.01679826,439296859.65419042,469504277.62978107,7.7695346024278765E-3,1.7594620791478034E-2,2.8216922849086053E-2,0.66180720209414334,0.74025804809468809,0.81912892586156461,0.15189058754290419,0.10472572522403223,5.7302550140476541E-2,0.18630221036295239,0.15501622668127979,0.12356852399795887,7918.6375844722425,8425.4945367995242,9004.8577385408444,2.8317128657242563E-3,1.2432033082857785E-2,2.3486178935824498E-2]
["Comoros","COM",2015,{"$f":"C1094-'Initial Conditions and Settings'!$B$9","v":-1},"COM2015",270.34298706054688,{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,G1093*F1094/F1093,\"\")),\".\")","v":""},777.42399999999998,0.5,".",{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1094,Table1[Country Code],0)),MAX(IF(D1094>0,K1093*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1094,Table1[Country Code],0))*EXP(D1094*INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1094,Table1[Country Code],0))*EXP(D1094*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,Q1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))+growthdif),IF($D1094>1,Q1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(T1093-LN(Z1093)+LN(Z1092))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,R1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))),IF($D1094>1,R1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(U1093-LN(AA1093)+LN(AA1092))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Minimum wage, W],MATCH($B1094,Table1[Country Code],0)),IF($D1094=1,S1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1094,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1094,Table1[Country Code],0)))-growthdif),IF($D1094>1,S1093*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1093)*(V1093-LN(AB1093)+LN(AB1092))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1093/$G1093=mininf,AF1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(W1093/Z1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AC1093/$G1093>mininf,AF1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(W1093/Z1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AC1093/$G1093=mininf,AF1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(Q1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1093/$G1093=mininf,AG1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(X1093/AA1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AD1093/$G1093>mininf,AG1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(X1093/AA1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AD1093/$G1093=mininf,AG1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(R1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1093/$G1093=mininf,AH1093/$G1093>minfor,$B1094=$B1093),FALSE),$P1093*$I1093*(Y1093/AB1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AE1093/$G1093>mininf,AH1093/$G1093=minfor,$B1094=$B1093),FALSE),($J1093*$P1093*$I1093/$M1093)*(Y1093/AB1093)^(-(1-$I1093))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0)),IF(IFERROR(AND(AE1093/$G1093=mininf,AH1093/$G1093=minfor),FALSE),0,((($P1094*($I1094^$I1094)*((1-$I1094)^(1-$I1094)))^(1/$I1094))*(S1094^(-(1-$I1094)/$I1094)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1094,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,W1093*EXP(T1093),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,X1093*EXP(U1093),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1094=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1094,Table1[Country Code],0)),IF($D1094>0,Y1093*EXP(V1093),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BJ1094)+$I1094*BA1094,IF(D1094=24,\".\",IFERROR((CB1095-CB1094)/CB1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BK1094)+$I1094*BB1094,IF(D1094=24,\".\",IFERROR((CC1095-CC1094)/CC1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+(1-$I1094)*(BL1094)+$I1094*BC1094,IF(D1094=24,\".\",IFERROR((CD1095-CD1094)/CD1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BM1094)+$I1094*BG1094,IF($D1094=24,\".\",IFERROR((CE1095-CE1094)/CE1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BN1094)+$I1094*BH1094,IF($D1094=24,\".\",IFERROR((CF1095-CF1094)/CF1094,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+$AV1094+(1-$I1094)*(BO1094)+$I1094*BI1094,IF($D1094=24,\".\",IFERROR((CG1095-CG1094)/CG1094,\".\")))","v":"."},{"$f":"IFERROR(AV1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BP1094,IF($D1094=24,\".\",IFERROR((CH1095-CH1094)/CH1094,\".\")))","v":"."},{"$f":"IFERROR(AW1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BQ1094,IF(D1094=24,\".\",IFERROR((CI1095-CI1094)/CI1094,\".\")))","v":"."},{"$f":"IFERROR(AW1094+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1094,Table1[Country Code],0)))+BR1094,IF(D1094=24,\".\",IFERROR((CJ1095-CJ1094)/CJ1094,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cabo Verde","CPV",2019,{"$f":"C1124-'Initial Conditions and Settings'!$B$9","v":3},"CPV2019",269.6820068359375,{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,G1123*F1124/F1123,\"\")),\".\")","v":227.05394326740941},560,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1124,Table1[Country Code],0)),MAX(IF(D1124>0,K1123*EXP(growthb),\".\"),0.001)),\".\")","v":58.392769051051864},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1124,Table1[Country Code],0))*EXP(D1124*INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1124,Table1[Country Code],0))*EXP(D1124*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,Q1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))+growthdif),IF($D1124>1,Q1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(T1123-LN(Z1123)+LN(Z1122))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,R1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))),IF($D1124>1,R1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(U1123-LN(AA1123)+LN(AA1122))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Minimum wage, W],MATCH($B1124,Table1[Country Code],0)),IF($D1124=1,S1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1124,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1124,Table1[Country Code],0)))-growthdif),IF($D1124>1,S1123*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1123)*(V1123-LN(AB1123)+LN(AB1122))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1123/$G1123=mininf,AF1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(W1123/Z1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AC1123/$G1123>mininf,AF1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(W1123/Z1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AC1123/$G1123=mininf,AF1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(Q1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1123/$G1123=mininf,AG1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(X1123/AA1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AD1123/$G1123>mininf,AG1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(X1123/AA1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AD1123/$G1123=mininf,AG1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(R1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1123/$G1123=mininf,AH1123/$G1123>minfor,$B1124=$B1123),FALSE),$P1123*$I1123*(Y1123/AB1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AE1123/$G1123>mininf,AH1123/$G1123=minfor,$B1124=$B1123),FALSE),($J1123*$P1123*$I1123/$M1123)*(Y1123/AB1123)^(-(1-$I1123))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0)),IF(IFERROR(AND(AE1123/$G1123=mininf,AH1123/$G1123=minfor),FALSE),0,((($P1124*($I1124^$I1124)*((1-$I1124)^(1-$I1124)))^(1/$I1124))*(S1124^(-(1-$I1124)/$I1124)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1124,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,W1123*EXP(T1123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,X1123*EXP(U1123),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1124=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1124,Table1[Country Code],0)),IF($D1124>0,Y1123*EXP(V1123),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BJ1124)+$I1124*BA1124,IF(D1124=24,\".\",IFERROR((CB1125-CB1124)/CB1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BK1124)+$I1124*BB1124,IF(D1124=24,\".\",IFERROR((CC1125-CC1124)/CC1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+(1-$I1124)*(BL1124)+$I1124*BC1124,IF(D1124=24,\".\",IFERROR((CD1125-CD1124)/CD1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BM1124)+$I1124*BG1124,IF($D1124=24,\".\",IFERROR((CE1125-CE1124)/CE1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BN1124)+$I1124*BH1124,IF($D1124=24,\".\",IFERROR((CF1125-CF1124)/CF1124,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+$AV1124+(1-$I1124)*(BO1124)+$I1124*BI1124,IF($D1124=24,\".\",IFERROR((CG1125-CG1124)/CG1124,\".\")))","v":"."},{"$f":"IFERROR(AV1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BP1124,IF($D1124=24,\".\",IFERROR((CH1125-CH1124)/CH1124,\".\")))","v":"."},{"$f":"IFERROR(AW1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BQ1124,IF(D1124=24,\".\",IFERROR((CI1125-CI1124)/CI1124,\".\")))","v":"."},{"$f":"IFERROR(AW1124+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1124,Table1[Country Code],0)))+BR1124,IF(D1124=24,\".\",IFERROR((CJ1125-CJ1124)/CJ1124,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cabo Verde","CPV",2024,{"$f":"C1129-'Initial Conditions and Settings'!$B$9","v":8},"CPV2024",292.7139892578125,{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,G1128*F1129/F1128,\"\")),\".\")","v":246.44530901519457},595,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1129,Table1[Country Code],0)),MAX(IF(D1129>0,K1128*EXP(growthb),\".\"),0.001)),\".\")","v":59.127259666884008},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1129,Table1[Country Code],0))*EXP(D1129*INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1129,Table1[Country Code],0))*EXP(D1129*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,Q1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))+growthdif),IF($D1129>1,Q1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(T1128-LN(Z1128)+LN(Z1127))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,R1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))),IF($D1129>1,R1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(U1128-LN(AA1128)+LN(AA1127))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Minimum wage, W],MATCH($B1129,Table1[Country Code],0)),IF($D1129=1,S1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1129,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1129,Table1[Country Code],0)))-growthdif),IF($D1129>1,S1128*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1128)*(V1128-LN(AB1128)+LN(AB1127))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1128/$G1128=mininf,AF1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(W1128/Z1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AC1128/$G1128>mininf,AF1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(W1128/Z1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AC1128/$G1128=mininf,AF1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(Q1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1128/$G1128=mininf,AG1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(X1128/AA1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AD1128/$G1128>mininf,AG1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(X1128/AA1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AD1128/$G1128=mininf,AG1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(R1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1128/$G1128=mininf,AH1128/$G1128>minfor,$B1129=$B1128),FALSE),$P1128*$I1128*(Y1128/AB1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AE1128/$G1128>mininf,AH1128/$G1128=minfor,$B1129=$B1128),FALSE),($J1128*$P1128*$I1128/$M1128)*(Y1128/AB1128)^(-(1-$I1128))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0)),IF(IFERROR(AND(AE1128/$G1128=mininf,AH1128/$G1128=minfor),FALSE),0,((($P1129*($I1129^$I1129)*((1-$I1129)^(1-$I1129)))^(1/$I1129))*(S1129^(-(1-$I1129)/$I1129)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1129,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,W1128*EXP(T1128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,X1128*EXP(U1128),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1129=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1129,Table1[Country Code],0)),IF($D1129>0,Y1128*EXP(V1128),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BJ1129)+$I1129*BA1129,IF(D1129=24,\".\",IFERROR((CB1130-CB1129)/CB1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BK1129)+$I1129*BB1129,IF(D1129=24,\".\",IFERROR((CC1130-CC1129)/CC1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+(1-$I1129)*(BL1129)+$I1129*BC1129,IF(D1129=24,\".\",IFERROR((CD1130-CD1129)/CD1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BM1129)+$I1129*BG1129,IF($D1129=24,\".\",IFERROR((CE1130-CE1129)/CE1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BN1129)+$I1129*BH1129,IF($D1129=24,\".\",IFERROR((CF1130-CF1129)/CF1129,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+$AV1129+(1-$I1129)*(BO1129)+$I1129*BI1129,IF($D1129=24,\".\",IFERROR((CG1130-CG1129)/CG1129,\".\")))","v":"."},{"$f":"IFERROR(AV1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BP1129,IF($D1129=24,\".\",IFERROR((CH1130-CH1129)/CH1129,\".\")))","v":"."},{"$f":"IFERROR(AW1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BQ1129,IF(D1129=24,\".\",IFERROR((CI1130-CI1129)/CI1129,\".\")))","v":"."},{"$f":"IFERROR(AW1129+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1129,Table1[Country Code],0)))+BR1129,IF(D1129=24,\".\",IFERROR((CJ1130-CJ1129)/CJ1129,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Costa Rica","CRI",2017,{"$f":"C1148-'Initial Conditions and Settings'!$B$9","v":1},"CRI2017",2368.64501953125,{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,G1147*F1148/F1147,\"\")),\".\")","v":2291.5404215019953},4905.7690000000002,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1148,Table1[Country Code],0)),MAX(IF(D1148>0,K1147*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1148,Table1[Country Code],0))*EXP(D1148*INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1148,Table1[Country Code],0))*EXP(D1148*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,Q1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))+growthdif),IF($D1148>1,Q1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(T1147-LN(Z1147)+LN(Z1146))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,R1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))),IF($D1148>1,R1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(U1147-LN(AA1147)+LN(AA1146))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Minimum wage, W],MATCH($B1148,Table1[Country Code],0)),IF($D1148=1,S1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1148,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1148,Table1[Country Code],0)))-growthdif),IF($D1148>1,S1147*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1147)*(V1147-LN(AB1147)+LN(AB1146))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1147/$G1147=mininf,AF1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(W1147/Z1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AC1147/$G1147>mininf,AF1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(W1147/Z1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AC1147/$G1147=mininf,AF1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(Q1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1147/$G1147=mininf,AG1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(X1147/AA1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AD1147/$G1147>mininf,AG1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(X1147/AA1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AD1147/$G1147=mininf,AG1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(R1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1147/$G1147=mininf,AH1147/$G1147>minfor,$B1148=$B1147),FALSE),$P1147*$I1147*(Y1147/AB1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AE1147/$G1147>mininf,AH1147/$G1147=minfor,$B1148=$B1147),FALSE),($J1147*$P1147*$I1147/$M1147)*(Y1147/AB1147)^(-(1-$I1147))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0)),IF(IFERROR(AND(AE1147/$G1147=mininf,AH1147/$G1147=minfor),FALSE),0,((($P1148*($I1148^$I1148)*((1-$I1148)^(1-$I1148)))^(1/$I1148))*(S1148^(-(1-$I1148)/$I1148)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1148,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,W1147*EXP(T1147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,X1147*EXP(U1147),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1148=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1148,Table1[Country Code],0)),IF($D1148>0,Y1147*EXP(V1147),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BJ1148)+$I1148*BA1148,IF(D1148=24,\".\",IFERROR((CB1149-CB1148)/CB1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BK1148)+$I1148*BB1148,IF(D1148=24,\".\",IFERROR((CC1149-CC1148)/CC1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+(1-$I1148)*(BL1148)+$I1148*BC1148,IF(D1148=24,\".\",IFERROR((CD1149-CD1148)/CD1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BM1148)+$I1148*BG1148,IF($D1148=24,\".\",IFERROR((CE1149-CE1148)/CE1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BN1148)+$I1148*BH1148,IF($D1148=24,\".\",IFERROR((CF1149-CF1148)/CF1148,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+$AV1148+(1-$I1148)*(BO1148)+$I1148*BI1148,IF($D1148=24,\".\",IFERROR((CG1149-CG1148)/CG1148,\".\")))","v":"."},{"$f":"IFERROR(AV1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BP1148,IF($D1148=24,\".\",IFERROR((CH1149-CH1148)/CH1148,\".\")))","v":"."},{"$f":"IFERROR(AW1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BQ1148,IF(D1148=24,\".\",IFERROR((CI1149-CI1148)/CI1148,\".\")))","v":"."},{"$f":"IFERROR(AW1148+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1148,Table1[Country Code],0)))+BR1148,IF(D1148=24,\".\",IFERROR((CJ1149-CJ1148)/CJ1148,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Cuba","CUB",2020,{"$f":"C1177-'Initial Conditions and Settings'!$B$9","v":4},"CUB2020",5238.2099609375,{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,G1176*F1177/F1176,\"\")),\".\")","v":5179.0491619921231},11495,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1177,Table1[Country Code],0)),MAX(IF(D1177>0,K1176*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1177,Table1[Country Code],0))*EXP(D1177*INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1177,Table1[Country Code],0))*EXP(D1177*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,Q1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))+growthdif),IF($D1177>1,Q1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(T1176-LN(Z1176)+LN(Z1175))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,R1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))),IF($D1177>1,R1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(U1176-LN(AA1176)+LN(AA1175))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Minimum wage, W],MATCH($B1177,Table1[Country Code],0)),IF($D1177=1,S1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1177,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1177,Table1[Country Code],0)))-growthdif),IF($D1177>1,S1176*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1176)*(V1176-LN(AB1176)+LN(AB1175))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1176/$G1176=mininf,AF1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(W1176/Z1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AC1176/$G1176>mininf,AF1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(W1176/Z1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AC1176/$G1176=mininf,AF1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(Q1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1176/$G1176=mininf,AG1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(X1176/AA1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AD1176/$G1176>mininf,AG1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(X1176/AA1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AD1176/$G1176=mininf,AG1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(R1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1176/$G1176=mininf,AH1176/$G1176>minfor,$B1177=$B1176),FALSE),$P1176*$I1176*(Y1176/AB1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AE1176/$G1176>mininf,AH1176/$G1176=minfor,$B1177=$B1176),FALSE),($J1176*$P1176*$I1176/$M1176)*(Y1176/AB1176)^(-(1-$I1176))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0)),IF(IFERROR(AND(AE1176/$G1176=mininf,AH1176/$G1176=minfor),FALSE),0,((($P1177*($I1177^$I1177)*((1-$I1177)^(1-$I1177)))^(1/$I1177))*(S1177^(-(1-$I1177)/$I1177)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1177,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,W1176*EXP(T1176),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,X1176*EXP(U1176),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1177=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1177,Table1[Country Code],0)),IF($D1177>0,Y1176*EXP(V1176),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BJ1177)+$I1177*BA1177,IF(D1177=24,\".\",IFERROR((CB1178-CB1177)/CB1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BK1177)+$I1177*BB1177,IF(D1177=24,\".\",IFERROR((CC1178-CC1177)/CC1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+(1-$I1177)*(BL1177)+$I1177*BC1177,IF(D1177=24,\".\",IFERROR((CD1178-CD1177)/CD1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BM1177)+$I1177*BG1177,IF($D1177=24,\".\",IFERROR((CE1178-CE1177)/CE1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BN1177)+$I1177*BH1177,IF($D1177=24,\".\",IFERROR((CF1178-CF1177)/CF1177,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+$AV1177+(1-$I1177)*(BO1177)+$I1177*BI1177,IF($D1177=24,\".\",IFERROR((CG1178-CG1177)/CG1177,\".\")))","v":"."},{"$f":"IFERROR(AV1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BP1177,IF($D1177=24,\".\",IFERROR((CH1178-CH1177)/CH1177,\".\")))","v":"."},{"$f":"IFERROR(AW1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BQ1177,IF(D1177=24,\".\",IFERROR((CI1178-CI1177)/CI1177,\".\")))","v":"."},{"$f":"IFERROR(AW1177+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1177,Table1[Country Code],0)))+BR1177,IF(D1177=24,\".\",IFERROR((CJ1178-CJ1177)/CJ1177,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Curacao","CUW",2017,{"$f":"C1200-'Initial Conditions and Settings'!$B$9","v":1},"CUW2017",".",{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,G1199*F1200/F1199,\"\")),\".\")","v":"."},161.01400000000001,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1200,Table1[Country Code],0)),MAX(IF(D1200>0,K1199*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1200,Table1[Country Code],0))*EXP(D1200*INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1200,Table1[Country Code],0))*EXP(D1200*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,Q1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))+growthdif),IF($D1200>1,Q1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(T1199-LN(Z1199)+LN(Z1198))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,R1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))),IF($D1200>1,R1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(U1199-LN(AA1199)+LN(AA1198))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Minimum wage, W],MATCH($B1200,Table1[Country Code],0)),IF($D1200=1,S1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1200,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1200,Table1[Country Code],0)))-growthdif),IF($D1200>1,S1199*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1199)*(V1199-LN(AB1199)+LN(AB1198))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1199/$G1199=mininf,AF1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(W1199/Z1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AC1199/$G1199>mininf,AF1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(W1199/Z1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AC1199/$G1199=mininf,AF1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(Q1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1199/$G1199=mininf,AG1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(X1199/AA1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AD1199/$G1199>mininf,AG1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(X1199/AA1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AD1199/$G1199=mininf,AG1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(R1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1199/$G1199=mininf,AH1199/$G1199>minfor,$B1200=$B1199),FALSE),$P1199*$I1199*(Y1199/AB1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AE1199/$G1199>mininf,AH1199/$G1199=minfor,$B1200=$B1199),FALSE),($J1199*$P1199*$I1199/$M1199)*(Y1199/AB1199)^(-(1-$I1199))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0)),IF(IFERROR(AND(AE1199/$G1199=mininf,AH1199/$G1199=minfor),FALSE),0,((($P1200*($I1200^$I1200)*((1-$I1200)^(1-$I1200)))^(1/$I1200))*(S1200^(-(1-$I1200)/$I1200)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1200,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,W1199*EXP(T1199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,X1199*EXP(U1199),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1200=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1200,Table1[Country Code],0)),IF($D1200>0,Y1199*EXP(V1199),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BJ1200)+$I1200*BA1200,IF(D1200=24,\".\",IFERROR((CB1201-CB1200)/CB1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BK1200)+$I1200*BB1200,IF(D1200=24,\".\",IFERROR((CC1201-CC1200)/CC1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+(1-$I1200)*(BL1200)+$I1200*BC1200,IF(D1200=24,\".\",IFERROR((CD1201-CD1200)/CD1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BM1200)+$I1200*BG1200,IF($D1200=24,\".\",IFERROR((CE1201-CE1200)/CE1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BN1200)+$I1200*BH1200,IF($D1200=24,\".\",IFERROR((CF1201-CF1200)/CF1200,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+$AV1200+(1-$I1200)*(BO1200)+$I1200*BI1200,IF($D1200=24,\".\",IFERROR((CG1201-CG1200)/CG1200,\".\")))","v":"."},{"$f":"IFERROR(AV1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BP1200,IF($D1200=24,\".\",IFERROR((CH1201-CH1200)/CH1200,\".\")))","v":"."},{"$f":"IFERROR(AW1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BQ1200,IF(D1200=24,\".\",IFERROR((CI1201-CI1200)/CI1200,\".\")))","v":"."},{"$f":"IFERROR(AW1200+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1200,Table1[Country Code],0)))+BR1200,IF(D1200=24,\".\",IFERROR((CJ1201-CJ1200)/CJ1200,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Curacao","CUW",2036,{"$f":"C1219-'Initial Conditions and Settings'!$B$9","v":20},{"$f":"B1219&C1219","v":"CUW2036"},".",{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,G1218*F1219/F1218,\"\")),\".\")","v":"."},178,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1219,Table1[Country Code],0)),MAX(IF(D1219>0,K1218*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,{"$f":"IFERROR(($J1219^(1/(1-$I1219)))*($M1219^((-$I1219)/(1-$I1219))),\".\")","v":0.45052358710920792},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1219,Table1[Country Code],0))*EXP(D1219*INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1219,Table1[Country Code],0))*EXP(D1219*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,Q1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))+growthdif),IF($D1219>1,Q1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(T1218-LN(Z1218)+LN(Z1217))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,R1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))),IF($D1219>1,R1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(U1218-LN(AA1218)+LN(AA1217))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Minimum wage, W],MATCH($B1219,Table1[Country Code],0)),IF($D1219=1,S1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1219,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1219,Table1[Country Code],0)))-growthdif),IF($D1219>1,S1218*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1218)*(V1218-LN(AB1218)+LN(AB1217))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1218/$G1218=mininf,AF1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(W1218/Z1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AC1218/$G1218>mininf,AF1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(W1218/Z1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AC1218/$G1218=mininf,AF1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(Q1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1218/$G1218=mininf,AG1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(X1218/AA1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AD1218/$G1218>mininf,AG1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(X1218/AA1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AD1218/$G1218=mininf,AG1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(R1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1218/$G1218=mininf,AH1218/$G1218>minfor,$B1219=$B1218),FALSE),$P1218*$I1218*(Y1218/AB1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AE1218/$G1218>mininf,AH1218/$G1218=minfor,$B1219=$B1218),FALSE),($J1218*$P1218*$I1218/$M1218)*(Y1218/AB1218)^(-(1-$I1218))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0)),IF(IFERROR(AND(AE1218/$G1218=mininf,AH1218/$G1218=minfor),FALSE),0,((($P1219*($I1219^$I1219)*((1-$I1219)^(1-$I1219)))^(1/$I1219))*(S1219^(-(1-$I1219)/$I1219)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1219,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,W1218*EXP(T1218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,X1218*EXP(U1218),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1219,Table1[Country Code],0)),IF($D1219>0,Y1218*EXP(V1218),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(AF1219/(AC1219+AI1219+AF1219),\".\")","v":"."},".",".",{"$f":"IFERROR(AC1219/(AC1219+AI1219+AF1219),\".\")","v":"."},".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",{"$f":"IFERROR(IF($D1219=24,\".\",IF(AX1219=0,0,LN(AX1220)-LN(AX1219))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AY1219=0,0,LN(AY1220)-LN(AY1219))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AZ1219=0,0,LN(AZ1220)-LN(AZ1219))),\".\")","v":"."},{"$f":"IFERROR(MAX(W1219-AX1219,0),\".\")","v":"."},{"$f":"IFERROR(MAX(X1219-AY1219,0),\".\")","v":"."},{"$f":"IFERROR(MAX(Y1219-AZ1219,0),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BD1219=0,0,IF(BD1220=0,-LN(BD1219),LN(BD1220)-LN(BD1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BE1219=0,0,IF(BE1220=0,-LN(BE1219),LN(BE1220)-LN(BE1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(BF1219=0,0,IF(BF1220=0,-LN(BF1219),LN(BF1220)-LN(BF1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AF1219=0,0,IF(AF1220=0,-LN(AF1219),LN(AF1220)-LN(AF1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AG1219=0,0,IF(AG1220=0,-LN(AG1219),LN(AG1220)-LN(AG1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AH1219=0,0,IF(AH1220=0,-LN(AH1219),LN(AH1220)-LN(AH1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AC1219=0,0,IF(AC1220=0,-LN(AC1219),LN(AC1220)-LN(AC1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AD1219=0,0,IF(AD1220=0,-LN(AD1219),LN(AD1220)-LN(AD1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AE1219=0,0,IF(AE1220=0,-LN(AE1219),LN(AE1220)-LN(AE1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AI1219=0,0,IF(AI1220=0,-LN(AI1219),LN(AI1220)-LN(AI1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AJ1219=0,0,IF(AJ1220=0,-LN(AJ1219),LN(AJ1220)-LN(AJ1219)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1219=24,\".\",IF(AK1219=0,0,IF(AK1220=0,-LN(AK1219),LN(AK1220)-LN(AK1219)))),\".\")","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BJ1219)+$I1219*BA1219,IF(D1219=24,\".\",IFERROR((CB1220-CB1219)/CB1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BK1219)+$I1219*BB1219,IF(D1219=24,\".\",IFERROR((CC1220-CC1219)/CC1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+(1-$I1219)*(BL1219)+$I1219*BC1219,IF(D1219=24,\".\",IFERROR((CD1220-CD1219)/CD1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BM1219)+$I1219*BG1219,IF($D1219=24,\".\",IFERROR((CE1220-CE1219)/CE1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BN1219)+$I1219*BH1219,IF($D1219=24,\".\",IFERROR((CF1220-CF1219)/CF1219,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+$AV1219+(1-$I1219)*(BO1219)+$I1219*BI1219,IF($D1219=24,\".\",IFERROR((CG1220-CG1219)/CG1219,\".\")))","v":"."},{"$f":"IFERROR(AV1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BP1219,IF($D1219=24,\".\",IFERROR((CH1220-CH1219)/CH1219,\".\")))","v":"."},{"$f":"IFERROR(AW1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BQ1219,IF(D1219=24,\".\",IFERROR((CI1220-CI1219)/CI1219,\".\")))","v":"."},{"$f":"IFERROR(AW1219+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1219,Table1[Country Code],0)))+BR1219,IF(D1219=24,\".\",IFERROR((CJ1220-CJ1219)/CJ1219,\".\")))","v":"."},{"$f":"IFERROR(O1219*AX1219^I1219*AF1219^(1-I1219),\".\")","v":"."},{"$f":"IFERROR(P1219*AY1219^$I1219*AG1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR(P1219*AZ1219^$I1219*AH1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BD1219^$I1219*AC1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BE1219^$I1219*AD1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($J1219*$P1219*BF1219^$I1219*AE1219^(1-$I1219),\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AI1219,\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AJ1219,\".\")","v":"."},{"$f":"IFERROR($K1219*$P1219*AK1219,\".\")","v":"."},{"$f":"IFERROR(CB1219+CE1219+CH1219,\".\")","v":"."},{"$f":"IFERROR(CC1219+CF1219+CI1219,\".\")","v":"."},{"$f":"IFERROR(CD1219+CG1219+CJ1219,\".\")","v":"."},{"$f":"IFERROR((BS1219*CB1219/CK1219)+(BV1219*CE1219/CK1219)+(BY1219*CH1219/CK1219),\".\")","v":"."},{"$f":"IFERROR((BT1219*CC1219/CL1219)+(BW1219*CF1219/CL1219)+(BZ1219*CI1219/CL1219),\".\")","v":"."},{"$f":"IFERROR((BU1219*CD1219/CM1219)+(BX1219*CG1219/CM1219)+(CA1219*CJ1219/CM1219),\".\")","v":"."},{"$f":"IFERROR(CB1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CC1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CD1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CE1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CF1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CG1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CH1219/$CK1219,\".\")","v":"."},{"$f":"IFERROR(CI1219/$CL1219,\".\")","v":"."},{"$f":"IFERROR(CJ1219/$CM1219,\".\")","v":"."},{"$f":"IFERROR(CK1219/$H1219,\".\")","v":"."},{"$f":"IFERROR(CL1219/$H1219,\".\")","v":"."},{"$f":"IFERROR(CM1219/$H1219,\".\")","v":"."},{"$f":"IFERROR(LN(CZ1220)-LN(CZ1219),\".\")","v":"."},{"$f":"IFERROR(LN(DA1220)-LN(DA1219),\".\")","v":"."},{"$f":"IFERROR(LN(DB1220)-LN(DB1219),\".\")","v":"."}]
["Cyprus","CYP",2017,{"$f":"C1252-'Initial Conditions and Settings'!$B$9","v":1},"CYP2017",638.177001953125,{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,G1251*F1252/F1251,\"\")),\".\")","v":608.49849331745247},1179.5509999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1252,Table1[Country Code],0)),MAX(IF(D1252>0,K1251*EXP(growthb),\".\"),0.001)),\".\")","v":116.48629475607029},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1252,Table1[Country Code],0))*EXP(D1252*INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0))),\".\")","v":104.83342346174439},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1252,Table1[Country Code],0))*EXP(D1252*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))),\".\")","v":104.83342346174439},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,Q1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))+growthdif),IF($D1252>1,Q1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(T1251-LN(Z1251)+LN(Z1250))+growthdif),\".\"))),\".\")","v":23540.336727204394},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,R1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))),IF($D1252>1,R1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(U1251-LN(AA1251)+LN(AA1250))),\".\"))),\".\")","v":23422.928807966196},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Minimum wage, W],MATCH($B1252,Table1[Country Code],0)),IF($D1252=1,S1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1252,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1252,Table1[Country Code],0)))-growthdif),IF($D1252>1,S1251*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1251)*(V1251-LN(AB1251)+LN(AB1250))-growthdif),\".\"))),\".\")","v":23306.106463168144},{"$f":"IFERROR(IF(IFERROR(AND(AC1251/$G1251=mininf,AF1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(W1251/Z1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AC1251/$G1251>mininf,AF1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(W1251/Z1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AC1251/$G1251=mininf,AF1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(Q1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.3871188565042394E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1251/$G1251=mininf,AG1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(X1251/AA1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AD1251/$G1251>mininf,AG1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(X1251/AA1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AD1251/$G1251=mininf,AG1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(R1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.4456225207053461E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1251/$G1251=mininf,AH1251/$G1251>minfor,$B1252=$B1251),FALSE),$P1251*$I1251*(Y1251/AB1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AE1251/$G1251>mininf,AH1251/$G1251=minfor,$B1252=$B1251),FALSE),($J1251*$P1251*$I1251/$M1251)*(Y1251/AB1251)^(-(1-$I1251))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0)),IF(IFERROR(AND(AE1251/$G1251=mininf,AH1251/$G1251=minfor),FALSE),0,((($P1252*($I1252^$I1252)*((1-$I1252)^(1-$I1252)))^(1/$I1252))*(S1252^(-(1-$I1252)/$I1252)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1252,Table1[Country Code],0))))),\".\")","v":1.5044194357436091E-2},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,W1251*EXP(T1251),\"\")),\".\")","v":98424757.158267274},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,X1251*EXP(U1251),\"\")),\".\")","v":98424757.158267274},{"$f":"IFERROR(IF($D1252=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1252,Table1[Country Code],0)),IF($D1252>0,Y1251*EXP(V1251),\"\")),\".\")","v":98424757.158267274},519.39209694600106,521.58928546030495,523.79811778002761,44.930161996167911,41.055525671967864,37.127009382306582,474.46193494983311,480.53375978833702,486.67110839772096,89.10639637145141,86.909207857147521,84.700375537424861,0.77972573500244857,0.78970410784179801,0.79979016175447737,7.3837753896833308E-2,6.7470217466174209E-2,6.1014135269086854E-2,0.1464365111007182,0.14282567469202784,0.13919570297643591,null,2.5000000000000577E-3,2.4999999999995026E-3,95694542.776474401,95954811.27494432,96213379.875969157,1.3176569495247037E-2,1.7529092455617956E-2,2.1769606776054218E-2,2730214.3817928731,2469945.8833229542,2211377.2822981179,3.7917816045604624E-2,-0.1128787238109048,-0.33252629726010774,-1.2786920464211704E-2,5.2019512012497771E-3,2.3080366321487134E-2,1.9543260861407674E-3,-0.13520586506527277,-0.34121553771463331,0.14011777883798437,0.11043512094706642,7.757349222022647E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BJ1252)+$I1252*BA1252,IF(D1252=24,\".\",IFERROR((CB1253-CB1252)/CB1252,\".\")))","v":3.4529125712966188E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BK1252)+$I1252*BB1252,IF(D1252=24,\".\",IFERROR((CC1253-CC1252)/CC1252,\".\")))","v":1.4623609884212819E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+(1-$I1252)*(BL1252)+$I1252*BC1252,IF(D1252=24,\".\",IFERROR((CD1253-CD1252)/CD1252,\".\")))","v":2.5683074604549626E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BM1252)+$I1252*BG1252,IF($D1252=24,\".\",IFERROR((CE1253-CE1252)/CE1252,\".\")))","v":2.5694159121651704E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BN1252)+$I1252*BH1252,IF($D1252=24,\".\",IFERROR((CF1253-CF1252)/CF1252,\".\")))","v":-0.11828420638230977},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+$AV1252+(1-$I1252)*(BO1252)+$I1252*BI1252,IF($D1252=24,\".\",IFERROR((CG1253-CG1252)/CG1252,\".\")))","v":-0.33111282943159148},{"$f":"IFERROR(AV1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BP1252,IF($D1252=24,\".\",IFERROR((CH1253-CH1252)/CH1252,\".\")))","v":0.14587586689376339},{"$f":"IFERROR(AW1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BQ1252,IF(D1252=24,\".\",IFERROR((CI1253-CI1252)/CI1252,\".\")))","v":0.11619320900284488},{"$f":"IFERROR(AW1252+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1252,Table1[Country Code],0)))+BR1252,IF(D1252=24,\".\",IFERROR((CJ1253-CJ1252)/CJ1252,\".\")))","v":8.333158027600493E-2},22337987.425920036,22511016.090693098,22684817.32973066,826439.79366447183,751403.7894008212,676114.51427518309,1088136.7548442839,1061305.4421990139,1034331.9393950306,24252563.974428792,24323725.322292931,24395263.783400871,1.0600886811236079E-2,1.4949585096392028E-2,1.8238711621192238E-2,0.92105673649485342,0.92547567415841236,0.92988612589489439,3.4076388563940962E-2,3.0891805405817187E-2,2.7714990921115918E-2,4.4866874941205559E-2,4.3632520435770469E-2,4.2398883183989801E-2,20560.843892658133,20621.173075426948,20681.821967342548,3.0790682328376562E-3,7.4645187205337749E-3,1.18866397719124E-2]
["Cyprus","CYP",2036,{"$f":"C1271-'Initial Conditions and Settings'!$B$9","v":20},"CYP2036",739.37799072265625,{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,G1270*F1271/F1270,\"\")),\".\")","v":704.99311628260182},1319,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1271,Table1[Country Code],0)),MAX(IF(D1271>0,K1270*EXP(growthb),\".\"),0.001)),\".\")","v":122.15291047864764},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1271,Table1[Country Code],0))*EXP(D1271*INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0))),\".\")","v":111.52807135691984},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1271,Table1[Country Code],0))*EXP(D1271*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))),\".\")","v":111.52807135691984},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,Q1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))+growthdif),IF($D1271>1,Q1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(T1270-LN(Z1270)+LN(Z1269))+growthdif),\".\"))),\".\")","v":35940.072906569338},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,R1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))),IF($D1271>1,R1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(U1270-LN(AA1270)+LN(AA1269))),\".\"))),\".\")","v":30843.42049473957},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Minimum wage, W],MATCH($B1271,Table1[Country Code],0)),IF($D1271=1,S1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1271,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1271,Table1[Country Code],0)))-growthdif),IF($D1271>1,S1270*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1270)*(V1270-LN(AB1270)+LN(AB1269))-growthdif),\".\"))),\".\")","v":26280.632498060048},{"$f":"IFERROR(IF(IFERROR(AND(AC1270/$G1270=mininf,AF1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(W1270/Z1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AC1270/$G1270>mininf,AF1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(W1270/Z1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AC1270/$G1270=mininf,AF1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(Q1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":-1.6321289680760687E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1270/$G1270=mininf,AG1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(X1270/AA1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AD1270/$G1270>mininf,AG1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(X1270/AA1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AD1270/$G1270=mininf,AG1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(R1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":-2.0240591356735921E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1270/$G1270=mininf,AH1270/$G1270>minfor,$B1271=$B1270),FALSE),$P1270*$I1270*(Y1270/AB1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AE1270/$G1270>mininf,AH1270/$G1270=minfor,$B1271=$B1270),FALSE),($J1270*$P1270*$I1270/$M1270)*(Y1270/AB1270)^(-(1-$I1270))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0)),IF(IFERROR(AND(AE1270/$G1270=mininf,AH1270/$G1270=minfor),FALSE),0,((($P1271*($I1271^$I1271)*((1-$I1271)^(1-$I1271)))^(1/$I1271))*(S1271^(-(1-$I1271)/$I1271)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1271,Table1[Country Code],0))))),\".\")","v":7.2464697212686335E-3},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,W1270*EXP(T1270),\"\")),\".\")","v":97156757.375276655},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,X1270*EXP(U1270),\"\")),\".\")","v":112186884.01357099},{"$f":"IFERROR(IF($D1271=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1271,Table1[Country Code],0)),IF($D1271>0,Y1270*EXP(V1270),\"\")),\".\")","v":125308155.76119241},288.23546411843313,377.47412871507379,483.27984960993513,85.482490506145055,16.929854711229673,0,202.75297361228809,360.54427400384412,483.27984960993513,416.75765216416869,327.51898756752803,221.71326667266669,0.287595678495977,0.51141531126570206,0.68551002619465118,0.12125294351367645,2.4014212791892302E-2,0,0.59115137799034656,0.46457047594240564,0.31448997380534882,null,2.5000000000000577E-3,2.5000000000003908E-3,84220292.831892684,110299940.80731994,125308155.76119241,-2.595081701432278E-2,-1.7691246398356952E-3,7.2464697212701878E-3,12936464.543383971,1886943.206251055,0,4.4200038315242551E-2,-1.7040155219847364E-2,0,-6.5168880902930049E-2,-2.5259387029604952E-2,-9.7855722172246473E-3,-5.0180255733636159E-3,-5.0530417609620404E-2,0,3.9713667252875062E-2,4.0367452003725823E-2,3.7058072230898631E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BJ1271)+$I1271*BA1271,IF(D1271=24,\".\",IFERROR((CB1272-CB1271)/CB1271,\".\")))","v":-4.2301760902847457E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BK1271)+$I1271*BB1271,IF(D1271=24,\".\",IFERROR((CC1272-CC1271)/CC1271,\".\")))","v":-1.0256167778941372E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+(1-$I1271)*(BL1271)+$I1271*BC1271,IF(D1271=24,\".\",IFERROR((CD1272-CD1271)/CD1271,\".\")))","v":1.9885368078017226E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BM1271)+$I1271*BG1271,IF($D1271=24,\".\",IFERROR((CE1272-CE1271)/CE1271,\".\")))","v":2.5349094426718476E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BN1271)+$I1271*BH1271,IF($D1271=24,\".\",IFERROR((CF1272-CF1271)/CF1271,\".\")))","v":-2.8027198358954876E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+$AV1271+(1-$I1271)*(BO1271)+$I1271*BI1271,IF($D1271=24,\".\",IFERROR((CG1272-CG1271)/CG1271,\".\")))","v":5.7580880557790096E-3},{"$f":"IFERROR(AV1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BP1271,IF($D1271=24,\".\",IFERROR((CH1272-CH1271)/CH1271,\".\")))","v":4.547175530865407E-2},{"$f":"IFERROR(AW1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BQ1271,IF(D1271=24,\".\",IFERROR((CI1272-CI1271)/CI1271,\".\")))","v":4.6125540059505164E-2},{"$f":"IFERROR(AW1271+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1271,Table1[Country Code],0)))+BR1271,IF(D1271=24,\".\",IFERROR((CJ1272-CJ1271)/CJ1271,\".\")))","v":4.2816160286677972E-2},14573913.307298724,22240837.300142329,27445630.046431821,2768239.4247126281,470503.97280369222,0,5677688.9207697045,4461947.8908124585,3020505.9252977706,23019841.652781054,27173289.163758479,30466135.971729591,-1.2517694804067586E-2,-1.3058011002610647E-3,6.036312303460389E-3,0.63310223967322699,0.81848160397915126,0.90085694069964817,0.12025449464280714,1.7314943729050368E-2,0,0.246643265683966,0.16420345229179842,9.9143059300351888E-2,17452.495566930291,20601.432269718331,23097.904451652459,-1.6268397214815877E-2,-5.6179369638389431E-3,1.5729818509822024E-3]
["Czech Republic","CZE",2029,{"$f":"C1290-'Initial Conditions and Settings'!$B$9","v":13},"CZE2029",5193.576171875,{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,G1289*F1290/F1289,\"\")),\".\")","v":5233.8213827144682},10516,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1290,Table1[Country Code],0)),MAX(IF(D1290>0,K1289*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1290,Table1[Country Code],0))*EXP(D1290*INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1290,Table1[Country Code],0))*EXP(D1290*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,Q1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))+growthdif),IF($D1290>1,Q1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(T1289-LN(Z1289)+LN(Z1288))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,R1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))),IF($D1290>1,R1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(U1289-LN(AA1289)+LN(AA1288))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Minimum wage, W],MATCH($B1290,Table1[Country Code],0)),IF($D1290=1,S1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1290,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1290,Table1[Country Code],0)))-growthdif),IF($D1290>1,S1289*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1289)*(V1289-LN(AB1289)+LN(AB1288))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1289/$G1289=mininf,AF1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(W1289/Z1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AC1289/$G1289>mininf,AF1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(W1289/Z1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AC1289/$G1289=mininf,AF1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(Q1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1289/$G1289=mininf,AG1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(X1289/AA1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AD1289/$G1289>mininf,AG1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(X1289/AA1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AD1289/$G1289=mininf,AG1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(R1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1289/$G1289=mininf,AH1289/$G1289>minfor,$B1290=$B1289),FALSE),$P1289*$I1289*(Y1289/AB1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AE1289/$G1289>mininf,AH1289/$G1289=minfor,$B1290=$B1289),FALSE),($J1289*$P1289*$I1289/$M1289)*(Y1289/AB1289)^(-(1-$I1289))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0)),IF(IFERROR(AND(AE1289/$G1289=mininf,AH1289/$G1289=minfor),FALSE),0,((($P1290*($I1290^$I1290)*((1-$I1290)^(1-$I1290)))^(1/$I1290))*(S1290^(-(1-$I1290)/$I1290)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1290,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,W1289*EXP(T1289),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,X1289*EXP(U1289),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1290=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1290,Table1[Country Code],0)),IF($D1290>0,Y1289*EXP(V1289),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BJ1290)+$I1290*BA1290,IF(D1290=24,\".\",IFERROR((CB1291-CB1290)/CB1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BK1290)+$I1290*BB1290,IF(D1290=24,\".\",IFERROR((CC1291-CC1290)/CC1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+(1-$I1290)*(BL1290)+$I1290*BC1290,IF(D1290=24,\".\",IFERROR((CD1291-CD1290)/CD1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BM1290)+$I1290*BG1290,IF($D1290=24,\".\",IFERROR((CE1291-CE1290)/CE1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BN1290)+$I1290*BH1290,IF($D1290=24,\".\",IFERROR((CF1291-CF1290)/CF1290,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+$AV1290+(1-$I1290)*(BO1290)+$I1290*BI1290,IF($D1290=24,\".\",IFERROR((CG1291-CG1290)/CG1290,\".\")))","v":"."},{"$f":"IFERROR(AV1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BP1290,IF($D1290=24,\".\",IFERROR((CH1291-CH1290)/CH1290,\".\")))","v":"."},{"$f":"IFERROR(AW1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BQ1290,IF(D1290=24,\".\",IFERROR((CI1291-CI1290)/CI1290,\".\")))","v":"."},{"$f":"IFERROR(AW1290+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1290,Table1[Country Code],0)))+BR1290,IF(D1290=24,\".\",IFERROR((CJ1291-CJ1290)/CJ1290,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Germany","DEU",2018,{"$f":"C1305-'Initial Conditions and Settings'!$B$9","v":2},"DEU2018",42141.34765625,{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,G1304*F1305/F1304,\"\")),\".\")","v":42411.168048076972},82603,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1305,Table1[Country Code],0)),MAX(IF(D1305>0,K1304*EXP(growthb),\".\"),0.001)),\".\")","v":157.80073820758417},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1305,Table1[Country Code],0))*EXP(D1305*INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0))),\".\")","v":154.38573156456641},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1305,Table1[Country Code],0))*EXP(D1305*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))),\".\")","v":154.38573156456641},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,Q1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))+growthdif),IF($D1305>1,Q1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(T1304-LN(Z1304)+LN(Z1303))+growthdif),\".\"))),\".\")","v":46796.776191730394},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,R1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))),IF($D1305>1,R1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(U1304-LN(AA1304)+LN(AA1303))),\".\"))),\".\")","v":46346.068667066822},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Minimum wage, W],MATCH($B1305,Table1[Country Code],0)),IF($D1305=1,S1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1305,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1305,Table1[Country Code],0)))-growthdif),IF($D1305>1,S1304*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1304)*(V1304-LN(AB1304)+LN(AB1303))-growthdif),\".\"))),\".\")","v":45899.776100562172},{"$f":"IFERROR(IF(IFERROR(AND(AC1304/$G1304=mininf,AF1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(W1304/Z1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AC1304/$G1304>mininf,AF1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(W1304/Z1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AC1304/$G1304=mininf,AF1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(Q1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.0730217610724069E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1304/$G1304=mininf,AG1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(X1304/AA1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AD1304/$G1304>mininf,AG1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(X1304/AA1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AD1304/$G1304=mininf,AG1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(R1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.1968501723803926E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1304/$G1304=mininf,AH1304/$G1304>minfor,$B1305=$B1304),FALSE),$P1304*$I1304*(Y1304/AB1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AE1304/$G1304>mininf,AH1304/$G1304=minfor,$B1305=$B1304),FALSE),($J1304*$P1304*$I1304/$M1304)*(Y1304/AB1304)^(-(1-$I1304))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0)),IF(IFERROR(AND(AE1304/$G1304=mininf,AH1304/$G1304=minfor),FALSE),0,((($P1305*($I1305^$I1305)*((1-$I1305)^(1-$I1305)))^(1/$I1305))*(S1305^(-(1-$I1305)/$I1305)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1305,Table1[Country Code],0))))),\".\")","v":1.3218618301136797E-2},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,W1304*EXP(T1304),\"\")),\".\")","v":14240550714.278742},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,X1304*EXP(U1304),\"\")),\".\")","v":14249728978.754015},{"$f":"IFERROR(IF($D1305=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1305,Table1[Country Code],0)),IF($D1305>0,Y1304*EXP(V1304),\"\")),\".\")","v":14258959209.569199},40290.609645673125,40290.609645673125,40290.609645673125,2217.3863899896742,1092.2283586398732,0,38073.223255683457,39198.381287033255,40290.609645673125,2120.5584024038485,2120.5584024038485,2120.5584024038485,0.89771692240411627,0.92424668055824977,0.95000000000000007,5.2283077595883749E-2,2.575331944175014E-2,0,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999996E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,13992560333.97455,14129916835.962648,14258959209.569199,7.0699123141935161E-3,1.2190481280008214E-2,1.321861830113491E-2,247990380.30419159,119812142.79136658,0,0.19816437184319469,-1.4562171950721847E-2,0,-1.7051228479401104E-2,-3.1689436266617577E-3,-4.1476547377907735E-3,0.16404323104958163,-3.9921596857455555E-2,0,3.3784633376705564E-2,-4.1476547377925499E-3,-4.1476547377925499E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BJ1305)+$I1305*BA1305,IF(D1305=24,\".\",IFERROR((CB1306-CB1305)/CB1305,\".\")))","v":-2.3483911920218776E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BK1305)+$I1305*BB1305,IF(D1305=24,\".\",IFERROR((CC1306-CC1305)/CC1305,\".\")))","v":7.1530357172551445E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+(1-$I1305)*(BL1305)+$I1305*BC1305,IF(D1305=24,\".\",IFERROR((CD1306-CD1305)/CD1305,\".\")))","v":7.1777486722539845E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BM1305)+$I1305*BG1305,IF($D1305=24,\".\",IFERROR((CE1306-CE1305)/CE1305,\".\")))","v":0.18624606833697013},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BN1305)+$I1305*BH1305,IF($D1305=24,\".\",IFERROR((CF1306-CF1305)/CF1305,\".\")))","v":-2.2099617513506725E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+$AV1305+(1-$I1305)*(BO1305)+$I1305*BI1305,IF($D1305=24,\".\",IFERROR((CG1306-CG1305)/CG1305,\".\")))","v":5.142266890581974E-3},{"$f":"IFERROR(AV1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BP1305,IF($D1305=24,\".\",IFERROR((CH1306-CH1305)/CH1305,\".\")))","v":3.892690026728754E-2},{"$f":"IFERROR(AW1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BQ1305,IF(D1305=24,\".\",IFERROR((CI1306-CI1305)/CI1305,\".\")))","v":9.9461215278975716E-4},{"$f":"IFERROR(AW1305+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1305,Table1[Country Code],0)))+BR1305,IF(D1305=24,\".\",IFERROR((CJ1306-CJ1305)/CJ1305,\".\")))","v":9.9461215278975716E-4},3563408215.1880074,3633381741.5334206,3700436813.0523639,81691164.564382836,39851449.560105421,0,51661430.609586321,51661430.609586321,51661430.609586321,3696760810.3619766,3724894621.7031121,3752098243.6619501,2.3959897767895548E-3,6.7546583785462839E-3,7.0926150596708178E-3,0.96392717786874837,0.97543208883373733,0.98623132251484813,2.2098039000901404E-2,1.0698678380835476E-2,0,1.3974783130350209E-2,1.3869232785427218E-2,1.3768677485151912E-2,44753.348066801162,45093.938739550766,45423.268448627168,4.0370827264446518E-3,7.9828405923052514E-3,8.3163381216273535E-3]
["Germany","DEU",2038,{"$f":"C1325-'Initial Conditions and Settings'!$B$9","v":22},"DEU2038",37668.58203125,{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,G1324*F1325/F1324,\"\")),\".\")","v":37909.764435907404},80021,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1325,Table1[Country Code],0)),MAX(IF(D1325>0,K1324*EXP(growthb),\".\"),0.001)),\".\")","v":165.89135506443327},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1325,Table1[Country Code],0))*EXP(D1325*INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0))),\".\")","v":162.76371680570449},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1325,Table1[Country Code],0))*EXP(D1325*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))),\".\")","v":162.76371680570449},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,Q1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))+growthdif),IF($D1325>1,Q1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(T1324-LN(Z1324)+LN(Z1323))+growthdif),\".\"))),\".\")","v":71484.366883524839},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,R1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))),IF($D1325>1,R1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(U1324-LN(AA1324)+LN(AA1323))),\".\"))),\".\")","v":60453.522323628073},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Minimum wage, W],MATCH($B1325,Table1[Country Code],0)),IF($D1325=1,S1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1325,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1325,Table1[Country Code],0)))-growthdif),IF($D1325>1,S1324*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1324)*(V1324-LN(AB1324)+LN(AB1323))-growthdif),\".\"))),\".\")","v":50544.199864043658},{"$f":"IFERROR(IF(IFERROR(AND(AC1324/$G1324=mininf,AF1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(W1324/Z1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AC1324/$G1324>mininf,AF1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(W1324/Z1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AC1324/$G1324=mininf,AF1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(Q1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":-2.3952302247907786E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1324/$G1324=mininf,AG1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(X1324/AA1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AD1324/$G1324>mininf,AG1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(X1324/AA1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AD1324/$G1324=mininf,AG1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(R1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":-6.3986104469997696E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1324/$G1324=mininf,AH1324/$G1324>minfor,$B1325=$B1324),FALSE),$P1324*$I1324*(Y1324/AB1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AE1324/$G1324>mininf,AH1324/$G1324=minfor,$B1325=$B1324),FALSE),($J1324*$P1324*$I1324/$M1324)*(Y1324/AB1324)^(-(1-$I1324))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0)),IF(IFERROR(AND(AE1324/$G1324=mininf,AH1324/$G1324=minfor),FALSE),0,((($P1325*($I1325^$I1325)*((1-$I1325)^(1-$I1325)))^(1/$I1325))*(S1325^(-(1-$I1325)/$I1325)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1325,Table1[Country Code],0))))),\".\")","v":1.9463074841877537E-3},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,W1324*EXP(T1324),\"\")),\".\")","v":12687607717.707256},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,X1324*EXP(U1324),\"\")),\".\")","v":15386029542.975042},{"$f":"IFERROR(IF($D1325=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1325,Table1[Country Code],0)),IF($D1325>0,Y1324*EXP(V1324),\"\")),\".\")","v":16521783595.606108},19874.487694020201,27684.287863389767,34665.664915665962,5459.4985449808592,0,0,14414.989149039342,27684.287863389767,34665.664915665962,18035.276741887203,10225.476572517637,3244.0995202414415,0.38024475655632772,0.73026800021916616,0.91442575366760415,0.14401299048457622,0,0,0.47574225295909606,0.26973199978083379,8.5574246332395895E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,11121958340.790346,15386029542.975042,16521783595.606108,-3.3282475827775215E-2,-6.3986104470004079E-3,1.9463074841858941E-3,1565649376.9169102,0,0,3.9933671073704602E-2,0,0,-7.2296556848726823E-2,-3.0635124865828089E-2,-1.4803635296301465E-2,-9.0804099472521216E-3,0,0,5.6562519271224687E-2,7.8048244878081263E-2,0.14446366901713148,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BJ1325)+$I1325*BA1325,IF(D1325=24,\".\",IFERROR((CB1326-CB1325)/CB1325,\".\")))","v":-5.0147249447669101E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BK1325)+$I1325*BB1325,IF(D1325=24,\".\",IFERROR((CC1326-CC1325)/CC1325,\".\")))","v":-1.5874600765832331E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+(1-$I1325)*(BL1325)+$I1325*BC1325,IF(D1325=24,\".\",IFERROR((CD1326-CD1325)/CD1325,\".\")))","v":-3.7863970154758692E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BM1325)+$I1325*BG1325,IF($D1325=24,\".\",IFERROR((CE1326-CE1325)/CE1325,\".\")))","v":2.0568897453808271E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BN1325)+$I1325*BH1325,IF($D1325=24,\".\",IFERROR((CF1326-CF1325)/CF1325,\".\")))","v":5.1422668905820295E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+$AV1325+(1-$I1325)*(BO1325)+$I1325*BI1325,IF($D1325=24,\".\",IFERROR((CG1326-CG1325)/CG1325,\".\")))","v":5.1422668905820295E-3},{"$f":"IFERROR(AV1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BP1325,IF($D1325=24,\".\",IFERROR((CH1326-CH1325)/CH1325,\".\")))","v":6.1704786161806718E-2},{"$f":"IFERROR(AW1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BQ1325,IF(D1325=24,\".\",IFERROR((CI1326-CI1325)/CI1325,\".\")))","v":8.3190511768662684E-2},{"$f":"IFERROR(AW1325+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1325,Table1[Country Code],0)))+BR1325,IF(D1325=24,\".\",IFERROR((CJ1326-CJ1325)/CJ1325,\".\")))","v":0.1496059359077129},2060892745.9039156,3359213120.2181339,3895254435.268393,356965114.90327305,0,0,486972194.25934535,276099049.38699538,87594234.586852044,2904830055.066534,3635312169.6051292,3982848669.8552451,-2.2706047309770643E-2,-8.3506847657489683E-3,-4.1286085890714823E-4,0.7094710213113351,0.92405080045244492,0.97800713965111918,0.12288674660352786,0,0,0.16764223208513707,7.594919954755508E-2,2.1992860348880795E-2,36300.846716068707,45429.476882382492,49772.543080631898,-1.8681907729526159E-2,-4.9677141297035377E-3,2.8817868214439102E-3]
["Djibouti","DJI",2027,{"$f":"C1340-'Initial Conditions and Settings'!$B$9","v":11},"DJI2027",382.30300903320313,{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,G1339*F1340/F1339,\"\")),\".\")","v":435.81866591759035},1095,0.5,0.72979594672615,{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1340,Table1[Country Code],0)),MAX(IF(D1340>0,K1339*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1340,Table1[Country Code],0))*EXP(D1340*INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1340,Table1[Country Code],0))*EXP(D1340*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,Q1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))+growthdif),IF($D1340>1,Q1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(T1339-LN(Z1339)+LN(Z1338))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,R1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))),IF($D1340>1,R1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(U1339-LN(AA1339)+LN(AA1338))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Minimum wage, W],MATCH($B1340,Table1[Country Code],0)),IF($D1340=1,S1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1340,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1340,Table1[Country Code],0)))-growthdif),IF($D1340>1,S1339*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1339)*(V1339-LN(AB1339)+LN(AB1338))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1339/$G1339=mininf,AF1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(W1339/Z1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AC1339/$G1339>mininf,AF1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(W1339/Z1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AC1339/$G1339=mininf,AF1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(Q1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1339/$G1339=mininf,AG1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(X1339/AA1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AD1339/$G1339>mininf,AG1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(X1339/AA1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AD1339/$G1339=mininf,AG1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(R1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1339/$G1339=mininf,AH1339/$G1339>minfor,$B1340=$B1339),FALSE),$P1339*$I1339*(Y1339/AB1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AE1339/$G1339>mininf,AH1339/$G1339=minfor,$B1340=$B1339),FALSE),($J1339*$P1339*$I1339/$M1339)*(Y1339/AB1339)^(-(1-$I1339))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0)),IF(IFERROR(AND(AE1339/$G1339=mininf,AH1339/$G1339=minfor),FALSE),0,((($P1340*($I1340^$I1340)*((1-$I1340)^(1-$I1340)))^(1/$I1340))*(S1340^(-(1-$I1340)/$I1340)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1340,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,W1339*EXP(T1339),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,X1339*EXP(U1339),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1340=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1340,Table1[Country Code],0)),IF($D1340>0,Y1339*EXP(V1339),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BJ1340)+$I1340*BA1340,IF(D1340=24,\".\",IFERROR((CB1341-CB1340)/CB1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BK1340)+$I1340*BB1340,IF(D1340=24,\".\",IFERROR((CC1341-CC1340)/CC1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+(1-$I1340)*(BL1340)+$I1340*BC1340,IF(D1340=24,\".\",IFERROR((CD1341-CD1340)/CD1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BM1340)+$I1340*BG1340,IF($D1340=24,\".\",IFERROR((CE1341-CE1340)/CE1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BN1340)+$I1340*BH1340,IF($D1340=24,\".\",IFERROR((CF1341-CF1340)/CF1340,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+$AV1340+(1-$I1340)*(BO1340)+$I1340*BI1340,IF($D1340=24,\".\",IFERROR((CG1341-CG1340)/CG1340,\".\")))","v":"."},{"$f":"IFERROR(AV1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BP1340,IF($D1340=24,\".\",IFERROR((CH1341-CH1340)/CH1340,\".\")))","v":"."},{"$f":"IFERROR(AW1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BQ1340,IF(D1340=24,\".\",IFERROR((CI1341-CI1340)/CI1340,\".\")))","v":"."},{"$f":"IFERROR(AW1340+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1340,Table1[Country Code],0)))+BR1340,IF(D1340=24,\".\",IFERROR((CJ1341-CJ1340)/CJ1340,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Denmark","DNK",2015,{"$f":"C1380-'Initial Conditions and Settings'!$B$9","v":-1},"DNK2015",2923.537109375,{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,G1379*F1380/F1379,\"\")),\".\")","v":""},5683.4830000000002,0.5,".",{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1380,Table1[Country Code],0)),MAX(IF(D1380>0,K1379*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1380,Table1[Country Code],0))*EXP(D1380*INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0))),\".\")","v":185.90438500656509},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1380,Table1[Country Code],0))*EXP(D1380*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))),\".\")","v":185.90438500656509},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,Q1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))+growthdif),IF($D1380>1,Q1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(T1379-LN(Z1379)+LN(Z1378))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,R1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))),IF($D1380>1,R1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(U1379-LN(AA1379)+LN(AA1378))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Minimum wage, W],MATCH($B1380,Table1[Country Code],0)),IF($D1380=1,S1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1380,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1380,Table1[Country Code],0)))-growthdif),IF($D1380>1,S1379*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1379)*(V1379-LN(AB1379)+LN(AB1378))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1379/$G1379=mininf,AF1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(W1379/Z1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AC1379/$G1379>mininf,AF1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(W1379/Z1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AC1379/$G1379=mininf,AF1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(Q1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1379/$G1379=mininf,AG1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(X1379/AA1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AD1379/$G1379>mininf,AG1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(X1379/AA1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AD1379/$G1379=mininf,AG1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(R1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1379/$G1379=mininf,AH1379/$G1379>minfor,$B1380=$B1379),FALSE),$P1379*$I1379*(Y1379/AB1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AE1379/$G1379>mininf,AH1379/$G1379=minfor,$B1380=$B1379),FALSE),($J1379*$P1379*$I1379/$M1379)*(Y1379/AB1379)^(-(1-$I1379))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0)),IF(IFERROR(AND(AE1379/$G1379=mininf,AH1379/$G1379=minfor),FALSE),0,((($P1380*($I1380^$I1380)*((1-$I1380)^(1-$I1380)))^(1/$I1380))*(S1380^(-(1-$I1380)/$I1380)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1380,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,W1379*EXP(T1379),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,X1379*EXP(U1379),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1380=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1380,Table1[Country Code],0)),IF($D1380>0,Y1379*EXP(V1379),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BJ1380)+$I1380*BA1380,IF(D1380=24,\".\",IFERROR((CB1381-CB1380)/CB1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BK1380)+$I1380*BB1380,IF(D1380=24,\".\",IFERROR((CC1381-CC1380)/CC1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+(1-$I1380)*(BL1380)+$I1380*BC1380,IF(D1380=24,\".\",IFERROR((CD1381-CD1380)/CD1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BM1380)+$I1380*BG1380,IF($D1380=24,\".\",IFERROR((CE1381-CE1380)/CE1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BN1380)+$I1380*BH1380,IF($D1380=24,\".\",IFERROR((CF1381-CF1380)/CF1380,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+$AV1380+(1-$I1380)*(BO1380)+$I1380*BI1380,IF($D1380=24,\".\",IFERROR((CG1381-CG1380)/CG1380,\".\")))","v":"."},{"$f":"IFERROR(AV1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BP1380,IF($D1380=24,\".\",IFERROR((CH1381-CH1380)/CH1380,\".\")))","v":"."},{"$f":"IFERROR(AW1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BQ1380,IF(D1380=24,\".\",IFERROR((CI1381-CI1380)/CI1380,\".\")))","v":"."},{"$f":"IFERROR(AW1380+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1380,Table1[Country Code],0)))+BR1380,IF(D1380=24,\".\",IFERROR((CJ1381-CJ1380)/CJ1380,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Denmark","DNK",2031,{"$f":"C1396-'Initial Conditions and Settings'!$B$9","v":15},"DNK2031",3119.35498046875,{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,G1395*F1396/F1395,\"\")),\".\")","v":3116.9340222706692},6060,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1396,Table1[Country Code],0)),MAX(IF(D1396>0,K1395*EXP(growthb),\".\"),0.001)),\".\")","v":180.62956693529321},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1396,Table1[Country Code],0))*EXP(D1396*INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0))),\".\")","v":185.90438500656509},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1396,Table1[Country Code],0))*EXP(D1396*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))),\".\")","v":185.90438500656509},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,Q1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))+growthdif),IF($D1396>1,Q1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(T1395-LN(Z1395)+LN(Z1394))+growthdif),\".\"))),\".\")","v":80857.728994667486},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,R1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))),IF($D1396>1,R1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(U1395-LN(AA1395)+LN(AA1394))),\".\"))),\".\")","v":72253.62304259614},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Minimum wage, W],MATCH($B1396,Table1[Country Code],0)),IF($D1396=1,S1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1396,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1396,Table1[Country Code],0)))-growthdif),IF($D1396>1,S1395*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1395)*(V1395-LN(AB1395)+LN(AB1394))-growthdif),\".\"))),\".\")","v":64773.298420915584},{"$f":"IFERROR(IF(IFERROR(AND(AC1395/$G1395=mininf,AF1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(W1395/Z1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AC1395/$G1395>mininf,AF1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(W1395/Z1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AC1395/$G1395=mininf,AF1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(Q1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":-7.6872554003279969E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1395/$G1395=mininf,AG1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(X1395/AA1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AD1395/$G1395>mininf,AG1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(X1395/AA1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AD1395/$G1395=mininf,AG1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(R1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":5.0373363512950103E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1395/$G1395=mininf,AH1395/$G1395>minfor,$B1396=$B1395),FALSE),$P1395*$I1395*(Y1395/AB1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AE1395/$G1395>mininf,AH1395/$G1395=minfor,$B1396=$B1395),FALSE),($J1395*$P1395*$I1395/$M1395)*(Y1395/AB1395)^(-(1-$I1395))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0)),IF(IFERROR(AND(AE1395/$G1395=mininf,AH1395/$G1395=minfor),FALSE),0,((($P1396*($I1396^$I1396)*((1-$I1396)^(1-$I1396)))^(1/$I1396))*(S1396^(-(1-$I1396)/$I1396)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1396,Table1[Country Code],0))))),\".\")","v":1.2922646527811679E-2},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,W1395*EXP(T1395),\"\")),\".\")","v":1370894187.096328},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,X1395*EXP(U1395),\"\")),\".\")","v":1500884993.307996},{"$f":"IFERROR(IF($D1396=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1396,Table1[Country Code],0)),IF($D1396>0,Y1395*EXP(V1395),\"\")),\".\")","v":1592769150.6322837},2124.835561214114,2554.1294445154431,2961.0873211571356,479.2476794711169,107.35930314820318,0,1645.5878817429973,2446.7701413672398,2961.0873211571356,992.09846105655515,562.80457775522609,155.84670111353353,0.52795082282306227,0.78499259974222402,0.95,0.15375611932972119,3.4443880550924372E-2,0,0.3182930578472164,0.18056351970685156,5.0000000000000024E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1245216546.7047102,1478404084.5700369,1592769150.6322837,-1.4815236935746157E-2,5.571941451005813E-3,1.2922646527812276E-2,125677640.39161777,22480908.737959146,0,6.032000060483611E-2,-3.0762339227571545E-2,0,-5.311248961618098E-2,-1.7042004491283791E-2,2.2616868558644754E-3,1.2022747924405941E-2,-6.3376285169852942E-2,0,8.3485647168365595E-2,9.3231616414802154E-2,2.2616868558671399E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BJ1396)+$I1396*BA1396,IF(D1396=24,\".\",IFERROR((CB1397-CB1396)/CB1396,\".\")))","v":-3.3963863275963568E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BK1396)+$I1396*BB1396,IF(D1396=24,\".\",IFERROR((CC1397-CC1396)/CC1396,\".\")))","v":-5.735031520138989E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+(1-$I1396)*(BL1396)+$I1396*BC1396,IF(D1396=24,\".\",IFERROR((CD1397-CD1396)/CD1396,\".\")))","v":7.5921666918383757E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BM1396)+$I1396*BG1396,IF($D1396=24,\".\",IFERROR((CE1397-CE1396)/CE1396,\".\")))","v":3.8671374264621028E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BN1396)+$I1396*BH1396,IF($D1396=24,\".\",IFERROR((CF1397-CF1396)/CF1396,\".\")))","v":-4.4569312198712241E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+$AV1396+(1-$I1396)*(BO1396)+$I1396*BI1396,IF($D1396=24,\".\",IFERROR((CG1397-CG1396)/CG1396,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(AV1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BP1396,IF($D1396=24,\".\",IFERROR((CH1397-CH1396)/CH1396,\".\")))","v":8.5985647168365598E-2},{"$f":"IFERROR(AW1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BQ1396,IF(D1396=24,\".\",IFERROR((CI1397-CI1396)/CI1396,\".\")))","v":9.5731616414802545E-2},{"$f":"IFERROR(AW1396+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1396,Table1[Country Code],0)))+BR1396,IF(D1396=24,\".\",IFERROR((CJ1397-CJ1396)/CJ1396,\".\")))","v":4.7616868558675307E-3},266116997.95776838,353576014.93245643,403730592.30052423,33631252.681300156,6732258.7401588326,0,33314496.23206548,18898881.231050365,5233305.5042715939,333062746.87113404,379207154.90366566,408963897.8047958,-1.4631555470549829E-2,-1.3675936136999869E-3,7.5559464636352838E-3,0.79899958928979897,0.93240860664213843,0.98720350247940591,0.10097572603732981,1.7753511907941468E-2,0,0.10002468467287114,4.9837881449920067E-2,1.2796497520594162E-2,54960.849318668981,62575.438102915126,67485.791716963009,-1.6615129684012686E-2,-3.9010368046845656E-3,4.7546439495089743E-3]
["Dominican Republic","DOM",2020,{"$f":"C1411-'Initial Conditions and Settings'!$B$9","v":4},{"$f":"B1411&C1411","v":"DOM2020"},5188.68994140625,{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,G1410*F1411/F1410,\"\")),\".\")","v":5099.3538514311376},11108,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1411,Table1[Country Code],0)),MAX(IF(D1411>0,K1410*EXP(growthb),\".\"),0.001)),\".\")","v":67.579324664813342},1.8817003597826003,1.287064736664659,{"$f":"IFERROR(($J1411^(1/(1-$I1411)))*($M1411^((-$I1411)/(1-$I1411))),\".\")","v":0.39957857663027785},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1411,Table1[Country Code],0))*EXP(D1411*INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0))),\".\")","v":82.097724271733895},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1411,Table1[Country Code],0))*EXP(D1411*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))),\".\")","v":82.097724271733895},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,Q1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))+growthdif),IF($D1411>1,Q1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(T1410-LN(Z1410)+LN(Z1409))+growthdif),\".\"))),\".\")","v":12694.994843345417},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,R1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))),IF($D1411>1,R1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(U1410-LN(AA1410)+LN(AA1409))),\".\"))),\".\")","v":12363.054701259176},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Minimum wage, W],MATCH($B1411,Table1[Country Code],0)),IF($D1411=1,S1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1411,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1411,Table1[Country Code],0)))-growthdif),IF($D1411>1,S1410*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1410)*(V1410-LN(AB1410)+LN(AB1409))-growthdif),\".\"))),\".\")","v":12039.604923640525},{"$f":"IFERROR(IF(IFERROR(AND(AC1410/$G1410=mininf,AF1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(W1410/Z1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AC1410/$G1410>mininf,AF1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(W1410/Z1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AC1410/$G1410=mininf,AF1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(Q1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":4.4989392459449523E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1410/$G1410=mininf,AG1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(X1410/AA1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AD1410/$G1410>mininf,AG1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(X1410/AA1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AD1410/$G1410=mininf,AG1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(R1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":4.8553113507703999E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1410/$G1410=mininf,AH1410/$G1410>minfor,$B1411=$B1410),FALSE),$P1410*$I1410*(Y1410/AB1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AE1410/$G1410>mininf,AH1410/$G1410=minfor,$B1411=$B1410),FALSE),($J1410*$P1410*$I1410/$M1410)*(Y1410/AB1410)^(-(1-$I1410))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0)),IF(IFERROR(AND(AE1410/$G1410=mininf,AH1410/$G1410=minfor),FALSE),0,((($P1411*($I1411^$I1411)*((1-$I1411)^(1-$I1411)))^(1/$I1411))*(S1411^(-(1-$I1411)/$I1411)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1411,Table1[Country Code],0))))),\".\")","v":5.2214714999399447E-2},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,W1410*EXP(T1410),\"\")),\".\")","v":239736978.44235998},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,X1410*EXP(U1410),\"\")),\".\")","v":240894074.65105256},{"$f":"IFERROR(IF($D1411=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1411,Table1[Country Code],0)),IF($D1411>0,Y1410*EXP(V1410),\"\")),\".\")","v":242074191.53362662},3148.9230622953505,3233.3112003528158,3320.7404287242121,931.62758803838369,837.69257792080293,734.87301280295992,2217.2954742569668,2395.6186224320131,2585.8674159212519,1950.4307891357871,1866.0426510783218,1778.6134227069256,{"$f":"IFERROR(AF1411/(AC1411+AI1411+AF1411),\".\")","v":0.43481890821023944},0.46978866190266055,0.50709707371955104,{"$f":"IFERROR(AC1411/(AC1411+AI1411+AF1411),\".\")","v":0.18269522280296782},0.16427425950950703,0.14411100586728598,0.38248586898679277,0.36593707858783231,0.34879192041316304,null,2.5000000000001688E-3,2.5000000000003908E-3,212073489.2914567,217303647.37769714,222447986.64398217,{"$f":"IFERROR(IF($D1411=24,\".\",IF(AX1411=0,0,LN(AX1412)-LN(AX1411))),\".\")","v":3.697165096852828E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AY1411=0,0,LN(AY1412)-LN(AY1411))),\".\")","v":4.6749265353415836E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AZ1411=0,0,LN(AZ1412)-LN(AZ1411))),\".\")","v":5.5912106289717656E-2},{"$f":"IFERROR(MAX(W1411-AX1411,0),\".\")","v":27663489.150903285},{"$f":"IFERROR(MAX(X1411-AY1411,0),\".\")","v":23590427.273355424},{"$f":"IFERROR(MAX(Y1411-AZ1411,0),\".\")","v":19626204.889644444},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BD1411=0,0,IF(BD1412=0,-LN(BD1411),LN(BD1412)-LN(BD1411)))),\".\")","v":0.10440835408119753},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BE1411=0,0,IF(BE1412=0,-LN(BE1411),LN(BE1412)-LN(BE1411)))),\".\")","v":6.5018022268130693E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(BF1411=0,0,IF(BF1412=0,-LN(BF1411),LN(BF1412)-LN(BF1411)))),\".\")","v":9.3232213441325484E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AF1411=0,0,IF(AF1412=0,-LN(AF1411),LN(AF1412)-LN(AF1411)))),\".\")","v":-3.5100164073869067E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AG1411=0,0,IF(AG1412=0,-LN(AG1411),LN(AG1412)-LN(AG1411)))),\".\")","v":2.1344719016484603E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AH1411=0,0,IF(AH1412=0,-LN(AH1411),LN(AH1412)-LN(AH1411)))),\".\")","v":4.561816266695029E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AC1411=0,0,IF(AC1412=0,-LN(AC1411),LN(AC1412)-LN(AC1411)))),\".\")","v":5.3926686705278115E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AD1411=0,0,IF(AD1412=0,-LN(AD1411),LN(AD1412)-LN(AD1411)))),\".\")","v":2.9613475931198785E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AE1411=0,0,IF(AE1412=0,-LN(AE1411),LN(AE1412)-LN(AE1411)))),\".\")","v":-1.0970722278625722E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AI1411=0,0,IF(AI1412=0,-LN(AI1411),LN(AI1412)-LN(AI1411)))),\".\")","v":1.4625912555643161E-2},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AJ1411=0,0,IF(AJ1412=0,-LN(AJ1411),LN(AJ1412)-LN(AJ1411)))),\".\")","v":-2.2936352235225499E-3},{"$f":"IFERROR(IF($D1411=24,\".\",IF(AK1411=0,0,IF(AK1412=0,-LN(AK1411),LN(AK1412)-LN(AK1411)))),\".\")","v":-2.2798072871442088E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BJ1411)+$I1411*BA1411,IF(D1411=24,\".\",IFERROR((CB1412-CB1411)/CB1411,\".\")))","v":3.1899259726213491E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BK1411)+$I1411*BB1411,IF(D1411=24,\".\",IFERROR((CC1412-CC1411)/CC1411,\".\")))","v":4.9215434630593025E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+(1-$I1411)*(BL1411)+$I1411*BC1411,IF(D1411=24,\".\",IFERROR((CD1412-CD1411)/CD1411,\".\")))","v":6.5933576923976778E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BM1411)+$I1411*BG1411,IF($D1411=24,\".\",IFERROR((CE1412-CE1411)/CE1411,\".\")))","v":9.6835962838880796E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BN1411)+$I1411*BH1411,IF($D1411=24,\".\",IFERROR((CF1412-CF1411)/CF1411,\".\")))","v":6.4984191545307712E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+$AV1411+(1-$I1411)*(BO1411)+$I1411*BI1411,IF($D1411=24,\".\",IFERROR((CG1412-CG1411)/CG1411,\".\")))","v":1.684469197839639E-2},{"$f":"IFERROR(AV1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BP1411,IF($D1411=24,\".\",IFERROR((CH1412-CH1411)/CH1411,\".\")))","v":3.2294355001286135E-2},{"$f":"IFERROR(AW1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BQ1411,IF(D1411=24,\".\",IFERROR((CI1412-CI1411)/CI1411,\".\")))","v":1.5374807222120649E-2},{"$f":"IFERROR(AW1411+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1411,Table1[Country Code],0)))+BR1411,IF(D1411=24,\".\",IFERROR((CJ1412-CJ1411)/CJ1411,\".\")))","v":-5.1296304257988888E-3},{"$f":"IFERROR(O1411*AX1411^I1411*AF1411^(1-I1411),\".\")","v":56297109.223730654},{"$f":"IFERROR(P1411*AY1411^$I1411*AG1411^(1-$I1411),\".\")","v":59234328.144964263},{"$f":"IFERROR(P1411*AZ1411^$I1411*AH1411^(1-$I1411),\".\")","v":62265644.145214215},{"$f":"IFERROR($J1411*$P1411*BD1411^$I1411*AC1411^(1-$I1411),\".\")","v":9451637.5862060357},{"$f":"IFERROR($J1411*$P1411*BE1411^$I1411*AD1411^(1-$I1411),\".\")","v":8276422.4399576057},{"$f":"IFERROR($J1411*$P1411*BF1411^$I1411*AE1411^(1-$I1411),\".\")","v":7070607.4399730982},{"$f":"IFERROR($K1411*$P1411*AI1411,\".\")","v":10821202.152442751},{"$f":"IFERROR($K1411*$P1411*AJ1411,\".\")","v":10353007.584209597},{"$f":"IFERROR($K1411*$P1411*AK1411,\".\")","v":9867940.716157252},{"$f":"IFERROR(CB1411+CE1411+CH1411,\".\")","v":76569948.962379441},{"$f":"IFERROR(CC1411+CF1411+CI1411,\".\")","v":77863758.169131458},{"$f":"IFERROR(CD1411+CG1411+CJ1411,\".\")","v":79204192.301344573},{"$f":"IFERROR((BS1411*CB1411/CK1411)+(BV1411*CE1411/CK1411)+(BY1411*CH1411/CK1411),\".\")","v":3.9970749887564896E-2},{"$f":"IFERROR((BT1411*CC1411/CL1411)+(BW1411*CF1411/CL1411)+(BZ1411*CI1411/CL1411),\".\")","v":4.6391998107562477E-2},{"$f":"IFERROR((BU1411*CD1411/CM1411)+(BX1411*CG1411/CM1411)+(CA1411*CJ1411/CM1411),\".\")","v":5.269771500955657E-2},{"$f":"IFERROR(CB1411/$CK1411,\".\")","v":0.7352376485374269},{"$f":"IFERROR(CC1411/$CL1411,\".\")","v":0.76074324612355149},{"$f":"IFERROR(CD1411/$CM1411,\".\")","v":0.78614076270502153},{"$f":"IFERROR(CE1411/$CK1411,\".\")","v":0.12343795071418737},{"$f":"IFERROR(CF1411/$CL1411,\".\")","v":0.1062936420559101},{"$f":"IFERROR(CG1411/$CM1411,\".\")","v":8.9270621093791108E-2},{"$f":"IFERROR(CH1411/$CK1411,\".\")","v":0.1413244007483857},{"$f":"IFERROR(CI1411/$CL1411,\".\")","v":0.13296311182053852},{"$f":"IFERROR(CJ1411/$CM1411,\".\")","v":0.12458861620118729},{"$f":"IFERROR(CK1411/$H1411,\".\")","v":6893.2255097568814},{"$f":"IFERROR(CL1411/$H1411,\".\")","v":7009.7009514882475},{"$f":"IFERROR(CM1411/$H1411,\".\")","v":7130.3738117883122},{"$f":"IFERROR(LN(CZ1412)-LN(CZ1411),\".\")","v":3.034811554191208E-2},{"$f":"IFERROR(LN(DA1412)-LN(DA1411),\".\")","v":3.6622757063462075E-2},{"$f":"IFERROR(LN(DB1412)-LN(DB1411),\".\")","v":4.3173815577057795E-2}]
["Algeria","DZA",2020,{"$f":"C1437-'Initial Conditions and Settings'!$B$9","v":4},"DZA2020",13256.8330078125,{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,G1436*F1437/F1436,\"\")),\".\")","v":12439.277925868719},43333,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1437,Table1[Country Code],0)),MAX(IF(D1437>0,K1436*EXP(growthb),\".\"),0.001)),\".\")","v":77.111500695081872},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1437,Table1[Country Code],0))*EXP(D1437*INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0))),\".\")","v":65.895886529750101},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1437,Table1[Country Code],0))*EXP(D1437*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))),\".\")","v":65.895886529750101},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,Q1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))+growthdif),IF($D1437>1,Q1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(T1436-LN(Z1436)+LN(Z1435))+growthdif),\".\"))),\".\")","v":13569.435984501852},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,R1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))),IF($D1437>1,R1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(U1436-LN(AA1436)+LN(AA1435))),\".\"))),\".\")","v":13212.317638132954},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Minimum wage, W],MATCH($B1437,Table1[Country Code],0)),IF($D1437=1,S1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1437,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1437,Table1[Country Code],0)))-growthdif),IF($D1437>1,S1436*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1436)*(V1436-LN(AB1436)+LN(AB1435))-growthdif),\".\"))),\".\")","v":12864.114327482313},{"$f":"IFERROR(IF(IFERROR(AND(AC1436/$G1436=mininf,AF1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(W1436/Z1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AC1436/$G1436>mininf,AF1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(W1436/Z1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AC1436/$G1436=mininf,AF1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(Q1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":3.6867790971215821E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1436/$G1436=mininf,AG1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(X1436/AA1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AD1436/$G1436>mininf,AG1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(X1436/AA1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AD1436/$G1436=mininf,AG1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(R1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":3.9030150867939394E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1436/$G1436=mininf,AH1436/$G1436>minfor,$B1437=$B1436),FALSE),$P1436*$I1436*(Y1436/AB1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AE1436/$G1436>mininf,AH1436/$G1436=minfor,$B1437=$B1436),FALSE),($J1436*$P1436*$I1436/$M1436)*(Y1436/AB1436)^(-(1-$I1436))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0)),IF(IFERROR(AND(AE1436/$G1436=mininf,AH1436/$G1436=minfor),FALSE),0,((($P1437*($I1437^$I1437)*((1-$I1437)^(1-$I1437)))^(1/$I1437))*(S1437^(-(1-$I1437)/$I1437)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1437,Table1[Country Code],0))))),\".\")","v":4.1254129538504429E-2},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,W1436*EXP(T1436),\"\")),\".\")","v":1105230669.0426016},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,X1436*EXP(U1436),\"\")),\".\")","v":1108528262.0785234},{"$f":"IFERROR(IF($D1437=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1437,Table1[Country Code],0)),IF($D1437>0,Y1436*EXP(V1436),\"\")),\".\")","v":1111886134.665828},9860.9278113106848,10097.981727781998,10343.458007488041,4850.829939997212,4647.1272165375403,4422.6446674133658,5010.0978713134728,5450.8545112444581,5920.8133400746756,2578.350114558034,2341.2961980867203,2095.8199183806773,0.40276436471400601,0.43819701945149586,0.47597725329070378,0.38996073316357271,0.37358496564124322,0.35553869716312353,0.20727490212242125,0.18821801490726092,0.16848404954617269,null,2.5000000000001688E-3,2.5000000000003908E-3,849793067.62012792,876528382.91495848,902577562.48038816,2.4779227865256104E-2,3.5952177156513443E-2,4.5989353954272616E-2,255437601.42247367,231999879.16356492,209308572.18543983,7.6063776101580771E-2,5.0574400663510488E-2,2.0574174641147636E-2,-1.3565055761068479E-2,1.2880942410678387E-2,3.827236255242461E-2,2.7719492475258178E-2,1.7503165917677421E-2,2.8571832393016194E-3,3.2403453811313376E-2,4.416126352575489E-4,-4.3839160210329631E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BJ1437)+$I1437*BA1437,IF(D1437=24,\".\",IFERROR((CB1438-CB1437)/CB1437,\".\")))","v":5.6070860520938126E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BK1437)+$I1437*BB1437,IF(D1437=24,\".\",IFERROR((CC1438-CC1437)/CC1437,\".\")))","v":2.4416559783595915E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+(1-$I1437)*(BL1437)+$I1437*BC1437,IF(D1437=24,\".\",IFERROR((CD1438-CD1437)/CD1437,\".\")))","v":4.2130858253348613E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BM1437)+$I1437*BG1437,IF($D1437=24,\".\",IFERROR((CE1438-CE1437)/CE1437,\".\")))","v":5.4391634288419644E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BN1437)+$I1437*BH1437,IF($D1437=24,\".\",IFERROR((CF1438-CF1437)/CF1437,\".\")))","v":3.6538783290594123E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+$AV1437+(1-$I1437)*(BO1437)+$I1437*BI1437,IF($D1437=24,\".\",IFERROR((CG1438-CG1437)/CG1437,\".\")))","v":1.4215678940224796E-2},{"$f":"IFERROR(AV1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BP1437,IF($D1437=24,\".\",IFERROR((CH1438-CH1437)/CH1437,\".\")))","v":3.4903453811313545E-2},{"$f":"IFERROR(AW1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BQ1437,IF(D1437=24,\".\",IFERROR((CI1438-CI1437)/CI1437,\".\")))","v":2.9416126352579397E-3},{"$f":"IFERROR(AW1437+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1437,Table1[Country Code],0)))+BR1437,IF(D1437=24,\".\",IFERROR((CJ1438-CJ1437)/CJ1437,\".\")))","v":-4.133916021032924E-2},135968404.68175432,144036842.40362349,152332039.43680611,52602942.350864582,49067706.49434936,45466772.882873252,13101449.592302352,11896900.248995213,10649554.092817381,201672796.62492126,205001449.14696807,208448366.41249675,2.0234917436858998E-2,2.607178906336946E-2,3.177754327317181E-2,0.67420300088679552,0.70261377664877722,0.73079027702888066,0.26083310804033494,0.23935297383762452,0.21812007292443555,6.4963891072869512E-2,5.8033249513598208E-2,5.1089650046683824E-2,4654.0234146013718,4730.8390636920603,4810.3839201646952,5.8972251330278169E-3,1.1530942314459836E-2,1.7413189699807319E-2]
["Algeria","DZA",2029,{"$f":"C1446-'Initial Conditions and Settings'!$B$9","v":13},"DZA2029",14620.9609375,{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,G1445*F1446/F1445,\"\")),\".\")","v":13719.279449145255},48347,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1446,Table1[Country Code],0)),MAX(IF(D1446>0,K1445*EXP(growthb),\".\"),0.001)),\".\")","v":78.866175527870212},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1446,Table1[Country Code],0))*EXP(D1446*INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0))),\".\")","v":65.895886529750101},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1446,Table1[Country Code],0))*EXP(D1446*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))),\".\")","v":65.895886529750101},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,Q1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))+growthdif),IF($D1446>1,Q1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(T1445-LN(Z1445)+LN(Z1444))+growthdif),\".\"))),\".\")","v":16130.693641598651},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,R1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))),IF($D1446>1,R1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(U1445-LN(AA1445)+LN(AA1444))),\".\"))),\".\")","v":14661.960753840727},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Minimum wage, W],MATCH($B1446,Table1[Country Code],0)),IF($D1446=1,S1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1446,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1446,Table1[Country Code],0)))-growthdif),IF($D1446>1,S1445*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1445)*(V1445-LN(AB1445)+LN(AB1444))-growthdif),\".\"))),\".\")","v":13312.610483737062},{"$f":"IFERROR(IF(IFERROR(AND(AC1445/$G1445=mininf,AF1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(W1445/Z1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AC1445/$G1445>mininf,AF1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(W1445/Z1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AC1445/$G1445=mininf,AF1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(Q1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":2.4165119995334321E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1445/$G1445=mininf,AG1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(X1445/AA1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AD1445/$G1445>mininf,AG1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(X1445/AA1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AD1445/$G1445=mininf,AG1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(R1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":3.0906585907801147E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1445/$G1445=mininf,AH1445/$G1445>minfor,$B1446=$B1445),FALSE),$P1445*$I1445*(Y1445/AB1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AE1445/$G1445>mininf,AH1445/$G1445=minfor,$B1446=$B1445),FALSE),($J1445*$P1445*$I1445/$M1445)*(Y1445/AB1445)^(-(1-$I1445))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0)),IF(IFERROR(AND(AE1445/$G1445=mininf,AH1445/$G1445=minfor),FALSE),0,((($P1446*($I1446^$I1446)*((1-$I1446)^(1-$I1446)))^(1/$I1446))*(S1446^(-(1-$I1446)/$I1446)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1446,Table1[Country Code],0))))),\".\")","v":3.841115985795495E-2},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,W1445*EXP(T1445),\"\")),\".\")","v":1461485708.1056259},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,X1445*EXP(U1445),\"\")),\".\")","v":1523830792.0901127},{"$f":"IFERROR(IF($D1446=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1446,Table1[Country Code],0)),IF($D1446>0,Y1445*EXP(V1445),\"\")),\".\")","v":1593396246.6691582},9967.7592499968014,11178.924014071568,12615.447901643513,5861.4571762508649,5276.2121667710217,4324.2925247660614,4106.3020737459365,5902.7118473005457,8291.1553768774502,3751.5201991484537,2540.3554350736867,1103.8315475017425,0.2993088732514862,0.43024940698822922,0.60434335546638418,0.42724234884041584,0.3845837666860662,0.31519822457115088,0.27344877790809796,0.18516682632570453,8.0458419962464861E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,984238528.13866889,1168904603.9827616,1353582980.8144848,5.4728178713254749E-3,2.7119427578323752E-2,4.3832179829315976E-2,477247179.96695697,354926188.10735106,239813265.85467339,6.1645411638703962E-2,4.3278675038934011E-2,7.2495805810746106E-3,-3.2984741480854396E-2,3.8860015421313676E-3,3.6256338822260759E-2,1.3187852286524304E-2,1.0045249002743617E-2,-1.0326260425980394E-2,6.0806391508188895E-2,3.9941880805733909E-2,-7.7120339293408335E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BJ1446)+$I1446*BA1446,IF(D1446=24,\".\",IFERROR((CB1447-CB1446)/CB1446,\".\")))","v":-1.3755961804764461E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BK1446)+$I1446*BB1446,IF(D1446=24,\".\",IFERROR((CC1447-CC1446)/CC1446,\".\")))","v":1.550271456022756E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+(1-$I1446)*(BL1446)+$I1446*BC1446,IF(D1446=24,\".\",IFERROR((CD1447-CD1446)/CD1446,\".\")))","v":4.0044259325788367E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BM1446)+$I1446*BG1446,IF($D1446=24,\".\",IFERROR((CE1447-CE1446)/CE1446,\".\")))","v":3.9916631962614191E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BN1446)+$I1446*BH1446,IF($D1446=24,\".\",IFERROR((CF1447-CF1446)/CF1446,\".\")))","v":2.9161962020838872E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+$AV1446+(1-$I1446)*(BO1446)+$I1446*BI1446,IF($D1446=24,\".\",IFERROR((CG1447-CG1446)/CG1446,\".\")))","v":9.616600775471662E-4},{"$f":"IFERROR(AV1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BP1446,IF($D1446=24,\".\",IFERROR((CH1447-CH1446)/CH1446,\".\")))","v":6.3306391508188953E-2},{"$f":"IFERROR(AW1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BQ1446,IF(D1446=24,\".\",IFERROR((CI1447-CI1446)/CI1446,\".\")))","v":4.2441880805733412E-2},{"$f":"IFERROR(AW1446+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1446,Table1[Country Code],0)))+BR1446,IF(D1446=24,\".\",IFERROR((CJ1447-CJ1446)/CJ1446,\".\")))","v":-7.4620339293408833E-2},132475001.50291388,173090658.89270258,220753843.98502329,80836166.199009269,66139570.819500849,49218158.296554342,19496487.485001951,13202116.826830102,5736564.5948815653,232807655.18692508,252432346.53903353,275708566.87645924,1.1333985999368457E-2,2.0490469901471298E-2,3.0681639722014539E-2,0.56903198220242168,0.68569128032067639,0.80067821789498361,0.34722297311961065,0.26200909561039043,0.17851515770494081,8.3745044677967756E-2,5.2299624068933112E-2,2.080662440007543E-2,4815.3485260083371,5221.2618474576193,5702.7026884079514,1.9929326275409665E-3,1.074469869623762E-2,2.1129435301848076E-2]
["Ecuador","ECU",2039,{"$f":"C1482-'Initial Conditions and Settings'!$B$9","v":23},"ECU2039",10672.169921875,{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,G1481*F1482/F1481,\"\")),\".\")","v":10499.876227313873},21288,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1482,Table1[Country Code],0)),MAX(IF(D1482>0,K1481*EXP(growthb),\".\"),0.001)),\".\")","v":62.990172743149138},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1482,Table1[Country Code],0))*EXP(D1482*INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0))),\".\")","v":74.341742811988979},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1482,Table1[Country Code],0))*EXP(D1482*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))),\".\")","v":74.341742811988979},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,Q1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))+growthdif),IF($D1482>1,Q1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(T1481-LN(Z1481)+LN(Z1480))+growthdif),\".\"))),\".\")","v":15736.96659420407},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,R1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))),IF($D1482>1,R1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(U1481-LN(AA1481)+LN(AA1480))),\".\"))),\".\")","v":13277.156410736698},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Minimum wage, W],MATCH($B1482,Table1[Country Code],0)),IF($D1482=1,S1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1482,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1482,Table1[Country Code],0)))-growthdif),IF($D1482>1,S1481*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1481)*(V1481-LN(AB1481)+LN(AB1480))-growthdif),\".\"))),\".\")","v":11170.914500424447},{"$f":"IFERROR(IF(IFERROR(AND(AC1481/$G1481=mininf,AF1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(W1481/Z1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AC1481/$G1481>mininf,AF1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(W1481/Z1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AC1481/$G1481=mininf,AF1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(Q1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":5.2590308122042739E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD1481/$G1481=mininf,AG1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(X1481/AA1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AD1481/$G1481>mininf,AG1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(X1481/AA1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AD1481/$G1481=mininf,AG1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(R1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":1.679191123719688E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1481/$G1481=mininf,AH1481/$G1481>minfor,$B1482=$B1481),FALSE),$P1481*$I1481*(Y1481/AB1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AE1481/$G1481>mininf,AH1481/$G1481=minfor,$B1482=$B1481),FALSE),($J1481*$P1481*$I1481/$M1481)*(Y1481/AB1481)^(-(1-$I1481))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0)),IF(IFERROR(AND(AE1481/$G1481=mininf,AH1481/$G1481=minfor),FALSE),0,((($P1482*($I1482^$I1482)*((1-$I1482)^(1-$I1482)))^(1/$I1482))*(S1482^(-(1-$I1482)/$I1482)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1482,Table1[Country Code],0))))),\".\")","v":3.6412856935451238E-2},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,W1481*EXP(T1481),\"\")),\".\")","v":447979461.13399941},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,X1481*EXP(U1481),\"\")),\".\")","v":543018711.76476192},{"$f":"IFERROR(IF($D1482=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1482,Table1[Country Code],0)),IF($D1482>0,Y1481*EXP(V1481),\"\")),\".\")","v":674393639.13096952},3992.6222987458127,5518.1787881469008,7888.540119674647,2390.8944851394913,2020.7113989860773,675.04625053264056,1601.7278136063214,3497.4673891608231,7213.4938691420066,6507.2539285680596,4981.6974391669719,2611.3361076392257,0.15254730426627924,0.33309605879569132,0.68700751446737729,0.22770692086064151,0.19245097325333188,6.4290876951159454E-2,0.61974577487307925,0.4744529679509768,0.24870160858146323,null,2.5000000000001688E-3,2.5000000000003908E-3,287094767.93927902,446229555.3188104,651504826.9438374,-2.2032741241787335E-2,1.4083521664250753E-2,4.2477573175769834E-2,160884693.19472039,96789156.445951521,22888812.18713212,3.9558797301470605E-2,2.9184469930232382E-2,-0.15371910934095467,-6.0451791417630574E-2,-9.3333057693083532E-3,3.4669787842602773E-2,-8.8602528743715325E-3,-4.2323575033265115E-3,-0.17152689467410909,3.4893258965816187E-2,3.1037410329668447E-2,-1.2351524814101289E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BJ1482)+$I1482*BA1482,IF(D1482=24,\".\",IFERROR((CB1483-CB1482)/CB1482,\".\")))","v":-3.7474397277943966E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BK1482)+$I1482*BB1482,IF(D1482=24,\".\",IFERROR((CC1483-CC1482)/CC1482,\".\")))","v":6.1429769992361934E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+(1-$I1482)*(BL1482)+$I1482*BC1482,IF(D1482=24,\".\",IFERROR((CD1483-CD1482)/CD1482,\".\")))","v":4.2341549560951292E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BM1482)+$I1482*BG1482,IF($D1482=24,\".\",IFERROR((CE1483-CE1482)/CE1482,\".\")))","v":2.16171412653147E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BN1482)+$I1482*BH1482,IF($D1482=24,\".\",IFERROR((CF1483-CF1482)/CF1482,\".\")))","v":1.8743925265218099E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+$AV1482+(1-$I1482)*(BO1482)+$I1482*BI1482,IF($D1482=24,\".\",IFERROR((CG1483-CG1482)/CG1482,\".\")))","v":-0.15635513295576672},{"$f":"IFERROR(AV1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BP1482,IF($D1482=24,\".\",IFERROR((CH1483-CH1482)/CH1482,\".\")))","v":4.1161128017581351E-2},{"$f":"IFERROR(AW1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BQ1482,IF(D1482=24,\".\",IFERROR((CI1483-CI1482)/CI1482,\".\")))","v":3.7305279381433833E-2},{"$f":"IFERROR(AW1482+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1482,Table1[Country Code],0)))+BR1482,IF(D1482=24,\".\",IFERROR((CJ1483-CJ1482)/CJ1482,\".\")))","v":-6.0836557623359048E-3},50412674.191460408,92872843.134678319,161162646.52304256,34673731.994112439,24724556.930028137,6949305.625465991,30472163.632453851,23328288.891144749,12228362.692590959,115558569.81802669,140925688.9558512,180340314.8410995,9.9197325344786529E-4,1.3512222897229051E-2,3.1401317203757016E-2,0.43625214703545273,0.65901996877072755,0.89365845160603907,0.30005331537690483,0.17544393157285734,3.8534398875754022E-2,0.2636945375876425,0.16553609965641516,6.7807149518207002E-2,5428.3431894976839,6619.9590828565952,8471.4540981350765,-6.5500646799510065E-3,5.4393100366230129E-3,2.400000338645647E-2]
["Egypt, Arab Rep.","EGY",2021,{"$f":"C1490-'Initial Conditions and Settings'!$B$9","v":5},"EGY2021",34090.58203125,{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,G1489*F1490/F1489,\"\")),\".\")","v":33107.93485998438},104692,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1490,Table1[Country Code],0)),MAX(IF(D1490>0,K1489*EXP(growthb),\".\"),0.001)),\".\")","v":38.448703369179171},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1490,Table1[Country Code],0))*EXP(D1490*INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0))),\".\")","v":75.567692704566397},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1490,Table1[Country Code],0))*EXP(D1490*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))),\".\")","v":75.567692704566397},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,Q1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))+growthdif),IF($D1490>1,Q1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(T1489-LN(Z1489)+LN(Z1488))+growthdif),\".\"))),\".\")","v":8215.4213329732665},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,R1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))),IF($D1490>1,R1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(U1489-LN(AA1489)+LN(AA1488))),\".\"))),\".\")","v":7952.6887604645644},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Minimum wage, W],MATCH($B1490,Table1[Country Code],0)),IF($D1490=1,S1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1490,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1490,Table1[Country Code],0)))-growthdif),IF($D1490>1,S1489*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1489)*(V1489-LN(AB1489)+LN(AB1488))-growthdif),\".\"))),\".\")","v":7698.0626023299292},{"$f":"IFERROR(IF(IFERROR(AND(AC1489/$G1489=mininf,AF1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(W1489/Z1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AC1489/$G1489>mininf,AF1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(W1489/Z1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AC1489/$G1489=mininf,AF1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(Q1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":3.3726304868682638E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1489/$G1489=mininf,AG1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(X1489/AA1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AD1489/$G1489>mininf,AG1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(X1489/AA1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AD1489/$G1489=mininf,AG1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(R1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":3.9467237145727252E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1489/$G1489=mininf,AH1489/$G1489>minfor,$B1490=$B1489),FALSE),$P1489*$I1489*(Y1489/AB1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AE1489/$G1489>mininf,AH1489/$G1489=minfor,$B1490=$B1489),FALSE),($J1489*$P1489*$I1489/$M1489)*(Y1489/AB1489)^(-(1-$I1489))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0)),IF(IFERROR(AND(AE1489/$G1489=mininf,AH1489/$G1489=minfor),FALSE),0,((($P1490*($I1490^$I1490)*((1-$I1490)^(1-$I1490)))^(1/$I1490))*(S1490^(-(1-$I1490)/$I1490)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1490,Table1[Country Code],0))))),\".\")","v":4.5404960039761577E-2},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,W1489*EXP(T1489),\"\")),\".\")","v":696383532.46892011},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,X1489*EXP(U1489),\"\")),\".\")","v":703915782.0854063},{"$f":"IFERROR(IF($D1490=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1490,Table1[Country Code],0)),IF($D1490>0,Y1489*EXP(V1489),\"\")),\".\")","v":711679340.80834699},23631.042287513115,24488.589824211602,25390.935871596441,12967.371164749737,12527.674425976566,12013.12556058398,10663.671122763382,11960.915398235038,13377.810311012463,9476.8925724712644,8619.3450357727779,7716.9989883879389,0.32208807851835958,0.36127035554523501,0.40406658909980636,0.39166958674981078,0.37838888106301161,0.3628473238028368,0.28624233473182975,0.26034076339175338,0.23308608709735693,null,2.5000000000000022E-3,2.4999999999999467E-3,504143407.38499147,529883086.85345697,555310106.6428498,1.9278650488299576E-2,3.4941495671226619E-2,4.9156021465769584E-2,192240125.08392864,174032695.23194933,156369234.16549718,7.0652186894019309E-2,5.3122123092563811E-2,3.1969036027810205E-2,-1.8896003793306804E-2,1.0907921367921958E-2,3.9318180422974081E-2,2.2477532612413142E-2,1.9088548789262916E-2,1.2131194985018467E-2,5.271112568795111E-2,2.6954403806362492E-2,-9.7644935304668223E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BJ1490)+$I1490*BA1490,IF(D1490=24,\".\",IFERROR((CB1491-CB1490)/CB1490,\".\")))","v":1.0457977979167169E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BK1490)+$I1490*BB1490,IF(D1490=24,\".\",IFERROR((CC1491-CC1490)/CC1490,\".\")))","v":3.3191363151245074E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+(1-$I1490)*(BL1490)+$I1490*BC1490,IF(D1490=24,\".\",IFERROR((CD1491-CD1490)/CD1490,\".\")))","v":5.4503755576042617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BM1490)+$I1490*BG1490,IF($D1490=24,\".\",IFERROR((CE1491-CE1490)/CE1490,\".\")))","v":5.9331514384887013E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BN1490)+$I1490*BH1490,IF($D1490=24,\".\",IFERROR((CF1491-CF1490)/CF1490,\".\")))","v":4.8871990572584151E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+$AV1490+(1-$I1490)*(BO1490)+$I1490*BI1490,IF($D1490=24,\".\",IFERROR((CG1491-CG1490)/CG1490,\".\")))","v":3.4816770138085124E-2},{"$f":"IFERROR(AV1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BP1490,IF($D1490=24,\".\",IFERROR((CH1491-CH1490)/CH1490,\".\")))","v":6.5477780319621898E-2},{"$f":"IFERROR(AW1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BQ1490,IF(D1490=24,\".\",IFERROR((CI1491-CI1490)/CI1490,\".\")))","v":3.9721058438033224E-2},{"$f":"IFERROR(AW1490+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1490,Table1[Country Code],0)))+BR1490,IF(D1490=24,\".\",IFERROR((CJ1491-CJ1490)/CJ1490,\".\")))","v":3.0021611012039078E-3},175213102.45952255,190242874.90482268,205966442.51253751,85777065.18752715,80218372.0389079,74460655.421484023,27534919.946426082,25043332.900073152,22421584.685802057,288525087.59347576,295504579.84380376,302848682.61982358,3.0238560731029308E-2,3.8001439996222804E-2,4.5850413655302777E-2,0.60727163769686876,0.64378993721647304,0.68009687455399737,0.29729499747482885,0.27146236475018187,0.24586752294034925,9.5433364828302419E-2,8.4747698033344948E-2,7.4035602505653456E-2,2755.9420738306248,2822.6089848680299,2892.7585930140181,1.4210304576866228E-2,2.1691862901804804E-2,2.9624623552969354E-2]
["Eritrea","ERI",2022,{"$f":"C1517-'Initial Conditions and Settings'!$B$9","v":6},"ERI2022",".",{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,G1516*F1517/F1516,\"\")),\".\")","v":"."},".",0.5,0.72073027587716076,{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1517,Table1[Country Code],0)),MAX(IF(D1517>0,K1516*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1517,Table1[Country Code],0))*EXP(D1517*INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1517,Table1[Country Code],0))*EXP(D1517*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,Q1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))+growthdif),IF($D1517>1,Q1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(T1516-LN(Z1516)+LN(Z1515))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,R1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))),IF($D1517>1,R1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(U1516-LN(AA1516)+LN(AA1515))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Minimum wage, W],MATCH($B1517,Table1[Country Code],0)),IF($D1517=1,S1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1517,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1517,Table1[Country Code],0)))-growthdif),IF($D1517>1,S1516*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1516)*(V1516-LN(AB1516)+LN(AB1515))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1516/$G1516=mininf,AF1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(W1516/Z1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AC1516/$G1516>mininf,AF1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(W1516/Z1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AC1516/$G1516=mininf,AF1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(Q1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1516/$G1516=mininf,AG1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(X1516/AA1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AD1516/$G1516>mininf,AG1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(X1516/AA1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AD1516/$G1516=mininf,AG1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(R1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1516/$G1516=mininf,AH1516/$G1516>minfor,$B1517=$B1516),FALSE),$P1516*$I1516*(Y1516/AB1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AE1516/$G1516>mininf,AH1516/$G1516=minfor,$B1517=$B1516),FALSE),($J1516*$P1516*$I1516/$M1516)*(Y1516/AB1516)^(-(1-$I1516))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0)),IF(IFERROR(AND(AE1516/$G1516=mininf,AH1516/$G1516=minfor),FALSE),0,((($P1517*($I1517^$I1517)*((1-$I1517)^(1-$I1517)))^(1/$I1517))*(S1517^(-(1-$I1517)/$I1517)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1517,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,W1516*EXP(T1516),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,X1516*EXP(U1516),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1517=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1517,Table1[Country Code],0)),IF($D1517>0,Y1516*EXP(V1516),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BJ1517)+$I1517*BA1517,IF(D1517=24,\".\",IFERROR((CB1518-CB1517)/CB1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BK1517)+$I1517*BB1517,IF(D1517=24,\".\",IFERROR((CC1518-CC1517)/CC1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+(1-$I1517)*(BL1517)+$I1517*BC1517,IF(D1517=24,\".\",IFERROR((CD1518-CD1517)/CD1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BM1517)+$I1517*BG1517,IF($D1517=24,\".\",IFERROR((CE1518-CE1517)/CE1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BN1517)+$I1517*BH1517,IF($D1517=24,\".\",IFERROR((CF1518-CF1517)/CF1517,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+$AV1517+(1-$I1517)*(BO1517)+$I1517*BI1517,IF($D1517=24,\".\",IFERROR((CG1518-CG1517)/CG1517,\".\")))","v":"."},{"$f":"IFERROR(AV1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BP1517,IF($D1517=24,\".\",IFERROR((CH1518-CH1517)/CH1517,\".\")))","v":"."},{"$f":"IFERROR(AW1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BQ1517,IF(D1517=24,\".\",IFERROR((CI1518-CI1517)/CI1517,\".\")))","v":"."},{"$f":"IFERROR(AW1517+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1517,Table1[Country Code],0)))+BR1517,IF(D1517=24,\".\",IFERROR((CJ1518-CJ1517)/CJ1517,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Eritrea","ERI",2037,{"$f":"C1532-'Initial Conditions and Settings'!$B$9","v":21},"ERI2037",".",{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,G1531*F1532/F1531,\"\")),\".\")","v":"."},".",0.5,0.74827081907576265,{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1532,Table1[Country Code],0)),MAX(IF(D1532>0,K1531*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1532,Table1[Country Code],0))*EXP(D1532*INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1532,Table1[Country Code],0))*EXP(D1532*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,Q1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))+growthdif),IF($D1532>1,Q1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(T1531-LN(Z1531)+LN(Z1530))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,R1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))),IF($D1532>1,R1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(U1531-LN(AA1531)+LN(AA1530))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Minimum wage, W],MATCH($B1532,Table1[Country Code],0)),IF($D1532=1,S1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1532,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1532,Table1[Country Code],0)))-growthdif),IF($D1532>1,S1531*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1531)*(V1531-LN(AB1531)+LN(AB1530))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1531/$G1531=mininf,AF1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(W1531/Z1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AC1531/$G1531>mininf,AF1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(W1531/Z1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AC1531/$G1531=mininf,AF1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(Q1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1531/$G1531=mininf,AG1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(X1531/AA1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AD1531/$G1531>mininf,AG1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(X1531/AA1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AD1531/$G1531=mininf,AG1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(R1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1531/$G1531=mininf,AH1531/$G1531>minfor,$B1532=$B1531),FALSE),$P1531*$I1531*(Y1531/AB1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AE1531/$G1531>mininf,AH1531/$G1531=minfor,$B1532=$B1531),FALSE),($J1531*$P1531*$I1531/$M1531)*(Y1531/AB1531)^(-(1-$I1531))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0)),IF(IFERROR(AND(AE1531/$G1531=mininf,AH1531/$G1531=minfor),FALSE),0,((($P1532*($I1532^$I1532)*((1-$I1532)^(1-$I1532)))^(1/$I1532))*(S1532^(-(1-$I1532)/$I1532)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1532,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,W1531*EXP(T1531),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,X1531*EXP(U1531),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1532=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1532,Table1[Country Code],0)),IF($D1532>0,Y1531*EXP(V1531),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BJ1532)+$I1532*BA1532,IF(D1532=24,\".\",IFERROR((CB1533-CB1532)/CB1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BK1532)+$I1532*BB1532,IF(D1532=24,\".\",IFERROR((CC1533-CC1532)/CC1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+(1-$I1532)*(BL1532)+$I1532*BC1532,IF(D1532=24,\".\",IFERROR((CD1533-CD1532)/CD1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BM1532)+$I1532*BG1532,IF($D1532=24,\".\",IFERROR((CE1533-CE1532)/CE1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BN1532)+$I1532*BH1532,IF($D1532=24,\".\",IFERROR((CF1533-CF1532)/CF1532,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+$AV1532+(1-$I1532)*(BO1532)+$I1532*BI1532,IF($D1532=24,\".\",IFERROR((CG1533-CG1532)/CG1532,\".\")))","v":"."},{"$f":"IFERROR(AV1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BP1532,IF($D1532=24,\".\",IFERROR((CH1533-CH1532)/CH1532,\".\")))","v":"."},{"$f":"IFERROR(AW1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BQ1532,IF(D1532=24,\".\",IFERROR((CI1533-CI1532)/CI1532,\".\")))","v":"."},{"$f":"IFERROR(AW1532+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1532,Table1[Country Code],0)))+BR1532,IF(D1532=24,\".\",IFERROR((CJ1533-CJ1532)/CJ1532,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Estonia","EST",2018,{"$f":"C1565-'Initial Conditions and Settings'!$B$9","v":2},"EST2018",668.8690185546875,{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,G1564*F1565/F1564,\"\")),\".\")","v":674.49338264991411},1312,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1565,Table1[Country Code],0)),MAX(IF(D1565>0,K1564*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1565,Table1[Country Code],0))*EXP(D1565*INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1565,Table1[Country Code],0))*EXP(D1565*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,Q1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))+growthdif),IF($D1565>1,Q1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(T1564-LN(Z1564)+LN(Z1563))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,R1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))),IF($D1565>1,R1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(U1564-LN(AA1564)+LN(AA1563))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Minimum wage, W],MATCH($B1565,Table1[Country Code],0)),IF($D1565=1,S1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1565,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1565,Table1[Country Code],0)))-growthdif),IF($D1565>1,S1564*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1564)*(V1564-LN(AB1564)+LN(AB1563))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1564/$G1564=mininf,AF1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(W1564/Z1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AC1564/$G1564>mininf,AF1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(W1564/Z1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AC1564/$G1564=mininf,AF1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(Q1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1564/$G1564=mininf,AG1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(X1564/AA1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AD1564/$G1564>mininf,AG1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(X1564/AA1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AD1564/$G1564=mininf,AG1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(R1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1564/$G1564=mininf,AH1564/$G1564>minfor,$B1565=$B1564),FALSE),$P1564*$I1564*(Y1564/AB1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AE1564/$G1564>mininf,AH1564/$G1564=minfor,$B1565=$B1564),FALSE),($J1564*$P1564*$I1564/$M1564)*(Y1564/AB1564)^(-(1-$I1564))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0)),IF(IFERROR(AND(AE1564/$G1564=mininf,AH1564/$G1564=minfor),FALSE),0,((($P1565*($I1565^$I1565)*((1-$I1565)^(1-$I1565)))^(1/$I1565))*(S1565^(-(1-$I1565)/$I1565)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1565,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,W1564*EXP(T1564),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,X1564*EXP(U1564),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1565=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1565,Table1[Country Code],0)),IF($D1565>0,Y1564*EXP(V1564),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BJ1565)+$I1565*BA1565,IF(D1565=24,\".\",IFERROR((CB1566-CB1565)/CB1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BK1565)+$I1565*BB1565,IF(D1565=24,\".\",IFERROR((CC1566-CC1565)/CC1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+(1-$I1565)*(BL1565)+$I1565*BC1565,IF(D1565=24,\".\",IFERROR((CD1566-CD1565)/CD1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BM1565)+$I1565*BG1565,IF($D1565=24,\".\",IFERROR((CE1566-CE1565)/CE1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BN1565)+$I1565*BH1565,IF($D1565=24,\".\",IFERROR((CF1566-CF1565)/CF1565,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+$AV1565+(1-$I1565)*(BO1565)+$I1565*BI1565,IF($D1565=24,\".\",IFERROR((CG1566-CG1565)/CG1565,\".\")))","v":"."},{"$f":"IFERROR(AV1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BP1565,IF($D1565=24,\".\",IFERROR((CH1566-CH1565)/CH1565,\".\")))","v":"."},{"$f":"IFERROR(AW1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BQ1565,IF(D1565=24,\".\",IFERROR((CI1566-CI1565)/CI1565,\".\")))","v":"."},{"$f":"IFERROR(AW1565+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1565,Table1[Country Code],0)))+BR1565,IF(D1565=24,\".\",IFERROR((CJ1566-CJ1565)/CJ1565,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ethiopia","ETH",2015,{"$f":"C1588-'Initial Conditions and Settings'!$B$9","v":-1},"ETH2015",48285.921875,{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,G1587*F1588/F1587,\"\")),\".\")","v":""},99873.032999999996,0.5,".",{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1588,Table1[Country Code],0)),MAX(IF(D1588>0,K1587*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1588,Table1[Country Code],0))*EXP(D1588*INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1588,Table1[Country Code],0))*EXP(D1588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,Q1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))+growthdif),IF($D1588>1,Q1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(T1587-LN(Z1587)+LN(Z1586))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,R1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))),IF($D1588>1,R1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(U1587-LN(AA1587)+LN(AA1586))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Minimum wage, W],MATCH($B1588,Table1[Country Code],0)),IF($D1588=1,S1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1588,Table1[Country Code],0)))-growthdif),IF($D1588>1,S1587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1587)*(V1587-LN(AB1587)+LN(AB1586))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1587/$G1587=mininf,AF1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(W1587/Z1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AC1587/$G1587>mininf,AF1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(W1587/Z1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AC1587/$G1587=mininf,AF1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(Q1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1587/$G1587=mininf,AG1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(X1587/AA1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AD1587/$G1587>mininf,AG1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(X1587/AA1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AD1587/$G1587=mininf,AG1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(R1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1587/$G1587=mininf,AH1587/$G1587>minfor,$B1588=$B1587),FALSE),$P1587*$I1587*(Y1587/AB1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AE1587/$G1587>mininf,AH1587/$G1587=minfor,$B1588=$B1587),FALSE),($J1587*$P1587*$I1587/$M1587)*(Y1587/AB1587)^(-(1-$I1587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0)),IF(IFERROR(AND(AE1587/$G1587=mininf,AH1587/$G1587=minfor),FALSE),0,((($P1588*($I1588^$I1588)*((1-$I1588)^(1-$I1588)))^(1/$I1588))*(S1588^(-(1-$I1588)/$I1588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1588,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,W1587*EXP(T1587),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,X1587*EXP(U1587),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D1588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1588,Table1[Country Code],0)),IF($D1588>0,Y1587*EXP(V1587),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BJ1588)+$I1588*BA1588,IF(D1588=24,\".\",IFERROR((CB1589-CB1588)/CB1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BK1588)+$I1588*BB1588,IF(D1588=24,\".\",IFERROR((CC1589-CC1588)/CC1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+(1-$I1588)*(BL1588)+$I1588*BC1588,IF(D1588=24,\".\",IFERROR((CD1589-CD1588)/CD1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BM1588)+$I1588*BG1588,IF($D1588=24,\".\",IFERROR((CE1589-CE1588)/CE1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BN1588)+$I1588*BH1588,IF($D1588=24,\".\",IFERROR((CF1589-CF1588)/CF1588,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+$AV1588+(1-$I1588)*(BO1588)+$I1588*BI1588,IF($D1588=24,\".\",IFERROR((CG1589-CG1588)/CG1588,\".\")))","v":"."},{"$f":"IFERROR(AV1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BP1588,IF($D1588=24,\".\",IFERROR((CH1589-CH1588)/CH1588,\".\")))","v":"."},{"$f":"IFERROR(AW1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BQ1588,IF(D1588=24,\".\",IFERROR((CI1589-CI1588)/CI1588,\".\")))","v":"."},{"$f":"IFERROR(AW1588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1588,Table1[Country Code],0)))+BR1588,IF(D1588=24,\".\",IFERROR((CJ1589-CJ1588)/CJ1588,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ethiopia","ETH",2034,{"$f":"C1607-'Initial Conditions and Settings'!$B$9","v":18},"ETH2034",84231.8046875,{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,G1606*F1607/F1606,\"\")),\".\")","v":78669.038675628864},150372,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1607,Table1[Country Code],0)),MAX(IF(D1607>0,K1606*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1607,Table1[Country Code],0))*EXP(D1607*INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1607,Table1[Country Code],0))*EXP(D1607*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,Q1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))+growthdif),IF($D1607>1,Q1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(T1606-LN(Z1606)+LN(Z1605))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,R1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))),IF($D1607>1,R1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(U1606-LN(AA1606)+LN(AA1605))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Minimum wage, W],MATCH($B1607,Table1[Country Code],0)),IF($D1607=1,S1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1607,Table1[Country Code],0)))-growthdif),IF($D1607>1,S1606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1606)*(V1606-LN(AB1606)+LN(AB1605))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1606/$G1606=mininf,AF1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(W1606/Z1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AC1606/$G1606>mininf,AF1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(W1606/Z1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AC1606/$G1606=mininf,AF1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(Q1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1606/$G1606=mininf,AG1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(X1606/AA1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AD1606/$G1606>mininf,AG1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(X1606/AA1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AD1606/$G1606=mininf,AG1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(R1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1606/$G1606=mininf,AH1606/$G1606>minfor,$B1607=$B1606),FALSE),$P1606*$I1606*(Y1606/AB1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AE1606/$G1606>mininf,AH1606/$G1606=minfor,$B1607=$B1606),FALSE),($J1606*$P1606*$I1606/$M1606)*(Y1606/AB1606)^(-(1-$I1606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0)),IF(IFERROR(AND(AE1606/$G1606=mininf,AH1606/$G1606=minfor),FALSE),0,((($P1607*($I1607^$I1607)*((1-$I1607)^(1-$I1607)))^(1/$I1607))*(S1607^(-(1-$I1607)/$I1607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1607,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,W1606*EXP(T1606),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,X1606*EXP(U1606),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1607,Table1[Country Code],0)),IF($D1607>0,Y1606*EXP(V1606),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BJ1607)+$I1607*BA1607,IF(D1607=24,\".\",IFERROR((CB1608-CB1607)/CB1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BK1607)+$I1607*BB1607,IF(D1607=24,\".\",IFERROR((CC1608-CC1607)/CC1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+(1-$I1607)*(BL1607)+$I1607*BC1607,IF(D1607=24,\".\",IFERROR((CD1608-CD1607)/CD1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BM1607)+$I1607*BG1607,IF($D1607=24,\".\",IFERROR((CE1608-CE1607)/CE1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BN1607)+$I1607*BH1607,IF($D1607=24,\".\",IFERROR((CF1608-CF1607)/CF1607,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+$AV1607+(1-$I1607)*(BO1607)+$I1607*BI1607,IF($D1607=24,\".\",IFERROR((CG1608-CG1607)/CG1607,\".\")))","v":"."},{"$f":"IFERROR(AV1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BP1607,IF($D1607=24,\".\",IFERROR((CH1608-CH1607)/CH1607,\".\")))","v":"."},{"$f":"IFERROR(AW1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BQ1607,IF(D1607=24,\".\",IFERROR((CI1608-CI1607)/CI1607,\".\")))","v":"."},{"$f":"IFERROR(AW1607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1607,Table1[Country Code],0)))+BR1607,IF(D1607=24,\".\",IFERROR((CJ1608-CJ1607)/CJ1607,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Finland","FIN",2019,{"$f":"C1618-'Initial Conditions and Settings'!$B$9","v":3},"FIN2019",2681.510986328125,{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,G1617*F1618/F1617,\"\")),\".\")","v":2681.8387970875892},5542,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1618,Table1[Country Code],0)),MAX(IF(D1618>0,K1617*EXP(growthb),\".\"),0.001)),\".\")","v":176.13029707535884},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1618,Table1[Country Code],0))*EXP(D1618*INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0))),\".\")","v":153.8325586393907},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1618,Table1[Country Code],0))*EXP(D1618*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))),\".\")","v":153.8325586393907},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,Q1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))+growthdif),IF($D1618>1,Q1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(T1617-LN(Z1617)+LN(Z1616))+growthdif),\".\"))),\".\")","v":52135.248563342517},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,R1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))),IF($D1618>1,R1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(U1617-LN(AA1617)+LN(AA1616))),\".\"))),\".\")","v":51136.847052181663},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Minimum wage, W],MATCH($B1618,Table1[Country Code],0)),IF($D1618=1,S1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1618,Table1[Country Code],0)))-growthdif),IF($D1618>1,S1617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1617)*(V1617-LN(AB1617)+LN(AB1616))-growthdif),\".\"))),\".\")","v":50157.358830226833},{"$f":"IFERROR(IF(IFERROR(AND(AC1617/$G1617=mininf,AF1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(W1617/Z1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AC1617/$G1617>mininf,AF1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(W1617/Z1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AC1617/$G1617=mininf,AF1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(Q1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":1.634629287228466E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1617/$G1617=mininf,AG1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(X1617/AA1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AD1617/$G1617>mininf,AG1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(X1617/AA1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AD1617/$G1617=mininf,AG1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(R1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":1.85618164175997E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1617/$G1617=mininf,AH1617/$G1617>minfor,$B1618=$B1617),FALSE),$P1617*$I1617*(Y1617/AB1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AE1617/$G1617>mininf,AH1617/$G1617=minfor,$B1618=$B1617),FALSE),($J1617*$P1617*$I1617/$M1617)*(Y1617/AB1617)^(-(1-$I1617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0)),IF(IFERROR(AND(AE1617/$G1617=mininf,AH1617/$G1617=minfor),FALSE),0,((($P1618*($I1618^$I1618)*((1-$I1618)^(1-$I1618)))^(1/$I1618))*(S1618^(-(1-$I1618)/$I1618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1618,Table1[Country Code],0))))),\".\")","v":2.082108127625372E-2},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,W1617*EXP(T1617),\"\")),\".\")","v":1086488954.8533931},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,X1617*EXP(U1617),\"\")),\".\")","v":1088625058.541379},{"$f":"IFERROR(IF($D1618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1618,Table1[Country Code],0)),IF($D1618>0,Y1617*EXP(V1617),\"\")),\".\")","v":1090786519.4346826},2454.4598351717123,2499.9533462779964,2546.5127636974262,129.41236438798509,53.494899201376775,0,2325.047470783727,2446.4584470766199,2546.5127636974262,227.37896191587697,181.88545080959284,135.32603339016305,0.86696018914659267,0.9122317306071539,0.94953983306635592,4.8255086968136837E-2,1.9947097215340052E-2,0,8.4784723885270405E-2,6.782117217750594E-2,5.04601669336441E-2,null,2.5000000000001132E-3,2.5000000000003908E-3,1068213803.0903704,1081357264.8393197,1090786519.4346826,1.2460658939577485E-2,1.908769050555037E-2,2.082108127625304E-2,18275151.763022661,7267793.702059269,0,0.22065864324600071,-6.2934719529742722E-2,0,-2.568120811524377E-2,-3.5403938948084246E-3,-3.377969305393691E-4,0.17251677619118322,-9.5562803930088869E-2,0,0.13312908028510329,6.0362533264903817E-2,-9.9835465457891459E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BJ1618)+$I1618*BA1618,IF(D1618=24,\".\",IFERROR((CB1619-CB1618)/CB1618,\".\")))","v":-5.9854776643640476E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BK1618)+$I1618*BB1618,IF(D1618=24,\".\",IFERROR((CC1619-CC1618)/CC1618,\".\")))","v":8.3984452288400676E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+(1-$I1618)*(BL1618)+$I1618*BC1618,IF(D1618=24,\".\",IFERROR((CD1619-CD1618)/CD1618,\".\")))","v":1.086643909632593E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BM1618)+$I1618*BG1618,IF($D1618=24,\".\",IFERROR((CE1619-CE1618)/CE1618,\".\")))","v":0.19971250664206117},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BN1618)+$I1618*BH1618,IF($D1618=24,\".\",IFERROR((CF1619-CF1618)/CF1618,\".\")))","v":-7.6123964806446592E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+$AV1618+(1-$I1618)*(BO1618)+$I1618*BI1618,IF($D1618=24,\".\",IFERROR((CG1619-CG1618)/CG1618,\".\")))","v":3.1247969234692078E-3},{"$f":"IFERROR(AV1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BP1618,IF($D1618=24,\".\",IFERROR((CH1619-CH1618)/CH1618,\".\")))","v":0.13625387720857249},{"$f":"IFERROR(AW1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BQ1618,IF(D1618=24,\".\",IFERROR((CI1619-CI1618)/CI1618,\".\")))","v":6.3487330188373298E-2},{"$f":"IFERROR(AW1618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1618,Table1[Country Code],0)))+BR1618,IF(D1618=24,\".\",IFERROR((CJ1619-CJ1618)/CJ1618,\".\")))","v":-6.8587496223196601E-3},242433855.62176093,250208342.85534993,256384091.08432102,5351582.2294137347,2169807.98600053,0,6160736.1672039814,4928108.8525042469,3666601.260056226,253946174.01837867,257306259.69385472,260050692.34437725,1.8000651698542973E-3,8.7407867694535516E-3,1.0616521671747592E-2,0.95466630501082261,0.97241451938654755,0.98590043646105485,2.1073687170519956E-2,8.4327835186838711E-3,0,2.426000781865733E-2,1.9152697094768526E-2,1.4099563538945157E-2,45822.117289494527,46428.41207034549,46923.618250519168,-3.8340348610432784E-4,5.9167157093487077E-3,7.735807993597632E-3]
["Finland","FIN",2039,{"$f":"C1638-'Initial Conditions and Settings'!$B$9","v":23},"FIN2039",2758.041015625,{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,G1637*F1638/F1637,\"\")),\".\")","v":2758.3781820675676},5686,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1638,Table1[Country Code],0)),MAX(IF(D1638>0,K1637*EXP(growthb),\".\"),0.001)),\".\")","v":185.16069051144765},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1638,Table1[Country Code],0))*EXP(D1638*INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0))),\".\")","v":155.7669013702841},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1638,Table1[Country Code],0))*EXP(D1638*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))),\".\")","v":155.7669013702841},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,Q1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))+growthdif),IF($D1638>1,Q1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(T1637-LN(Z1637)+LN(Z1636))+growthdif),\".\"))),\".\")","v":77847.934746787694},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,R1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))),IF($D1638>1,R1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(U1637-LN(AA1637)+LN(AA1636))),\".\"))),\".\")","v":65204.157802099129},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Minimum wage, W],MATCH($B1638,Table1[Country Code],0)),IF($D1638=1,S1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1638,Table1[Country Code],0)))-growthdif),IF($D1638>1,S1637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1637)*(V1637-LN(AB1637)+LN(AB1636))-growthdif),\".\"))),\".\")","v":53992.335644619612},{"$f":"IFERROR(IF(IFERROR(AND(AC1637/$G1637=mininf,AF1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(W1637/Z1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AC1637/$G1637>mininf,AF1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(W1637/Z1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AC1637/$G1637=mininf,AF1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(Q1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":-1.9211003544227168E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1637/$G1637=mininf,AG1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(X1637/AA1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AD1637/$G1637>mininf,AG1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(X1637/AA1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AD1637/$G1637=mininf,AG1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(R1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":-3.3802331142188391E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1637/$G1637=mininf,AH1637/$G1637>minfor,$B1638=$B1637),FALSE),$P1637*$I1637*(Y1637/AB1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AE1637/$G1637>mininf,AH1637/$G1637=minfor,$B1638=$B1637),FALSE),($J1637*$P1637*$I1637/$M1637)*(Y1637/AB1637)^(-(1-$I1637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0)),IF(IFERROR(AND(AE1637/$G1637=mininf,AH1637/$G1637=minfor),FALSE),0,((($P1638*($I1638^$I1638)*((1-$I1638)^(1-$I1638)))^(1/$I1638))*(S1638^(-(1-$I1638)/$I1638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1638,Table1[Country Code],0))))),\".\")","v":4.1543231732890651E-3},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,W1637*EXP(T1637),\"\")),\".\")","v":1052401379.0109105},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,X1637*EXP(U1637),\"\")),\".\")","v":1270478829.585664},{"$f":"IFERROR(IF($D1638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1638,Table1[Country Code],0)),IF($D1638>0,Y1637*EXP(V1637),\"\")),\".\")","v":1405587853.9459951},1287.4396153887108,1799.0704941400752,2340.4816503065272,374.77644738560468,0,0,912.66316800310608,1799.0704941400752,2340.4816503065272,1470.9385666788569,959.30768792749245,417.89653176104048,0.33086948480683348,0.65222039016838707,0.84849918895174758,0.13586840623307408,0,0,0.53326210896009241,0.34777960983161293,0.15150081104825239,null,2.5000000000001688E-3,2.5000000000003908E-3,911830983.55596066,1270478829.585664,1405587853.9459951,-2.9130533089258392E-2,-3.3802331142176456E-3,4.1543231732923402E-3,140570395.45494986,0,0,4.2849234080097887E-2,0,0,-6.8249278404667102E-2,-2.7592210226105252E-2,-1.2622348692870489E-2,-6.2695112353043925E-3,0,0,4.5023640941207255E-2,5.4910748216181915E-2,7.9423250138303203E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BJ1638)+$I1638*BA1638,IF(D1638=24,\".\",IFERROR((CB1639-CB1638)/CB1638,\".\")))","v":-4.806510882349365E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BK1638)+$I1638*BB1638,IF(D1638=24,\".\",IFERROR((CC1639-CC1638)/CC1638,\".\")))","v":-1.4861424746692354E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+(1-$I1638)*(BL1638)+$I1638*BC1638,IF(D1638=24,\".\",IFERROR((CD1639-CD1638)/CD1638,\".\")))","v":-3.6092158363199792E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BM1638)+$I1638*BG1638,IF($D1638=24,\".\",IFERROR((CE1639-CE1638)/CE1638,\".\")))","v":2.1414658345866009E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BN1638)+$I1638*BH1638,IF($D1638=24,\".\",IFERROR((CF1639-CF1638)/CF1638,\".\")))","v":3.1247969234692633E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+$AV1638+(1-$I1638)*(BO1638)+$I1638*BI1638,IF($D1638=24,\".\",IFERROR((CG1639-CG1638)/CG1638,\".\")))","v":3.1247969234692633E-3},{"$f":"IFERROR(AV1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BP1638,IF($D1638=24,\".\",IFERROR((CH1639-CH1638)/CH1638,\".\")))","v":4.814843786467652E-2},{"$f":"IFERROR(AW1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BQ1638,IF(D1638=24,\".\",IFERROR((CI1639-CI1638)/CI1638,\".\")))","v":5.8035545139651402E-2},{"$f":"IFERROR(AW1638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1638,Table1[Country Code],0)))+BR1638,IF(D1638=24,\".\",IFERROR((CJ1639-CJ1638)/CJ1638,\".\")))","v":8.2548047061772684E-2},142097885.49700466,235495703.18306345,282524944.82688987,26886764.32805685,0,0,42424673.367209457,27668263.135466654,12052932.911590816,211409323.19227096,263163966.31853011,294577877.73848069,-1.9921059510276146E-2,-7.1972579049740604E-3,-8.400981090719243E-5,0.67214578501710887,0.89486302580659016,0.95908405273293762,0.12717870679527257,0,0,0.20067550818761851,0.10513697419340975,4.0915947267062353E-2,37180.675904374068,46282.793935724607,51807.576105958615,-1.942357470041145E-2,-7.2941146492553344E-3,-2.861313616548955E-4]
["France","FRA",2027,{"$f":"C1678-'Initial Conditions and Settings'!$B$9","v":11},"FRA2027",30478.720703125,{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,G1677*F1678/F1677,\"\")),\".\")","v":30766.131507361126},69455,0.5,0.72979594672615,{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1678,Table1[Country Code],0)),MAX(IF(D1678>0,K1677*EXP(growthb),\".\"),0.001)),\".\")","v":171.21197657355108},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1678,Table1[Country Code],0))*EXP(D1678*INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0))),\".\")","v":157.04809610263308},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1678,Table1[Country Code],0))*EXP(D1678*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))),\".\")","v":157.04809610263308},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,Q1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))+growthdif),IF($D1678>1,Q1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(T1677-LN(Z1677)+LN(Z1676))+growthdif),\".\"))),\".\")","v":61327.39344559436},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,R1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))),IF($D1678>1,R1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(U1677-LN(AA1677)+LN(AA1676))),\".\"))),\".\")","v":56503.169446464999},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Minimum wage, W],MATCH($B1678,Table1[Country Code],0)),IF($D1678=1,S1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1678,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1678,Table1[Country Code],0)))-growthdif),IF($D1678>1,S1677*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1677)*(V1677-LN(AB1677)+LN(AB1676))-growthdif),\".\"))),\".\")","v":52445.319823315273},{"$f":"IFERROR(IF(IFERROR(AND(AC1677/$G1677=mininf,AF1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(W1677/Z1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AC1677/$G1677>mininf,AF1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(W1677/Z1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AC1677/$G1677=mininf,AF1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(Q1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":6.5737507397094219E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD1677/$G1677=mininf,AG1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(X1677/AA1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AD1677/$G1677>mininf,AG1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(X1677/AA1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AD1677/$G1677=mininf,AG1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(R1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":9.2416873746248018E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1677/$G1677=mininf,AH1677/$G1677>minfor,$B1678=$B1677),FALSE),$P1677*$I1677*(Y1677/AB1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AE1677/$G1677>mininf,AH1677/$G1677=minfor,$B1678=$B1677),FALSE),($J1677*$P1677*$I1677/$M1677)*(Y1677/AB1677)^(-(1-$I1677))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0)),IF(IFERROR(AND(AE1677/$G1677=mininf,AH1677/$G1677=minfor),FALSE),0,((($P1678*($I1678^$I1678)*((1-$I1678)^(1-$I1678)))^(1/$I1678))*(S1678^(-(1-$I1678)/$I1678)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1678,Table1[Country Code],0))))),\".\")","v":1.5754426583122497E-2},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,W1677*EXP(T1677),\"\")),\".\")","v":12648057517.982342},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,X1677*EXP(U1677),\"\")),\".\")","v":13199908162.944792},{"$f":"IFERROR(IF($D1678=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1678,Table1[Country Code],0)),IF($D1678>0,Y1677*EXP(V1677),\"\")),\".\")","v":13666538709.247782},23908.392087786422,26712.96450358093,29227.824931993069,4756.3253688938257,1828.0902640378588,0,19152.066718892595,24884.874239543071,29227.824931993069,6857.7394195747038,4053.167003780196,1538.3065753680567,0.62250487079632544,0.8088398840000115,0.95,0.15459614634214977,5.9418918611866059E-2,0,0.22289898286152474,0.13174119738812248,5.000000000000001E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,11682056405.493353,12884741471.861818,13666538709.247782,-5.7267534327536396E-3,9.5568861523638304E-3,1.5754426583121983E-2,966001112.48898888,315166691.08297348,0,7.479842712585949E-2,-3.7301688310265035E-3,0,-4.4283234878815136E-2,-1.3230424068822799E-2,2.5824829919134373E-3,2.6241945679794654E-2,-3.6517479052196933E-2,0,0.10807717083937085,0.11019521716385938,2.5824829919134373E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BJ1678)+$I1678*BA1678,IF(D1678=24,\".\",IFERROR((CB1679-CB1678)/CB1678,\".\")))","v":-2.5004994155784388E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BK1678)+$I1678*BB1678,IF(D1678=24,\".\",IFERROR((CC1679-CC1678)/CC1678,\".\")))","v":-1.8367689582294844E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+(1-$I1678)*(BL1678)+$I1678*BC1678,IF(D1678=24,\".\",IFERROR((CD1679-CD1678)/CD1678,\".\")))","v":9.1684547875177103E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BM1678)+$I1678*BG1678,IF($D1678=24,\".\",IFERROR((CE1679-CE1678)/CE1678,\".\")))","v":5.302018640282713E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BN1678)+$I1678*BH1678,IF($D1678=24,\".\",IFERROR((CF1679-CF1678)/CF1678,\".\")))","v":-1.762382394161166E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+$AV1678+(1-$I1678)*(BO1678)+$I1678*BI1678,IF($D1678=24,\".\",IFERROR((CG1679-CG1678)/CG1678,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BP1678,IF($D1678=24,\".\",IFERROR((CH1679-CH1678)/CH1678,\".\")))","v":0.11057717083937091},{"$f":"IFERROR(AW1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BQ1678,IF(D1678=24,\".\",IFERROR((CI1679-CI1678)/CI1678,\".\")))","v":0.11269521716385889},{"$f":"IFERROR(AW1678+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1678,Table1[Country Code],0)))+BR1678,IF(D1678=24,\".\",IFERROR((CJ1679-CJ1678)/CJ1678,\".\")))","v":5.08248299191294E-3},2349092661.9315987,2812148531.6217475,3138775054.4813714,245673726.83509567,86996763.62454088,0,184394428.91223228,108983641.57941468,41362779.350766882,2779160817.6789269,3008128936.8257031,3180137833.8321381,-9.1119474134695698E-3,1.8561213624605517E-3,9.115310188558174E-3,0.84525251183322725,0.93484973240184244,0.98699340043984085,8.8398528531456161E-2,2.8920556748589146E-2,0,6.6348959635316479E-2,3.6229710849568351E-2,1.3006599560159251E-2,40013.833671858425,43310.473498318381,45787.025179355529,-1.1298621320531055E-2,-8.6264734660801423E-4,6.1538577818538442E-3]
["Faroe Islands","FRO",2016,{"$f":"C1693-'Initial Conditions and Settings'!$B$9","v":0},"FRO2016",".",{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,G1692*F1693/F1692,\"\")),\".\")","v":"."},49.116999999999997,0.5,0.71,{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1693,Table1[Country Code],0)),MAX(IF(D1693>0,K1692*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1693,Table1[Country Code],0))*EXP(D1693*INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1693,Table1[Country Code],0))*EXP(D1693*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,Q1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))+growthdif),IF($D1693>1,Q1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(T1692-LN(Z1692)+LN(Z1691))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,R1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))),IF($D1693>1,R1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(U1692-LN(AA1692)+LN(AA1691))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Minimum wage, W],MATCH($B1693,Table1[Country Code],0)),IF($D1693=1,S1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1693,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1693,Table1[Country Code],0)))-growthdif),IF($D1693>1,S1692*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1692)*(V1692-LN(AB1692)+LN(AB1691))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1692/$G1692=mininf,AF1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(W1692/Z1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AC1692/$G1692>mininf,AF1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(W1692/Z1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AC1692/$G1692=mininf,AF1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(Q1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1692/$G1692=mininf,AG1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(X1692/AA1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AD1692/$G1692>mininf,AG1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(X1692/AA1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AD1692/$G1692=mininf,AG1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(R1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1692/$G1692=mininf,AH1692/$G1692>minfor,$B1693=$B1692),FALSE),$P1692*$I1692*(Y1692/AB1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AE1692/$G1692>mininf,AH1692/$G1692=minfor,$B1693=$B1692),FALSE),($J1692*$P1692*$I1692/$M1692)*(Y1692/AB1692)^(-(1-$I1692))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0)),IF(IFERROR(AND(AE1692/$G1692=mininf,AH1692/$G1692=minfor),FALSE),0,((($P1693*($I1693^$I1693)*((1-$I1693)^(1-$I1693)))^(1/$I1693))*(S1693^(-(1-$I1693)/$I1693)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1693,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,W1692*EXP(T1692),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,X1692*EXP(U1692),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1693=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1693,Table1[Country Code],0)),IF($D1693>0,Y1692*EXP(V1692),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BJ1693)+$I1693*BA1693,IF(D1693=24,\".\",IFERROR((CB1694-CB1693)/CB1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BK1693)+$I1693*BB1693,IF(D1693=24,\".\",IFERROR((CC1694-CC1693)/CC1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+(1-$I1693)*(BL1693)+$I1693*BC1693,IF(D1693=24,\".\",IFERROR((CD1694-CD1693)/CD1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BM1693)+$I1693*BG1693,IF($D1693=24,\".\",IFERROR((CE1694-CE1693)/CE1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BN1693)+$I1693*BH1693,IF($D1693=24,\".\",IFERROR((CF1694-CF1693)/CF1693,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+$AV1693+(1-$I1693)*(BO1693)+$I1693*BI1693,IF($D1693=24,\".\",IFERROR((CG1694-CG1693)/CG1693,\".\")))","v":"."},{"$f":"IFERROR(AV1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BP1693,IF($D1693=24,\".\",IFERROR((CH1694-CH1693)/CH1693,\".\")))","v":"."},{"$f":"IFERROR(AW1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BQ1693,IF(D1693=24,\".\",IFERROR((CI1694-CI1693)/CI1693,\".\")))","v":"."},{"$f":"IFERROR(AW1693+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1693,Table1[Country Code],0)))+BR1693,IF(D1693=24,\".\",IFERROR((CJ1694-CJ1693)/CJ1693,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Faroe Islands","FRO",2032,{"$f":"C1709-'Initial Conditions and Settings'!$B$9","v":16},"FRO2032",".",{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,G1708*F1709/F1708,\"\")),\".\")","v":"."},53,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1709,Table1[Country Code],0)),MAX(IF(D1709>0,K1708*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1709,Table1[Country Code],0))*EXP(D1709*INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1709,Table1[Country Code],0))*EXP(D1709*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,Q1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))+growthdif),IF($D1709>1,Q1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(T1708-LN(Z1708)+LN(Z1707))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,R1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))),IF($D1709>1,R1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(U1708-LN(AA1708)+LN(AA1707))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Minimum wage, W],MATCH($B1709,Table1[Country Code],0)),IF($D1709=1,S1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1709,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1709,Table1[Country Code],0)))-growthdif),IF($D1709>1,S1708*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1708)*(V1708-LN(AB1708)+LN(AB1707))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1708/$G1708=mininf,AF1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(W1708/Z1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AC1708/$G1708>mininf,AF1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(W1708/Z1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AC1708/$G1708=mininf,AF1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(Q1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1708/$G1708=mininf,AG1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(X1708/AA1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AD1708/$G1708>mininf,AG1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(X1708/AA1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AD1708/$G1708=mininf,AG1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(R1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1708/$G1708=mininf,AH1708/$G1708>minfor,$B1709=$B1708),FALSE),$P1708*$I1708*(Y1708/AB1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AE1708/$G1708>mininf,AH1708/$G1708=minfor,$B1709=$B1708),FALSE),($J1708*$P1708*$I1708/$M1708)*(Y1708/AB1708)^(-(1-$I1708))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0)),IF(IFERROR(AND(AE1708/$G1708=mininf,AH1708/$G1708=minfor),FALSE),0,((($P1709*($I1709^$I1709)*((1-$I1709)^(1-$I1709)))^(1/$I1709))*(S1709^(-(1-$I1709)/$I1709)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1709,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,W1708*EXP(T1708),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,X1708*EXP(U1708),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1709=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1709,Table1[Country Code],0)),IF($D1709>0,Y1708*EXP(V1708),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BJ1709)+$I1709*BA1709,IF(D1709=24,\".\",IFERROR((CB1710-CB1709)/CB1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BK1709)+$I1709*BB1709,IF(D1709=24,\".\",IFERROR((CC1710-CC1709)/CC1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+(1-$I1709)*(BL1709)+$I1709*BC1709,IF(D1709=24,\".\",IFERROR((CD1710-CD1709)/CD1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BM1709)+$I1709*BG1709,IF($D1709=24,\".\",IFERROR((CE1710-CE1709)/CE1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BN1709)+$I1709*BH1709,IF($D1709=24,\".\",IFERROR((CF1710-CF1709)/CF1709,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+$AV1709+(1-$I1709)*(BO1709)+$I1709*BI1709,IF($D1709=24,\".\",IFERROR((CG1710-CG1709)/CG1709,\".\")))","v":"."},{"$f":"IFERROR(AV1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BP1709,IF($D1709=24,\".\",IFERROR((CH1710-CH1709)/CH1709,\".\")))","v":"."},{"$f":"IFERROR(AW1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BQ1709,IF(D1709=24,\".\",IFERROR((CI1710-CI1709)/CI1709,\".\")))","v":"."},{"$f":"IFERROR(AW1709+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1709,Table1[Country Code],0)))+BR1709,IF(D1709=24,\".\",IFERROR((CJ1710-CJ1709)/CJ1709,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Micronesia, Fed. Sts.","FSM",2025,{"$f":"C1728-'Initial Conditions and Settings'!$B$9","v":9},"FSM2025",".",{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,G1727*F1728/F1727,\"\")),\".\")","v":"."},112,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1728,Table1[Country Code],0)),MAX(IF(D1728>0,K1727*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1728,Table1[Country Code],0))*EXP(D1728*INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1728,Table1[Country Code],0))*EXP(D1728*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,Q1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))+growthdif),IF($D1728>1,Q1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(T1727-LN(Z1727)+LN(Z1726))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,R1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))),IF($D1728>1,R1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(U1727-LN(AA1727)+LN(AA1726))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Minimum wage, W],MATCH($B1728,Table1[Country Code],0)),IF($D1728=1,S1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1728,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1728,Table1[Country Code],0)))-growthdif),IF($D1728>1,S1727*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1727)*(V1727-LN(AB1727)+LN(AB1726))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1727/$G1727=mininf,AF1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(W1727/Z1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AC1727/$G1727>mininf,AF1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(W1727/Z1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AC1727/$G1727=mininf,AF1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(Q1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1727/$G1727=mininf,AG1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(X1727/AA1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AD1727/$G1727>mininf,AG1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(X1727/AA1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AD1727/$G1727=mininf,AG1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(R1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1727/$G1727=mininf,AH1727/$G1727>minfor,$B1728=$B1727),FALSE),$P1727*$I1727*(Y1727/AB1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AE1727/$G1727>mininf,AH1727/$G1727=minfor,$B1728=$B1727),FALSE),($J1727*$P1727*$I1727/$M1727)*(Y1727/AB1727)^(-(1-$I1727))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0)),IF(IFERROR(AND(AE1727/$G1727=mininf,AH1727/$G1727=minfor),FALSE),0,((($P1728*($I1728^$I1728)*((1-$I1728)^(1-$I1728)))^(1/$I1728))*(S1728^(-(1-$I1728)/$I1728)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1728,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,W1727*EXP(T1727),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,X1727*EXP(U1727),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1728=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1728,Table1[Country Code],0)),IF($D1728>0,Y1727*EXP(V1727),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BJ1728)+$I1728*BA1728,IF(D1728=24,\".\",IFERROR((CB1729-CB1728)/CB1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BK1728)+$I1728*BB1728,IF(D1728=24,\".\",IFERROR((CC1729-CC1728)/CC1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+(1-$I1728)*(BL1728)+$I1728*BC1728,IF(D1728=24,\".\",IFERROR((CD1729-CD1728)/CD1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BM1728)+$I1728*BG1728,IF($D1728=24,\".\",IFERROR((CE1729-CE1728)/CE1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BN1728)+$I1728*BH1728,IF($D1728=24,\".\",IFERROR((CF1729-CF1728)/CF1728,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+$AV1728+(1-$I1728)*(BO1728)+$I1728*BI1728,IF($D1728=24,\".\",IFERROR((CG1729-CG1728)/CG1728,\".\")))","v":"."},{"$f":"IFERROR(AV1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BP1728,IF($D1728=24,\".\",IFERROR((CH1729-CH1728)/CH1728,\".\")))","v":"."},{"$f":"IFERROR(AW1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BQ1728,IF(D1728=24,\".\",IFERROR((CI1729-CI1728)/CI1728,\".\")))","v":"."},{"$f":"IFERROR(AW1728+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1728,Table1[Country Code],0)))+BR1728,IF(D1728=24,\".\",IFERROR((CJ1729-CJ1728)/CJ1728,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Gabon","GAB",2017,{"$f":"C1746-'Initial Conditions and Settings'!$B$9","v":1},"GAB2017",564.52398681640625,{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,G1745*F1746/F1745,\"\")),\".\")","v":624.56847371469723},2025.1369999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1746,Table1[Country Code],0)),MAX(IF(D1746>0,K1745*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1746,Table1[Country Code],0))*EXP(D1746*INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1746,Table1[Country Code],0))*EXP(D1746*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,Q1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))+growthdif),IF($D1746>1,Q1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(T1745-LN(Z1745)+LN(Z1744))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,R1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))),IF($D1746>1,R1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(U1745-LN(AA1745)+LN(AA1744))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Minimum wage, W],MATCH($B1746,Table1[Country Code],0)),IF($D1746=1,S1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1746,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1746,Table1[Country Code],0)))-growthdif),IF($D1746>1,S1745*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1745)*(V1745-LN(AB1745)+LN(AB1744))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1745/$G1745=mininf,AF1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(W1745/Z1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AC1745/$G1745>mininf,AF1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(W1745/Z1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AC1745/$G1745=mininf,AF1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(Q1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1745/$G1745=mininf,AG1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(X1745/AA1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AD1745/$G1745>mininf,AG1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(X1745/AA1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AD1745/$G1745=mininf,AG1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(R1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1745/$G1745=mininf,AH1745/$G1745>minfor,$B1746=$B1745),FALSE),$P1745*$I1745*(Y1745/AB1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AE1745/$G1745>mininf,AH1745/$G1745=minfor,$B1746=$B1745),FALSE),($J1745*$P1745*$I1745/$M1745)*(Y1745/AB1745)^(-(1-$I1745))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0)),IF(IFERROR(AND(AE1745/$G1745=mininf,AH1745/$G1745=minfor),FALSE),0,((($P1746*($I1746^$I1746)*((1-$I1746)^(1-$I1746)))^(1/$I1746))*(S1746^(-(1-$I1746)/$I1746)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1746,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,W1745*EXP(T1745),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,X1745*EXP(U1745),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1746=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1746,Table1[Country Code],0)),IF($D1746>0,Y1745*EXP(V1745),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BJ1746)+$I1746*BA1746,IF(D1746=24,\".\",IFERROR((CB1747-CB1746)/CB1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BK1746)+$I1746*BB1746,IF(D1746=24,\".\",IFERROR((CC1747-CC1746)/CC1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+(1-$I1746)*(BL1746)+$I1746*BC1746,IF(D1746=24,\".\",IFERROR((CD1747-CD1746)/CD1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BM1746)+$I1746*BG1746,IF($D1746=24,\".\",IFERROR((CE1747-CE1746)/CE1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BN1746)+$I1746*BH1746,IF($D1746=24,\".\",IFERROR((CF1747-CF1746)/CF1746,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+$AV1746+(1-$I1746)*(BO1746)+$I1746*BI1746,IF($D1746=24,\".\",IFERROR((CG1747-CG1746)/CG1746,\".\")))","v":"."},{"$f":"IFERROR(AV1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BP1746,IF($D1746=24,\".\",IFERROR((CH1747-CH1746)/CH1746,\".\")))","v":"."},{"$f":"IFERROR(AW1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BQ1746,IF(D1746=24,\".\",IFERROR((CI1747-CI1746)/CI1746,\".\")))","v":"."},{"$f":"IFERROR(AW1746+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1746,Table1[Country Code],0)))+BR1746,IF(D1746=24,\".\",IFERROR((CJ1747-CJ1746)/CJ1746,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United Kingdom","GBR",2029,{"$f":"C1784-'Initial Conditions and Settings'!$B$9","v":13},"GBR2029",34976.81640625,{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,G1783*F1784/F1783,\"\")),\".\")","v":34760.186829738443},69931,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1784,Table1[Country Code],0)),MAX(IF(D1784>0,K1783*EXP(growthb),\".\"),0.001)),\".\")","v":141.33967091077466},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1784,Table1[Country Code],0))*EXP(D1784*INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0))),\".\")","v":174.03126608397795},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1784,Table1[Country Code],0))*EXP(D1784*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))),\".\")","v":174.03126608397795},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,Q1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))+growthdif),IF($D1784>1,Q1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(T1783-LN(Z1783)+LN(Z1782))+growthdif),\".\"))),\".\")","v":56237.943549392134},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,R1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))),IF($D1784>1,R1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(U1783-LN(AA1783)+LN(AA1782))),\".\"))),\".\")","v":51118.434769149855},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Minimum wage, W],MATCH($B1784,Table1[Country Code],0)),IF($D1784=1,S1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1784,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1784,Table1[Country Code],0)))-growthdif),IF($D1784>1,S1783*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1783)*(V1783-LN(AB1783)+LN(AB1782))-growthdif),\".\"))),\".\")","v":46246.768084157586},{"$f":"IFERROR(IF(IFERROR(AND(AC1783/$G1783=mininf,AF1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(W1783/Z1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AC1783/$G1783>mininf,AF1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(W1783/Z1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AC1783/$G1783=mininf,AF1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(Q1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":-8.3791031853752695E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1783/$G1783=mininf,AG1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(X1783/AA1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AD1783/$G1783>mininf,AG1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(X1783/AA1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AD1783/$G1783=mininf,AG1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(R1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":5.1048079413752445E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1783/$G1783=mininf,AH1783/$G1783>minfor,$B1784=$B1783),FALSE),$P1783*$I1783*(Y1783/AB1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AE1783/$G1783>mininf,AH1783/$G1783=minfor,$B1784=$B1783),FALSE),($J1783*$P1783*$I1783/$M1783)*(Y1783/AB1783)^(-(1-$I1783))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0)),IF(IFERROR(AND(AE1783/$G1783=mininf,AH1783/$G1783=minfor),FALSE),0,((($P1784*($I1784^$I1784)*((1-$I1784)^(1-$I1784)))^(1/$I1784))*(S1784^(-(1-$I1784)/$I1784)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1784,Table1[Country Code],0))))),\".\")","v":1.3447079841919313E-2},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,W1783*EXP(T1783),\"\")),\".\")","v":8534316251.4750242},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,X1783*EXP(U1783),\"\")),\".\")","v":9267973483.9752598},{"$f":"IFERROR(IF($D1784=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1784,Table1[Country Code],0)),IF($D1784>0,Y1783*EXP(V1783),\"\")),\".\")","v":9873651456.2874889},23079.374038946156,27145.491774857015,31500.596846872697,4009.7749954562178,440.01966681451927,0,19069.59904348994,26705.472108042497,31500.596846872697,11680.812790792286,7614.6950548814275,3259.5899828657457,0.54860461875237365,0.76827757683957898,0.9062263388044548,0.11535539250973553,1.2658725598047375E-2,0,0.33603998873789082,0.2190636975623737,9.3773661195545213E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,7965368211.664691,9216388782.46661,9873651456.2874889,-1.4348065932310305E-2,5.7788406648029422E-3,1.3447079841920839E-2,568948039.81033325,51584701.508649826,0,7.1649058103574248E-2,-0.12325910986615085,0,-5.228558683427309E-2,-1.6733411856963087E-2,-3.265918154379932E-3,2.3711537201615229E-2,-0.155771362387914,0,8.1286680637983721E-2,7.8342601984608962E-2,6.4343934628611876E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BJ1784)+$I1784*BA1784,IF(D1784=24,\".\",IFERROR((CB1785-CB1784)/CB1784,\".\")))","v":-3.1623745929980004E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BK1784)+$I1784*BB1784,IF(D1784=24,\".\",IFERROR((CC1785-CC1784)/CC1784,\".\")))","v":-3.7842051427683767E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+(1-$I1784)*(BL1784)+$I1784*BC1784,IF(D1784=24,\".\",IFERROR((CD1785-CD1784)/CD1784,\".\")))","v":6.7836612970821495E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BM1784)+$I1784*BG1784,IF($D1784=24,\".\",IFERROR((CE1785-CE1784)/CE1784,\".\")))","v":5.187337810590649E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BN1784)+$I1784*BH1784,IF($D1784=24,\".\",IFERROR((CF1785-CF1784)/CF1784,\".\")))","v":-0.13532215567372069},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+$AV1784+(1-$I1784)*(BO1784)+$I1784*BI1784,IF($D1784=24,\".\",IFERROR((CG1785-CG1784)/CG1784,\".\")))","v":4.1930804533117537E-3},{"$f":"IFERROR(AV1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BP1784,IF($D1784=24,\".\",IFERROR((CH1785-CH1784)/CH1784,\".\")))","v":8.5479761091295473E-2},{"$f":"IFERROR(AW1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BQ1784,IF(D1784=24,\".\",IFERROR((CI1785-CI1784)/CI1784,\".\")))","v":8.2535682437921046E-2},{"$f":"IFERROR(AW1784+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1784,Table1[Country Code],0)))+BR1784,IF(D1784=24,\".\",IFERROR((CJ1785-CJ1784)/CJ1784,\".\")))","v":6.853701508192396E-2},2144870069.0346587,2730283867.8686423,3069202668.7596331,192795327.1242857,19230771.337666456,0,287319048.15675473,187302628.19528347,80177835.911943823,2624984444.3156986,2936817267.4015923,3149380504.671577,-1.267356753051367E-2,8.5972204735105823E-4,8.3557959627501791E-3,0.81709820173574399,0.92967441256034145,0.97454171199922857,7.3446274145272161E-2,6.5481674842784018E-3,0,0.10945552411898399,6.3777419955380207E-2,2.5458288000771413E-2,37536.778314562907,41995.92837799534,45035.542244091703,-1.5466674752127929E-2,-2.49343437586802E-3,4.7642202541826606E-3]
["Georgia","GEO",2018,{"$f":"C1799-'Initial Conditions and Settings'!$B$9","v":2},"GEO2018",2209.58203125,{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,G1798*F1799/F1798,\"\")),\".\")","v":2194.6172345602681},3712,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1799,Table1[Country Code],0)),MAX(IF(D1799>0,K1798*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1799,Table1[Country Code],0))*EXP(D1799*INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1799,Table1[Country Code],0))*EXP(D1799*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,Q1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))+growthdif),IF($D1799>1,Q1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(T1798-LN(Z1798)+LN(Z1797))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,R1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))),IF($D1799>1,R1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(U1798-LN(AA1798)+LN(AA1797))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Minimum wage, W],MATCH($B1799,Table1[Country Code],0)),IF($D1799=1,S1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1799,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1799,Table1[Country Code],0)))-growthdif),IF($D1799>1,S1798*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1798)*(V1798-LN(AB1798)+LN(AB1797))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1798/$G1798=mininf,AF1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(W1798/Z1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AC1798/$G1798>mininf,AF1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(W1798/Z1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AC1798/$G1798=mininf,AF1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(Q1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1798/$G1798=mininf,AG1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(X1798/AA1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AD1798/$G1798>mininf,AG1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(X1798/AA1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AD1798/$G1798=mininf,AG1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(R1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1798/$G1798=mininf,AH1798/$G1798>minfor,$B1799=$B1798),FALSE),$P1798*$I1798*(Y1798/AB1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AE1798/$G1798>mininf,AH1798/$G1798=minfor,$B1799=$B1798),FALSE),($J1798*$P1798*$I1798/$M1798)*(Y1798/AB1798)^(-(1-$I1798))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0)),IF(IFERROR(AND(AE1798/$G1798=mininf,AH1798/$G1798=minfor),FALSE),0,((($P1799*($I1799^$I1799)*((1-$I1799)^(1-$I1799)))^(1/$I1799))*(S1799^(-(1-$I1799)/$I1799)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1799,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,W1798*EXP(T1798),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,X1798*EXP(U1798),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1799=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1799,Table1[Country Code],0)),IF($D1799>0,Y1798*EXP(V1798),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BJ1799)+$I1799*BA1799,IF(D1799=24,\".\",IFERROR((CB1800-CB1799)/CB1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BK1799)+$I1799*BB1799,IF(D1799=24,\".\",IFERROR((CC1800-CC1799)/CC1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+(1-$I1799)*(BL1799)+$I1799*BC1799,IF(D1799=24,\".\",IFERROR((CD1800-CD1799)/CD1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BM1799)+$I1799*BG1799,IF($D1799=24,\".\",IFERROR((CE1800-CE1799)/CE1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BN1799)+$I1799*BH1799,IF($D1799=24,\".\",IFERROR((CF1800-CF1799)/CF1799,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+$AV1799+(1-$I1799)*(BO1799)+$I1799*BI1799,IF($D1799=24,\".\",IFERROR((CG1800-CG1799)/CG1799,\".\")))","v":"."},{"$f":"IFERROR(AV1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BP1799,IF($D1799=24,\".\",IFERROR((CH1800-CH1799)/CH1799,\".\")))","v":"."},{"$f":"IFERROR(AW1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BQ1799,IF(D1799=24,\".\",IFERROR((CI1800-CI1799)/CI1799,\".\")))","v":"."},{"$f":"IFERROR(AW1799+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1799,Table1[Country Code],0)))+BR1799,IF(D1799=24,\".\",IFERROR((CJ1800-CJ1799)/CJ1799,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Georgia","GEO",2033,{"$f":"C1814-'Initial Conditions and Settings'!$B$9","v":17},"GEO2033",2078.222900390625,{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,G1813*F1814/F1813,\"\")),\".\")","v":2064.1477573362181},3522,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1814,Table1[Country Code],0)),MAX(IF(D1814>0,K1813*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1814,Table1[Country Code],0))*EXP(D1814*INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1814,Table1[Country Code],0))*EXP(D1814*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,Q1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))+growthdif),IF($D1814>1,Q1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(T1813-LN(Z1813)+LN(Z1812))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,R1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))),IF($D1814>1,R1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(U1813-LN(AA1813)+LN(AA1812))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Minimum wage, W],MATCH($B1814,Table1[Country Code],0)),IF($D1814=1,S1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1814,Table1[Country Code],0)))-growthdif),IF($D1814>1,S1813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1813)*(V1813-LN(AB1813)+LN(AB1812))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1813/$G1813=mininf,AF1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(W1813/Z1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AC1813/$G1813>mininf,AF1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(W1813/Z1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AC1813/$G1813=mininf,AF1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(Q1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1813/$G1813=mininf,AG1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(X1813/AA1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AD1813/$G1813>mininf,AG1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(X1813/AA1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AD1813/$G1813=mininf,AG1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(R1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1813/$G1813=mininf,AH1813/$G1813>minfor,$B1814=$B1813),FALSE),$P1813*$I1813*(Y1813/AB1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AE1813/$G1813>mininf,AH1813/$G1813=minfor,$B1814=$B1813),FALSE),($J1813*$P1813*$I1813/$M1813)*(Y1813/AB1813)^(-(1-$I1813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0)),IF(IFERROR(AND(AE1813/$G1813=mininf,AH1813/$G1813=minfor),FALSE),0,((($P1814*($I1814^$I1814)*((1-$I1814)^(1-$I1814)))^(1/$I1814))*(S1814^(-(1-$I1814)/$I1814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1814,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,W1813*EXP(T1813),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,X1813*EXP(U1813),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1814,Table1[Country Code],0)),IF($D1814>0,Y1813*EXP(V1813),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BJ1814)+$I1814*BA1814,IF(D1814=24,\".\",IFERROR((CB1815-CB1814)/CB1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BK1814)+$I1814*BB1814,IF(D1814=24,\".\",IFERROR((CC1815-CC1814)/CC1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+(1-$I1814)*(BL1814)+$I1814*BC1814,IF(D1814=24,\".\",IFERROR((CD1815-CD1814)/CD1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BM1814)+$I1814*BG1814,IF($D1814=24,\".\",IFERROR((CE1815-CE1814)/CE1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BN1814)+$I1814*BH1814,IF($D1814=24,\".\",IFERROR((CF1815-CF1814)/CF1814,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+$AV1814+(1-$I1814)*(BO1814)+$I1814*BI1814,IF($D1814=24,\".\",IFERROR((CG1815-CG1814)/CG1814,\".\")))","v":"."},{"$f":"IFERROR(AV1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BP1814,IF($D1814=24,\".\",IFERROR((CH1815-CH1814)/CH1814,\".\")))","v":"."},{"$f":"IFERROR(AW1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BQ1814,IF(D1814=24,\".\",IFERROR((CI1815-CI1814)/CI1814,\".\")))","v":"."},{"$f":"IFERROR(AW1814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1814,Table1[Country Code],0)))+BR1814,IF(D1814=24,\".\",IFERROR((CJ1815-CJ1814)/CJ1814,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Ghana","GHA",2034,{"$f":"C1841-'Initial Conditions and Settings'!$B$9","v":18},"GHA2034",20497.251953125,{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,G1840*F1841/F1840,\"\")),\".\")","v":19558.972726768039},40027,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1841,Table1[Country Code],0)),MAX(IF(D1841>0,K1840*EXP(growthb),\".\"),0.001)),\".\")","v":38.261413667216644},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1841,Table1[Country Code],0))*EXP(D1841*INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0))),\".\")","v":63.197334525984608},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1841,Table1[Country Code],0))*EXP(D1841*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))),\".\")","v":63.197334525984608},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,Q1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))+growthdif),IF($D1841>1,Q1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(T1840-LN(Z1840)+LN(Z1839))+growthdif),\".\"))),\".\")","v":9287.7483426071212},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,R1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))),IF($D1841>1,R1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(U1840-LN(AA1840)+LN(AA1839))),\".\"))),\".\")","v":8193.6248502509534},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Minimum wage, W],MATCH($B1841,Table1[Country Code],0)),IF($D1841=1,S1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1841,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1841,Table1[Country Code],0)))-growthdif),IF($D1841>1,S1840*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1840)*(V1840-LN(AB1840)+LN(AB1839))-growthdif),\".\"))),\".\")","v":7213.1846797033068},{"$f":"IFERROR(IF(IFERROR(AND(AC1840/$G1840=mininf,AF1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(W1840/Z1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AC1840/$G1840>mininf,AF1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(W1840/Z1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AC1840/$G1840=mininf,AF1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(Q1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":4.4129418466584067E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1840/$G1840=mininf,AG1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(X1840/AA1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AD1840/$G1840>mininf,AG1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(X1840/AA1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AD1840/$G1840=mininf,AG1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(R1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":5.8484886601897809E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1840/$G1840=mininf,AH1840/$G1840>minfor,$B1841=$B1840),FALSE),$P1840*$I1840*(Y1840/AB1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AE1840/$G1840>mininf,AH1840/$G1840=minfor,$B1841=$B1840),FALSE),($J1840*$P1840*$I1840/$M1840)*(Y1840/AB1840)^(-(1-$I1840))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0)),IF(IFERROR(AND(AE1840/$G1840=mininf,AH1840/$G1840=minfor),FALSE),0,((($P1841*($I1841^$I1841)*((1-$I1841)^(1-$I1841)))^(1/$I1841))*(S1841^(-(1-$I1841)/$I1841)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1841,Table1[Country Code],0))))),\".\")","v":7.5048515857557008E-2},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,W1840*EXP(T1840),\"\")),\".\")","v":283248324.54400438},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,X1840*EXP(U1840),\"\")),\".\")","v":319973705.75170279},{"$f":"IFERROR(IF($D1841=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1841,Table1[Country Code],0)),IF($D1841>0,Y1840*EXP(V1840),\"\")),\".\")","v":365717966.23579317},6617.1741091530976,8170.4806949014592,10278.682470220574,5193.1308981389448,5306.7567333298157,5071.5088749657334,1424.0432110141533,2863.7239615716439,5207.1735952548415,12941.798617614942,11388.492031866579,9280.2902565474651,7.2807668935763417E-2,0.14641484507273766,0.26622940110389348,0.26551143409652206,0.27132083097938414,0.25929321267598898,0.66168089696771459,0.58226432394787819,0.47447738622011759,null,2.5000000000000577E-3,2.4999999999999467E-3,123028722.65437788,192550997.66046029,271343003.54894638,-2.1445666120705198E-3,4.7843839069052763E-2,7.940750029318977E-2,160219601.8896265,127422708.09124249,94374962.686846793,7.8263254360859236E-2,7.4352968518468288E-2,6.24088434641763E-2,-4.0748820364730598E-2,2.3149106657253782E-2,6.9178177568332444E-2,2.9659000608200259E-2,3.9658236106667744E-2,4.217952073932274E-2,2.5741897192263608E-2,1.3534746123893271E-2,-1.6791021607708956E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BJ1841)+$I1841*BA1841,IF(D1841=24,\".\",IFERROR((CB1842-CB1841)/CB1841,\".\")))","v":-8.1258828338164595E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BK1841)+$I1841*BB1841,IF(D1841=24,\".\",IFERROR((CC1842-CC1841)/CC1841,\".\")))","v":4.881728351773737E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+(1-$I1841)*(BL1841)+$I1841*BC1841,IF(D1841=24,\".\",IFERROR((CD1842-CD1841)/CD1841,\".\")))","v":8.7613649585345205E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BM1841)+$I1841*BG1841,IF($D1841=24,\".\",IFERROR((CE1842-CE1841)/CE1841,\".\")))","v":6.9781938139113903E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BN1841)+$I1841*BH1841,IF($D1841=24,\".\",IFERROR((CF1842-CF1841)/CF1841,\".\")))","v":7.2826412967152171E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+$AV1841+(1-$I1841)*(BO1841)+$I1841*BI1841,IF($D1841=24,\".\",IFERROR((CG1842-CG1841)/CG1841,\".\")))","v":6.8114992756333675E-2},{"$f":"IFERROR(AV1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BP1841,IF($D1841=24,\".\",IFERROR((CH1842-CH1841)/CH1841,\".\")))","v":4.1562707846847763E-2},{"$f":"IFERROR(AW1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BQ1841,IF(D1841=24,\".\",IFERROR((CI1842-CI1841)/CI1841,\".\")))","v":2.9355556778477315E-2},{"$f":"IFERROR(AW1841+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1841,Table1[Country Code],0)))+BR1841,IF(D1841=24,\".\",IFERROR((CJ1842-CJ1841)/CJ1841,\".\")))","v":-9.7021095312491146E-4},26452309.945795245,46928559.631585054,75120609.603695631,42812720.021899529,38595650.680489063,32471126.322286654,31293519.597208664,27537594.202462584,22439921.497138333,100558549.56490344,113061804.51453671,130031657.42312062,4.0506248737422965E-2,5.2273082243265954E-2,6.7457340903699162E-2,0.26305381352703527,0.41506996843970684,0.57771015991324748,0.42574918002637802,0.34136772224899964,0.24971708402228704,0.31119700644658671,0.24356230931129344,0.17257275606446545,2512.2679582507667,2824.6384818881434,3248.5986315017517,2.3856045957589167E-2,3.5271036055497085E-2,5.0829784699010006E-2]
["Gibraltar","GIB",2037,{"$f":"C1870-'Initial Conditions and Settings'!$B$9","v":21},"GIB2037",".",{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,G1869*F1870/F1869,\"\")),\".\")","v":"."},36,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1870,Table1[Country Code],0)),MAX(IF(D1870>0,K1869*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1870,Table1[Country Code],0))*EXP(D1870*INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1870,Table1[Country Code],0))*EXP(D1870*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,Q1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))+growthdif),IF($D1870>1,Q1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(T1869-LN(Z1869)+LN(Z1868))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,R1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))),IF($D1870>1,R1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(U1869-LN(AA1869)+LN(AA1868))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Minimum wage, W],MATCH($B1870,Table1[Country Code],0)),IF($D1870=1,S1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1870,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1870,Table1[Country Code],0)))-growthdif),IF($D1870>1,S1869*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1869)*(V1869-LN(AB1869)+LN(AB1868))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1869/$G1869=mininf,AF1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(W1869/Z1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AC1869/$G1869>mininf,AF1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(W1869/Z1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AC1869/$G1869=mininf,AF1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(Q1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1869/$G1869=mininf,AG1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(X1869/AA1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AD1869/$G1869>mininf,AG1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(X1869/AA1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AD1869/$G1869=mininf,AG1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(R1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1869/$G1869=mininf,AH1869/$G1869>minfor,$B1870=$B1869),FALSE),$P1869*$I1869*(Y1869/AB1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AE1869/$G1869>mininf,AH1869/$G1869=minfor,$B1870=$B1869),FALSE),($J1869*$P1869*$I1869/$M1869)*(Y1869/AB1869)^(-(1-$I1869))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0)),IF(IFERROR(AND(AE1869/$G1869=mininf,AH1869/$G1869=minfor),FALSE),0,((($P1870*($I1870^$I1870)*((1-$I1870)^(1-$I1870)))^(1/$I1870))*(S1870^(-(1-$I1870)/$I1870)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1870,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,W1869*EXP(T1869),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,X1869*EXP(U1869),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1870=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1870,Table1[Country Code],0)),IF($D1870>0,Y1869*EXP(V1869),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BJ1870)+$I1870*BA1870,IF(D1870=24,\".\",IFERROR((CB1871-CB1870)/CB1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BK1870)+$I1870*BB1870,IF(D1870=24,\".\",IFERROR((CC1871-CC1870)/CC1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+(1-$I1870)*(BL1870)+$I1870*BC1870,IF(D1870=24,\".\",IFERROR((CD1871-CD1870)/CD1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BM1870)+$I1870*BG1870,IF($D1870=24,\".\",IFERROR((CE1871-CE1870)/CE1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BN1870)+$I1870*BH1870,IF($D1870=24,\".\",IFERROR((CF1871-CF1870)/CF1870,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+$AV1870+(1-$I1870)*(BO1870)+$I1870*BI1870,IF($D1870=24,\".\",IFERROR((CG1871-CG1870)/CG1870,\".\")))","v":"."},{"$f":"IFERROR(AV1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BP1870,IF($D1870=24,\".\",IFERROR((CH1871-CH1870)/CH1870,\".\")))","v":"."},{"$f":"IFERROR(AW1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BQ1870,IF(D1870=24,\".\",IFERROR((CI1871-CI1870)/CI1870,\".\")))","v":"."},{"$f":"IFERROR(AW1870+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1870,Table1[Country Code],0)))+BR1870,IF(D1870=24,\".\",IFERROR((CJ1871-CJ1870)/CJ1870,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guinea","GIN",2030,{"$f":"C1889-'Initial Conditions and Settings'!$B$9","v":14},"GIN2030",9261.357421875,{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,G1888*F1889/F1888,\"\")),\".\")","v":6568.5171013522531},17631,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1889,Table1[Country Code],0)),MAX(IF(D1889>0,K1888*EXP(growthb),\".\"),0.001)),\".\")","v":21.17710498117145},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1889,Table1[Country Code],0))*EXP(D1889*INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0))),\".\")","v":38.462366742348628},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1889,Table1[Country Code],0))*EXP(D1889*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))),\".\")","v":38.462366742348628},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,Q1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))+growthdif),IF($D1889>1,Q1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(T1888-LN(Z1888)+LN(Z1887))+growthdif),\".\"))),\".\")","v":2592.4850365858028},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,R1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))),IF($D1889>1,R1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(U1888-LN(AA1888)+LN(AA1887))),\".\"))),\".\")","v":2351.8335240036035},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Minimum wage, W],MATCH($B1889,Table1[Country Code],0)),IF($D1889=1,S1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1889,Table1[Country Code],0)))-growthdif),IF($D1889>1,S1888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1888)*(V1888-LN(AB1888)+LN(AB1887))-growthdif),\".\"))),\".\")","v":2132.1239748735707},{"$f":"IFERROR(IF(IFERROR(AND(AC1888/$G1888=mininf,AF1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(W1888/Z1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AC1888/$G1888>mininf,AF1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(W1888/Z1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AC1888/$G1888=mininf,AF1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(Q1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":5.5680931150354537E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1888/$G1888=mininf,AG1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(X1888/AA1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AD1888/$G1888>mininf,AG1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(X1888/AA1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AD1888/$G1888=mininf,AG1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(R1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":7.0278407439619314E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1888/$G1888=mininf,AH1888/$G1888>minfor,$B1889=$B1888),FALSE),$P1888*$I1888*(Y1888/AB1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AE1888/$G1888>mininf,AH1888/$G1888=minfor,$B1889=$B1888),FALSE),($J1888*$P1888*$I1888/$M1888)*(Y1888/AB1888)^(-(1-$I1888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0)),IF(IFERROR(AND(AE1888/$G1888=mininf,AH1888/$G1888=minfor),FALSE),0,((($P1889*($I1889^$I1889)*((1-$I1889)^(1-$I1889)))^(1/$I1889))*(S1889^(-(1-$I1889)/$I1889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1889,Table1[Country Code],0))))),\".\")","v":8.6483141957179308E-2},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,W1888*EXP(T1888),\"\")),\".\")","v":18813163.994477086},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,X1888*EXP(U1888),\"\")),\".\")","v":20763887.22625035},{"$f":"IFERROR(IF($D1889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1889,Table1[Country Code],0)),IF($D1889>0,Y1888*EXP(V1888),\"\")),\".\")","v":23069575.490688238},1725.2554632324291,2050.1903692624292,2460.3552729951889,1050.4239521076283,1007.4918325076774,888.30109153886622,674.83151112480061,1042.6985367547518,1572.0541814563223,4843.2616381198241,4518.326732089824,4108.1618283570642,0.10273726941897948,0.15874184700532984,0.23933167215667073,0.15991797477262848,0.15338193034471453,0.13523616941729402,0.73734475580839198,0.68787622264995574,0.62543215842603539,null,2.5000000000000577E-3,2.4999999999999467E-3,12263540.018467693,15594085.088662844,19323260.092319656,3.7235352992972537E-2,6.6986018842158046E-2,9.2245176935531248E-2,6549623.9760093931,5169802.1375875063,3746315.3983685821,8.9329403139165819E-2,8.014434149052363E-2,5.622390979391767E-2,9.5825802522497838E-4,4.5167231120395002E-2,8.5142192394283889E-2,4.3052308171417586E-2,4.832555376875991E-2,3.9120925252671412E-2,2.8212749723152797E-2,1.9155795568554623E-2,2.5026034075299464E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BJ1889)+$I1889*BA1889,IF(D1889=24,\".\",IFERROR((CB1890-CB1889)/CB1889,\".\")))","v":1.9096805509098758E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BK1889)+$I1889*BB1889,IF(D1889=24,\".\",IFERROR((CC1890-CC1889)/CC1889,\".\")))","v":5.6076624981276524E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+(1-$I1889)*(BL1889)+$I1889*BC1889,IF(D1889=24,\".\",IFERROR((CD1890-CD1889)/CD1889,\".\")))","v":8.8693684664907568E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BM1889)+$I1889*BG1889,IF($D1889=24,\".\",IFERROR((CE1890-CE1889)/CE1889,\".\")))","v":6.869085565529176E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BN1889)+$I1889*BH1889,IF($D1889=24,\".\",IFERROR((CF1890-CF1889)/CF1889,\".\")))","v":6.6734947629641828E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+$AV1889+(1-$I1889)*(BO1889)+$I1889*BI1889,IF($D1889=24,\".\",IFERROR((CG1890-CG1889)/CG1889,\".\")))","v":5.0172417523294599E-2},{"$f":"IFERROR(AV1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BP1889,IF($D1889=24,\".\",IFERROR((CH1890-CH1889)/CH1889,\".\")))","v":3.0712749723152855E-2},{"$f":"IFERROR(AW1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BQ1889,IF(D1889=24,\".\",IFERROR((CI1890-CI1889)/CI1889,\".\")))","v":2.165579556855457E-2},{"$f":"IFERROR(AW1889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1889,Table1[Country Code],0)))+BR1889,IF(D1889=24,\".\",IFERROR((CJ1890-CJ1889)/CJ1889,\".\")))","v":5.0026034075298931E-3},3498981.1896152627,4904506.7483386584,6703628.8201665431,2345768.509395306,2041044.0984964813,1631461.8651022364,3944941.1137321363,3680274.6212190343,3346186.456456271,9789690.8127427045,10625825.468054175,11681277.14172505,3.5661207806674575E-2,4.620219228867492E-2,5.9339707629144957E-2,0.35741488230259838,0.46156477565754545,0.57387807333339025,0.23961619976209542,0.19208334492531823,0.13966468266339821,0.40296891793530626,0.34635187941713619,0.2864572440032116,555.25442758452186,602.67854733447768,662.5419512066843,1.2193877153769073E-2,2.2715858823157298E-2,3.6357182556201906E-2]
["Guinea","GIN",2035,{"$f":"C1894-'Initial Conditions and Settings'!$B$9","v":19},"GIN2035",10631.3671875,{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,G1893*F1894/F1893,\"\")),\".\")","v":7540.1816386988266},19789,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1894,Table1[Country Code],0)),MAX(IF(D1894>0,K1893*EXP(growthb),\".\"),0.001)),\".\")","v":21.44348016994805},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1894,Table1[Country Code],0))*EXP(D1894*INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0))),\".\")","v":38.462366742348628},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1894,Table1[Country Code],0))*EXP(D1894*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))),\".\")","v":38.462366742348628},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,Q1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))+growthdif),IF($D1894>1,Q1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(T1893-LN(Z1893)+LN(Z1892))+growthdif),\".\"))),\".\")","v":2839.1760861501548},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,R1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))),IF($D1894>1,R1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(U1893-LN(AA1893)+LN(AA1892))),\".\"))),\".\")","v":2484.0890245668102},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Minimum wage, W],MATCH($B1894,Table1[Country Code],0)),IF($D1894=1,S1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1894,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1894,Table1[Country Code],0)))-growthdif),IF($D1894>1,S1893*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1893)*(V1893-LN(AB1893)+LN(AB1892))-growthdif),\".\"))),\".\")","v":2170.2729477768253},{"$f":"IFERROR(IF(IFERROR(AND(AC1893/$G1893=mininf,AF1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(W1893/Z1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AC1893/$G1893>mininf,AF1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(W1893/Z1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AC1893/$G1893=mininf,AF1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(Q1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":4.3285637387456236E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1893/$G1893=mininf,AG1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(X1893/AA1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AD1893/$G1893>mininf,AG1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(X1893/AA1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AD1893/$G1893=mininf,AG1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(R1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":6.1905967731800501E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1893/$G1893=mininf,AH1893/$G1893>minfor,$B1894=$B1893),FALSE),$P1893*$I1893*(Y1893/AB1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AE1893/$G1893>mininf,AH1893/$G1893=minfor,$B1894=$B1893),FALSE),($J1893*$P1893*$I1893/$M1893)*(Y1893/AB1893)^(-(1-$I1893))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0)),IF(IFERROR(AND(AE1893/$G1893=mininf,AH1893/$G1893=minfor),FALSE),0,((($P1894*($I1894^$I1894)*((1-$I1894)^(1-$I1894)))^(1/$I1894))*(S1894^(-(1-$I1894)/$I1894)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1894,Table1[Country Code],0))))),\".\")","v":8.3434067309047635E-2},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,W1893*EXP(T1893),\"\")),\".\")","v":24233786.088990666},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,X1893*EXP(U1893),\"\")),\".\")","v":29011846.685853586},{"$f":"IFERROR(IF($D1894=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1894,Table1[Country Code],0)),IF($D1894>0,Y1893*EXP(V1893),\"\")),\".\")","v":35332617.009608015},1923.5602939417856,2545.8495014300756,3449.0684543614816,1269.6760452445178,1262.3737243300068,1055.4230789439907,653.88424869726748,1283.4757771000686,2393.6453754174909,5616.6213447570408,4994.3321372687515,4091.113184337345,8.6719959813873301E-2,0.17021815104729388,0.31745195144006516,0.16838799197198384,0.16741953772719043,0.13997316371361579,0.7448920482141429,0.6623623112255157,0.54257488484631899,null,2.5000000000001132E-3,2.4999999999999467E-3,14251924.557160428,21414600.203739718,30484319.531573817,1.9043035677906772E-2,5.817537341809853E-2,8.9605370383814886E-2,9981861.5318302382,7597246.482113868,4848297.4780341983,7.691088805957591E-2,7.2347222175411119E-2,4.3733450839999577E-2,-1.7433032047900809E-2,3.6193305295162403E-2,8.2526597278156366E-2,3.0434820333767654E-2,4.0365154052476093E-2,2.6654677734336829E-2,3.0308769898088173E-2,2.0113885982050661E-2,-8.260335210811931E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BJ1894)+$I1894*BA1894,IF(D1894=24,\".\",IFERROR((CB1895-CB1894)/CB1894,\".\")))","v":8.050018150029814E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BK1894)+$I1894*BB1894,IF(D1894=24,\".\",IFERROR((CC1895-CC1894)/CC1894,\".\")))","v":4.7184339356630467E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+(1-$I1894)*(BL1894)+$I1894*BC1894,IF(D1894=24,\".\",IFERROR((CD1895-CD1894)/CD1894,\".\")))","v":8.6065983830985626E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BM1894)+$I1894*BG1894,IF($D1894=24,\".\",IFERROR((CE1895-CE1894)/CE1894,\".\")))","v":5.6172854196671895E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BN1894)+$I1894*BH1894,IF($D1894=24,\".\",IFERROR((CF1895-CF1894)/CF1894,\".\")))","v":5.8856188113943719E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+$AV1894+(1-$I1894)*(BO1894)+$I1894*BI1894,IF($D1894=24,\".\",IFERROR((CG1895-CG1894)/CG1894,\".\")))","v":3.7694064287168316E-2},{"$f":"IFERROR(AV1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BP1894,IF($D1894=24,\".\",IFERROR((CH1895-CH1894)/CH1894,\".\")))","v":3.2808769898088286E-2},{"$f":"IFERROR(AW1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BQ1894,IF(D1894=24,\".\",IFERROR((CI1895-CI1894)/CI1894,\".\")))","v":2.2613885982050608E-2},{"$f":"IFERROR(AW1894+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1894,Table1[Country Code],0)))+BR1894,IF(D1894=24,\".\",IFERROR((CJ1895-CJ1894)/CJ1894,\".\")))","v":-5.7603352108119843E-3},3712985.0440230849,6376536.1823832756,10389727.609679367,3223855.5527333277,2804435.2851462392,2048477.8110500625,4632403.9283881811,4119160.3265111852,3374215.1416876037,11569244.525144594,13300131.7940407,15812420.562417034,2.9048189053781426E-2,4.2035766898292526E-2,6.0204632726296115E-2,0.32093582566720619,0.47943405983693838,0.65706117344068593,0.27865739597141376,0.21085770641782689,0.12954865467712673,0.40040677836138006,0.30970823374523471,0.21339017188218731,584.63007353300281,672.09721532370008,799.0510163432732,7.0431156770149883E-3,1.9892030395777027E-2,3.8674688765684806E-2]
["Gambia, The","GMB",2035,{"$f":"C1920-'Initial Conditions and Settings'!$B$9","v":19},"GMB2035",1618.137939453125,{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,G1919*F1920/F1919,\"\")),\".\")","v":1166.5425788691898},3383,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1920,Table1[Country Code],0)),MAX(IF(D1920>0,K1919*EXP(growthb),\".\"),0.001)),\".\")","v":31.312709441029252},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1920,Table1[Country Code],0))*EXP(D1920*INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0))),\".\")","v":27.709920863341971},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1920,Table1[Country Code],0))*EXP(D1920*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))),\".\")","v":27.709920863341971},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,Q1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))+growthdif),IF($D1920>1,Q1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(T1919-LN(Z1919)+LN(Z1918))+growthdif),\".\"))),\".\")","v":2683.9702302974683},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,R1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))),IF($D1920>1,R1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(U1919-LN(AA1919)+LN(AA1918))),\".\"))),\".\")","v":2327.1224614413345},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Minimum wage, W],MATCH($B1920,Table1[Country Code],0)),IF($D1920=1,S1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1920,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1920,Table1[Country Code],0)))-growthdif),IF($D1920>1,S1919*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1919)*(V1919-LN(AB1919)+LN(AB1918))-growthdif),\".\"))),\".\")","v":2013.5192095018904},{"$f":"IFERROR(IF(IFERROR(AND(AC1919/$G1919=mininf,AF1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(W1919/Z1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AC1919/$G1919>mininf,AF1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(W1919/Z1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AC1919/$G1919=mininf,AF1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(Q1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":2.3927004510802916E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD1919/$G1919=mininf,AG1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(X1919/AA1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AD1919/$G1919>mininf,AG1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(X1919/AA1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AD1919/$G1919=mininf,AG1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(R1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":3.4894226467532777E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE1919/$G1919=mininf,AH1919/$G1919>minfor,$B1920=$B1919),FALSE),$P1919*$I1919*(Y1919/AB1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AE1919/$G1919>mininf,AH1919/$G1919=minfor,$B1920=$B1919),FALSE),($J1919*$P1919*$I1919/$M1919)*(Y1919/AB1919)^(-(1-$I1919))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0)),IF(IFERROR(AND(AE1919/$G1919=mininf,AH1919/$G1919=minfor),FALSE),0,((($P1920*($I1920^$I1920)*((1-$I1920)^(1-$I1920)))^(1/$I1920))*(S1920^(-(1-$I1920)/$I1920)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1920,Table1[Country Code],0))))),\".\")","v":4.7741652379245908E-2},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,W1919*EXP(T1919),\"\")),\".\")","v":7151098.4934188221},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,X1919*EXP(U1919),\"\")),\".\")","v":7953537.6338201277},{"$f":"IFERROR(IF($D1920=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1920,Table1[Country Code],0)),IF($D1920>0,Y1919*EXP(V1919),\"\")),\".\")","v":8944684.1682450157},288.3303546592968,358.57806116938957,453.90392112285036,152.93602092840081,119.90268728728634,47.541932526147264,135.39433373089597,238.67537388210323,406.36198859670304,878.21222420989307,807.96451769980024,712.6386577463395,0.11606463080168322,0.2046006534227561,0.34834732649931882,0.13110196207038771,0.10278466423704508,4.0754562574332208E-2,0.7528334071279289,0.69261468234019885,0.61089811092634894,null,2.5000000000001132E-3,2.4999999999999467E-3,5080954.4174648235,6733416.9503718633,8582504.7369671222,6.7663877506447534E-3,3.2863964418721636E-2,5.3640883406050222E-2,2070144.0759539986,1220120.6834482644,362179.43127789348,6.4838232965065856E-2,4.602498518067577E-2,-0.10332106601233093,-3.1813825606180401E-2,9.6759505106600585E-3,4.6405083220533605E-2,1.6258019608240915E-2,1.2836971272617959E-2,-0.12055686619784733,4.2757907492132929E-2,3.9748618860510732E-2,3.1397266995982775E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BJ1920)+$I1920*BA1920,IF(D1920=24,\".\",IFERROR((CB1921-CB1920)/CB1920,\".\")))","v":-1.2523718927767824E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BK1920)+$I1920*BB1920,IF(D1920=24,\".\",IFERROR((CC1921-CC1920)/CC1920,\".\")))","v":2.1269957464690847E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+(1-$I1920)*(BL1920)+$I1920*BC1920,IF(D1920=24,\".\",IFERROR((CD1921-CD1920)/CD1920,\".\")))","v":5.0022983313291913E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BM1920)+$I1920*BG1920,IF($D1920=24,\".\",IFERROR((CE1921-CE1920)/CE1920,\".\")))","v":4.3048126286653499E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BN1920)+$I1920*BH1920,IF($D1920=24,\".\",IFERROR((CF1921-CF1920)/CF1920,\".\")))","v":3.1930978226646978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+$AV1920+(1-$I1920)*(BO1920)+$I1920*BI1920,IF($D1920=24,\".\",IFERROR((CG1921-CG1920)/CG1920,\".\")))","v":-0.10943896610508902},{"$f":"IFERROR(AV1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BP1920,IF($D1920=24,\".\",IFERROR((CH1921-CH1920)/CH1920,\".\")))","v":4.5257907492133043E-2},{"$f":"IFERROR(AW1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BQ1920,IF(D1920=24,\".\",IFERROR((CI1921-CI1920)/CI1920,\".\")))","v":4.2248618860510678E-2},{"$f":"IFERROR(AW1920+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1920,Table1[Country Code],0)))+BR1920,IF(D1920=24,\".\",IFERROR((CJ1921-CJ1920)/CJ1920,\".\")))","v":3.3897266995982722E-2},726788.72216937027,1110853.6471079015,1636435.3401016993,367094.43552249274,249539.02571521502,85609.690895082749,762000.7723044937,701048.75508397643,618337.10873849527,1855883.9299963566,2061441.427907093,2340382.1397352773,2.2192762025344377E-2,2.969484160344054E-2,3.9929496184780061E-2,0.39161324176711693,0.53887228231156248,0.69921715446298782,0.19780032015429619,0.12105074747069723,3.6579364301919576E-2,0.41058643807858697,0.34007697021774025,0.26420348123509263,548.59117055759873,609.35306766393524,691.80672176626581,-5.0421666551869748E-4,6.6575571743054951E-3,1.7274851628789278E-2]
["Guinea-Bissau","GNB",2028,{"$f":"C1939-'Initial Conditions and Settings'!$B$9","v":12},"GNB2028",1120.781005859375,{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,G1938*F1939/F1938,\"\")),\".\")","v":986.04167859238703},2391,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1939,Table1[Country Code],0)),MAX(IF(D1939>0,K1938*EXP(growthb),\".\"),0.001)),\".\")","v":17.312031203875417},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1939,Table1[Country Code],0))*EXP(D1939*INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1939,Table1[Country Code],0))*EXP(D1939*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,Q1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))+growthdif),IF($D1939>1,Q1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(T1938-LN(Z1938)+LN(Z1937))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,R1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))),IF($D1939>1,R1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(U1938-LN(AA1938)+LN(AA1937))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Minimum wage, W],MATCH($B1939,Table1[Country Code],0)),IF($D1939=1,S1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1939,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1939,Table1[Country Code],0)))-growthdif),IF($D1939>1,S1938*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1938)*(V1938-LN(AB1938)+LN(AB1937))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1938/$G1938=mininf,AF1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(W1938/Z1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AC1938/$G1938>mininf,AF1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(W1938/Z1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AC1938/$G1938=mininf,AF1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(Q1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1938/$G1938=mininf,AG1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(X1938/AA1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AD1938/$G1938>mininf,AG1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(X1938/AA1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AD1938/$G1938=mininf,AG1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(R1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1938/$G1938=mininf,AH1938/$G1938>minfor,$B1939=$B1938),FALSE),$P1938*$I1938*(Y1938/AB1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AE1938/$G1938>mininf,AH1938/$G1938=minfor,$B1939=$B1938),FALSE),($J1938*$P1938*$I1938/$M1938)*(Y1938/AB1938)^(-(1-$I1938))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0)),IF(IFERROR(AND(AE1938/$G1938=mininf,AH1938/$G1938=minfor),FALSE),0,((($P1939*($I1939^$I1939)*((1-$I1939)^(1-$I1939)))^(1/$I1939))*(S1939^(-(1-$I1939)/$I1939)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1939,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,W1938*EXP(T1938),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,X1938*EXP(U1938),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1939=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1939,Table1[Country Code],0)),IF($D1939>0,Y1938*EXP(V1938),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BJ1939)+$I1939*BA1939,IF(D1939=24,\".\",IFERROR((CB1940-CB1939)/CB1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BK1939)+$I1939*BB1939,IF(D1939=24,\".\",IFERROR((CC1940-CC1939)/CC1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+(1-$I1939)*(BL1939)+$I1939*BC1939,IF(D1939=24,\".\",IFERROR((CD1940-CD1939)/CD1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BM1939)+$I1939*BG1939,IF($D1939=24,\".\",IFERROR((CE1940-CE1939)/CE1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BN1939)+$I1939*BH1939,IF($D1939=24,\".\",IFERROR((CF1940-CF1939)/CF1939,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+$AV1939+(1-$I1939)*(BO1939)+$I1939*BI1939,IF($D1939=24,\".\",IFERROR((CG1940-CG1939)/CG1939,\".\")))","v":"."},{"$f":"IFERROR(AV1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BP1939,IF($D1939=24,\".\",IFERROR((CH1940-CH1939)/CH1939,\".\")))","v":"."},{"$f":"IFERROR(AW1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BQ1939,IF(D1939=24,\".\",IFERROR((CI1940-CI1939)/CI1939,\".\")))","v":"."},{"$f":"IFERROR(AW1939+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1939,Table1[Country Code],0)))+BR1939,IF(D1939=24,\".\",IFERROR((CJ1940-CJ1939)/CJ1939,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Equatorial Guinea","GNQ",2032,{"$f":"C1969-'Initial Conditions and Settings'!$B$9","v":16},"GNQ2032",676.99102783203125,{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,G1968*F1969/F1968,\"\")),\".\")","v":649.25116797592455},1964,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1969,Table1[Country Code],0)),MAX(IF(D1969>0,K1968*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1969,Table1[Country Code],0))*EXP(D1969*INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1969,Table1[Country Code],0))*EXP(D1969*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,Q1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))+growthdif),IF($D1969>1,Q1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(T1968-LN(Z1968)+LN(Z1967))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,R1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))),IF($D1969>1,R1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(U1968-LN(AA1968)+LN(AA1967))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Minimum wage, W],MATCH($B1969,Table1[Country Code],0)),IF($D1969=1,S1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1969,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1969,Table1[Country Code],0)))-growthdif),IF($D1969>1,S1968*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1968)*(V1968-LN(AB1968)+LN(AB1967))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC1968/$G1968=mininf,AF1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(W1968/Z1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AC1968/$G1968>mininf,AF1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(W1968/Z1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AC1968/$G1968=mininf,AF1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(Q1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD1968/$G1968=mininf,AG1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(X1968/AA1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AD1968/$G1968>mininf,AG1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(X1968/AA1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AD1968/$G1968=mininf,AG1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(R1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE1968/$G1968=mininf,AH1968/$G1968>minfor,$B1969=$B1968),FALSE),$P1968*$I1968*(Y1968/AB1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AE1968/$G1968>mininf,AH1968/$G1968=minfor,$B1969=$B1968),FALSE),($J1968*$P1968*$I1968/$M1968)*(Y1968/AB1968)^(-(1-$I1968))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0)),IF(IFERROR(AND(AE1968/$G1968=mininf,AH1968/$G1968=minfor),FALSE),0,((($P1969*($I1969^$I1969)*((1-$I1969)^(1-$I1969)))^(1/$I1969))*(S1969^(-(1-$I1969)/$I1969)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1969,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,W1968*EXP(T1968),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,X1968*EXP(U1968),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D1969=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1969,Table1[Country Code],0)),IF($D1969>0,Y1968*EXP(V1968),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BJ1969)+$I1969*BA1969,IF(D1969=24,\".\",IFERROR((CB1970-CB1969)/CB1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BK1969)+$I1969*BB1969,IF(D1969=24,\".\",IFERROR((CC1970-CC1969)/CC1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+(1-$I1969)*(BL1969)+$I1969*BC1969,IF(D1969=24,\".\",IFERROR((CD1970-CD1969)/CD1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BM1969)+$I1969*BG1969,IF($D1969=24,\".\",IFERROR((CE1970-CE1969)/CE1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BN1969)+$I1969*BH1969,IF($D1969=24,\".\",IFERROR((CF1970-CF1969)/CF1969,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+$AV1969+(1-$I1969)*(BO1969)+$I1969*BI1969,IF($D1969=24,\".\",IFERROR((CG1970-CG1969)/CG1969,\".\")))","v":"."},{"$f":"IFERROR(AV1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BP1969,IF($D1969=24,\".\",IFERROR((CH1970-CH1969)/CH1969,\".\")))","v":"."},{"$f":"IFERROR(AW1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BQ1969,IF(D1969=24,\".\",IFERROR((CI1970-CI1969)/CI1969,\".\")))","v":"."},{"$f":"IFERROR(AW1969+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1969,Table1[Country Code],0)))+BR1969,IF(D1969=24,\".\",IFERROR((CJ1970-CJ1969)/CJ1969,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Greece","GRC",2028,{"$f":"C1991-'Initial Conditions and Settings'!$B$9","v":12},"GRC2028",4785.97216796875,{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,G1990*F1991/F1990,\"\")),\".\")","v":5079.4053707088706},10464,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B1991,Table1[Country Code],0)),MAX(IF(D1991>0,K1990*EXP(growthb),\".\"),0.001)),\".\")","v":156.80776864476508},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1991,Table1[Country Code],0))*EXP(D1991*INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0))),\".\")","v":117.49003123891242},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B1991,Table1[Country Code],0))*EXP(D1991*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))),\".\")","v":117.49003123891242},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,Q1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))+growthdif),IF($D1991>1,Q1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(T1990-LN(Z1990)+LN(Z1989))+growthdif),\".\"))),\".\")","v":44221.876213042175},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,R1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))),IF($D1991>1,R1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(U1990-LN(AA1990)+LN(AA1989))),\".\"))),\".\")","v":40385.239801664189},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Minimum wage, W],MATCH($B1991,Table1[Country Code],0)),IF($D1991=1,S1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(INDEX(Table1[Growth Rate of Capital],MATCH($B1991,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B1991,Table1[Country Code],0)))-growthdif),IF($D1991>1,S1990*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1990)*(V1990-LN(AB1990)+LN(AB1989))-growthdif),\".\"))),\".\")","v":36867.573442703906},{"$f":"IFERROR(IF(IFERROR(AND(AC1990/$G1990=mininf,AF1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(W1990/Z1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AC1990/$G1990>mininf,AF1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(W1990/Z1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AC1990/$G1990=mininf,AF1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(Q1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":-5.0949800205927209E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD1990/$G1990=mininf,AG1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(X1990/AA1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AD1990/$G1990>mininf,AG1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(X1990/AA1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AD1990/$G1990=mininf,AG1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(R1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":2.3186833242374583E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE1990/$G1990=mininf,AH1990/$G1990>minfor,$B1991=$B1990),FALSE),$P1990*$I1990*(Y1990/AB1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AE1990/$G1990>mininf,AH1990/$G1990=minfor,$B1991=$B1990),FALSE),($J1990*$P1990*$I1990/$M1990)*(Y1990/AB1990)^(-(1-$I1990))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0)),IF(IFERROR(AND(AE1990/$G1990=mininf,AH1990/$G1990=minfor),FALSE),0,((($P1991*($I1991^$I1991)*((1-$I1991)^(1-$I1991)))^(1/$I1991))*(S1991^(-(1-$I1991)/$I1991)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B1991,Table1[Country Code],0))))),\".\")","v":1.0296768409087359E-2},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,W1990*EXP(T1990),\"\")),\".\")","v":1153687274.7365797},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,X1990*EXP(U1990),\"\")),\".\")","v":1202593686.7453103},{"$f":"IFERROR(IF($D1991=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B1991,Table1[Country Code],0)),IF($D1991>0,Y1990*EXP(V1990),\"\")),\".\")","v":1257164399.1999991},2464.1948029345126,2768.2598194306165,3124.7456069490217,645.33216958109062,337.03092801161728,0,1818.8626333534219,2431.2288914189994,3124.7456069490217,2615.210567774358,2311.1455512782541,1954.6597637598488,0.35808574047705616,0.4786443912193018,0.61517941154457201,0.12704876308996568,6.635243762097727E-2,0,0.51486549643297819,0.45500317115972094,0.38482058845542799,null,2.5000000000000577E-3,2.5000000000003908E-3,1030699778.7288448,1149024086.7501302,1257164399.1999991,-1.2870589950214395E-2,2.1982242573415078E-3,1.0296768409087775E-2,122987496.00773489,53569599.99518013,0,5.7796251931353737E-2,4.8989443936022781E-3,0,-5.1988793099886799E-2,-2.1007810317802189E-2,-6.9258188316112523E-3,8.6780487816806584E-3,-2.8307090181546535E-2,0,3.0907884135825903E-2,2.3739350327476316E-2,8.7303201525159579E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BJ1991)+$I1991*BA1991,IF(D1991=24,\".\",IFERROR((CB1992-CB1991)/CB1991,\".\")))","v":-3.2429691525050597E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BK1991)+$I1991*BB1991,IF(D1991=24,\".\",IFERROR((CC1992-CC1991)/CC1991,\".\")))","v":-9.4047930302303406E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+(1-$I1991)*(BL1991)+$I1991*BC1991,IF(D1991=24,\".\",IFERROR((CD1992-CD1991)/CD1991,\".\")))","v":1.6854747887382615E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BM1991)+$I1991*BG1991,IF($D1991=24,\".\",IFERROR((CE1992-CE1991)/CE1991,\".\")))","v":3.5737150356517255E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BN1991)+$I1991*BH1991,IF($D1991=24,\".\",IFERROR((CF1992-CF1991)/CF1991,\".\")))","v":-9.2040728939720706E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+$AV1991+(1-$I1991)*(BO1991)+$I1991*BI1991,IF($D1991=24,\".\",IFERROR((CG1992-CG1991)/CG1991,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BP1991,IF($D1991=24,\".\",IFERROR((CH1992-CH1991)/CH1991,\".\")))","v":3.340788413582596E-2},{"$f":"IFERROR(AW1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BQ1991,IF(D1991=24,\".\",IFERROR((CI1992-CI1991)/CI1991,\".\")))","v":2.6239350327476707E-2},{"$f":"IFERROR(AW1991+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B1991,Table1[Country Code],0)))+BR1991,IF(D1991=24,\".\",IFERROR((CJ1992-CJ1991)/CJ1991,\".\")))","v":1.1230320152516349E-2},160867036.44136587,196371523.58538094,232865091.7515057,24216442.275334015,11550007.927360505,0,48180938.663379617,42579042.552220158,36011380.24829787,233264417.38007951,250500574.06496161,268876471.99980354,-1.1754122399045591E-2,-3.3368954950493334E-3,2.9638427070976889E-3,0.68963384235003222,0.78391646134294468,0.86606719442404712,0.1038154149154944,4.6107710413331324E-2,0,0.20655074273447335,0.16997582824372393,0.13393280557595305,22292.088816903623,23939.275044434406,25695.381498452174,-8.4997940366715596E-3,-4.7136888903587248E-4,5.7443930126570564E-3]
["Grenada","GRD",2021,{"$f":"C2010-'Initial Conditions and Settings'!$B$9","v":5},"GRD2021",".",{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,G2009*F2010/F2009,\"\")),\".\")","v":"."},110,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2010,Table1[Country Code],0)),MAX(IF(D2010>0,K2009*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2010,Table1[Country Code],0))*EXP(D2010*INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2010,Table1[Country Code],0))*EXP(D2010*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,Q2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))+growthdif),IF($D2010>1,Q2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(T2009-LN(Z2009)+LN(Z2008))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,R2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))),IF($D2010>1,R2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(U2009-LN(AA2009)+LN(AA2008))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Minimum wage, W],MATCH($B2010,Table1[Country Code],0)),IF($D2010=1,S2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2010,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2010,Table1[Country Code],0)))-growthdif),IF($D2010>1,S2009*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2009)*(V2009-LN(AB2009)+LN(AB2008))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2009/$G2009=mininf,AF2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(W2009/Z2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AC2009/$G2009>mininf,AF2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(W2009/Z2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AC2009/$G2009=mininf,AF2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(Q2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2009/$G2009=mininf,AG2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(X2009/AA2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AD2009/$G2009>mininf,AG2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(X2009/AA2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AD2009/$G2009=mininf,AG2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(R2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2009/$G2009=mininf,AH2009/$G2009>minfor,$B2010=$B2009),FALSE),$P2009*$I2009*(Y2009/AB2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AE2009/$G2009>mininf,AH2009/$G2009=minfor,$B2010=$B2009),FALSE),($J2009*$P2009*$I2009/$M2009)*(Y2009/AB2009)^(-(1-$I2009))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0)),IF(IFERROR(AND(AE2009/$G2009=mininf,AH2009/$G2009=minfor),FALSE),0,((($P2010*($I2010^$I2010)*((1-$I2010)^(1-$I2010)))^(1/$I2010))*(S2010^(-(1-$I2010)/$I2010)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2010,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,W2009*EXP(T2009),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,X2009*EXP(U2009),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2010=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2010,Table1[Country Code],0)),IF($D2010>0,Y2009*EXP(V2009),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BJ2010)+$I2010*BA2010,IF(D2010=24,\".\",IFERROR((CB2011-CB2010)/CB2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BK2010)+$I2010*BB2010,IF(D2010=24,\".\",IFERROR((CC2011-CC2010)/CC2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+(1-$I2010)*(BL2010)+$I2010*BC2010,IF(D2010=24,\".\",IFERROR((CD2011-CD2010)/CD2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BM2010)+$I2010*BG2010,IF($D2010=24,\".\",IFERROR((CE2011-CE2010)/CE2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BN2010)+$I2010*BH2010,IF($D2010=24,\".\",IFERROR((CF2011-CF2010)/CF2010,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+$AV2010+(1-$I2010)*(BO2010)+$I2010*BI2010,IF($D2010=24,\".\",IFERROR((CG2011-CG2010)/CG2010,\".\")))","v":"."},{"$f":"IFERROR(AV2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BP2010,IF($D2010=24,\".\",IFERROR((CH2011-CH2010)/CH2010,\".\")))","v":"."},{"$f":"IFERROR(AW2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BQ2010,IF(D2010=24,\".\",IFERROR((CI2011-CI2010)/CI2010,\".\")))","v":"."},{"$f":"IFERROR(AW2010+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2010,Table1[Country Code],0)))+BR2010,IF(D2010=24,\".\",IFERROR((CJ2011-CJ2010)/CJ2010,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Grenada","GRD",2033,{"$f":"C2022-'Initial Conditions and Settings'!$B$9","v":17},"GRD2033",".",{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,G2021*F2022/F2021,\"\")),\".\")","v":"."},112,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2022,Table1[Country Code],0)),MAX(IF(D2022>0,K2021*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2022,Table1[Country Code],0))*EXP(D2022*INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2022,Table1[Country Code],0))*EXP(D2022*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,Q2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))+growthdif),IF($D2022>1,Q2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(T2021-LN(Z2021)+LN(Z2020))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,R2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))),IF($D2022>1,R2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(U2021-LN(AA2021)+LN(AA2020))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Minimum wage, W],MATCH($B2022,Table1[Country Code],0)),IF($D2022=1,S2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2022,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2022,Table1[Country Code],0)))-growthdif),IF($D2022>1,S2021*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2021)*(V2021-LN(AB2021)+LN(AB2020))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2021/$G2021=mininf,AF2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(W2021/Z2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AC2021/$G2021>mininf,AF2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(W2021/Z2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AC2021/$G2021=mininf,AF2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(Q2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2021/$G2021=mininf,AG2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(X2021/AA2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AD2021/$G2021>mininf,AG2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(X2021/AA2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AD2021/$G2021=mininf,AG2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(R2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2021/$G2021=mininf,AH2021/$G2021>minfor,$B2022=$B2021),FALSE),$P2021*$I2021*(Y2021/AB2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AE2021/$G2021>mininf,AH2021/$G2021=minfor,$B2022=$B2021),FALSE),($J2021*$P2021*$I2021/$M2021)*(Y2021/AB2021)^(-(1-$I2021))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0)),IF(IFERROR(AND(AE2021/$G2021=mininf,AH2021/$G2021=minfor),FALSE),0,((($P2022*($I2022^$I2022)*((1-$I2022)^(1-$I2022)))^(1/$I2022))*(S2022^(-(1-$I2022)/$I2022)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2022,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,W2021*EXP(T2021),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,X2021*EXP(U2021),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2022=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2022,Table1[Country Code],0)),IF($D2022>0,Y2021*EXP(V2021),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BJ2022)+$I2022*BA2022,IF(D2022=24,\".\",IFERROR((CB2023-CB2022)/CB2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BK2022)+$I2022*BB2022,IF(D2022=24,\".\",IFERROR((CC2023-CC2022)/CC2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+(1-$I2022)*(BL2022)+$I2022*BC2022,IF(D2022=24,\".\",IFERROR((CD2023-CD2022)/CD2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BM2022)+$I2022*BG2022,IF($D2022=24,\".\",IFERROR((CE2023-CE2022)/CE2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BN2022)+$I2022*BH2022,IF($D2022=24,\".\",IFERROR((CF2023-CF2022)/CF2022,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+$AV2022+(1-$I2022)*(BO2022)+$I2022*BI2022,IF($D2022=24,\".\",IFERROR((CG2023-CG2022)/CG2022,\".\")))","v":"."},{"$f":"IFERROR(AV2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BP2022,IF($D2022=24,\".\",IFERROR((CH2023-CH2022)/CH2022,\".\")))","v":"."},{"$f":"IFERROR(AW2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BQ2022,IF(D2022=24,\".\",IFERROR((CI2023-CI2022)/CI2022,\".\")))","v":"."},{"$f":"IFERROR(AW2022+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2022,Table1[Country Code],0)))+BR2022,IF(D2022=24,\".\",IFERROR((CJ2023-CJ2022)/CJ2022,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Greenland","GRL",2030,{"$f":"C2045-'Initial Conditions and Settings'!$B$9","v":14},"GRL2030",".",{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,G2044*F2045/F2044,\"\")),\".\")","v":"."},".",0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2045,Table1[Country Code],0)),MAX(IF(D2045>0,K2044*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2045,Table1[Country Code],0))*EXP(D2045*INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2045,Table1[Country Code],0))*EXP(D2045*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,Q2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))+growthdif),IF($D2045>1,Q2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(T2044-LN(Z2044)+LN(Z2043))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,R2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))),IF($D2045>1,R2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(U2044-LN(AA2044)+LN(AA2043))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Minimum wage, W],MATCH($B2045,Table1[Country Code],0)),IF($D2045=1,S2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2045,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2045,Table1[Country Code],0)))-growthdif),IF($D2045>1,S2044*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2044)*(V2044-LN(AB2044)+LN(AB2043))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2044/$G2044=mininf,AF2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(W2044/Z2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AC2044/$G2044>mininf,AF2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(W2044/Z2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AC2044/$G2044=mininf,AF2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(Q2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2044/$G2044=mininf,AG2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(X2044/AA2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AD2044/$G2044>mininf,AG2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(X2044/AA2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AD2044/$G2044=mininf,AG2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(R2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2044/$G2044=mininf,AH2044/$G2044>minfor,$B2045=$B2044),FALSE),$P2044*$I2044*(Y2044/AB2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AE2044/$G2044>mininf,AH2044/$G2044=minfor,$B2045=$B2044),FALSE),($J2044*$P2044*$I2044/$M2044)*(Y2044/AB2044)^(-(1-$I2044))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0)),IF(IFERROR(AND(AE2044/$G2044=mininf,AH2044/$G2044=minfor),FALSE),0,((($P2045*($I2045^$I2045)*((1-$I2045)^(1-$I2045)))^(1/$I2045))*(S2045^(-(1-$I2045)/$I2045)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2045,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,W2044*EXP(T2044),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,X2044*EXP(U2044),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2045=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2045,Table1[Country Code],0)),IF($D2045>0,Y2044*EXP(V2044),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BJ2045)+$I2045*BA2045,IF(D2045=24,\".\",IFERROR((CB2046-CB2045)/CB2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BK2045)+$I2045*BB2045,IF(D2045=24,\".\",IFERROR((CC2046-CC2045)/CC2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+(1-$I2045)*(BL2045)+$I2045*BC2045,IF(D2045=24,\".\",IFERROR((CD2046-CD2045)/CD2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BM2045)+$I2045*BG2045,IF($D2045=24,\".\",IFERROR((CE2046-CE2045)/CE2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BN2045)+$I2045*BH2045,IF($D2045=24,\".\",IFERROR((CF2046-CF2045)/CF2045,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+$AV2045+(1-$I2045)*(BO2045)+$I2045*BI2045,IF($D2045=24,\".\",IFERROR((CG2046-CG2045)/CG2045,\".\")))","v":"."},{"$f":"IFERROR(AV2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BP2045,IF($D2045=24,\".\",IFERROR((CH2046-CH2045)/CH2045,\".\")))","v":"."},{"$f":"IFERROR(AW2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BQ2045,IF(D2045=24,\".\",IFERROR((CI2046-CI2045)/CI2045,\".\")))","v":"."},{"$f":"IFERROR(AW2045+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2045,Table1[Country Code],0)))+BR2045,IF(D2045=24,\".\",IFERROR((CJ2046-CJ2045)/CJ2045,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guatemala","GTM",2040,{"$f":"C2081-'Initial Conditions and Settings'!$B$9","v":24},"GTM2040",11950.4228515625,{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,G2080*F2081/F2080,\"\")),\".\")","v":11453.146744393285},24264,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2081,Table1[Country Code],0)),MAX(IF(D2081>0,K2080*EXP(growthb),\".\"),0.001)),\".\")","v":42.791498927776466},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2081,Table1[Country Code],0))*EXP(D2081*INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0))),\".\")","v":81.070587065213175},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2081,Table1[Country Code],0))*EXP(D2081*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))),\".\")","v":81.070587065213175},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,Q2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))+growthdif),IF($D2081>1,Q2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(T2080-LN(Z2080)+LN(Z2079))+growthdif),\".\"))),\".\")","v":14153.012821629851},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,R2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))),IF($D2081>1,R2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(U2080-LN(AA2080)+LN(AA2079))),\".\"))),\".\")","v":11979.291262431932},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Minimum wage, W],MATCH($B2081,Table1[Country Code],0)),IF($D2081=1,S2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2081,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2081,Table1[Country Code],0)))-growthdif),IF($D2081>1,S2080*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2080)*(V2080-LN(AB2080)+LN(AB2079))-growthdif),\".\"))),\".\")","v":10105.377584269236},{"$f":"IFERROR(IF(IFERROR(AND(AC2080/$G2080=mininf,AF2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(W2080/Z2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AC2080/$G2080>mininf,AF2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(W2080/Z2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AC2080/$G2080=mininf,AF2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(Q2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":-1.3633235079215822E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2080/$G2080=mininf,AG2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(X2080/AA2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AD2080/$G2080>mininf,AG2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(X2080/AA2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AD2080/$G2080=mininf,AG2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(R2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":7.4331749455976426E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2080/$G2080=mininf,AH2080/$G2080>minfor,$B2081=$B2080),FALSE),$P2080*$I2080*(Y2080/AB2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AE2080/$G2080>mininf,AH2080/$G2080=minfor,$B2081=$B2080),FALSE),($J2080*$P2080*$I2080/$M2080)*(Y2080/AB2080)^(-(1-$I2080))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0)),IF(IFERROR(AND(AE2080/$G2080=mininf,AH2080/$G2080=minfor),FALSE),0,((($P2081*($I2081^$I2081)*((1-$I2081)^(1-$I2081)))^(1/$I2081))*(S2081^(-(1-$I2081)/$I2081)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2081,Table1[Country Code],0))))),\".\")","v":3.2868222616807774E-2},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,W2080*EXP(T2080),\"\")),\".\")","v":145599135.65738019},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,X2080*EXP(U2080),\"\")),\".\")","v":189003309.73983452},{"$f":"IFERROR(IF($D2081=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2081,Table1[Country Code],0)),IF($D2081>0,Y2080*EXP(V2080),\"\")),\".\")","v":253603413.31188896},2417.5107364509977,3533.2592630578347,5401.0617183360991,1970.2940377479497,2205.4802078408625,2127.1212371406418,447.21669870304783,1327.779055216972,3273.9404811954569,9035.6360079422884,7919.8874813354505,6052.085026057186,3.9047495739280208E-2,0.1159313754420344,0.28585510639669093,0.17203080356169165,0.19256543699839715,0.18572373903983566,0.78892170069902801,0.69150318755956841,0.52842115456347338,null,2.5000000000000001E-3,2.5000000000000001E-3,54519161.407097898,115963527.56332305,203474142.16218907,".",".",".",91079974.250282288,73039782.176511467,50129271.149699897,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BJ2081)+$I2081*BA2081,IF(D2081=24,\".\",IFERROR((CB2082-CB2081)/CB2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BK2081)+$I2081*BB2081,IF(D2081=24,\".\",IFERROR((CC2082-CC2081)/CC2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+(1-$I2081)*(BL2081)+$I2081*BC2081,IF(D2081=24,\".\",IFERROR((CD2082-CD2081)/CD2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BM2081)+$I2081*BG2081,IF($D2081=24,\".\",IFERROR((CE2082-CE2081)/CE2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BN2081)+$I2081*BH2081,IF($D2081=24,\".\",IFERROR((CF2082-CF2081)/CF2081,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+$AV2081+(1-$I2081)*(BO2081)+$I2081*BI2081,IF($D2081=24,\".\",IFERROR((CG2082-CG2081)/CG2081,\".\")))","v":"."},{"$f":"IFERROR(AV2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BP2081,IF($D2081=24,\".\",IFERROR((CH2082-CH2081)/CH2081,\".\")))","v":"."},{"$f":"IFERROR(AW2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BQ2081,IF(D2081=24,\".\",IFERROR((CI2082-CI2081)/CI2081,\".\")))","v":"."},{"$f":"IFERROR(AW2081+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2081,Table1[Country Code],0)))+BR2081,IF(D2081=24,\".\",IFERROR((CJ2082-CJ2081)/CJ2081,\".\")))","v":"."},12658927.341582419,31811704.0692016,66168809.501808405,25891446.052516267,24530740.179462608,19958189.988623582,31345813.46862549,27475134.618551228,20995481.464315057,69896186.86272417,83817578.86721544,107122480.95474705,".",".",".",0.18111041402651196,0.37953499133633994,0.61769302682376104,0.37042716083163396,0.29266820291152085,0.18631187226754711,0.44846242514185419,0.32779680575213921,0.19599510090869174,2880.653926093149,3454.4007116392781,4414.873102322249,".",".","."]
["Guam","GUM",2030,{"$f":"C2097-'Initial Conditions and Settings'!$B$9","v":14},"GUM2030",95.404998779296875,{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,G2096*F2097/F2096,\"\")),\".\")","v":93.798726442886618},181,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2097,Table1[Country Code],0)),MAX(IF(D2097>0,K2096*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2097,Table1[Country Code],0))*EXP(D2097*INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2097,Table1[Country Code],0))*EXP(D2097*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,Q2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))+growthdif),IF($D2097>1,Q2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(T2096-LN(Z2096)+LN(Z2095))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,R2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))),IF($D2097>1,R2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(U2096-LN(AA2096)+LN(AA2095))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Minimum wage, W],MATCH($B2097,Table1[Country Code],0)),IF($D2097=1,S2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2097,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2097,Table1[Country Code],0)))-growthdif),IF($D2097>1,S2096*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2096)*(V2096-LN(AB2096)+LN(AB2095))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2096/$G2096=mininf,AF2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(W2096/Z2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AC2096/$G2096>mininf,AF2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(W2096/Z2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AC2096/$G2096=mininf,AF2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(Q2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2096/$G2096=mininf,AG2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(X2096/AA2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AD2096/$G2096>mininf,AG2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(X2096/AA2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AD2096/$G2096=mininf,AG2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(R2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2096/$G2096=mininf,AH2096/$G2096>minfor,$B2097=$B2096),FALSE),$P2096*$I2096*(Y2096/AB2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AE2096/$G2096>mininf,AH2096/$G2096=minfor,$B2097=$B2096),FALSE),($J2096*$P2096*$I2096/$M2096)*(Y2096/AB2096)^(-(1-$I2096))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0)),IF(IFERROR(AND(AE2096/$G2096=mininf,AH2096/$G2096=minfor),FALSE),0,((($P2097*($I2097^$I2097)*((1-$I2097)^(1-$I2097)))^(1/$I2097))*(S2097^(-(1-$I2097)/$I2097)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2097,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,W2096*EXP(T2096),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,X2096*EXP(U2096),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2097=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2097,Table1[Country Code],0)),IF($D2097>0,Y2096*EXP(V2096),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BJ2097)+$I2097*BA2097,IF(D2097=24,\".\",IFERROR((CB2098-CB2097)/CB2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BK2097)+$I2097*BB2097,IF(D2097=24,\".\",IFERROR((CC2098-CC2097)/CC2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+(1-$I2097)*(BL2097)+$I2097*BC2097,IF(D2097=24,\".\",IFERROR((CD2098-CD2097)/CD2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BM2097)+$I2097*BG2097,IF($D2097=24,\".\",IFERROR((CE2098-CE2097)/CE2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BN2097)+$I2097*BH2097,IF($D2097=24,\".\",IFERROR((CF2098-CF2097)/CF2097,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+$AV2097+(1-$I2097)*(BO2097)+$I2097*BI2097,IF($D2097=24,\".\",IFERROR((CG2098-CG2097)/CG2097,\".\")))","v":"."},{"$f":"IFERROR(AV2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BP2097,IF($D2097=24,\".\",IFERROR((CH2098-CH2097)/CH2097,\".\")))","v":"."},{"$f":"IFERROR(AW2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BQ2097,IF(D2097=24,\".\",IFERROR((CI2098-CI2097)/CI2097,\".\")))","v":"."},{"$f":"IFERROR(AW2097+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2097,Table1[Country Code],0)))+BR2097,IF(D2097=24,\".\",IFERROR((CJ2098-CJ2097)/CJ2097,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guyana","GUY",2023,{"$f":"C2116-'Initial Conditions and Settings'!$B$9","v":7},"GUY2023",358.83499145507813,{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,G2115*F2116/F2115,\"\")),\".\")","v":331.24874212994291},803,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2116,Table1[Country Code],0)),MAX(IF(D2116>0,K2115*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2116,Table1[Country Code],0))*EXP(D2116*INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2116,Table1[Country Code],0))*EXP(D2116*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,Q2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))+growthdif),IF($D2116>1,Q2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(T2115-LN(Z2115)+LN(Z2114))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,R2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))),IF($D2116>1,R2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(U2115-LN(AA2115)+LN(AA2114))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Minimum wage, W],MATCH($B2116,Table1[Country Code],0)),IF($D2116=1,S2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2116,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2116,Table1[Country Code],0)))-growthdif),IF($D2116>1,S2115*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2115)*(V2115-LN(AB2115)+LN(AB2114))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2115/$G2115=mininf,AF2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(W2115/Z2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AC2115/$G2115>mininf,AF2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(W2115/Z2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AC2115/$G2115=mininf,AF2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(Q2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2115/$G2115=mininf,AG2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(X2115/AA2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AD2115/$G2115>mininf,AG2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(X2115/AA2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AD2115/$G2115=mininf,AG2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(R2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2115/$G2115=mininf,AH2115/$G2115>minfor,$B2116=$B2115),FALSE),$P2115*$I2115*(Y2115/AB2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AE2115/$G2115>mininf,AH2115/$G2115=minfor,$B2116=$B2115),FALSE),($J2115*$P2115*$I2115/$M2115)*(Y2115/AB2115)^(-(1-$I2115))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0)),IF(IFERROR(AND(AE2115/$G2115=mininf,AH2115/$G2115=minfor),FALSE),0,((($P2116*($I2116^$I2116)*((1-$I2116)^(1-$I2116)))^(1/$I2116))*(S2116^(-(1-$I2116)/$I2116)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2116,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,W2115*EXP(T2115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,X2115*EXP(U2115),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2116=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2116,Table1[Country Code],0)),IF($D2116>0,Y2115*EXP(V2115),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BJ2116)+$I2116*BA2116,IF(D2116=24,\".\",IFERROR((CB2117-CB2116)/CB2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BK2116)+$I2116*BB2116,IF(D2116=24,\".\",IFERROR((CC2117-CC2116)/CC2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+(1-$I2116)*(BL2116)+$I2116*BC2116,IF(D2116=24,\".\",IFERROR((CD2117-CD2116)/CD2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BM2116)+$I2116*BG2116,IF($D2116=24,\".\",IFERROR((CE2117-CE2116)/CE2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BN2116)+$I2116*BH2116,IF($D2116=24,\".\",IFERROR((CF2117-CF2116)/CF2116,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+$AV2116+(1-$I2116)*(BO2116)+$I2116*BI2116,IF($D2116=24,\".\",IFERROR((CG2117-CG2116)/CG2116,\".\")))","v":"."},{"$f":"IFERROR(AV2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BP2116,IF($D2116=24,\".\",IFERROR((CH2117-CH2116)/CH2116,\".\")))","v":"."},{"$f":"IFERROR(AW2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BQ2116,IF(D2116=24,\".\",IFERROR((CI2117-CI2116)/CI2116,\".\")))","v":"."},{"$f":"IFERROR(AW2116+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2116,Table1[Country Code],0)))+BR2116,IF(D2116=24,\".\",IFERROR((CJ2117-CJ2116)/CJ2116,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Guyana","GUY",2038,{"$f":"C2131-'Initial Conditions and Settings'!$B$9","v":22},"GUY2038",378.79098510742188,{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,G2130*F2131/F2130,\"\")),\".\")","v":349.67057375925754},835,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2131,Table1[Country Code],0)),MAX(IF(D2131>0,K2130*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2131,Table1[Country Code],0))*EXP(D2131*INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2131,Table1[Country Code],0))*EXP(D2131*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,Q2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))+growthdif),IF($D2131>1,Q2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(T2130-LN(Z2130)+LN(Z2129))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,R2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))),IF($D2131>1,R2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(U2130-LN(AA2130)+LN(AA2129))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Minimum wage, W],MATCH($B2131,Table1[Country Code],0)),IF($D2131=1,S2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2131,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2131,Table1[Country Code],0)))-growthdif),IF($D2131>1,S2130*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2130)*(V2130-LN(AB2130)+LN(AB2129))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2130/$G2130=mininf,AF2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(W2130/Z2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AC2130/$G2130>mininf,AF2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(W2130/Z2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AC2130/$G2130=mininf,AF2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(Q2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2130/$G2130=mininf,AG2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(X2130/AA2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AD2130/$G2130>mininf,AG2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(X2130/AA2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AD2130/$G2130=mininf,AG2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(R2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2130/$G2130=mininf,AH2130/$G2130>minfor,$B2131=$B2130),FALSE),$P2130*$I2130*(Y2130/AB2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AE2130/$G2130>mininf,AH2130/$G2130=minfor,$B2131=$B2130),FALSE),($J2130*$P2130*$I2130/$M2130)*(Y2130/AB2130)^(-(1-$I2130))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0)),IF(IFERROR(AND(AE2130/$G2130=mininf,AH2130/$G2130=minfor),FALSE),0,((($P2131*($I2131^$I2131)*((1-$I2131)^(1-$I2131)))^(1/$I2131))*(S2131^(-(1-$I2131)/$I2131)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2131,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,W2130*EXP(T2130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,X2130*EXP(U2130),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2131=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2131,Table1[Country Code],0)),IF($D2131>0,Y2130*EXP(V2130),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BJ2131)+$I2131*BA2131,IF(D2131=24,\".\",IFERROR((CB2132-CB2131)/CB2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BK2131)+$I2131*BB2131,IF(D2131=24,\".\",IFERROR((CC2132-CC2131)/CC2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+(1-$I2131)*(BL2131)+$I2131*BC2131,IF(D2131=24,\".\",IFERROR((CD2132-CD2131)/CD2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BM2131)+$I2131*BG2131,IF($D2131=24,\".\",IFERROR((CE2132-CE2131)/CE2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BN2131)+$I2131*BH2131,IF($D2131=24,\".\",IFERROR((CF2132-CF2131)/CF2131,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+$AV2131+(1-$I2131)*(BO2131)+$I2131*BI2131,IF($D2131=24,\".\",IFERROR((CG2132-CG2131)/CG2131,\".\")))","v":"."},{"$f":"IFERROR(AV2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BP2131,IF($D2131=24,\".\",IFERROR((CH2132-CH2131)/CH2131,\".\")))","v":"."},{"$f":"IFERROR(AW2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BQ2131,IF(D2131=24,\".\",IFERROR((CI2132-CI2131)/CI2131,\".\")))","v":"."},{"$f":"IFERROR(AW2131+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2131,Table1[Country Code],0)))+BR2131,IF(D2131=24,\".\",IFERROR((CJ2132-CJ2131)/CJ2131,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Hong Kong SAR, China","HKG",2031,{"$f":"C2150-'Initial Conditions and Settings'!$B$9","v":15},"HKG2031",3519.0390625,{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,G2149*F2150/F2149,\"\")),\".\")","v":3531.4113771693546},8038,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2150,Table1[Country Code],0)),MAX(IF(D2150>0,K2149*EXP(growthb),\".\"),0.001)),\".\")","v":133.3861657407576},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2150,Table1[Country Code],0))*EXP(D2150*INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0))),\".\")","v":184.4259525563709},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2150,Table1[Country Code],0))*EXP(D2150*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))),\".\")","v":184.4259525563709},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,Q2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))+growthdif),IF($D2150>1,Q2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(T2149-LN(Z2149)+LN(Z2148))+growthdif),\".\"))),\".\")","v":62718.396701328085},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,R2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))),IF($D2150>1,R2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(U2149-LN(AA2149)+LN(AA2148))),\".\"))),\".\")","v":59840.195372855029},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Minimum wage, W],MATCH($B2150,Table1[Country Code],0)),IF($D2150=1,S2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2150,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2150,Table1[Country Code],0)))-growthdif),IF($D2150>1,S2149*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2149)*(V2149-LN(AB2149)+LN(AB2148))-growthdif),\".\"))),\".\")","v":56567.318331533912},{"$f":"IFERROR(IF(IFERROR(AND(AC2149/$G2149=mininf,AF2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(W2149/Z2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AC2149/$G2149>mininf,AF2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(W2149/Z2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AC2149/$G2149=mininf,AF2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(Q2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":1.9990286283361719E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2149/$G2149=mininf,AG2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(X2149/AA2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AD2149/$G2149>mininf,AG2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(X2149/AA2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AD2149/$G2149=mininf,AG2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(R2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":2.6511332796614023E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2149/$G2149=mininf,AH2149/$G2149>minfor,$B2150=$B2149),FALSE),$P2149*$I2149*(Y2149/AB2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AE2149/$G2149>mininf,AH2149/$G2149=minfor,$B2150=$B2149),FALSE),($J2149*$P2149*$I2149/$M2149)*(Y2149/AB2149)^(-(1-$I2149))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0)),IF(IFERROR(AND(AE2149/$G2149=mininf,AH2149/$G2149=minfor),FALSE),0,((($P2150*($I2150^$I2150)*((1-$I2150)^(1-$I2150)))^(1/$I2150))*(S2150^(-(1-$I2150)/$I2150)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2150,Table1[Country Code],0))))),\".\")","v":2.8240449614666291E-2},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,W2149*EXP(T2149),\"\")),\".\")","v":1264387880.1378839},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,X2149*EXP(U2149),\"\")),\".\")","v":1337274633.3705344},{"$f":"IFERROR(IF($D2150=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2150,Table1[Country Code],0)),IF($D2150>0,Y2149*EXP(V2149),\"\")),\".\")","v":1388385133.9464214},3354.8408083108866,3354.8408083108866,3354.8408083108866,951.3009725571286,274.38156736111307,0,2403.5398357537579,3080.4592409497732,3354.8408083108866,176.57056885846805,176.57056885846805,176.57056885846805,0.68061734503453519,0.87230257592332749,0.95,0.26938265496546465,7.7697424076672419E-2,0,5.0000000000000093E-2,5.00000000000001E-2,5.0000000000000093E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1111878009.0319703,1297231223.1748757,1388385133.9464214,9.3108009753350984E-3,2.5301814882276119E-2,2.824044961466754E-2,152509871.10591364,40043410.195658684,0,9.4582646237995505E-2,6.4923449584323834E-2,0,-2.6878360692001557E-2,-7.4083932983111112E-3,-4.9525153754377271E-3,4.8393484570659062E-2,2.2213241403742146E-2,0,-4.9525153754377271E-3,-4.9525153754377271E-3,-4.9525153754377271E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BJ2150)+$I2150*BA2150,IF(D2150=24,\".\",IFERROR((CB2151-CB2150)/CB2150,\".\")))","v":5.3491686244045919E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BK2150)+$I2150*BB2150,IF(D2150=24,\".\",IFERROR((CC2151-CC2150)/CC2150,\".\")))","v":2.3079659274720325E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+(1-$I2150)*(BL2150)+$I2150*BC2150,IF(D2150=24,\".\",IFERROR((CD2151-CD2150)/CD2150,\".\")))","v":2.5776915602352728E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BM2150)+$I2150*BG2150,IF($D2150=24,\".\",IFERROR((CE2151-CE2150)/CE2150,\".\")))","v":8.8121013887065114E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BN2150)+$I2150*BH2150,IF($D2150=24,\".\",IFERROR((CF2151-CF2150)/CF2150,\".\")))","v":6.0201293976770813E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+$AV2150+(1-$I2150)*(BO2150)+$I2150*BI2150,IF($D2150=24,\".\",IFERROR((CG2151-CG2150)/CG2150,\".\")))","v":1.6632948482737824E-2},{"$f":"IFERROR(AV2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BP2150,IF($D2150=24,\".\",IFERROR((CH2151-CH2150)/CH2150,\".\")))","v":1.1680433107300096E-2},{"$f":"IFERROR(AW2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BQ2150,IF(D2150=24,\".\",IFERROR((CI2151-CI2150)/CI2150,\".\")))","v":1.1680433107300485E-2},{"$f":"IFERROR(AW2150+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2150,Table1[Country Code],0)))+BR2150,IF(D2150=24,\".\",IFERROR((CJ2151-CJ2150)/CJ2150,\".\")))","v":1.1680433107300485E-2},301492329.81249827,368670565.63310224,398027401.41033852,51781469.902214289,14249821.406139337,0,4343613.1588555463,4343613.1588555463,4343613.1588555463,357617412.87356812,387264000.19809711,402371014.56919408,1.7411076749287491E-2,2.4317736751019003E-2,2.5624743441232618E-2,0.84305830465556142,0.95198770204438377,0.98920495512454809,0.14479571754108372,3.6796142680058375E-2,0,1.2145977803354852E-2,1.121615527555791E-2,1.0795044875451866E-2,44490.845094994787,48179.149066695332,50058.598478376967,1.4985609142915024E-2,2.1486011147995754E-2,2.2768477273425347E-2]
["Croatia","HRV",2016,{"$f":"C2187-'Initial Conditions and Settings'!$B$9","v":0},"HRV2016",1877.998046875,{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,G2186*F2187/F2186,\"\")),\".\")","v":1875},4174.3490000000002,0.5,0.71,{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2187,Table1[Country Code],0)),MAX(IF(D2187>0,K2186*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2187,Table1[Country Code],0))*EXP(D2187*INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2187,Table1[Country Code],0))*EXP(D2187*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,Q2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))+growthdif),IF($D2187>1,Q2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(T2186-LN(Z2186)+LN(Z2185))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,R2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))),IF($D2187>1,R2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(U2186-LN(AA2186)+LN(AA2185))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Minimum wage, W],MATCH($B2187,Table1[Country Code],0)),IF($D2187=1,S2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2187,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2187,Table1[Country Code],0)))-growthdif),IF($D2187>1,S2186*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2186)*(V2186-LN(AB2186)+LN(AB2185))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2186/$G2186=mininf,AF2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(W2186/Z2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AC2186/$G2186>mininf,AF2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(W2186/Z2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AC2186/$G2186=mininf,AF2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(Q2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2186/$G2186=mininf,AG2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(X2186/AA2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AD2186/$G2186>mininf,AG2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(X2186/AA2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AD2186/$G2186=mininf,AG2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(R2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2186/$G2186=mininf,AH2186/$G2186>minfor,$B2187=$B2186),FALSE),$P2186*$I2186*(Y2186/AB2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AE2186/$G2186>mininf,AH2186/$G2186=minfor,$B2187=$B2186),FALSE),($J2186*$P2186*$I2186/$M2186)*(Y2186/AB2186)^(-(1-$I2186))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0)),IF(IFERROR(AND(AE2186/$G2186=mininf,AH2186/$G2186=minfor),FALSE),0,((($P2187*($I2187^$I2187)*((1-$I2187)^(1-$I2187)))^(1/$I2187))*(S2187^(-(1-$I2187)/$I2187)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2187,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,W2186*EXP(T2186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,X2186*EXP(U2186),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2187=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2187,Table1[Country Code],0)),IF($D2187>0,Y2186*EXP(V2186),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BJ2187)+$I2187*BA2187,IF(D2187=24,\".\",IFERROR((CB2188-CB2187)/CB2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BK2187)+$I2187*BB2187,IF(D2187=24,\".\",IFERROR((CC2188-CC2187)/CC2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+(1-$I2187)*(BL2187)+$I2187*BC2187,IF(D2187=24,\".\",IFERROR((CD2188-CD2187)/CD2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BM2187)+$I2187*BG2187,IF($D2187=24,\".\",IFERROR((CE2188-CE2187)/CE2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BN2187)+$I2187*BH2187,IF($D2187=24,\".\",IFERROR((CF2188-CF2187)/CF2187,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+$AV2187+(1-$I2187)*(BO2187)+$I2187*BI2187,IF($D2187=24,\".\",IFERROR((CG2188-CG2187)/CG2187,\".\")))","v":"."},{"$f":"IFERROR(AV2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BP2187,IF($D2187=24,\".\",IFERROR((CH2188-CH2187)/CH2187,\".\")))","v":"."},{"$f":"IFERROR(AW2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BQ2187,IF(D2187=24,\".\",IFERROR((CI2188-CI2187)/CI2187,\".\")))","v":"."},{"$f":"IFERROR(AW2187+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2187,Table1[Country Code],0)))+BR2187,IF(D2187=24,\".\",IFERROR((CJ2188-CJ2187)/CJ2187,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Croatia","HRV",2031,{"$f":"C2202-'Initial Conditions and Settings'!$B$9","v":15},"HRV2031",1734.1829833984375,{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,G2201*F2202/F2201,\"\")),\".\")","v":1731.4145237172854},3886,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2202,Table1[Country Code],0)),MAX(IF(D2202>0,K2201*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2202,Table1[Country Code],0))*EXP(D2202*INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2202,Table1[Country Code],0))*EXP(D2202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,Q2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))+growthdif),IF($D2202>1,Q2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(T2201-LN(Z2201)+LN(Z2200))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,R2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))),IF($D2202>1,R2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(U2201-LN(AA2201)+LN(AA2200))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Minimum wage, W],MATCH($B2202,Table1[Country Code],0)),IF($D2202=1,S2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2202,Table1[Country Code],0)))-growthdif),IF($D2202>1,S2201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2201)*(V2201-LN(AB2201)+LN(AB2200))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2201/$G2201=mininf,AF2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(W2201/Z2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AC2201/$G2201>mininf,AF2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(W2201/Z2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AC2201/$G2201=mininf,AF2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(Q2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2201/$G2201=mininf,AG2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(X2201/AA2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AD2201/$G2201>mininf,AG2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(X2201/AA2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AD2201/$G2201=mininf,AG2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(R2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2201/$G2201=mininf,AH2201/$G2201>minfor,$B2202=$B2201),FALSE),$P2201*$I2201*(Y2201/AB2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AE2201/$G2201>mininf,AH2201/$G2201=minfor,$B2202=$B2201),FALSE),($J2201*$P2201*$I2201/$M2201)*(Y2201/AB2201)^(-(1-$I2201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0)),IF(IFERROR(AND(AE2201/$G2201=mininf,AH2201/$G2201=minfor),FALSE),0,((($P2202*($I2202^$I2202)*((1-$I2202)^(1-$I2202)))^(1/$I2202))*(S2202^(-(1-$I2202)/$I2202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2202,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,W2201*EXP(T2201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,X2201*EXP(U2201),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2202,Table1[Country Code],0)),IF($D2202>0,Y2201*EXP(V2201),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BJ2202)+$I2202*BA2202,IF(D2202=24,\".\",IFERROR((CB2203-CB2202)/CB2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BK2202)+$I2202*BB2202,IF(D2202=24,\".\",IFERROR((CC2203-CC2202)/CC2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+(1-$I2202)*(BL2202)+$I2202*BC2202,IF(D2202=24,\".\",IFERROR((CD2203-CD2202)/CD2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BM2202)+$I2202*BG2202,IF($D2202=24,\".\",IFERROR((CE2203-CE2202)/CE2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BN2202)+$I2202*BH2202,IF($D2202=24,\".\",IFERROR((CF2203-CF2202)/CF2202,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+$AV2202+(1-$I2202)*(BO2202)+$I2202*BI2202,IF($D2202=24,\".\",IFERROR((CG2203-CG2202)/CG2202,\".\")))","v":"."},{"$f":"IFERROR(AV2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BP2202,IF($D2202=24,\".\",IFERROR((CH2203-CH2202)/CH2202,\".\")))","v":"."},{"$f":"IFERROR(AW2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BQ2202,IF(D2202=24,\".\",IFERROR((CI2203-CI2202)/CI2202,\".\")))","v":"."},{"$f":"IFERROR(AW2202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2202,Table1[Country Code],0)))+BR2202,IF(D2202=24,\".\",IFERROR((CJ2203-CJ2202)/CJ2202,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Haiti","HTI",2032,{"$f":"C2229-'Initial Conditions and Settings'!$B$9","v":16},"HTI2032",6365.69482421875,{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,G2228*F2229/F2228,\"\")),\".\")","v":6192.978838443797},12749,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2229,Table1[Country Code],0)),MAX(IF(D2229>0,K2228*EXP(growthb),\".\"),0.001)),\".\")","v":47.751953932488874},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2229,Table1[Country Code],0))*EXP(D2229*INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0))),\".\")","v":24.354114069188427},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2229,Table1[Country Code],0))*EXP(D2229*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))),\".\")","v":24.354114069188427},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,Q2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))+growthdif),IF($D2229>1,Q2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(T2228-LN(Z2228)+LN(Z2227))+growthdif),\".\"))),\".\")","v":3675.3180255689635},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,R2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))),IF($D2229>1,R2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(U2228-LN(AA2228)+LN(AA2227))),\".\"))),\".\")","v":3255.8214887948657},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Minimum wage, W],MATCH($B2229,Table1[Country Code],0)),IF($D2229=1,S2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2229,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2229,Table1[Country Code],0)))-growthdif),IF($D2229>1,S2228*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2228)*(V2228-LN(AB2228)+LN(AB2227))-growthdif),\".\"))),\".\")","v":2878.2959443858813},{"$f":"IFERROR(IF(IFERROR(AND(AC2228/$G2228=mininf,AF2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(W2228/Z2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AC2228/$G2228>mininf,AF2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(W2228/Z2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AC2228/$G2228=mininf,AF2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(Q2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":2.7324550565702196E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2228/$G2228=mininf,AG2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(X2228/AA2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AD2228/$G2228>mininf,AG2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(X2228/AA2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AD2228/$G2228=mininf,AG2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(R2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":3.2522805210888364E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2228/$G2228=mininf,AH2228/$G2228>minfor,$B2229=$B2228),FALSE),$P2228*$I2228*(Y2228/AB2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AE2228/$G2228>mininf,AH2228/$G2228=minfor,$B2229=$B2228),FALSE),($J2228*$P2228*$I2228/$M2228)*(Y2228/AB2228)^(-(1-$I2228))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0)),IF(IFERROR(AND(AE2228/$G2228=mininf,AH2228/$G2228=minfor),FALSE),0,((($P2229*($I2229^$I2229)*((1-$I2229)^(1-$I2229)))^(1/$I2229))*(S2229^(-(1-$I2229)/$I2229)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2229,Table1[Country Code],0))))),\".\")","v":3.8496389441944404E-2},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,W2228*EXP(T2228),\"\")),\".\")","v":50079295.799901523},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,X2228*EXP(U2228),\"\")),\".\")","v":52188807.748948805},{"$f":"IFERROR(IF($D2229=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2229,Table1[Country Code],0)),IF($D2229>0,Y2228*EXP(V2228),\"\")),\".\")","v":54590633.093340106},886.06799503193827,1013.4878458461576,1170.008115886108,517.46754795363074,436.11508283557271,296.82433932367559,368.60044707830758,577.37276301058489,873.1837765624324,5306.9108434118589,5179.490992597639,5022.9707225576894,5.9519087129794125E-2,9.3230217327154641E-2,0.14099576299890126,8.3557131624829292E-2,7.0420890206878528E-2,4.7929170608673209E-2,0.8569237812453766,0.83634889246596678,0.81107506639242555,null,2.5000000000001132E-3,2.4999999999999467E-3,33578479.493545525,41275541.802298151,48785624.556447662,7.2940827175855816E-3,2.8937033411352786E-2,4.4061194902312195E-2,16500816.306355998,10913265.946650654,5805008.5368924439,6.68871802267752E-2,4.596960922855331E-2,-9.5362375584961967E-3,-3.2025822208357368E-2,5.1276698194335779E-3,3.6404609386858411E-2,1.7567275300832463E-2,1.2160245636634315E-2,-2.7192823073946215E-2,1.6625755238051099E-2,1.4988634046860128E-2,1.2289597702402233E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BJ2229)+$I2229*BA2229,IF(D2229=24,\".\",IFERROR((CB2230-CB2229)/CB2229,\".\")))","v":-1.2365869745385893E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BK2229)+$I2229*BB2229,IF(D2229=24,\".\",IFERROR((CC2230-CC2229)/CC2229,\".\")))","v":1.7032351615393182E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+(1-$I2229)*(BL2229)+$I2229*BC2229,IF(D2229=24,\".\",IFERROR((CD2230-CD2229)/CD2229,\".\")))","v":4.0232902144585303E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BM2229)+$I2229*BG2229,IF($D2229=24,\".\",IFERROR((CE2230-CE2229)/CE2229,\".\")))","v":4.4727227763803945E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BN2229)+$I2229*BH2229,IF($D2229=24,\".\",IFERROR((CF2230-CF2229)/CF2229,\".\")))","v":3.1564927432593926E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+$AV2229+(1-$I2229)*(BO2229)+$I2229*BI2229,IF($D2229=24,\".\",IFERROR((CG2230-CG2229)/CG2229,\".\")))","v":-1.5864530316221093E-2},{"$f":"IFERROR(AV2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BP2229,IF($D2229=24,\".\",IFERROR((CH2230-CH2229)/CH2229,\".\")))","v":1.9125755238051212E-2},{"$f":"IFERROR(AW2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BQ2229,IF(D2229=24,\".\",IFERROR((CI2230-CI2229)/CI2229,\".\")))","v":1.7488634046860074E-2},{"$f":"IFERROR(AW2229+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2229,Table1[Country Code],0)))+BR2229,IF(D2229=24,\".\",IFERROR((CJ2230-CJ2229)/CJ2229,\".\")))","v":1.478959770240218E-2},2709447.7347593652,3759645.2977094557,5026562.6455663927,1663017.1889916351,1241596.2339300583,747056.84627813683,6171706.6359169055,6023522.8879660768,5841496.6173607819,10544171.559667906,11024764.41960559,11615116.109205311,1.507145634320398E-2,1.891828933541214E-2,2.3828851937893036E-2,0.2569616512238066,0.34101819817787604,0.43276043031396805,0.15771909434334097,0.11261884487273935,6.4317639122528691E-2,0.58531925443285249,0.54636295694938464,0.50292193056350332,827.05871516729985,864.75522939882273,911.0609545223399,7.5068263622268816E-3,1.1193177478680205E-2,1.6222558762088113E-2]
["Haiti","HTI",2040,{"$f":"C2237-'Initial Conditions and Settings'!$B$9","v":24},"HTI2040",7022.7587890625,{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,G2236*F2237/F2236,\"\")),\".\")","v":6832.215142122669},13454,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2237,Table1[Country Code],0)),MAX(IF(D2237>0,K2236*EXP(growthb),\".\"),0.001)),\".\")","v":48.716607390821096},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2237,Table1[Country Code],0))*EXP(D2237*INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0))),\".\")","v":24.354114069188427},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2237,Table1[Country Code],0))*EXP(D2237*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))),\".\")","v":24.354114069188427},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,Q2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))+growthdif),IF($D2237>1,Q2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(T2236-LN(Z2236)+LN(Z2235))+growthdif),\".\"))),\".\")","v":4300.333808983446},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,R2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))),IF($D2237>1,R2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(U2236-LN(AA2236)+LN(AA2235))),\".\"))),\".\")","v":3581.8735355398749},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Minimum wage, W],MATCH($B2237,Table1[Country Code],0)),IF($D2237=1,S2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2237,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2237,Table1[Country Code],0)))-growthdif),IF($D2237>1,S2236*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2236)*(V2236-LN(AB2236)+LN(AB2235))-growthdif),\".\"))),\".\")","v":2967.5319491731848},{"$f":"IFERROR(IF(IFERROR(AND(AC2236/$G2236=mininf,AF2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(W2236/Z2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AC2236/$G2236>mininf,AF2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(W2236/Z2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AC2236/$G2236=mininf,AF2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(Q2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":2.14607583601161E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2236/$G2236=mininf,AG2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(X2236/AA2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AD2236/$G2236>mininf,AG2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(X2236/AA2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AD2236/$G2236=mininf,AG2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(R2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":2.8377077469594759E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2236/$G2236=mininf,AH2236/$G2236>minfor,$B2237=$B2236),FALSE),$P2236*$I2236*(Y2236/AB2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AE2236/$G2236>mininf,AH2236/$G2236=minfor,$B2237=$B2236),FALSE),($J2236*$P2236*$I2236/$M2236)*(Y2236/AB2236)^(-(1-$I2236))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0)),IF(IFERROR(AND(AE2236/$G2236=mininf,AH2236/$G2236=minfor),FALSE),0,((($P2237*($I2237^$I2237)*((1-$I2237)^(1-$I2237)))^(1/$I2237))*(S2237^(-(1-$I2237)/$I2237)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2237,Table1[Country Code],0))))),\".\")","v":3.694723773691326E-2},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,W2236*EXP(T2236),\"\")),\".\")","v":61011584.015418947},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,X2236*EXP(U2236),\"\")),\".\")","v":66705948.469955295},{"$f":"IFERROR(IF($D2237=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2237,Table1[Country Code],0)),IF($D2237>0,Y2236*EXP(V2236),\"\")),\".\")","v":73874884.871677697},849.30038284577915,1065.7497247815299,1372.9542689632431,580.04114165036492,474.85834782946466,207.85748254072209,269.25924119541423,590.89137695206523,1165.0967864225208,5982.9147592768895,5766.4654173411391,5459.2608731594264,3.9410240397049233E-2,8.6486061205690301E-2,0.17052987386760515,8.4897962020287723E-2,6.9502838823359003E-2,3.0423146551580019E-2,0.87569179758266313,0.8440110999709507,0.79904697958081472,null,2.5000000000000001E-3,2.5000000000000001E-3,33580740.935104586,51126194.556099221,69193951.17305848,".",".",".",27430843.080314361,15579753.913856074,4680933.6986192167,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BJ2237)+$I2237*BA2237,IF(D2237=24,\".\",IFERROR((CB2238-CB2237)/CB2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BK2237)+$I2237*BB2237,IF(D2237=24,\".\",IFERROR((CC2238-CC2237)/CC2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+(1-$I2237)*(BL2237)+$I2237*BC2237,IF(D2237=24,\".\",IFERROR((CD2238-CD2237)/CD2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BM2237)+$I2237*BG2237,IF($D2237=24,\".\",IFERROR((CE2238-CE2237)/CE2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BN2237)+$I2237*BH2237,IF($D2237=24,\".\",IFERROR((CF2238-CF2237)/CF2237,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+$AV2237+(1-$I2237)*(BO2237)+$I2237*BI2237,IF($D2237=24,\".\",IFERROR((CG2238-CG2237)/CG2237,\".\")))","v":"."},{"$f":"IFERROR(AV2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BP2237,IF($D2237=24,\".\",IFERROR((CH2238-CH2237)/CH2237,\".\")))","v":"."},{"$f":"IFERROR(AW2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BQ2237,IF(D2237=24,\".\",IFERROR((CI2238-CI2237)/CI2237,\".\")))","v":"."},{"$f":"IFERROR(AW2237+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2237,Table1[Country Code],0)))+BR2237,IF(D2237=24,\".\",IFERROR((CJ2238-CJ2237)/CJ2237,\".\")))","v":"."},2315809.2365877358,4232996.3709666375,6914923.8751756744,2315993.4706797893,1579249.2846544555,572713.5124707229,7098428.1000906983,6841621.8187275035,6477139.0445890687,11730230.807358224,12653867.474348597,13964776.432235466,".",".",".",0.19742230776354872,0.3345219459226671,0.49516896376612746,0.19743801368571504,0.12480368455382081,4.1011291176040944E-2,0.60513967855073625,0.540674369523512,0.46381974505783158,871.87682528305515,940.52827964535436,1037.9646523142162,".",".","."]
["Indonesia","IDN",2024,{"$f":"C2273-'Initial Conditions and Settings'!$B$9","v":8},"IDN2024",141329.421875,{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,G2272*F2273/F2272,\"\")),\".\")","v":136246.54825245103},282377,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2273,Table1[Country Code],0)),MAX(IF(D2273>0,K2272*EXP(growthb),\".\"),0.001)),\".\")","v":55.433021441883163},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2273,Table1[Country Code],0))*EXP(D2273*INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0))),\".\")","v":72.183372991986573},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2273,Table1[Country Code],0))*EXP(D2273*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))),\".\")","v":72.183372991986573},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,Q2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))+growthdif),IF($D2273>1,Q2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(T2272-LN(Z2272)+LN(Z2271))+growthdif),\".\"))),\".\")","v":13713.63669097136},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,R2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))),IF($D2273>1,R2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(U2272-LN(AA2272)+LN(AA2271))),\".\"))),\".\")","v":12983.413386677319},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Minimum wage, W],MATCH($B2273,Table1[Country Code],0)),IF($D2273=1,S2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2273,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2273,Table1[Country Code],0)))-growthdif),IF($D2273>1,S2272*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2272)*(V2272-LN(AB2272)+LN(AB2271))-growthdif),\".\"))),\".\")","v":12287.546818125478},{"$f":"IFERROR(IF(IFERROR(AND(AC2272/$G2272=mininf,AF2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(W2272/Z2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AC2272/$G2272>mininf,AF2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(W2272/Z2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AC2272/$G2272=mininf,AF2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(Q2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":4.1133109277888109E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2272/$G2272=mininf,AG2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(X2272/AA2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AD2272/$G2272>mininf,AG2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(X2272/AA2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AD2272/$G2272=mininf,AG2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(R2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":4.6475412282183944E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2272/$G2272=mininf,AH2272/$G2272>minfor,$B2273=$B2272),FALSE),$P2272*$I2272*(Y2272/AB2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AE2272/$G2272>mininf,AH2272/$G2272=minfor,$B2273=$B2272),FALSE),($J2272*$P2272*$I2272/$M2272)*(Y2272/AB2272)^(-(1-$I2272))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0)),IF(IFERROR(AND(AE2272/$G2272=mininf,AH2272/$G2272=minfor),FALSE),0,((($P2273*($I2273^$I2273)*((1-$I2273)^(1-$I2273)))^(1/$I2273))*(S2273^(-(1-$I2273)/$I2273)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2273,Table1[Country Code],0))))),\".\")","v":5.2157216360045826E-2},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,W2272*EXP(T2272),\"\")),\".\")","v":5139802623.7531395},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,X2272*EXP(U2272),\"\")),\".\")","v":5229967517.6092844},{"$f":"IFERROR(IF($D2273=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2273,Table1[Country Code],0)),IF($D2273>0,Y2272*EXP(V2272),\"\")),\".\")","v":5325249506.6480589},70233.856435186477,74309.375935744116,78778.564472036509,51166.787480147425,50075.923646514711,48509.972776305149,19067.06895503906,24233.452289229412,30268.59169573136,66012.691817264553,61937.172316706914,57467.983780414521,0.1399453358606173,0.17786470629940132,0.22216042963265925,0.37554556894418023,0.36753902604364774,0.35604551747190755,0.48450909519520252,0.45459626765695099,0.4217940528954332,null,2.5000000000000577E-3,2.4999999999995026E-3,2752801295.7165184,3136019146.6390314,3508392982.4595728,8.8988308946191808E-3,3.4751137569077883E-2,5.4538383711932426E-2,2387001328.0366211,2093948370.970253,1816856524.1884861,7.706121548639544E-2,6.3781224491318511E-2,4.7543017984825298E-2,-3.1499704613960233E-2,8.5904299224068836E-3,4.2872466845189194E-2,2.6662679977816239E-2,2.7620516844645948E-2,2.587710111808228E-2,1.0890432394067062E-2,-1.5720310359768064E-3,-1.9032306248979225E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BJ2273)+$I2273*BA2273,IF(D2273=24,\".\",IFERROR((CB2274-CB2273)/CB2273,\".\")))","v":1.3283015028469985E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BK2273)+$I2273*BB2273,IF(D2273=24,\".\",IFERROR((CC2274-CC2273)/CC2273,\".\")))","v":4.6254235633882895E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+(1-$I2273)*(BL2273)+$I2273*BC2273,IF(D2273=24,\".\",IFERROR((CD2274-CD2273)/CD2273,\".\")))","v":7.3288877166701322E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BM2273)+$I2273*BG2273,IF($D2273=24,\".\",IFERROR((CE2274-CE2273)/CE2273,\".\")))","v":7.8945399620246409E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BN2273)+$I2273*BH2273,IF($D2273=24,\".\",IFERROR((CF2274-CF2273)/CF2273,\".\")))","v":7.2784322556122799E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+$AV2273+(1-$I2273)*(BO2273)+$I2273*BI2273,IF($D2273=24,\".\",IFERROR((CG2274-CG2273)/CG2273,\".\")))","v":6.3793511439594358E-2},{"$f":"IFERROR(AV2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BP2273,IF($D2273=24,\".\",IFERROR((CH2274-CH2273)/CH2273,\".\")))","v":3.7973884282207632E-2},{"$f":"IFERROR(AW2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BQ2273,IF(D2273=24,\".\",IFERROR((CI2274-CI2273)/CI2273,\".\")))","v":2.5511420852163208E-2},{"$f":"IFERROR(AW2273+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2273,Table1[Country Code],0)))+BR2273,IF(D2273=24,\".\",IFERROR((CJ2274-CJ2273)/CJ2273,\".\")))","v":8.0511456391607894E-3},522957712.82220924,629265857.71477449,743853475.16004634,577832301.68772554,535400631.72992933,490859546.87471783,264139386.85295886,247831837.61735824,229949083.75277779,1364929401.3628938,1412498327.062062,1464662105.7875421,4.5858822864481348E-2,5.2670877140396241E-2,5.986445153884444E-2,0.38313901971781944,0.44549848000430653,0.5078669491214014,0.42334226305826145,0.37904514396384487,0.33513500822825271,0.19351871722391897,0.1754563760318486,0.15699804265034578,4833.7130905239937,5002.172014937697,5186.9029906385513,3.7928067430787138E-2,4.4449278637527456E-2,5.174806746805416E-2]
["Indonesia","IDN",2033,{"$f":"C2282-'Initial Conditions and Settings'!$B$9","v":17},"IDN2033",154184.0625,{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,G2281*F2282/F2281,\"\")),\".\")","v":148638.87527782458},301302,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2282,Table1[Country Code],0)),MAX(IF(D2282>0,K2281*EXP(growthb),\".\"),0.001)),\".\")","v":56.694401738631726},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2282,Table1[Country Code],0))*EXP(D2282*INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0))),\".\")","v":90.058620338907602},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2282,Table1[Country Code],0))*EXP(D2282*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))),\".\")","v":90.058620338907602},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,Q2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))+growthdif),IF($D2282>1,Q2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(T2281-LN(Z2281)+LN(Z2280))+growthdif),\".\"))),\".\")","v":20501.395132512451},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,R2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))),IF($D2282>1,R2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(U2281-LN(AA2281)+LN(AA2280))),\".\"))),\".\")","v":18229.501621592786},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Minimum wage, W],MATCH($B2282,Table1[Country Code],0)),IF($D2282=1,S2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2282,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2282,Table1[Country Code],0)))-growthdif),IF($D2282>1,S2281*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2281)*(V2281-LN(AB2281)+LN(AB2280))-growthdif),\".\"))),\".\")","v":16173.700450792801},{"$f":"IFERROR(IF(IFERROR(AND(AC2281/$G2281=mininf,AF2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(W2281/Z2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AC2281/$G2281>mininf,AF2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(W2281/Z2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AC2281/$G2281=mininf,AF2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(Q2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":4.5049124680290202E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2281/$G2281=mininf,AG2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(X2281/AA2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AD2281/$G2281>mininf,AG2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(X2281/AA2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AD2281/$G2281=mininf,AG2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(R2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":5.7375073129182504E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2281/$G2281=mininf,AH2281/$G2281>minfor,$B2282=$B2281),FALSE),$P2281*$I2281*(Y2281/AB2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AE2281/$G2281>mininf,AH2281/$G2281=minfor,$B2282=$B2281),FALSE),($J2281*$P2281*$I2281/$M2281)*(Y2281/AB2281)^(-(1-$I2281))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0)),IF(IFERROR(AND(AE2281/$G2281=mininf,AH2281/$G2281=minfor),FALSE),0,((($P2282*($I2282^$I2282)*((1-$I2282)^(1-$I2282)))^(1/$I2282))*(S2282^(-(1-$I2282)/$I2282)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2282,Table1[Country Code],0))))),\".\")","v":7.1513057775375977E-2},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,W2281*EXP(T2281),\"\")),\".\")","v":7558008961.9191704},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,X2281*EXP(U2281),\"\")),\".\")","v":8293902287.885766},{"$f":"IFERROR(IF($D2282=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2282,Table1[Country Code],0)),IF($D2282>0,Y2281*EXP(V2281),\"\")),\".\")","v":9180672646.6707764},79051.950416646883,94048.880298872944,113635.99779848175,65884.800811122928,67203.388989660307,65704.686918330219,13167.149605523962,26845.491309212633,47931.310880151548,69586.9248611777,54589.994978951639,35002.877479342831,8.8584830724216121E-2,0.18060881622681188,0.32246820214807165,0.44325416677148577,0.45212525232075929,0.44204241182207527,0.46816100250429821,0.36726593145242881,0.23548938602985317,null,2.5000000000001132E-3,2.4999999999995026E-3,2729405199.8087287,4399773910.5120859,6183687158.6764479,-1.9900317519788047E-2,4.0969070836652577E-2,7.4068304825519959E-2,4828603762.1104412,3894128377.3736801,2996985487.9943285,7.9978254837971718E-2,7.5593178035443742E-2,6.6220085784742366E-2,-5.9830913238045014E-2,1.4605772151439211E-2,6.1863303277556625E-2,3.0047659119714965E-2,3.9229879350227037E-2,4.4015084236773916E-2,-5.4400565323575734E-4,-3.4980452157807207E-2,-0.14776568369377863,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BJ2282)+$I2282*BA2282,IF(D2282=24,\".\",IFERROR((CB2283-CB2282)/CB2282,\".\")))","v":-1.5282163490776018E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BK2282)+$I2282*BB2282,IF(D2282=24,\".\",IFERROR((CC2283-CC2282)/CC2282,\".\")))","v":5.2370873382186406E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+(1-$I2282)*(BL2282)+$I2282*BC2282,IF(D2282=24,\".\",IFERROR((CD2283-CD2282)/CD2282,\".\")))","v":9.2549255939678804E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BM2282)+$I2282*BG2282,IF($D2282=24,\".\",IFERROR((CE2283-CE2282)/CE2282,\".\")))","v":8.2096408866983966E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BN2282)+$I2282*BH2282,IF($D2282=24,\".\",IFERROR((CF2283-CF2282)/CF2282,\".\")))","v":8.4494980580976015E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+$AV2282+(1-$I2282)*(BO2282)+$I2282*BI2282,IF($D2282=24,\".\",IFERROR((CG2283-CG2282)/CG2282,\".\")))","v":8.2201036898898766E-2},{"$f":"IFERROR(AV2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BP2282,IF($D2282=24,\".\",IFERROR((CH2283-CH2282)/CH2282,\".\")))","v":2.6539446234904868E-2},{"$f":"IFERROR(AW2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BQ2282,IF(D2282=24,\".\",IFERROR((CI2283-CI2282)/CI2282,\".\")))","v":-7.8970002696671926E-3},{"$f":"IFERROR(AW2282+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2282,Table1[Country Code],0)))+BR2282,IF(D2282=24,\".\",IFERROR((CJ2283-CJ2282)/CJ2282,\".\")))","v":-0.12068223180563861},539889873.66350436,978759854.70749342,1550453328.7787941,1189993410.4620895,1079299245.1915631,936228050.11772025,355298284.96576577,278726666.41046083,178718377.94366443,2085181569.0913596,2336785766.3095174,2665399756.840179,4.7416935510445783E-2,6.0019525387502964E-2,7.4616982017750924E-2,0.25891743993246941,0.41884877459402176,0.58169635710361522,0.57069054709736478,0.46187342492080435,0.35125239571103395,0.17039201297016587,0.1192778004851739,6.7051247185350674E-2,6920.5699566924868,7755.6264688236961,8846.2730311786145,4.2458234548291784E-2,5.4599286230168076E-2,7.0078922655198994E-2]
["Isle of Man","IMN",2033,{"$f":"C2308-'Initial Conditions and Settings'!$B$9","v":17},"IMN2033",".",{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,G2307*F2308/F2307,\"\")),\".\")","v":"."},92,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2308,Table1[Country Code],0)),MAX(IF(D2308>0,K2307*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2308,Table1[Country Code],0))*EXP(D2308*INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2308,Table1[Country Code],0))*EXP(D2308*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,Q2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))+growthdif),IF($D2308>1,Q2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(T2307-LN(Z2307)+LN(Z2306))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,R2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))),IF($D2308>1,R2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(U2307-LN(AA2307)+LN(AA2306))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Minimum wage, W],MATCH($B2308,Table1[Country Code],0)),IF($D2308=1,S2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2308,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2308,Table1[Country Code],0)))-growthdif),IF($D2308>1,S2307*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2307)*(V2307-LN(AB2307)+LN(AB2306))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2307/$G2307=mininf,AF2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(W2307/Z2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AC2307/$G2307>mininf,AF2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(W2307/Z2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AC2307/$G2307=mininf,AF2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(Q2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2307/$G2307=mininf,AG2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(X2307/AA2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AD2307/$G2307>mininf,AG2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(X2307/AA2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AD2307/$G2307=mininf,AG2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(R2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2307/$G2307=mininf,AH2307/$G2307>minfor,$B2308=$B2307),FALSE),$P2307*$I2307*(Y2307/AB2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AE2307/$G2307>mininf,AH2307/$G2307=minfor,$B2308=$B2307),FALSE),($J2307*$P2307*$I2307/$M2307)*(Y2307/AB2307)^(-(1-$I2307))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0)),IF(IFERROR(AND(AE2307/$G2307=mininf,AH2307/$G2307=minfor),FALSE),0,((($P2308*($I2308^$I2308)*((1-$I2308)^(1-$I2308)))^(1/$I2308))*(S2308^(-(1-$I2308)/$I2308)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2308,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,W2307*EXP(T2307),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,X2307*EXP(U2307),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2308=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2308,Table1[Country Code],0)),IF($D2308>0,Y2307*EXP(V2307),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BJ2308)+$I2308*BA2308,IF(D2308=24,\".\",IFERROR((CB2309-CB2308)/CB2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BK2308)+$I2308*BB2308,IF(D2308=24,\".\",IFERROR((CC2309-CC2308)/CC2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+(1-$I2308)*(BL2308)+$I2308*BC2308,IF(D2308=24,\".\",IFERROR((CD2309-CD2308)/CD2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BM2308)+$I2308*BG2308,IF($D2308=24,\".\",IFERROR((CE2309-CE2308)/CE2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BN2308)+$I2308*BH2308,IF($D2308=24,\".\",IFERROR((CF2309-CF2308)/CF2308,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+$AV2308+(1-$I2308)*(BO2308)+$I2308*BI2308,IF($D2308=24,\".\",IFERROR((CG2309-CG2308)/CG2308,\".\")))","v":"."},{"$f":"IFERROR(AV2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BP2308,IF($D2308=24,\".\",IFERROR((CH2309-CH2308)/CH2308,\".\")))","v":"."},{"$f":"IFERROR(AW2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BQ2308,IF(D2308=24,\".\",IFERROR((CI2309-CI2308)/CI2308,\".\")))","v":"."},{"$f":"IFERROR(AW2308+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2308,Table1[Country Code],0)))+BR2308,IF(D2308=24,\".\",IFERROR((CJ2309-CJ2308)/CJ2308,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["India","IND",2026,{"$f":"C2327-'Initial Conditions and Settings'!$B$9","v":10},"IND2026",601239.1875,{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,G2326*F2327/F2326,\"\")),\".\")","v":582167.52134726418},1464726,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2327,Table1[Country Code],0)),MAX(IF(D2327>0,K2326*EXP(growthb),\".\"),0.001)),\".\")","v":56.256774883362439},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2327,Table1[Country Code],0))*EXP(D2327*INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0))),\".\")","v":55.157106137467977},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2327,Table1[Country Code],0))*EXP(D2327*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))),\".\")","v":55.157106137467977},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,Q2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))+growthdif),IF($D2327>1,Q2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(T2326-LN(Z2326)+LN(Z2325))+growthdif),\".\"))),\".\")","v":9273.9676741807361},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,R2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))),IF($D2327>1,R2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(U2326-LN(AA2326)+LN(AA2325))),\".\"))),\".\")","v":8629.6188547621841},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Minimum wage, W],MATCH($B2327,Table1[Country Code],0)),IF($D2327=1,S2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2327,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2327,Table1[Country Code],0)))-growthdif),IF($D2327>1,S2326*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2326)*(V2326-LN(AB2326)+LN(AB2325))-growthdif),\".\"))),\".\")","v":8025.7888438891032},{"$f":"IFERROR(IF(IFERROR(AND(AC2326/$G2326=mininf,AF2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(W2326/Z2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AC2326/$G2326>mininf,AF2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(W2326/Z2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AC2326/$G2326=mininf,AF2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(Q2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":7.2011994874908433E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2326/$G2326=mininf,AG2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(X2326/AA2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AD2326/$G2326>mininf,AG2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(X2326/AA2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AD2326/$G2326=mininf,AG2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(R2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":7.8135594649728843E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2326/$G2326=mininf,AH2326/$G2326>minfor,$B2327=$B2326),FALSE),$P2326*$I2326*(Y2326/AB2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AE2326/$G2326>mininf,AH2326/$G2326=minfor,$B2327=$B2326),FALSE),($J2326*$P2326*$I2326/$M2326)*(Y2326/AB2326)^(-(1-$I2326))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0)),IF(IFERROR(AND(AE2326/$G2326=mininf,AH2326/$G2326=minfor),FALSE),0,((($P2327*($I2327^$I2327)*((1-$I2327)^(1-$I2327)))^(1/$I2327))*(S2327^(-(1-$I2327)/$I2327)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2327,Table1[Country Code],0))))),\".\")","v":8.4766583591852893E-2},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,W2326*EXP(T2326),\"\")),\".\")","v":14506763584.081533},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,X2326*EXP(U2326),\"\")),\".\")","v":14890256381.059708},{"$f":"IFERROR(IF($D2327=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2327,Table1[Country Code],0)),IF($D2327>0,Y2326*EXP(V2326),\"\")),\".\")","v":15304100624.998037},207506.72824513676,225057.90253156592,244868.52433182363,118177.66173305825,108871.49095682905,95713.956746028853,89329.066512078527,116186.41157473691,149154.56758579481,374660.79310212738,{"$f":"IFERROR(MAX(MIN($G2327-AA2327,$G2327*(1-mininf)),minrud*$G2327),\".\")","v":357109.61881569825},{"$f":"IFERROR(MAX(MIN($G2327-AB2327,$G2327*(1-mininf)),minrud*$G2327),\".\")","v":337298.99701544055},0.15344220217807986,{"$f":"IFERROR(AG2327/(AD2327+AJ2327+AG2327),\".\")","v":0.19957556427376075},{"$f":"IFERROR(AH2327/(AE2327+AK2327+AH2327),\".\")","v":0.25620558020931539},0.20299597177727993,{"$f":"IFERROR(AD2327/(AD2327+AJ2327+AG2327),\".\")","v":0.18701058881621629},{"$f":"IFERROR(AE2327/(AE2327+AK2327+AH2327),\".\")","v":0.1644096471141599},0.64356182604464018,{"$f":"IFERROR(AJ2327/(AD2327+AJ2327+AG2327),\".\")","v":0.61341384691002299},{"$f":"IFERROR(AK2327/(AE2327+AK2327+AH2327),\".\")","v":0.57938477267652477},null,2.5000000000001132E-3,2.5000000000003908E-3,10101386711.314066,11376157975.415598,12631911156.582932,5.3677287630552684E-2,7.2934443146177586E-2,8.8667657297165192E-2,4405376872.7674675,3514098405.6441097,2672189468.4151058,0.11282550785675127,9.4790063343861419E-2,6.6116669465152711E-2,1.3186074420325156E-2,4.7399586573007468E-2,7.8371033952301161E-2,6.2334294646525734E-2,5.9255206770693292E-2,4.5820046120292446E-2,-2.1702175272828583E-3,-1.2146842325206464E-2,-2.6049011227369689E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BJ2327)+$I2327*BA2327,IF(D2327=24,\".\",IFERROR((CB2328-CB2327)/CB2327,\".\")))","v":5.251055280852715E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BK2327)+$I2327*BB2327,IF(D2327=24,\".\",IFERROR((CC2328-CC2327)/CC2327,\".\")))","v":7.9245886642680757E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+(1-$I2327)*(BL2327)+$I2327*BC2327,IF(D2327=24,\".\",IFERROR((CD2328-CD2327)/CD2327,\".\")))","v":0.10259821740782141},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BM2327)+$I2327*BG2327,IF($D2327=24,\".\",IFERROR((CE2328-CE2327)/CE2327,\".\")))","v":0.10915877303472685},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BN2327)+$I2327*BH2327,IF($D2327=24,\".\",IFERROR((CF2328-CF2327)/CF2327,\".\")))","v":9.8601506840365699E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+$AV2327+(1-$I2327)*(BO2327)+$I2327*BI2327,IF($D2327=24,\".\",IFERROR((CG2328-CG2327)/CG2327,\".\")))","v":7.7547229575810922E-2},{"$f":"IFERROR(AV2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BP2327,IF($D2327=24,\".\",IFERROR((CH2328-CH2327)/CH2327,\".\")))","v":1.9408654255805489E-2},{"$f":"IFERROR(AW2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BQ2327,IF(D2327=24,\".\",IFERROR((CI2328-CI2327)/CI2327,\".\")))","v":9.4320294578821608E-3},{"$f":"IFERROR(AW2327+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2327,Table1[Country Code],0)))+BR2327,IF(D2327=24,\".\",IFERROR((CJ2328-CJ2327)/CJ2327,\".\")))","v":-4.4701394442810648E-3},1656869750.3955145,2005288895.9850173,2394166129.0903506,916170731.3880558,785382514.31703269,642152891.25521564,1162557792.955282,1108097185.3393614,1046625600.4252137,3735598274.7388525,3898768595.6414118,4082944620.7707801,5.6102098324305391E-2,6.3302654449668289E-2,7.121227920770791E-2,0.44353531309823263,0.51433903982575657,0.58638221956544168,0.24525408355161082,0.20144373666984058,0.15727690451358356,0.31121060335015649,0.28421722350440271,0.25634087592097471,2550.3734314396361,2661.7733252781827,2787.5142659929434,4.8107124565162529E-2,5.5344256484609389E-2,6.3666729396522292E-2]
["Ireland","IRL",2030,{"$f":"C2357-'Initial Conditions and Settings'!$B$9","v":14},"IRL2030",2429.7080078125,{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,G2356*F2357/F2356,\"\")),\".\")","v":2451.6173939877626},5266,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2357,Table1[Country Code],0)),MAX(IF(D2357>0,K2356*EXP(growthb),\".\"),0.001)),\".\")","v":176.23247030094987},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2357,Table1[Country Code],0))*EXP(D2357*INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0))),\".\")","v":245.70029518563743},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2357,Table1[Country Code],0))*EXP(D2357*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))),\".\")","v":245.70029518563743},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,Q2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))+growthdif),IF($D2357>1,Q2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(T2356-LN(Z2356)+LN(Z2355))+growthdif),\".\"))),\".\")","v":105106.39402654511},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,R2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))),IF($D2357>1,R2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(U2356-LN(AA2356)+LN(AA2355))),\".\"))),\".\")","v":100217.56060984489},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Minimum wage, W],MATCH($B2357,Table1[Country Code],0)),IF($D2357=1,S2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2357,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2357,Table1[Country Code],0)))-growthdif),IF($D2357>1,S2356*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2356)*(V2356-LN(AB2356)+LN(AB2355))-growthdif),\".\"))),\".\")","v":95149.29835059974},{"$f":"IFERROR(IF(IFERROR(AND(AC2356/$G2356=mininf,AF2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(W2356/Z2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AC2356/$G2356>mininf,AF2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(W2356/Z2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AC2356/$G2356=mininf,AF2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(Q2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":3.3236841349946478E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2356/$G2356=mininf,AG2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(X2356/AA2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AD2356/$G2356>mininf,AG2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(X2356/AA2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AD2356/$G2356=mininf,AG2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(R2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":4.0241446198014535E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2356/$G2356=mininf,AH2356/$G2356>minfor,$B2357=$B2356),FALSE),$P2356*$I2356*(Y2356/AB2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AE2356/$G2356>mininf,AH2356/$G2356=minfor,$B2357=$B2356),FALSE),($J2356*$P2356*$I2356/$M2356)*(Y2356/AB2356)^(-(1-$I2356))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0)),IF(IFERROR(AND(AE2356/$G2356=mininf,AH2356/$G2356=minfor),FALSE),0,((($P2357*($I2357^$I2357)*((1-$I2357)^(1-$I2357)))^(1/$I2357))*(S2357^(-(1-$I2357)/$I2357)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2357,Table1[Country Code],0))))),\".\")","v":4.1759454527363932E-2},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,W2356*EXP(T2356),\"\")),\".\")","v":1396095929.5550904},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,X2356*EXP(U2356),\"\")),\".\")","v":1480845437.6897025},{"$f":"IFERROR(IF($D2357=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2357,Table1[Country Code],0)),IF($D2357>0,Y2356*EXP(V2356),\"\")),\".\")","v":1535445777.6129899},2285.0023970585589,2329.0365242883745,2329.0365242883745,575.05553430273585,158.03827424998772,0,1709.9468627558228,2170.9982500383867,2329.0365242883745,166.6149969292037,122.58086969938813,122.58086969938813,0.69747704798849142,0.88553713779419507,0.95,0.2345616961737082,6.4462862205804938E-2,0,6.7961255837800341E-2,0.05,0.05,null,2.5000000000000577E-3,2.5000000000003908E-3,1251669076.7419553,1444760179.2189531,1535445777.6129899,2.5121492945160639E-2,3.9932460193778496E-2,4.1759454527365847E-2,144426852.81313515,36085258.470749378,0,0.10093913840947977,5.2534661407882766E-2,0,-1.4674106659525954E-2,8.0270391879642133E-3,8.2038275402922523E-3,5.1143538804796052E-2,1.0629240402069584E-2,0,8.5810494844594132E-2,8.2038275402940286E-3,8.2038275402940286E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BJ2357)+$I2357*BA2357,IF(D2357=24,\".\",IFERROR((CB2358-CB2357)/CB2357,\".\")))","v":1.7040419154205785E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BK2357)+$I2357*BB2357,IF(D2357=24,\".\",IFERROR((CC2358-CC2357)/CC2357,\".\")))","v":3.57964757022598E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+(1-$I2357)*(BL2357)+$I2357*BC2357,IF(D2357=24,\".\",IFERROR((CD2358-CD2357)/CD2357,\".\")))","v":3.6798367045217495E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BM2357)+$I2357*BG2357,IF($D2357=24,\".\",IFERROR((CE2358-CE2357)/CE2357,\".\")))","v":9.0358064618526412E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BN2357)+$I2357*BH2357,IF($D2357=24,\".\",IFERROR((CF2358-CF2357)/CF2357,\".\")))","v":4.5898676916364678E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+$AV2357+(1-$I2357)*(BO2357)+$I2357*BI2357,IF($D2357=24,\".\",IFERROR((CG2358-CG2357)/CG2357,\".\")))","v":1.43167260113885E-2},{"$f":"IFERROR(AV2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BP2357,IF($D2357=24,\".\",IFERROR((CH2358-CH2357)/CH2357,\".\")))","v":0.10012722085598263},{"$f":"IFERROR(AW2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BQ2357,IF(D2357=24,\".\",IFERROR((CI2358-CI2357)/CI2357,\".\")))","v":2.2520553551682861E-2},{"$f":"IFERROR(AW2357+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2357,Table1[Country Code],0)))+BR2357,IF(D2357=24,\".\",IFERROR((CJ2358-CJ2357)/CJ2357,\".\")))","v":2.2520553551682861E-2},359452697.44253623,435144297.41417837,464634089.44293255,52064679.750585243,13643015.839232177,0,7214491.0102909598,5307797.0097473012,5307797.0097473012,418731868.20341247,454095110.2631579,469941886.45267987,2.7588192205414176E-2,3.5944811567941409E-2,3.6637105114856787E-2,0.85843167128593256,0.95826686431836461,0.98870541834478121,0.12433894743662822,3.0044401560117558E-2,0,1.722938127743907E-2,1.1688734121517667E-2,1.1294581655218686E-2,79516.116255870205,86231.505936794129,89240.768411067198,2.2251564457988593E-2,3.0266606408487107E-2,3.0957480508657653E-2]
["Iran, Islamic Rep.","IRN",2026,{"$f":"C2379-'Initial Conditions and Settings'!$B$9","v":10},"IRN2026",30007.546875,{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,G2378*F2379/F2378,\"\")),\".\")","v":28076.665694834468},87226,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2379,Table1[Country Code],0)),MAX(IF(D2379>0,K2378*EXP(growthb),\".\"),0.001)),\".\")","v":89.434143378241941},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2379,Table1[Country Code],0))*EXP(D2379*INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0))),\".\")","v":76.885950643337566},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2379,Table1[Country Code],0))*EXP(D2379*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))),\".\")","v":76.885950643337566},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,Q2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))+growthdif),IF($D2379>1,Q2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(T2378-LN(Z2378)+LN(Z2377))+growthdif),\".\"))),\".\")","v":20352.273248594716},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,R2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))),IF($D2379>1,R2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(U2378-LN(AA2378)+LN(AA2377))),\".\"))),\".\")","v":18928.526098211045},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Minimum wage, W],MATCH($B2379,Table1[Country Code],0)),IF($D2379=1,S2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2379,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2379,Table1[Country Code],0)))-growthdif),IF($D2379>1,S2378*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2378)*(V2378-LN(AB2378)+LN(AB2377))-growthdif),\".\"))),\".\")","v":17594.626919788851},{"$f":"IFERROR(IF(IFERROR(AND(AC2378/$G2378=mininf,AF2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(W2378/Z2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AC2378/$G2378>mininf,AF2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(W2378/Z2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AC2378/$G2378=mininf,AF2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(Q2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":2.1092358737943878E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2378/$G2378=mininf,AG2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(X2378/AA2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AD2378/$G2378>mininf,AG2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(X2378/AA2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AD2378/$G2378=mininf,AG2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(R2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":2.655417555709004E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2378/$G2378=mininf,AH2378/$G2378>minfor,$B2379=$B2378),FALSE),$P2378*$I2378*(Y2378/AB2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AE2378/$G2378>mininf,AH2378/$G2378=minfor,$B2379=$B2378),FALSE),($J2378*$P2378*$I2378/$M2378)*(Y2378/AB2378)^(-(1-$I2378))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0)),IF(IFERROR(AND(AE2378/$G2378=mininf,AH2378/$G2378=minfor),FALSE),0,((($P2379*($I2379^$I2379)*((1-$I2379)^(1-$I2379)))^(1/$I2379))*(S2379^(-(1-$I2379)/$I2379)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2379,Table1[Country Code],0))))),\".\")","v":3.2473336247231838E-2},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,W2378*EXP(T2378),\"\")),\".\")","v":3089196497.5637808},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,X2378*EXP(U2378),\"\")),\".\")","v":3164599117.5860238},{"$f":"IFERROR(IF($D2379=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2379,Table1[Country Code],0)),IF($D2379>0,Y2378*EXP(V2378),\"\")),\".\")","v":3245800888.9938874},17613.501433599864,19076.98885747532,20725.990575042993,9833.2514718923958,8986.0063479918063,7803.2075617927439,7780.2499617074691,10090.982509483516,12922.783013250251,10463.164261234604,8999.6768373591476,7350.6751197914746,0.27710733340885546,0.3594081512086405,0.46026772387106418,0.35022860544660445,0.32005247509304668,0.27792500885275612,0.37266406114454009,0.32053937369831292,0.26180726727617976,null,2.5000000000001132E-3,2.5000000000003908E-3,2180647229.9151764,2446431523.2718682,2706962199.6342535,4.304096284773351E-3,2.2474839550991277E-2,3.722354378943038E-2,908549267.64860439,718167594.31415558,538838689.35963392,6.0272555005596473E-2,4.0326812527084144E-2,8.2622276304427089E-3,-3.4928370816819765E-2,-1.5627281609198462E-3,2.8683664668619713E-2,1.104008790400357E-2,6.2892448151679048E-3,-1.0277651490365969E-2,3.4558086265340293E-2,1.8612207997245278E-2,-1.1802123721151858E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BJ2379)+$I2379*BA2379,IF(D2379=24,\".\",IFERROR((CB2380-CB2379)/CB2379,\".\")))","v":-7.9971423348021986E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BK2379)+$I2379*BB2379,IF(D2379=24,\".\",IFERROR((CC2380-CC2379)/CC2379,\".\")))","v":1.7771050626256724E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+(1-$I2379)*(BL2379)+$I2379*BC2379,IF(D2379=24,\".\",IFERROR((CD2380-CD2379)/CD2379,\".\")))","v":4.0268599160246055E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BM2379)+$I2379*BG2379,IF($D2379=24,\".\",IFERROR((CE2380-CE2379)/CE2379,\".\")))","v":4.5471316386021143E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BN2379)+$I2379*BH2379,IF($D2379=24,\".\",IFERROR((CF2380-CF2379)/CF2379,\".\")))","v":3.3123023602347146E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+$AV2379+(1-$I2379)*(BO2379)+$I2379*BI2379,IF($D2379=24,\".\",IFERROR((CG2380-CG2379)/CG2379,\".\")))","v":8.8072830012594916E-3},{"$f":"IFERROR(AV2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BP2379,IF($D2379=24,\".\",IFERROR((CH2380-CH2379)/CH2379,\".\")))","v":4.4373081196561415E-2},{"$f":"IFERROR(AW2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BQ2379,IF(D2379=24,\".\",IFERROR((CI2380-CI2379)/CI2379,\".\")))","v":2.8427202928466677E-2},{"$f":"IFERROR(AW2379+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2379,Table1[Country Code],0)))+BR2379,IF(D2379=24,\".\",IFERROR((CJ2380-CJ2379)/CJ2379,\".\")))","v":-1.987128789930459E-3},316691546.326078,382014851.57469982,454743091.76704592,167295983.14746064,142186695.84224951,114770074.71621437,71947114.92283459,61883840.062112249,50544926.410402648,555934644.39637327,586085387.4790616,620058092.89366293,1.4870554413668413E-2,2.262066810111454E-2,3.100070905162922E-2,0.5696560729183151,0.65180750064059156,0.73338788248834652,0.30092742885111701,0.24260406227467879,0.18509568060084478,0.12941649823056781,0.10558843708472958,8.1516436910808718E-2,6373.4969435302919,6719.1592813961615,7108.6383978820868,1.0014757697168974E-2,1.7440753656025265E-2,2.5918637581703763E-2]
["Iraq","IRQ",2019,{"$f":"C2398-'Initial Conditions and Settings'!$B$9","v":3},"IRQ2019",10413.1171875,{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,G2397*F2398/F2397,\"\")),\".\")","v":10569.868938876043},40412,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2398,Table1[Country Code],0)),MAX(IF(D2398>0,K2397*EXP(growthb),\".\"),0.001)),\".\")","v":53.032849916567088},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2398,Table1[Country Code],0))*EXP(D2398*INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2398,Table1[Country Code],0))*EXP(D2398*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,Q2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))+growthdif),IF($D2398>1,Q2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(T2397-LN(Z2397)+LN(Z2396))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,R2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))),IF($D2398>1,R2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(U2397-LN(AA2397)+LN(AA2396))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Minimum wage, W],MATCH($B2398,Table1[Country Code],0)),IF($D2398=1,S2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2398,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2398,Table1[Country Code],0)))-growthdif),IF($D2398>1,S2397*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2397)*(V2397-LN(AB2397)+LN(AB2396))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2397/$G2397=mininf,AF2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(W2397/Z2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AC2397/$G2397>mininf,AF2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(W2397/Z2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AC2397/$G2397=mininf,AF2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(Q2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2397/$G2397=mininf,AG2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(X2397/AA2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AD2397/$G2397>mininf,AG2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(X2397/AA2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AD2397/$G2397=mininf,AG2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(R2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2397/$G2397=mininf,AH2397/$G2397>minfor,$B2398=$B2397),FALSE),$P2397*$I2397*(Y2397/AB2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AE2397/$G2397>mininf,AH2397/$G2397=minfor,$B2398=$B2397),FALSE),($J2397*$P2397*$I2397/$M2397)*(Y2397/AB2397)^(-(1-$I2397))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0)),IF(IFERROR(AND(AE2397/$G2397=mininf,AH2397/$G2397=minfor),FALSE),0,((($P2398*($I2398^$I2398)*((1-$I2398)^(1-$I2398)))^(1/$I2398))*(S2398^(-(1-$I2398)/$I2398)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2398,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,W2397*EXP(T2397),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,X2397*EXP(U2397),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2398=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2398,Table1[Country Code],0)),IF($D2398>0,Y2397*EXP(V2397),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999999467E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BJ2398)+$I2398*BA2398,IF(D2398=24,\".\",IFERROR((CB2399-CB2398)/CB2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BK2398)+$I2398*BB2398,IF(D2398=24,\".\",IFERROR((CC2399-CC2398)/CC2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+(1-$I2398)*(BL2398)+$I2398*BC2398,IF(D2398=24,\".\",IFERROR((CD2399-CD2398)/CD2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BM2398)+$I2398*BG2398,IF($D2398=24,\".\",IFERROR((CE2399-CE2398)/CE2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BN2398)+$I2398*BH2398,IF($D2398=24,\".\",IFERROR((CF2399-CF2398)/CF2398,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+$AV2398+(1-$I2398)*(BO2398)+$I2398*BI2398,IF($D2398=24,\".\",IFERROR((CG2399-CG2398)/CG2398,\".\")))","v":"."},{"$f":"IFERROR(AV2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BP2398,IF($D2398=24,\".\",IFERROR((CH2399-CH2398)/CH2398,\".\")))","v":"."},{"$f":"IFERROR(AW2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BQ2398,IF(D2398=24,\".\",IFERROR((CI2399-CI2398)/CI2398,\".\")))","v":"."},{"$f":"IFERROR(AW2398+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2398,Table1[Country Code],0)))+BR2398,IF(D2398=24,\".\",IFERROR((CJ2399-CJ2398)/CJ2398,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Iraq","IRQ",2031,{"$f":"C2410-'Initial Conditions and Settings'!$B$9","v":15},"IRQ2031",14968.4443359375,{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,G2409*F2410/F2409,\"\")),\".\")","v":15193.768782285764},54568,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2410,Table1[Country Code],0)),MAX(IF(D2410>0,K2409*EXP(growthb),\".\"),0.001)),\".\")","v":54.647940645003011},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2410,Table1[Country Code],0))*EXP(D2410*INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2410,Table1[Country Code],0))*EXP(D2410*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,Q2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))+growthdif),IF($D2410>1,Q2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(T2409-LN(Z2409)+LN(Z2408))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,R2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))),IF($D2410>1,R2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(U2409-LN(AA2409)+LN(AA2408))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Minimum wage, W],MATCH($B2410,Table1[Country Code],0)),IF($D2410=1,S2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2410,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2410,Table1[Country Code],0)))-growthdif),IF($D2410>1,S2409*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2409)*(V2409-LN(AB2409)+LN(AB2408))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2409/$G2409=mininf,AF2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(W2409/Z2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AC2409/$G2409>mininf,AF2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(W2409/Z2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AC2409/$G2409=mininf,AF2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(Q2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2409/$G2409=mininf,AG2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(X2409/AA2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AD2409/$G2409>mininf,AG2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(X2409/AA2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AD2409/$G2409=mininf,AG2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(R2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2409/$G2409=mininf,AH2409/$G2409>minfor,$B2410=$B2409),FALSE),$P2409*$I2409*(Y2409/AB2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AE2409/$G2409>mininf,AH2409/$G2409=minfor,$B2410=$B2409),FALSE),($J2409*$P2409*$I2409/$M2409)*(Y2409/AB2409)^(-(1-$I2409))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0)),IF(IFERROR(AND(AE2409/$G2409=mininf,AH2409/$G2409=minfor),FALSE),0,((($P2410*($I2410^$I2410)*((1-$I2410)^(1-$I2410)))^(1/$I2410))*(S2410^(-(1-$I2410)/$I2410)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2410,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,W2409*EXP(T2409),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,X2409*EXP(U2409),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2410=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2410,Table1[Country Code],0)),IF($D2410>0,Y2409*EXP(V2409),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BJ2410)+$I2410*BA2410,IF(D2410=24,\".\",IFERROR((CB2411-CB2410)/CB2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BK2410)+$I2410*BB2410,IF(D2410=24,\".\",IFERROR((CC2411-CC2410)/CC2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+(1-$I2410)*(BL2410)+$I2410*BC2410,IF(D2410=24,\".\",IFERROR((CD2411-CD2410)/CD2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BM2410)+$I2410*BG2410,IF($D2410=24,\".\",IFERROR((CE2411-CE2410)/CE2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BN2410)+$I2410*BH2410,IF($D2410=24,\".\",IFERROR((CF2411-CF2410)/CF2410,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+$AV2410+(1-$I2410)*(BO2410)+$I2410*BI2410,IF($D2410=24,\".\",IFERROR((CG2411-CG2410)/CG2410,\".\")))","v":"."},{"$f":"IFERROR(AV2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BP2410,IF($D2410=24,\".\",IFERROR((CH2411-CH2410)/CH2410,\".\")))","v":"."},{"$f":"IFERROR(AW2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BQ2410,IF(D2410=24,\".\",IFERROR((CI2411-CI2410)/CI2410,\".\")))","v":"."},{"$f":"IFERROR(AW2410+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2410,Table1[Country Code],0)))+BR2410,IF(D2410=24,\".\",IFERROR((CJ2411-CJ2410)/CJ2410,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Iceland","ISL",2024,{"$f":"C2429-'Initial Conditions and Settings'!$B$9","v":8},"ISL2024",204.56399536132813,{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,G2428*F2429/F2428,\"\")),\".\")","v":208.08258348422348},359,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2429,Table1[Country Code],0)),MAX(IF(D2429>0,K2428*EXP(growthb),\".\"),0.001)),\".\")","v":145.63463866827698},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2429,Table1[Country Code],0))*EXP(D2429*INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2429,Table1[Country Code],0))*EXP(D2429*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,Q2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))+growthdif),IF($D2429>1,Q2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(T2428-LN(Z2428)+LN(Z2427))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,R2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))),IF($D2429>1,R2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(U2428-LN(AA2428)+LN(AA2427))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Minimum wage, W],MATCH($B2429,Table1[Country Code],0)),IF($D2429=1,S2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2429,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2429,Table1[Country Code],0)))-growthdif),IF($D2429>1,S2428*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2428)*(V2428-LN(AB2428)+LN(AB2427))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2428/$G2428=mininf,AF2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(W2428/Z2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AC2428/$G2428>mininf,AF2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(W2428/Z2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AC2428/$G2428=mininf,AF2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(Q2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2428/$G2428=mininf,AG2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(X2428/AA2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AD2428/$G2428>mininf,AG2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(X2428/AA2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AD2428/$G2428=mininf,AG2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(R2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2428/$G2428=mininf,AH2428/$G2428>minfor,$B2429=$B2428),FALSE),$P2428*$I2428*(Y2428/AB2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AE2428/$G2428>mininf,AH2428/$G2428=minfor,$B2429=$B2428),FALSE),($J2428*$P2428*$I2428/$M2428)*(Y2428/AB2428)^(-(1-$I2428))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0)),IF(IFERROR(AND(AE2428/$G2428=mininf,AH2428/$G2428=minfor),FALSE),0,((($P2429*($I2429^$I2429)*((1-$I2429)^(1-$I2429)))^(1/$I2429))*(S2429^(-(1-$I2429)/$I2429)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2429,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,W2428*EXP(T2428),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,X2428*EXP(U2428),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2429=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2429,Table1[Country Code],0)),IF($D2429>0,Y2428*EXP(V2428),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BJ2429)+$I2429*BA2429,IF(D2429=24,\".\",IFERROR((CB2430-CB2429)/CB2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BK2429)+$I2429*BB2429,IF(D2429=24,\".\",IFERROR((CC2430-CC2429)/CC2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+(1-$I2429)*(BL2429)+$I2429*BC2429,IF(D2429=24,\".\",IFERROR((CD2430-CD2429)/CD2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BM2429)+$I2429*BG2429,IF($D2429=24,\".\",IFERROR((CE2430-CE2429)/CE2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BN2429)+$I2429*BH2429,IF($D2429=24,\".\",IFERROR((CF2430-CF2429)/CF2429,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+$AV2429+(1-$I2429)*(BO2429)+$I2429*BI2429,IF($D2429=24,\".\",IFERROR((CG2430-CG2429)/CG2429,\".\")))","v":"."},{"$f":"IFERROR(AV2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BP2429,IF($D2429=24,\".\",IFERROR((CH2430-CH2429)/CH2429,\".\")))","v":"."},{"$f":"IFERROR(AW2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BQ2429,IF(D2429=24,\".\",IFERROR((CI2430-CI2429)/CI2429,\".\")))","v":"."},{"$f":"IFERROR(AW2429+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2429,Table1[Country Code],0)))+BR2429,IF(D2429=24,\".\",IFERROR((CJ2430-CJ2429)/CJ2429,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Israel","ISR",2017,{"$f":"C2448-'Initial Conditions and Settings'!$B$9","v":1},"ISR2017",3823.64892578125,{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,G2447*F2448/F2447,\"\")),\".\")","v":3721.5763694983657},8712.4,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2448,Table1[Country Code],0)),MAX(IF(D2448>0,K2447*EXP(growthb),\".\"),0.001)),\".\")","v":122.66451131292447},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2448,Table1[Country Code],0))*EXP(D2448*INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0))),\".\")","v":174.87294530148338},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2448,Table1[Country Code],0))*EXP(D2448*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))),\".\")","v":174.87294530148338},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,Q2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))+growthdif),IF($D2448>1,Q2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(T2447-LN(Z2447)+LN(Z2446))+growthdif),\".\"))),\".\")","v":42268.695754131062},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,R2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))),IF($D2448>1,R2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(U2447-LN(AA2447)+LN(AA2446))),\".\"))),\".\")","v":42057.879754559159},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Minimum wage, W],MATCH($B2448,Table1[Country Code],0)),IF($D2448=1,S2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2448,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2448,Table1[Country Code],0)))-growthdif),IF($D2448>1,S2447*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2447)*(V2447-LN(AB2447)+LN(AB2446))-growthdif),\".\"))),\".\")","v":41848.115204171627},{"$f":"IFERROR(IF(IFERROR(AND(AC2447/$G2447=mininf,AF2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(W2447/Z2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AC2447/$G2447>mininf,AF2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(W2447/Z2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AC2447/$G2447=mininf,AF2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(Q2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.4223634737110736E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2447/$G2447=mininf,AG2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(X2447/AA2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AD2447/$G2447>mininf,AG2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(X2447/AA2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AD2447/$G2447=mininf,AG2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(R2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.5130249117958201E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2447/$G2447=mininf,AH2447/$G2447>minfor,$B2448=$B2447),FALSE),$P2447*$I2447*(Y2447/AB2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AE2447/$G2447>mininf,AH2447/$G2447=minfor,$B2448=$B2447),FALSE),($J2447*$P2447*$I2447/$M2447)*(Y2447/AB2447)^(-(1-$I2447))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0)),IF(IFERROR(AND(AE2447/$G2447=mininf,AH2447/$G2447=minfor),FALSE),0,((($P2448*($I2448^$I2448)*((1-$I2448)^(1-$I2448)))^(1/$I2448))*(S2448^(-(1-$I2448)/$I2448)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2448,Table1[Country Code],0))))),\".\")","v":3.604140792230115E-2},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,W2447*EXP(T2447),\"\")),\".\")","v":746677198.44179571},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,X2447*EXP(U2447),\"\")),\".\")","v":746677198.44179571},{"$f":"IFERROR(IF($D2448=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2448,Table1[Country Code],0)),IF($D2448>0,Y2447*EXP(V2447),\"\")),\".\")","v":746677198.44179571},3488.2316969091248,3502.9177450886691,3517.6818615257093,419.56995693309835,394.63151111882962,369.34292041935618,3068.6617399760262,3108.2862339698395,3148.3389411063531,233.34467258924087,218.65862440969659,203.89450797265636,0.82455965840885159,0.83520689228495071,0.84596918846266222,0.1127398487296534,0.10603880504863113,9.9243676267522146E-2,6.2700492861495039E-2,5.8754302666418144E-2,5.4787135269815643E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,717135885.76156867,719168235.26991618,721187230.1368655,3.1364448002104695E-2,3.6143605761605357E-2,4.080805345238403E-2,29541312.680227041,27508963.17187953,25489968.30493021,0.10123685282196604,8.2669785047109201E-3,-0.10919774131847504,-1.3680010401344589E-3,1.6705874295032785E-2,3.4665111114431824E-2,5.8504403779727099E-2,-2.117075296188542E-2,-0.12534068365644124,0.13967930778068904,5.328588856254779E-2,-5.7939514244246482E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BJ2448)+$I2448*BA2448,IF(D2448=24,\".\",IFERROR((CB2449-CB2448)/CB2448,\".\")))","v":2.0013007676828981E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BK2448)+$I2448*BB2448,IF(D2448=24,\".\",IFERROR((CC2449-CC2448)/CC2448,\".\")))","v":3.1439524224162935E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+(1-$I2448)*(BL2448)+$I2448*BC2448,IF(D2448=24,\".\",IFERROR((CD2449-CD2448)/CD2448,\".\")))","v":4.275136647925179E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BM2448)+$I2448*BG2448,IF($D2448=24,\".\",IFERROR((CE2449-CE2448)/CE2448,\".\")))","v":8.738541249669049E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BN2448)+$I2448*BH2448,IF($D2448=24,\".\",IFERROR((CF2449-CF2448)/CF2448,\".\")))","v":1.062896967256673E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+$AV2448+(1-$I2448)*(BO2448)+$I2448*BI2448,IF($D2448=24,\".\",IFERROR((CG2449-CG2448)/CG2448,\".\")))","v":-0.10975442829161422},{"$f":"IFERROR(AV2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BP2448,IF($D2448=24,\".\",IFERROR((CH2449-CH2448)/CH2448,\".\")))","v":0.14719409197653296},{"$f":"IFERROR(AW2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BQ2448,IF(D2448=24,\".\",IFERROR((CI2449-CI2448)/CI2448,\".\")))","v":6.0800672758392044E-2},{"$f":"IFERROR(AW2448+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2448,Table1[Country Code],0)))+BR2448,IF(D2448=24,\".\",IFERROR((CJ2449-CJ2448)/CJ2448,\".\")))","v":-5.0424730048402228E-2},259416658.91877815,261455857.34211007,263504101.41839674,13857465.179277608,12968797.254330607,12077199.679189187,5005407.5897199186,4690381.5117503423,4373680.8146679737,278279531.68777567,279115036.10819101,279954981.91225392,2.5655549580412863E-2,3.0521503699402798E-2,3.4716626657565516E-2,0.93221609704963393,0.93673153903741724,0.94123740759500629,4.9796925757462536E-2,4.6463986445014094E-2,4.3139791964747154E-2,1.7986977192903611E-2,1.6804474517568623E-2,1.5622800440246543E-2,31940.628493615499,32036.526801821659,32132.934887316231,1.0574468554329641E-2,1.5218524075780948E-2,1.9900173916738595E-2]
["Italy","ITA",2028,{"$f":"C2485-'Initial Conditions and Settings'!$B$9","v":12},"ITA2028",24085.1796875,{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,G2484*F2485/F2484,\"\")),\".\")","v":24078.810401301325},59811,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2485,Table1[Country Code],0)),MAX(IF(D2485>0,K2484*EXP(growthb),\".\"),0.001)),\".\")","v":172.32729591397211},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2485,Table1[Country Code],0))*EXP(D2485*INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0))),\".\")","v":151.93919797262672},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2485,Table1[Country Code],0))*EXP(D2485*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))),\".\")","v":151.93919797262672},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,Q2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))+growthdif),IF($D2485>1,Q2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(T2484-LN(Z2484)+LN(Z2483))+growthdif),\".\"))),\".\")","v":61381.09730861993},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,R2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))),IF($D2485>1,R2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(U2484-LN(AA2484)+LN(AA2483))),\".\"))),\".\")","v":56098.7743904624},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Minimum wage, W],MATCH($B2485,Table1[Country Code],0)),IF($D2485=1,S2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2485,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2485,Table1[Country Code],0)))-growthdif),IF($D2485>1,S2484*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2484)*(V2484-LN(AB2484)+LN(AB2483))-growthdif),\".\"))),\".\")","v":51218.462582655106},{"$f":"IFERROR(IF(IFERROR(AND(AC2484/$G2484=mininf,AF2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(W2484/Z2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AC2484/$G2484>mininf,AF2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(W2484/Z2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AC2484/$G2484=mininf,AF2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(Q2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":-5.7782784693837796E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2484/$G2484=mininf,AG2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(X2484/AA2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AD2484/$G2484>mininf,AG2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(X2484/AA2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AD2484/$G2484=mininf,AG2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(R2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":3.0752541878859702E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2484/$G2484=mininf,AH2484/$G2484>minfor,$B2485=$B2484),FALSE),$P2484*$I2484*(Y2484/AB2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AE2484/$G2484>mininf,AH2484/$G2484=minfor,$B2485=$B2484),FALSE),($J2484*$P2484*$I2484/$M2484)*(Y2484/AB2484)^(-(1-$I2484))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0)),IF(IFERROR(AND(AE2484/$G2484=mininf,AH2484/$G2484=minfor),FALSE),0,((($P2485*($I2485^$I2485)*((1-$I2485)^(1-$I2485)))^(1/$I2485))*(S2485^(-(1-$I2485)/$I2485)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2485,Table1[Country Code],0))))),\".\")","v":1.1178510198673372E-2},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,W2484*EXP(T2484),\"\")),\".\")","v":9041064960.0877209},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,X2484*EXP(U2484),\"\")),\".\")","v":9500497285.6296539},{"$f":"IFERROR(IF($D2485=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2485,Table1[Country Code],0)),IF($D2485>0,Y2484*EXP(V2484),\"\")),\".\")","v":9998777258.8888931},16301.231009336801,18456.858285684262,20980.312008074652,3694.3132805224732,1557.9751511173258,0,12606.917728814327,16898.883134566935,20980.312008074652,7777.5793919645239,5621.9521156170631,3098.4983932266732,0.52356896037243583,0.70181553211838266,0.87131846043942363,0.15342590514034765,6.470316120904071E-2,0,0.32300513448721663,0.23348130667257669,0.12868153956057632,null,2.5000000000000577E-3,2.5000000000003908E-3,8229975585.9356375,9214782334.165699,9998777258.8888931,-1.2759907466513454E-2,3.2740920681426644E-3,1.1178510198671887E-2,811089374.1520834,285714951.46395493,0,6.2435910601198685E-2,-3.358890509534973E-3,0,-5.1456520392619609E-2,-1.9623748439151711E-2,-5.7240402636669074E-3,1.3739297675098072E-2,-3.62567310168318E-2,0,5.8587916122204931E-2,4.7240040461199229E-2,2.527448826889156E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BJ2485)+$I2485*BA2485,IF(D2485=24,\".\",IFERROR((CB2486-CB2485)/CB2485,\".\")))","v":-3.2108213929566531E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BK2485)+$I2485*BB2485,IF(D2485=24,\".\",IFERROR((CC2486-CC2485)/CC2485,\".\")))","v":-8.1748281855045235E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+(1-$I2485)*(BL2485)+$I2485*BC2485,IF(D2485=24,\".\",IFERROR((CD2486-CD2485)/CD2485,\".\")))","v":2.7272349675024898E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BM2485)+$I2485*BG2485,IF($D2485=24,\".\",IFERROR((CE2486-CE2485)/CE2485,\".\")))","v":4.0587604138148436E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BN2485)+$I2485*BH2485,IF($D2485=24,\".\",IFERROR((CF2486-CF2485)/CF2485,\".\")))","v":-1.7307810763183329E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+$AV2485+(1-$I2485)*(BO2485)+$I2485*BI2485,IF($D2485=24,\".\",IFERROR((CG2486-CG2485)/CG2485,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BP2485,IF($D2485=24,\".\",IFERROR((CH2486-CH2485)/CH2485,\".\")))","v":6.1087916122204988E-2},{"$f":"IFERROR(AW2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BQ2485,IF(D2485=24,\".\",IFERROR((CI2486-CI2485)/CI2485,\".\")))","v":4.9740040461199619E-2},{"$f":"IFERROR(AW2485+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2485,Table1[Country Code],0)))+BR2485,IF(D2485=24,\".\",IFERROR((CJ2486-CJ2485)/CJ2485,\".\")))","v":5.0274488268895468E-3},1547652887.7482357,1896013264.8337212,2200641241.8826647,192423552.95176575,74165812.676599264,0,203642469.95459995,147201096.52285624,81128823.525600746,1943718910.6546013,2117380174.0331767,2281770065.4082656,-1.5147388199793102E-2,-4.4684663375096721E-3,2.8090195640744337E-3,0.7962328705373457,0.89545245019566011,0.96444478575842618,9.899762352312648E-2,3.5027159310426784E-2,0,0.1047695059395279,6.9520390493913148E-2,3.5555214241573797E-2,32497.68287864442,35401.183294597591,38149.672558697661,-1.2991826520678984E-2,-2.7825855341916395E-3,4.38196389231571E-3]
["Jamaica","JAM",2021,{"$f":"C2504-'Initial Conditions and Settings'!$B$9","v":5},"JAM2021",1454.31494140625,{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,G2503*F2504/F2503,\"\")),\".\")","v":1502.6405997123427},2919,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2504,Table1[Country Code],0)),MAX(IF(D2504>0,K2503*EXP(growthb),\".\"),0.001)),\".\")","v":68.535810050272758},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2504,Table1[Country Code],0))*EXP(D2504*INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0))),\".\")","v":54.020031182954028},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2504,Table1[Country Code],0))*EXP(D2504*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))),\".\")","v":54.020031182954028},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,Q2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))+growthdif),IF($D2504>1,Q2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(T2503-LN(Z2503)+LN(Z2502))+growthdif),\".\"))),\".\")","v":9928.9228419784049},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,R2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))),IF($D2504>1,R2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(U2503-LN(AA2503)+LN(AA2502))),\".\"))),\".\")","v":9592.6468978461689},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Minimum wage, W],MATCH($B2504,Table1[Country Code],0)),IF($D2504=1,S2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2504,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2504,Table1[Country Code],0)))-growthdif),IF($D2504>1,S2503*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2503)*(V2503-LN(AB2503)+LN(AB2502))-growthdif),\".\"))),\".\")","v":9267.0259408635811},{"$f":"IFERROR(IF(IFERROR(AND(AC2503/$G2503=mininf,AF2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(W2503/Z2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AC2503/$G2503>mininf,AF2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(W2503/Z2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AC2503/$G2503=mininf,AF2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(Q2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":2.6578460228755124E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2503/$G2503=mininf,AG2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(X2503/AA2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AD2503/$G2503>mininf,AG2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(X2503/AA2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AD2503/$G2503=mininf,AG2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(R2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":5.2336029480476859E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2503/$G2503=mininf,AH2503/$G2503>minfor,$B2504=$B2503),FALSE),$P2503*$I2503*(Y2503/AB2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AE2503/$G2503>mininf,AH2503/$G2503=minfor,$B2504=$B2503),FALSE),($J2503*$P2503*$I2503/$M2503)*(Y2503/AB2503)^(-(1-$I2503))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0)),IF(IFERROR(AND(AE2503/$G2503=mininf,AH2503/$G2503=minfor),FALSE),0,((($P2504*($I2504^$I2504)*((1-$I2504)^(1-$I2504)))^(1/$I2504))*(S2504^(-(1-$I2504)/$I2504)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2504,Table1[Country Code],0))))),\".\")","v":7.9058904519692941E-3},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,W2503*EXP(T2503),\"\")),\".\")","v":70219174.449556127},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,X2503*EXP(U2503),\"\")),\".\")","v":70558479.632450789},{"$f":"IFERROR(IF($D2504=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2504,Table1[Country Code],0)),IF($D2504>0,Y2503*EXP(V2503),\"\")),\".\")","v":70906568.744525865},781.05717037753573,806.2290664575836,832.6062660317973,380.84251830685315,359.58854299817068,335.43081819582767,400.21465207068269,446.64052345941303,497.17544783596975,721.58342933480697,696.41153325475909,670.03433368054539,0.26634090157506563,0.29723709285168748,0.33086783887720472,0.25344884091362868,0.23930442387022438,0.22322757568246238,0.48021025751130575,0.46345848327808808,0.44590458544033285,null,2.5000000000000022E-3,2.5000000000003908E-3,54081357.727918074,56335917.42087198,58524910.914571092,-9.5052708161560417E-3,2.3442438777969699E-3,1.2791856728856743E-2,16137816.721638054,14222562.211578809,12381657.829954773,4.2373031133681849E-2,1.6597097081714196E-2,-1.5517525814878752E-2,-4.7937102655769337E-2,-2.0674520531563267E-2,5.3038388199766473E-3,-6.0588007059294569E-3,-1.642166732764494E-2,-3.3005543723763076E-2,3.9626187853225581E-2,3.2674539874480324E-2,2.4154054927374879E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BJ2504)+$I2504*BA2504,IF(D2504=24,\".\",IFERROR((CB2505-CB2504)/CB2504,\".\")))","v":-2.8721186735962689E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BK2504)+$I2504*BB2504,IF(D2504=24,\".\",IFERROR((CC2505-CC2504)/CC2504,\".\")))","v":-9.1651383268831488E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+(1-$I2504)*(BL2504)+$I2504*BC2504,IF(D2504=24,\".\",IFERROR((CD2505-CD2504)/CD2504,\".\")))","v":9.0478477744166952E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BM2504)+$I2504*BG2504,IF($D2504=24,\".\",IFERROR((CE2505-CE2504)/CE2504,\".\")))","v":2.0657115213876198E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BN2504)+$I2504*BH2504,IF($D2504=24,\".\",IFERROR((CF2505-CF2504)/CF2504,\".\")))","v":2.5877148770346303E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+$AV2504+(1-$I2504)*(BO2504)+$I2504*BI2504,IF($D2504=24,\".\",IFERROR((CG2505-CG2504)/CG2504,\".\")))","v":-2.1761534769320912E-2},{"$f":"IFERROR(AV2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BP2504,IF($D2504=24,\".\",IFERROR((CH2505-CH2504)/CH2504,\".\")))","v":4.2126187853225583E-2},{"$f":"IFERROR(AW2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BQ2504,IF(D2504=24,\".\",IFERROR((CI2505-CI2504)/CI2504,\".\")))","v":3.5174539874480715E-2},{"$f":"IFERROR(AW2504+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2504,Table1[Country Code],0)))+BR2504,IF(D2504=24,\".\",IFERROR((CJ2505-CJ2504)/CJ2504,\".\")))","v":2.665405492737527E-2},7947400.8012780827,8568929.663630655,9214675.544512799,3044647.1161600533,2777369.7713384144,2502837.9995431108,2671523.0900372774,2578329.0131446598,2480672.533175332,13663571.007475413,13924628.448113728,14198186.077231241,-3.8660517547640244E-3,1.3891323671777435E-3,6.692923089438382E-3,0.58164888204774701,0.61537941177823152,0.64900371740371876,0.2228295307642717,0.199457370204707,0.17627871517733934,0.19552158718798129,0.18516321801706156,0.17471756741894193,4680.9081902964763,4770.3420514264226,4864.058265581104,-5.1218666028471915E-3,-1.8115231569204582E-4,5.088999375928438E-3]
["Jamaica","JAM",2036,{"$f":"C2519-'Initial Conditions and Settings'!$B$9","v":20},"JAM2036",1472.2130126953125,{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,G2518*F2519/F2518,\"\")),\".\")","v":1521.1334088073829},2900,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2519,Table1[Country Code],0)),MAX(IF(D2519>0,K2518*EXP(growthb),\".\"),0.001)),\".\")","v":71.154700223914389},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2519,Table1[Country Code],0))*EXP(D2519*INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0))),\".\")","v":54.020031182954028},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2519,Table1[Country Code],0))*EXP(D2519*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))),\".\")","v":54.020031182954028},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,Q2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))+growthdif),IF($D2519>1,Q2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(T2518-LN(Z2518)+LN(Z2517))+growthdif),\".\"))),\".\")","v":13264.119282299662},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,R2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))),IF($D2519>1,R2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(U2518-LN(AA2518)+LN(AA2517))),\".\"))),\".\")","v":11423.882631053082},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Minimum wage, W],MATCH($B2519,Table1[Country Code],0)),IF($D2519=1,S2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2519,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2519,Table1[Country Code],0)))-growthdif),IF($D2519>1,S2518*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2518)*(V2518-LN(AB2518)+LN(AB2517))-growthdif),\".\"))),\".\")","v":9808.3525597972621},{"$f":"IFERROR(IF(IFERROR(AND(AC2518/$G2518=mininf,AF2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(W2518/Z2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AC2518/$G2518>mininf,AF2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(W2518/Z2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AC2518/$G2518=mininf,AF2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(Q2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":-1.5817412910047464E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2518/$G2518=mininf,AG2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(X2518/AA2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AD2518/$G2518>mininf,AG2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(X2518/AA2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AD2518/$G2518=mininf,AG2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(R2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":-6.957464468835925E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2518/$G2518=mininf,AH2518/$G2518>minfor,$B2519=$B2518),FALSE),$P2518*$I2518*(Y2518/AB2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AE2518/$G2518>mininf,AH2518/$G2518=minfor,$B2519=$B2518),FALSE),($J2518*$P2518*$I2518/$M2518)*(Y2518/AB2518)^(-(1-$I2518))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0)),IF(IFERROR(AND(AE2518/$G2518=mininf,AH2518/$G2518=minfor),FALSE),0,((($P2519*($I2519^$I2519)*((1-$I2519)^(1-$I2519)))^(1/$I2519))*(S2519^(-(1-$I2519)/$I2519)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2519,Table1[Country Code],0))))),\".\")","v":3.5610622743447728E-3},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,W2518*EXP(T2518),\"\")),\".\")","v":63788968.822932012},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,X2518*EXP(U2518),\"\")),\".\")","v":69909661.396779701},{"$f":"IFERROR(IF($D2519=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2519,Table1[Country Code],0)),IF($D2519>0,Y2518*EXP(V2518),\"\")),\".\")","v":77418586.456049159},453.37531314348166,556.17022790791361,695.39878808863693,297.11337141875566,260.14213810408052,170.38795803859131,156.26194172472594,296.02808980383304,525.01083005004557,1067.7580956639013,{"$f":"IFERROR(MAX(MIN($G2519-AA2519,$G2519*(1-mininf)),minrud*$G2519),\".\")","v":964.96318089946931},{"$f":"IFERROR(MAX(MIN($G2519-AB2519,$G2519*(1-mininf)),minrud*$G2519),\".\")","v":825.73462071874599},0.10272730900522414,{"$f":"IFERROR(AG2519/(AD2519+AJ2519+AG2519),\".\")","v":0.19461020847338337},{"$f":"IFERROR(AH2519/(AE2519+AK2519+AH2519),\".\")","v":0.3451445001537839},0.19532367752786525,{"$f":"IFERROR(AD2519/(AD2519+AJ2519+AG2519),\".\")","v":0.17101862111360783},{"$f":"IFERROR(AE2519/(AE2519+AK2519+AH2519),\".\")","v":0.11201381617946377},0.70194901346691074,{"$f":"IFERROR(AJ2519/(AD2519+AJ2519+AG2519),\".\")","v":0.63437117041300894},{"$f":"IFERROR(AK2519/(AE2519+AK2519+AH2519),\".\")","v":0.54284168366675234},null,2.5000000000000577E-3,2.5000000000003908E-3,37684294.08780247,52955456.723516889,69232613.872120619,-4.2374907816835616E-2,-1.122231189265932E-2,9.5450102158238792E-3,26104674.735129543,16954204.673262812,8185972.5839285403,2.1317833553737842E-2,6.2475969747239901E-3,-4.8533375021868608E-2,-8.0997211505371425E-2,-3.4686943054826003E-2,2.0062727549259307E-3,-2.730447013479953E-2,-2.7217034187447808E-2,-6.6072112482764567E-2,1.8858975792162447E-2,1.7712772680274824E-2,1.2046097150610002E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BJ2519)+$I2519*BA2519,IF(D2519=24,\".\",IFERROR((CB2520-CB2519)/CB2519,\".\")))","v":-6.1686059661103521E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BK2519)+$I2519*BB2519,IF(D2519=24,\".\",IFERROR((CC2520-CC2519)/CC2519,\".\")))","v":-2.2954627473742661E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+(1-$I2519)*(BL2519)+$I2519*BC2519,IF(D2519=24,\".\",IFERROR((CD2520-CD2519)/CD2519,\".\")))","v":5.775641485374905E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BM2519)+$I2519*BG2519,IF($D2519=24,\".\",IFERROR((CE2520-CE2519)/CE2519,\".\")))","v":-4.9331829053078646E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BN2519)+$I2519*BH2519,IF($D2519=24,\".\",IFERROR((CF2520-CF2519)/CF2519,\".\")))","v":-7.9847186063618514E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+$AV2519+(1-$I2519)*(BO2519)+$I2519*BI2519,IF($D2519=24,\".\",IFERROR((CG2520-CG2519)/CG2519,\".\")))","v":-5.480274375231653E-2},{"$f":"IFERROR(AV2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BP2519,IF($D2519=24,\".\",IFERROR((CH2520-CH2519)/CH2519,\".\")))","v":2.1358975792162505E-2},{"$f":"IFERROR(AW2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BQ2519,IF(D2519=24,\".\",IFERROR((CI2520-CI2519)/CI2519,\".\")))","v":2.0212772680275215E-2},{"$f":"IFERROR(AW2519+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2519,Table1[Country Code],0)))+BR2519,IF(D2519=24,\".\",IFERROR((CJ2520-CJ2519)/CJ2519,\".\")))","v":1.4546097150610393E-2},4145354.068641047,6763580.3068276616,10298982.637685301,3550979.3372809114,2677761.9549470646,1505852.711853114,4104226.2785661328,3709105.3310477473,3173941.4978338629,11800559.684488092,13150447.592822473,14978776.847372279,-1.4389169349714799E-2,-7.73094135509644E-3,1.5439733628755076E-3,0.35128453052020409,0.51432320147941046,0.68757167174782019,0.30091617959008299,0.20362515694207928,0.10053242178564702,0.34779928988971293,0.28205164157851026,0.21189590646653278,4069.1585118924454,4534.6371009732666,5165.0954646111304,-1.0640220377641896E-2,-4.4522236279593841E-3,4.8330218627139487E-3]
["Jordan","JOR",2025,{"$f":"C2534-'Initial Conditions and Settings'!$B$9","v":9},"JOR2025",2354.472900390625,{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,G2533*F2534/F2533,\"\")),\".\")","v":2579.5564936464066},10610,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2534,Table1[Country Code],0)),MAX(IF(D2534>0,K2533*EXP(growthb),\".\"),0.001)),\".\")","v":55.980699358317686},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2534,Table1[Country Code],0))*EXP(D2534*INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0))),\".\")","v":79.85049729164156},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2534,Table1[Country Code],0))*EXP(D2534*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))),\".\")","v":79.85049729164156},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,Q2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))+growthdif),IF($D2534>1,Q2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(T2533-LN(Z2533)+LN(Z2532))+growthdif),\".\"))),\".\")","v":12323.571676326479},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,R2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))),IF($D2534>1,R2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(U2533-LN(AA2533)+LN(AA2532))),\".\"))),\".\")","v":11569.039127610366},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Minimum wage, W],MATCH($B2534,Table1[Country Code],0)),IF($D2534=1,S2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2534,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2534,Table1[Country Code],0)))-growthdif),IF($D2534>1,S2533*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2533)*(V2533-LN(AB2533)+LN(AB2532))-growthdif),\".\"))),\".\")","v":10899.597583818655},{"$f":"IFERROR(IF(IFERROR(AND(AC2533/$G2533=mininf,AF2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(W2533/Z2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AC2533/$G2533>mininf,AF2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(W2533/Z2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AC2533/$G2533=mininf,AF2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(Q2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":3.0610686409086596E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2533/$G2533=mininf,AG2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(X2533/AA2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AD2533/$G2533>mininf,AG2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(X2533/AA2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AD2533/$G2533=mininf,AG2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(R2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":3.9046740441054939E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2533/$G2533=mininf,AH2533/$G2533>minfor,$B2534=$B2533),FALSE),$P2533*$I2533*(Y2533/AB2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AE2533/$G2533>mininf,AH2533/$G2533=minfor,$B2534=$B2533),FALSE),($J2533*$P2533*$I2533/$M2533)*(Y2533/AB2533)^(-(1-$I2533))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0)),IF(IFERROR(AND(AE2533/$G2533=mininf,AH2533/$G2533=minfor),FALSE),0,((($P2534*($I2534^$I2534)*((1-$I2534)^(1-$I2534)))^(1/$I2534))*(S2534^(-(1-$I2534)/$I2534)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2534,Table1[Country Code],0))))),\".\")","v":4.7509269348065569E-2},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,W2533*EXP(T2533),\"\")),\".\")","v":136078185.24289602},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,X2533*EXP(U2533),\"\")),\".\")","v":140600996.8406035},{"$f":"IFERROR(IF($D2534=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2534,Table1[Country Code],0)),IF($D2534>0,Y2533*EXP(V2533),\"\")),\".\")","v":145473825.49735335},2116.4889847039753,2297.9369828055073,2450.5786689640863,1021.663159863181,925.47276731166801,740.28006676813379,1094.8258248407947,1372.4642154938394,1710.2986021959521,463.06750894243123,281.61951084089924,128.97782468232035,0.42442405411062417,0.53205433526045898,0.66302040928683459,0.39606155646507257,0.35877204844753724,0.28697959071316542,0.1795143894243032,0.10917361629200367,5.0000000000000017E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,104309284.10153925,115239230.75451972,127466954.53481402,1.756576302859969E-2,3.5989091458343836E-2,5.1725728022955053E-2,31768901.141356766,25361766.086083785,18006870.96253933,7.2283437002027995E-2,5.2823581766617167E-2,1.7142364939768839E-2,-2.1406591013252374E-2,1.1774734648666296E-2,3.0077927256942694E-2,2.3311082960174367E-2,1.8609224956938952E-2,-1.4505435826239754E-2,8.8485420945795923E-2,3.5274063835027292E-2,1.6818304920867888E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BJ2534)+$I2534*BA2534,IF(D2534=24,\".\",IFERROR((CB2535-CB2534)/CB2534,\".\")))","v":8.0420886555223475E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BK2534)+$I2534*BB2534,IF(D2534=24,\".\",IFERROR((CC2535-CC2534)/CC2534,\".\")))","v":3.3844415701353756E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+(1-$I2534)*(BL2534)+$I2534*BC2534,IF(D2534=24,\".\",IFERROR((CD2535-CD2534)/CD2534,\".\")))","v":5.0864330287797563E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BM2534)+$I2534*BG2534,IF($D2534=24,\".\",IFERROR((CE2535-CE2534)/CE2534,\".\")))","v":6.0259762628949928E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BN2534)+$I2534*BH2534,IF($D2534=24,\".\",IFERROR((CF2535-CF2534)/CF2534,\".\")))","v":4.8178906009626807E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+$AV2534+(1-$I2534)*(BO2534)+$I2534*BI2534,IF($D2534=24,\".\",IFERROR((CG2535-CG2534)/CG2534,\".\")))","v":1.378096720461329E-2},{"$f":"IFERROR(AV2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BP2534,IF($D2534=24,\".\",IFERROR((CH2535-CH2534)/CH2534,\".\")))","v":0.10094792359364467},{"$f":"IFERROR(AW2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BQ2534,IF(D2534=24,\".\",IFERROR((CI2535-CI2534)/CI2534,\".\")))","v":4.7736566482876372E-2},{"$f":"IFERROR(AW2534+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2534,Table1[Country Code],0)))+BR2534,IF(D2534=24,\".\",IFERROR((CJ2535-CJ2534)/CJ2534,\".\")))","v":2.9280807568716968E-2},26984329.05103758,31756184.420586582,37283133.02420684,10446301.664229412,8883398.9800225515,6694601.8574701259,2069951.9048199493,1258863.6249408138,576542.05644968559,39500582.620086938,41898447.025549948,44554276.938126653,2.6720096309887312E-2,3.7301043098221028E-2,4.5012991698825423E-2,0.68313749471926621,0.75793225465424652,0.83680256052595392,0.26445943252789472,0.21202215381886103,0.1502572214731942,5.2403072752839147E-2,3.0045591526892405E-2,1.2940218000851864E-2,3722.9578341269498,3948.9582493449525,4199.272095959157,1.9438014857449559E-2,2.9620951416427843E-2,3.7402614799058043E-2]
["Japan","JPN",2023,{"$f":"C2558-'Initial Conditions and Settings'!$B$9","v":7},"JPN2023",63347.95703125,{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,G2557*F2558/F2557,\"\")),\".\")","v":64861.128612979344},124228,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2558,Table1[Country Code],0)),MAX(IF(D2558>0,K2557*EXP(growthb),\".\"),0.001)),\".\")","v":190.62646180541276},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2558,Table1[Country Code],0))*EXP(D2558*INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0))),\".\")","v":145.10295185823634},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2558,Table1[Country Code],0))*EXP(D2558*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))),\".\")","v":145.10295185823634},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,Q2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))+growthdif),IF($D2558>1,Q2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(T2557-LN(Z2557)+LN(Z2556))+growthdif),\".\"))),\".\")","v":57900.859041742813},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,R2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))),IF($D2558>1,R2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(U2557-LN(AA2557)+LN(AA2556))),\".\"))),\".\")","v":55015.100041308055},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Minimum wage, W],MATCH($B2558,Table1[Country Code],0)),IF($D2558=1,S2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2558,Table1[Country Code],0)))-growthdif),IF($D2558>1,S2557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2557)*(V2557-LN(AB2557)+LN(AB2556))-growthdif),\".\"))),\".\")","v":52259.267124885286},{"$f":"IFERROR(IF(IFERROR(AND(AC2557/$G2557=mininf,AF2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(W2557/Z2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AC2557/$G2557>mininf,AF2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(W2557/Z2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AC2557/$G2557=mininf,AF2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(Q2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":2.4334182996200437E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD2557/$G2557=mininf,AG2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(X2557/AA2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AD2557/$G2557>mininf,AG2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(X2557/AA2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AD2557/$G2557=mininf,AG2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(R2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":7.2019606965254834E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE2557/$G2557=mininf,AH2557/$G2557>minfor,$B2558=$B2557),FALSE),$P2557*$I2557*(Y2557/AB2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AE2557/$G2557>mininf,AH2557/$G2557=minfor,$B2558=$B2557),FALSE),($J2557*$P2557*$I2557/$M2557)*(Y2557/AB2557)^(-(1-$I2557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0)),IF(IFERROR(AND(AE2557/$G2557=mininf,AH2557/$G2557=minfor),FALSE),0,((($P2558*($I2558^$I2558)*((1-$I2558)^(1-$I2558)))^(1/$I2558))*(S2558^(-(1-$I2558)/$I2558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2558,Table1[Country Code],0))))),\".\")","v":1.139046492271073E-2},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,W2557*EXP(T2557),\"\")),\".\")","v":29841320741.651241},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,X2557*EXP(U2557),\"\")),\".\")","v":30252660244.886292},{"$f":"IFERROR(IF($D2558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2558,Table1[Country Code],0)),IF($D2558>0,Y2557*EXP(V2557),\"\")),\".\")","v":30672945549.327374},51192.257712446102,54177.320913475611,57382.368836712551,6379.940518855009,2300.3181870330818,0,44812.317193591094,51877.00272644253,57382.368836712551,13668.870900533242,10683.807699503734,7478.7597762667938,0.69089635274437255,0.79981652857118857,0.88469581186457769,9.8363082099967053E-2,3.5465281536478932E-2,0,0.21074056515566039,0.16471818989233253,0.11530418813542231,null,2.5000000000001132E-3,2.5000000000003908E-3,28541376337.473244,29829514613.043747,30672945549.327374,-2.8622401224325245E-3,7.4473620401072083E-3,1.139046492271234E-2,1299944404.1779976,423145631.84254456,0,0.11215142082963325,-1.02510725518421E-2,0,-4.2219393752166212E-2,-1.5943392664572897E-2,-5.7969836491640336E-3,6.2794267199887344E-2,-4.3641827256546861E-2,0,8.2066213260903353E-2,5.8949428749864197E-2,8.2098511007853148E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BJ2558)+$I2558*BA2558,IF(D2558=24,\".\",IFERROR((CB2559-CB2558)/CB2558,\".\")))","v":-2.0234355603070853E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BK2558)+$I2558*BB2558,IF(D2558=24,\".\",IFERROR((CC2559-CC2558)/CC2558,\".\")))","v":-1.9415539780043289E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+(1-$I2558)*(BL2558)+$I2558*BC2558,IF(D2558=24,\".\",IFERROR((CD2559-CD2558)/CD2558,\".\")))","v":5.1032019710026688E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BM2558)+$I2558*BG2558,IF($D2558=24,\".\",IFERROR((CE2559-CE2558)/CE2558,\".\")))","v":9.2279305348988927E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BN2558)+$I2558*BH2558,IF($D2558=24,\".\",IFERROR((CF2559-CF2558)/CF2558,\".\")))","v":-2.2139988569965852E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+$AV2558+(1-$I2558)*(BO2558)+$I2558*BI2558,IF($D2558=24,\".\",IFERROR((CG2559-CG2558)/CG2558,\".\")))","v":4.8064613342286289E-3},{"$f":"IFERROR(AV2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BP2558,IF($D2558=24,\".\",IFERROR((CH2559-CH2558)/CH2558,\".\")))","v":8.6872674595131982E-2},{"$f":"IFERROR(AW2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BQ2558,IF(D2558=24,\".\",IFERROR((CI2559-CI2558)/CI2558,\".\")))","v":6.3755890084093103E-2},{"$f":"IFERROR(AW2558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2558,Table1[Country Code],0)))+BR2558,IF(D2558=24,\".\",IFERROR((CJ2559-CJ2558)/CJ2558,\".\")))","v":1.3016312435014221E-2},5189343322.319972,5708036989.6768932,6087559592.1239996,301929434.73137873,103436457.21245705,0,378087288.3679648,295519060.20215374,206865952.91889173,5869360045.4193153,6106992507.0915041,6294425545.0428915,-7.5469429912453662E-3,8.954549738432291E-4,5.3632659156750096E-3,0.88414124915883197,0.93467234208141903,0.96713505443212255,5.1441627774567455E-2,1.6937380730751763E-2,0,6.4417123066600648E-2,4.8390277187829178E-2,3.2864945567877411E-2,47246.675833300993,49159.549434036642,50668.331978643233,-2.8575990787693684E-3,5.0585334127859483E-3,9.421489600118349E-3]
["Kazakhstan","KAZ",2029,{"$f":"C2590-'Initial Conditions and Settings'!$B$9","v":13},"KAZ2029",9811.84765625,{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,G2589*F2590/F2589,\"\")),\".\")","v":9659.0041493971694},19883,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2590,Table1[Country Code],0)),MAX(IF(D2590>0,K2589*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2590,Table1[Country Code],0))*EXP(D2590*INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2590,Table1[Country Code],0))*EXP(D2590*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,Q2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))+growthdif),IF($D2590>1,Q2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(T2589-LN(Z2589)+LN(Z2588))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,R2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))),IF($D2590>1,R2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(U2589-LN(AA2589)+LN(AA2588))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Minimum wage, W],MATCH($B2590,Table1[Country Code],0)),IF($D2590=1,S2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2590,Table1[Country Code],0)))-growthdif),IF($D2590>1,S2589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2589)*(V2589-LN(AB2589)+LN(AB2588))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2589/$G2589=mininf,AF2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(W2589/Z2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AC2589/$G2589>mininf,AF2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(W2589/Z2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AC2589/$G2589=mininf,AF2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(Q2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2589/$G2589=mininf,AG2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(X2589/AA2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AD2589/$G2589>mininf,AG2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(X2589/AA2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AD2589/$G2589=mininf,AG2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(R2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2589/$G2589=mininf,AH2589/$G2589>minfor,$B2590=$B2589),FALSE),$P2589*$I2589*(Y2589/AB2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AE2589/$G2589>mininf,AH2589/$G2589=minfor,$B2590=$B2589),FALSE),($J2589*$P2589*$I2589/$M2589)*(Y2589/AB2589)^(-(1-$I2589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0)),IF(IFERROR(AND(AE2589/$G2589=mininf,AH2589/$G2589=minfor),FALSE),0,((($P2590*($I2590^$I2590)*((1-$I2590)^(1-$I2590)))^(1/$I2590))*(S2590^(-(1-$I2590)/$I2590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2590,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,W2589*EXP(T2589),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,X2589*EXP(U2589),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2590,Table1[Country Code],0)),IF($D2590>0,Y2589*EXP(V2589),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BJ2590)+$I2590*BA2590,IF(D2590=24,\".\",IFERROR((CB2591-CB2590)/CB2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BK2590)+$I2590*BB2590,IF(D2590=24,\".\",IFERROR((CC2591-CC2590)/CC2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+(1-$I2590)*(BL2590)+$I2590*BC2590,IF(D2590=24,\".\",IFERROR((CD2591-CD2590)/CD2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BM2590)+$I2590*BG2590,IF($D2590=24,\".\",IFERROR((CE2591-CE2590)/CE2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BN2590)+$I2590*BH2590,IF($D2590=24,\".\",IFERROR((CF2591-CF2590)/CF2590,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+$AV2590+(1-$I2590)*(BO2590)+$I2590*BI2590,IF($D2590=24,\".\",IFERROR((CG2591-CG2590)/CG2590,\".\")))","v":"."},{"$f":"IFERROR(AV2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BP2590,IF($D2590=24,\".\",IFERROR((CH2591-CH2590)/CH2590,\".\")))","v":"."},{"$f":"IFERROR(AW2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BQ2590,IF(D2590=24,\".\",IFERROR((CI2591-CI2590)/CI2590,\".\")))","v":"."},{"$f":"IFERROR(AW2590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2590,Table1[Country Code],0)))+BR2590,IF(D2590=24,\".\",IFERROR((CJ2591-CJ2590)/CJ2590,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kenya","KEN",2022,{"$f":"C2609-'Initial Conditions and Settings'!$B$9","v":6},"KEN2022",22390.16796875,{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,G2608*F2609/F2608,\"\")),\".\")","v":21286.65759021385},56082,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2609,Table1[Country Code],0)),MAX(IF(D2609>0,K2608*EXP(growthb),\".\"),0.001)),\".\")","v":26.375687631973481},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2609,Table1[Country Code],0))*EXP(D2609*INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0))),\".\")","v":50.452212561631633},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2609,Table1[Country Code],0))*EXP(D2609*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))),\".\")","v":50.452212561631633},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,Q2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))+growthdif),IF($D2609>1,Q2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(T2608-LN(Z2608)+LN(Z2607))+growthdif),\".\"))),\".\")","v":4048.780647317094},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,R2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))),IF($D2609>1,R2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(U2608-LN(AA2608)+LN(AA2607))),\".\"))),\".\")","v":3891.8903621597378},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Minimum wage, W],MATCH($B2609,Table1[Country Code],0)),IF($D2609=1,S2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2609,Table1[Country Code],0)))-growthdif),IF($D2609>1,S2608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2608)*(V2608-LN(AB2608)+LN(AB2607))-growthdif),\".\"))),\".\")","v":3740.7389085699124},{"$f":"IFERROR(IF(IFERROR(AND(AC2608/$G2608=mininf,AF2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(W2608/Z2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AC2608/$G2608>mininf,AF2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(W2608/Z2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AC2608/$G2608=mininf,AF2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(Q2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":3.9205266925541715E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2608/$G2608=mininf,AG2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(X2608/AA2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AD2608/$G2608>mininf,AG2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(X2608/AA2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AD2608/$G2608=mininf,AG2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(R2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":4.5541215576206662E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2608/$G2608=mininf,AH2608/$G2608>minfor,$B2609=$B2608),FALSE),$P2608*$I2608*(Y2608/AB2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AE2608/$G2608>mininf,AH2608/$G2608=minfor,$B2609=$B2608),FALSE),($J2608*$P2608*$I2608/$M2608)*(Y2608/AB2608)^(-(1-$I2608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0)),IF(IFERROR(AND(AE2608/$G2608=mininf,AH2608/$G2608=minfor),FALSE),0,((($P2609*($I2609^$I2609)*((1-$I2609)^(1-$I2609)))^(1/$I2609))*(S2609^(-(1-$I2609)/$I2609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2609,Table1[Country Code],0))))),\".\")","v":5.2148070585191247E-2},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,W2608*EXP(T2608),\"\")),\".\")","v":136651060.10588211},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,X2608*EXP(U2608),\"\")),\".\")","v":138738657.60641372},{"$f":"IFERROR(IF($D2609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2609,Table1[Country Code],0)),IF($D2609>0,Y2608*EXP(V2608),\"\")),\".\")","v":140911318.10158256},9213.4527889543824,9634.3245993420351,10083.782680735188,5720.5733387133723,5569.6151339160524,5379.4892737391729,3492.8794502410101,4064.7094654259827,4704.2934069960156,12073.204801259468,11652.332990871815,11202.874909478662,0.1640877359650299,0.19095104283984246,0.22099727902602839,0.26873985802934608,0.26164817610805091,0.25271648453688167,0.56717240600562402,0.54740078105210666,0.52628623643708994,null,2.5000000000001132E-3,2.5000000000003908E-3,89977029.58267653,96749841.276436627,103444820.99552435,2.1341943055119827E-2,4.009685043734379E-2,5.6513920100833559E-2,46674030.523205578,41988816.329977095,37466497.10605821,7.2766454468879971E-2,5.797431966910338E-2,3.9994067682442846E-2,-1.5868557671625538E-2,1.701505964822303E-2,4.7659125533250801E-2,2.5555953742133042E-2,2.4892528879979281E-2,2.1139273114862078E-2,4.6818681236704407E-2,3.8853750601765213E-2,2.8790297265155473E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BJ2609)+$I2609*BA2609,IF(D2609=24,\".\",IFERROR((CB2610-CB2609)/CB2609,\".\")))","v":8.929979924090033E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BK2609)+$I2609*BB2609,IF(D2609=24,\".\",IFERROR((CC2610-CC2609)/CC2609,\".\")))","v":3.4749242275126296E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+(1-$I2609)*(BL2609)+$I2609*BC2609,IF(D2609=24,\".\",IFERROR((CD2610-CD2609)/CD2609,\".\")))","v":5.8279810049385067E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BM2609)+$I2609*BG2609,IF($D2609=24,\".\",IFERROR((CE2610-CE2609)/CE2609,\".\")))","v":5.7854491337849506E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BN2609)+$I2609*BH2609,IF($D2609=24,\".\",IFERROR((CF2610-CF2609)/CF2609,\".\")))","v":5.0126711506884331E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+$AV2609+(1-$I2609)*(BO2609)+$I2609*BI2609,IF($D2609=24,\".\",IFERROR((CG2610-CG2609)/CG2609,\".\")))","v":3.9259957630995462E-2},{"$f":"IFERROR(AV2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BP2609,IF($D2609=24,\".\",IFERROR((CH2610-CH2609)/CH2609,\".\")))","v":5.5511968469047407E-2},{"$f":"IFERROR(AW2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BQ2609,IF(D2609=24,\".\",IFERROR((CI2610-CI2609)/CI2609,\".\")))","v":4.7547037834108491E-2},{"$f":"IFERROR(AW2609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2609,Table1[Country Code],0)))+BR2609,IF(D2609=24,\".\",IFERROR((CJ2610-CJ2609)/CJ2609,\".\")))","v":3.7483584497498751E-2},28283805.443094745,31638807.186941683,35195066.769757822,18789291.948127776,17584595.868553579,16324694.070742503,16065956.079180021,15505896.995286435,14907797.823280206,63139053.470402539,64729300.050781697,66427558.663780533,3.5342176793631677E-2,4.1992451783927902E-2,4.8938518415344121E-2,0.44796055513174965,0.48878648714137612,0.52982628712724089,0.29758589835268218,0.27166361840400005,0.2457518294984925,0.25445354651556823,0.23954989445462388,0.22442188337426658,1125.8345542313493,1154.1902936910542,1184.4719992828454,1.2482819839776838E-2,1.8875670546015577E-2,2.5845560562279601E-2]
["Kyrgyz Republic","KGZ",2020,{"$f":"C2633-'Initial Conditions and Settings'!$B$9","v":4},"KGZ2020",2719.35107421875,{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,G2632*F2633/F2632,\"\")),\".\")","v":2621.9590559753146},6461,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2633,Table1[Country Code],0)),MAX(IF(D2633>0,K2632*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2633,Table1[Country Code],0))*EXP(D2633*INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2633,Table1[Country Code],0))*EXP(D2633*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,Q2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))+growthdif),IF($D2633>1,Q2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(T2632-LN(Z2632)+LN(Z2631))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,R2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))),IF($D2633>1,R2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(U2632-LN(AA2632)+LN(AA2631))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Minimum wage, W],MATCH($B2633,Table1[Country Code],0)),IF($D2633=1,S2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2633,Table1[Country Code],0)))-growthdif),IF($D2633>1,S2632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2632)*(V2632-LN(AB2632)+LN(AB2631))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2632/$G2632=mininf,AF2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(W2632/Z2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AC2632/$G2632>mininf,AF2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(W2632/Z2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AC2632/$G2632=mininf,AF2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(Q2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2632/$G2632=mininf,AG2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(X2632/AA2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AD2632/$G2632>mininf,AG2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(X2632/AA2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AD2632/$G2632=mininf,AG2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(R2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2632/$G2632=mininf,AH2632/$G2632>minfor,$B2633=$B2632),FALSE),$P2632*$I2632*(Y2632/AB2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AE2632/$G2632>mininf,AH2632/$G2632=minfor,$B2633=$B2632),FALSE),($J2632*$P2632*$I2632/$M2632)*(Y2632/AB2632)^(-(1-$I2632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0)),IF(IFERROR(AND(AE2632/$G2632=mininf,AH2632/$G2632=minfor),FALSE),0,((($P2633*($I2633^$I2633)*((1-$I2633)^(1-$I2633)))^(1/$I2633))*(S2633^(-(1-$I2633)/$I2633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2633,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,W2632*EXP(T2632),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,X2632*EXP(U2632),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2633,Table1[Country Code],0)),IF($D2633>0,Y2632*EXP(V2632),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BJ2633)+$I2633*BA2633,IF(D2633=24,\".\",IFERROR((CB2634-CB2633)/CB2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BK2633)+$I2633*BB2633,IF(D2633=24,\".\",IFERROR((CC2634-CC2633)/CC2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+(1-$I2633)*(BL2633)+$I2633*BC2633,IF(D2633=24,\".\",IFERROR((CD2634-CD2633)/CD2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BM2633)+$I2633*BG2633,IF($D2633=24,\".\",IFERROR((CE2634-CE2633)/CE2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BN2633)+$I2633*BH2633,IF($D2633=24,\".\",IFERROR((CF2634-CF2633)/CF2633,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+$AV2633+(1-$I2633)*(BO2633)+$I2633*BI2633,IF($D2633=24,\".\",IFERROR((CG2634-CG2633)/CG2633,\".\")))","v":"."},{"$f":"IFERROR(AV2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BP2633,IF($D2633=24,\".\",IFERROR((CH2634-CH2633)/CH2633,\".\")))","v":"."},{"$f":"IFERROR(AW2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BQ2633,IF(D2633=24,\".\",IFERROR((CI2634-CI2633)/CI2633,\".\")))","v":"."},{"$f":"IFERROR(AW2633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2633,Table1[Country Code],0)))+BR2633,IF(D2633=24,\".\",IFERROR((CJ2634-CJ2633)/CJ2633,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kyrgyz Republic","KGZ",2027,{"$f":"C2640-'Initial Conditions and Settings'!$B$9","v":11},"KGZ2027",2942.04296875,{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,G2639*F2640/F2639,\"\")),\".\")","v":2836.6753664562107},6983,0.5,0.72979594672615,{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2640,Table1[Country Code],0)),MAX(IF(D2640>0,K2639*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2640,Table1[Country Code],0))*EXP(D2640*INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2640,Table1[Country Code],0))*EXP(D2640*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,Q2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))+growthdif),IF($D2640>1,Q2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(T2639-LN(Z2639)+LN(Z2638))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,R2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))),IF($D2640>1,R2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(U2639-LN(AA2639)+LN(AA2638))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Minimum wage, W],MATCH($B2640,Table1[Country Code],0)),IF($D2640=1,S2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2640,Table1[Country Code],0)))-growthdif),IF($D2640>1,S2639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2639)*(V2639-LN(AB2639)+LN(AB2638))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2639/$G2639=mininf,AF2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(W2639/Z2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AC2639/$G2639>mininf,AF2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(W2639/Z2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AC2639/$G2639=mininf,AF2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(Q2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2639/$G2639=mininf,AG2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(X2639/AA2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AD2639/$G2639>mininf,AG2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(X2639/AA2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AD2639/$G2639=mininf,AG2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(R2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2639/$G2639=mininf,AH2639/$G2639>minfor,$B2640=$B2639),FALSE),$P2639*$I2639*(Y2639/AB2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AE2639/$G2639>mininf,AH2639/$G2639=minfor,$B2640=$B2639),FALSE),($J2639*$P2639*$I2639/$M2639)*(Y2639/AB2639)^(-(1-$I2639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0)),IF(IFERROR(AND(AE2639/$G2639=mininf,AH2639/$G2639=minfor),FALSE),0,((($P2640*($I2640^$I2640)*((1-$I2640)^(1-$I2640)))^(1/$I2640))*(S2640^(-(1-$I2640)/$I2640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2640,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,W2639*EXP(T2639),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,X2639*EXP(U2639),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2640,Table1[Country Code],0)),IF($D2640>0,Y2639*EXP(V2639),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BJ2640)+$I2640*BA2640,IF(D2640=24,\".\",IFERROR((CB2641-CB2640)/CB2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BK2640)+$I2640*BB2640,IF(D2640=24,\".\",IFERROR((CC2641-CC2640)/CC2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+(1-$I2640)*(BL2640)+$I2640*BC2640,IF(D2640=24,\".\",IFERROR((CD2641-CD2640)/CD2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BM2640)+$I2640*BG2640,IF($D2640=24,\".\",IFERROR((CE2641-CE2640)/CE2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BN2640)+$I2640*BH2640,IF($D2640=24,\".\",IFERROR((CF2641-CF2640)/CF2640,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+$AV2640+(1-$I2640)*(BO2640)+$I2640*BI2640,IF($D2640=24,\".\",IFERROR((CG2641-CG2640)/CG2640,\".\")))","v":"."},{"$f":"IFERROR(AV2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BP2640,IF($D2640=24,\".\",IFERROR((CH2641-CH2640)/CH2640,\".\")))","v":"."},{"$f":"IFERROR(AW2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BQ2640,IF(D2640=24,\".\",IFERROR((CI2641-CI2640)/CI2640,\".\")))","v":"."},{"$f":"IFERROR(AW2640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2640,Table1[Country Code],0)))+BR2640,IF(D2640=24,\".\",IFERROR((CJ2641-CJ2640)/CJ2640,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kiribati","KIR",2015,{"$f":"C2680-'Initial Conditions and Settings'!$B$9","v":-1},"KIR2015",".",{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,G2679*F2680/F2679,\"\")),\".\")","v":""},112.407,0.5,".",{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2680,Table1[Country Code],0)),MAX(IF(D2680>0,K2679*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2680,Table1[Country Code],0))*EXP(D2680*INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2680,Table1[Country Code],0))*EXP(D2680*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,Q2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))+growthdif),IF($D2680>1,Q2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(T2679-LN(Z2679)+LN(Z2678))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,R2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))),IF($D2680>1,R2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(U2679-LN(AA2679)+LN(AA2678))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Minimum wage, W],MATCH($B2680,Table1[Country Code],0)),IF($D2680=1,S2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2680,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2680,Table1[Country Code],0)))-growthdif),IF($D2680>1,S2679*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2679)*(V2679-LN(AB2679)+LN(AB2678))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2679/$G2679=mininf,AF2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(W2679/Z2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AC2679/$G2679>mininf,AF2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(W2679/Z2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AC2679/$G2679=mininf,AF2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(Q2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2679/$G2679=mininf,AG2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(X2679/AA2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AD2679/$G2679>mininf,AG2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(X2679/AA2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AD2679/$G2679=mininf,AG2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(R2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2679/$G2679=mininf,AH2679/$G2679>minfor,$B2680=$B2679),FALSE),$P2679*$I2679*(Y2679/AB2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AE2679/$G2679>mininf,AH2679/$G2679=minfor,$B2680=$B2679),FALSE),($J2679*$P2679*$I2679/$M2679)*(Y2679/AB2679)^(-(1-$I2679))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0)),IF(IFERROR(AND(AE2679/$G2679=mininf,AH2679/$G2679=minfor),FALSE),0,((($P2680*($I2680^$I2680)*((1-$I2680)^(1-$I2680)))^(1/$I2680))*(S2680^(-(1-$I2680)/$I2680)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2680,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,W2679*EXP(T2679),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,X2679*EXP(U2679),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2680=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2680,Table1[Country Code],0)),IF($D2680>0,Y2679*EXP(V2679),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BJ2680)+$I2680*BA2680,IF(D2680=24,\".\",IFERROR((CB2681-CB2680)/CB2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BK2680)+$I2680*BB2680,IF(D2680=24,\".\",IFERROR((CC2681-CC2680)/CC2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+(1-$I2680)*(BL2680)+$I2680*BC2680,IF(D2680=24,\".\",IFERROR((CD2681-CD2680)/CD2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BM2680)+$I2680*BG2680,IF($D2680=24,\".\",IFERROR((CE2681-CE2680)/CE2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BN2680)+$I2680*BH2680,IF($D2680=24,\".\",IFERROR((CF2681-CF2680)/CF2680,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+$AV2680+(1-$I2680)*(BO2680)+$I2680*BI2680,IF($D2680=24,\".\",IFERROR((CG2681-CG2680)/CG2680,\".\")))","v":"."},{"$f":"IFERROR(AV2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BP2680,IF($D2680=24,\".\",IFERROR((CH2681-CH2680)/CH2680,\".\")))","v":"."},{"$f":"IFERROR(AW2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BQ2680,IF(D2680=24,\".\",IFERROR((CI2681-CI2680)/CI2680,\".\")))","v":"."},{"$f":"IFERROR(AW2680+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2680,Table1[Country Code],0)))+BR2680,IF(D2680=24,\".\",IFERROR((CJ2681-CJ2680)/CJ2680,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kiribati","KIR",2021,{"$f":"C2686-'Initial Conditions and Settings'!$B$9","v":5},"KIR2021",".",{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,G2685*F2686/F2685,\"\")),\".\")","v":"."},124,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2686,Table1[Country Code],0)),MAX(IF(D2686>0,K2685*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2686,Table1[Country Code],0))*EXP(D2686*INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2686,Table1[Country Code],0))*EXP(D2686*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,Q2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))+growthdif),IF($D2686>1,Q2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(T2685-LN(Z2685)+LN(Z2684))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,R2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))),IF($D2686>1,R2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(U2685-LN(AA2685)+LN(AA2684))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Minimum wage, W],MATCH($B2686,Table1[Country Code],0)),IF($D2686=1,S2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2686,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2686,Table1[Country Code],0)))-growthdif),IF($D2686>1,S2685*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2685)*(V2685-LN(AB2685)+LN(AB2684))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2685/$G2685=mininf,AF2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(W2685/Z2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AC2685/$G2685>mininf,AF2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(W2685/Z2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AC2685/$G2685=mininf,AF2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(Q2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2685/$G2685=mininf,AG2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(X2685/AA2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AD2685/$G2685>mininf,AG2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(X2685/AA2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AD2685/$G2685=mininf,AG2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(R2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2685/$G2685=mininf,AH2685/$G2685>minfor,$B2686=$B2685),FALSE),$P2685*$I2685*(Y2685/AB2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AE2685/$G2685>mininf,AH2685/$G2685=minfor,$B2686=$B2685),FALSE),($J2685*$P2685*$I2685/$M2685)*(Y2685/AB2685)^(-(1-$I2685))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0)),IF(IFERROR(AND(AE2685/$G2685=mininf,AH2685/$G2685=minfor),FALSE),0,((($P2686*($I2686^$I2686)*((1-$I2686)^(1-$I2686)))^(1/$I2686))*(S2686^(-(1-$I2686)/$I2686)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2686,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,W2685*EXP(T2685),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,X2685*EXP(U2685),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2686=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2686,Table1[Country Code],0)),IF($D2686>0,Y2685*EXP(V2685),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BJ2686)+$I2686*BA2686,IF(D2686=24,\".\",IFERROR((CB2687-CB2686)/CB2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BK2686)+$I2686*BB2686,IF(D2686=24,\".\",IFERROR((CC2687-CC2686)/CC2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+(1-$I2686)*(BL2686)+$I2686*BC2686,IF(D2686=24,\".\",IFERROR((CD2687-CD2686)/CD2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BM2686)+$I2686*BG2686,IF($D2686=24,\".\",IFERROR((CE2687-CE2686)/CE2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BN2686)+$I2686*BH2686,IF($D2686=24,\".\",IFERROR((CF2687-CF2686)/CF2686,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+$AV2686+(1-$I2686)*(BO2686)+$I2686*BI2686,IF($D2686=24,\".\",IFERROR((CG2687-CG2686)/CG2686,\".\")))","v":"."},{"$f":"IFERROR(AV2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BP2686,IF($D2686=24,\".\",IFERROR((CH2687-CH2686)/CH2686,\".\")))","v":"."},{"$f":"IFERROR(AW2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BQ2686,IF(D2686=24,\".\",IFERROR((CI2687-CI2686)/CI2686,\".\")))","v":"."},{"$f":"IFERROR(AW2686+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2686,Table1[Country Code],0)))+BR2686,IF(D2686=24,\".\",IFERROR((CJ2687-CJ2686)/CJ2686,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Kitts and Nevis","KNA",2020,{"$f":"C2711-'Initial Conditions and Settings'!$B$9","v":4},"KNA2020",".",{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,G2710*F2711/F2710,\"\")),\".\")","v":"."},57,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2711,Table1[Country Code],0)),MAX(IF(D2711>0,K2710*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2711,Table1[Country Code],0))*EXP(D2711*INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2711,Table1[Country Code],0))*EXP(D2711*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,Q2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))+growthdif),IF($D2711>1,Q2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(T2710-LN(Z2710)+LN(Z2709))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,R2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))),IF($D2711>1,R2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(U2710-LN(AA2710)+LN(AA2709))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Minimum wage, W],MATCH($B2711,Table1[Country Code],0)),IF($D2711=1,S2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2711,Table1[Country Code],0)))-growthdif),IF($D2711>1,S2710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2710)*(V2710-LN(AB2710)+LN(AB2709))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2710/$G2710=mininf,AF2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(W2710/Z2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AC2710/$G2710>mininf,AF2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(W2710/Z2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AC2710/$G2710=mininf,AF2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(Q2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2710/$G2710=mininf,AG2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(X2710/AA2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AD2710/$G2710>mininf,AG2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(X2710/AA2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AD2710/$G2710=mininf,AG2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(R2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2710/$G2710=mininf,AH2710/$G2710>minfor,$B2711=$B2710),FALSE),$P2710*$I2710*(Y2710/AB2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AE2710/$G2710>mininf,AH2710/$G2710=minfor,$B2711=$B2710),FALSE),($J2710*$P2710*$I2710/$M2710)*(Y2710/AB2710)^(-(1-$I2710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0)),IF(IFERROR(AND(AE2710/$G2710=mininf,AH2710/$G2710=minfor),FALSE),0,((($P2711*($I2711^$I2711)*((1-$I2711)^(1-$I2711)))^(1/$I2711))*(S2711^(-(1-$I2711)/$I2711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,W2710*EXP(T2710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,X2710*EXP(U2710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2711,Table1[Country Code],0)),IF($D2711>0,Y2710*EXP(V2710),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(MAX(MIN($G2711-AA2711,$G2711*(1-mininf)),minrud*$G2711),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G2711-AB2711,$G2711*(1-mininf)),minrud*$G2711),\".\")","v":"."},".",{"$f":"IFERROR(AG2711/(AD2711+AJ2711+AG2711),\".\")","v":"."},{"$f":"IFERROR(AH2711/(AE2711+AK2711+AH2711),\".\")","v":"."},".",{"$f":"IFERROR(AD2711/(AD2711+AJ2711+AG2711),\".\")","v":"."},{"$f":"IFERROR(AE2711/(AE2711+AK2711+AH2711),\".\")","v":"."},".",{"$f":"IFERROR(AJ2711/(AD2711+AJ2711+AG2711),\".\")","v":"."},{"$f":"IFERROR(AK2711/(AE2711+AK2711+AH2711),\".\")","v":"."},null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BJ2711)+$I2711*BA2711,IF(D2711=24,\".\",IFERROR((CB2712-CB2711)/CB2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BK2711)+$I2711*BB2711,IF(D2711=24,\".\",IFERROR((CC2712-CC2711)/CC2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+(1-$I2711)*(BL2711)+$I2711*BC2711,IF(D2711=24,\".\",IFERROR((CD2712-CD2711)/CD2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BM2711)+$I2711*BG2711,IF($D2711=24,\".\",IFERROR((CE2712-CE2711)/CE2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BN2711)+$I2711*BH2711,IF($D2711=24,\".\",IFERROR((CF2712-CF2711)/CF2711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+$AV2711+(1-$I2711)*(BO2711)+$I2711*BI2711,IF($D2711=24,\".\",IFERROR((CG2712-CG2711)/CG2711,\".\")))","v":"."},{"$f":"IFERROR(AV2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BP2711,IF($D2711=24,\".\",IFERROR((CH2712-CH2711)/CH2711,\".\")))","v":"."},{"$f":"IFERROR(AW2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BQ2711,IF(D2711=24,\".\",IFERROR((CI2712-CI2711)/CI2711,\".\")))","v":"."},{"$f":"IFERROR(AW2711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2711,Table1[Country Code],0)))+BR2711,IF(D2711=24,\".\",IFERROR((CJ2712-CJ2711)/CJ2711,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Kitts and Nevis","KNA",2039,{"$f":"C2730-'Initial Conditions and Settings'!$B$9","v":23},"KNA2039",".",{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,G2729*F2730/F2729,\"\")),\".\")","v":"."},63,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2730,Table1[Country Code],0)),MAX(IF(D2730>0,K2729*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2730,Table1[Country Code],0))*EXP(D2730*INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2730,Table1[Country Code],0))*EXP(D2730*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,Q2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))+growthdif),IF($D2730>1,Q2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(T2729-LN(Z2729)+LN(Z2728))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,R2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))),IF($D2730>1,R2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(U2729-LN(AA2729)+LN(AA2728))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Minimum wage, W],MATCH($B2730,Table1[Country Code],0)),IF($D2730=1,S2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2730,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2730,Table1[Country Code],0)))-growthdif),IF($D2730>1,S2729*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2729)*(V2729-LN(AB2729)+LN(AB2728))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2729/$G2729=mininf,AF2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(W2729/Z2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AC2729/$G2729>mininf,AF2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(W2729/Z2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AC2729/$G2729=mininf,AF2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(Q2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2729/$G2729=mininf,AG2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(X2729/AA2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AD2729/$G2729>mininf,AG2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(X2729/AA2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AD2729/$G2729=mininf,AG2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(R2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2729/$G2729=mininf,AH2729/$G2729>minfor,$B2730=$B2729),FALSE),$P2729*$I2729*(Y2729/AB2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AE2729/$G2729>mininf,AH2729/$G2729=minfor,$B2730=$B2729),FALSE),($J2729*$P2729*$I2729/$M2729)*(Y2729/AB2729)^(-(1-$I2729))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0)),IF(IFERROR(AND(AE2729/$G2729=mininf,AH2729/$G2729=minfor),FALSE),0,((($P2730*($I2730^$I2730)*((1-$I2730)^(1-$I2730)))^(1/$I2730))*(S2730^(-(1-$I2730)/$I2730)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2730,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,W2729*EXP(T2729),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,X2729*EXP(U2729),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2730=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2730,Table1[Country Code],0)),IF($D2730>0,Y2729*EXP(V2729),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BJ2730)+$I2730*BA2730,IF(D2730=24,\".\",IFERROR((CB2731-CB2730)/CB2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BK2730)+$I2730*BB2730,IF(D2730=24,\".\",IFERROR((CC2731-CC2730)/CC2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+(1-$I2730)*(BL2730)+$I2730*BC2730,IF(D2730=24,\".\",IFERROR((CD2731-CD2730)/CD2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BM2730)+$I2730*BG2730,IF($D2730=24,\".\",IFERROR((CE2731-CE2730)/CE2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BN2730)+$I2730*BH2730,IF($D2730=24,\".\",IFERROR((CF2731-CF2730)/CF2730,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+$AV2730+(1-$I2730)*(BO2730)+$I2730*BI2730,IF($D2730=24,\".\",IFERROR((CG2731-CG2730)/CG2730,\".\")))","v":"."},{"$f":"IFERROR(AV2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BP2730,IF($D2730=24,\".\",IFERROR((CH2731-CH2730)/CH2730,\".\")))","v":"."},{"$f":"IFERROR(AW2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BQ2730,IF(D2730=24,\".\",IFERROR((CI2731-CI2730)/CI2730,\".\")))","v":"."},{"$f":"IFERROR(AW2730+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2730,Table1[Country Code],0)))+BR2730,IF(D2730=24,\".\",IFERROR((CJ2731-CJ2730)/CJ2730,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kuwait","KWT",2018,{"$f":"C2761-'Initial Conditions and Settings'!$B$9","v":2},"KWT2018",2189.116943359375,{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,G2760*F2761/F2760,\"\")),\".\")","v":2127.4955498169611},4197,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2761,Table1[Country Code],0)),MAX(IF(D2761>0,K2760*EXP(growthb),\".\"),0.001)),\".\")","v":92.588484604046613},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2761,Table1[Country Code],0))*EXP(D2761*INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2761,Table1[Country Code],0))*EXP(D2761*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,Q2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))+growthdif),IF($D2761>1,Q2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(T2760-LN(Z2760)+LN(Z2759))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,R2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))),IF($D2761>1,R2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(U2760-LN(AA2760)+LN(AA2759))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Minimum wage, W],MATCH($B2761,Table1[Country Code],0)),IF($D2761=1,S2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2761,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2761,Table1[Country Code],0)))-growthdif),IF($D2761>1,S2760*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2760)*(V2760-LN(AB2760)+LN(AB2759))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2760/$G2760=mininf,AF2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(W2760/Z2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AC2760/$G2760>mininf,AF2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(W2760/Z2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AC2760/$G2760=mininf,AF2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(Q2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2760/$G2760=mininf,AG2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(X2760/AA2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AD2760/$G2760>mininf,AG2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(X2760/AA2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AD2760/$G2760=mininf,AG2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(R2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2760/$G2760=mininf,AH2760/$G2760>minfor,$B2761=$B2760),FALSE),$P2760*$I2760*(Y2760/AB2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AE2760/$G2760>mininf,AH2760/$G2760=minfor,$B2761=$B2760),FALSE),($J2760*$P2760*$I2760/$M2760)*(Y2760/AB2760)^(-(1-$I2760))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0)),IF(IFERROR(AND(AE2760/$G2760=mininf,AH2760/$G2760=minfor),FALSE),0,((($P2761*($I2761^$I2761)*((1-$I2761)^(1-$I2761)))^(1/$I2761))*(S2761^(-(1-$I2761)/$I2761)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2761,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,W2760*EXP(T2760),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,X2760*EXP(U2760),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2761=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2761,Table1[Country Code],0)),IF($D2761>0,Y2760*EXP(V2760),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BJ2761)+$I2761*BA2761,IF(D2761=24,\".\",IFERROR((CB2762-CB2761)/CB2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BK2761)+$I2761*BB2761,IF(D2761=24,\".\",IFERROR((CC2762-CC2761)/CC2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+(1-$I2761)*(BL2761)+$I2761*BC2761,IF(D2761=24,\".\",IFERROR((CD2762-CD2761)/CD2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BM2761)+$I2761*BG2761,IF($D2761=24,\".\",IFERROR((CE2762-CE2761)/CE2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BN2761)+$I2761*BH2761,IF($D2761=24,\".\",IFERROR((CF2762-CF2761)/CF2761,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+$AV2761+(1-$I2761)*(BO2761)+$I2761*BI2761,IF($D2761=24,\".\",IFERROR((CG2762-CG2761)/CG2761,\".\")))","v":"."},{"$f":"IFERROR(AV2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BP2761,IF($D2761=24,\".\",IFERROR((CH2762-CH2761)/CH2761,\".\")))","v":"."},{"$f":"IFERROR(AW2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BQ2761,IF(D2761=24,\".\",IFERROR((CI2762-CI2761)/CI2761,\".\")))","v":"."},{"$f":"IFERROR(AW2761+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2761,Table1[Country Code],0)))+BR2761,IF(D2761=24,\".\",IFERROR((CJ2762-CJ2761)/CJ2761,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Lao PDR","LAO",2017,{"$f":"C2786-'Initial Conditions and Settings'!$B$9","v":1},"LAO2017",3605.885009765625,{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,G2785*F2786/F2785,\"\")),\".\")","v":3467.4166632866263},6858.16,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2786,Table1[Country Code],0)),MAX(IF(D2786>0,K2785*EXP(growthb),\".\"),0.001)),\".\")","v":44.969822825558076},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2786,Table1[Country Code],0))*EXP(D2786*INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0))),\".\")","v":41.595703987515812},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2786,Table1[Country Code],0))*EXP(D2786*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))),\".\")","v":41.595703987515812},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,Q2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))+growthdif),IF($D2786>1,Q2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(T2785-LN(Z2785)+LN(Z2784))+growthdif),\".\"))),\".\")","v":4889.8615572663894},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,R2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))),IF($D2786>1,R2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(U2785-LN(AA2785)+LN(AA2784))),\".\"))),\".\")","v":4865.4732710046201},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Minimum wage, W],MATCH($B2786,Table1[Country Code],0)),IF($D2786=1,S2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2786,Table1[Country Code],0)))-growthdif),IF($D2786>1,S2785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2785)*(V2785-LN(AB2785)+LN(AB2784))-growthdif),\".\"))),\".\")","v":4841.2066218280361},{"$f":"IFERROR(IF(IFERROR(AND(AC2785/$G2785=mininf,AF2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(W2785/Z2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AC2785/$G2785>mininf,AF2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(W2785/Z2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AC2785/$G2785=mininf,AF2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(Q2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":7.8458669532572911E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2785/$G2785=mininf,AG2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(X2785/AA2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AD2785/$G2785>mininf,AG2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(X2785/AA2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AD2785/$G2785=mininf,AG2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(R2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":7.8902070458799808E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2785/$G2785=mininf,AH2785/$G2785>minfor,$B2786=$B2785),FALSE),$P2785*$I2785*(Y2785/AB2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AE2785/$G2785>mininf,AH2785/$G2785=minfor,$B2786=$B2785),FALSE),($J2785*$P2785*$I2785/$M2785)*(Y2785/AB2785)^(-(1-$I2785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0)),IF(IFERROR(AND(AE2785/$G2785=mininf,AH2785/$G2785=minfor),FALSE),0,((($P2786*($I2786^$I2786)*((1-$I2786)^(1-$I2786)))^(1/$I2786))*(S2786^(-(1-$I2786)/$I2786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2786,Table1[Country Code],0))))),\".\")","v":7.9347693941418482E-2},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,W2785*EXP(T2785),\"\")),\".\")","v":26679272.376744822},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,X2785*EXP(U2785),\"\")),\".\")","v":26679272.376744822},{"$f":"IFERROR(IF($D2786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2786,Table1[Country Code],0)),IF($D2786>0,Y2785*EXP(V2785),\"\")),\".\")","v":26679272.376744822},737.62044411036834,740.48955582306598,743.37489299955257,364.93476984437882,362.09894886066223,359.21658065719811,372.68567426598946,378.39060696240375,384.15831234235441,2729.7962191762581,2726.9271074635603,2724.0417702870736,0.10748222969913732,0.10912752740933718,0.11079092870777926,0.10524687549331659,0.10442902714709891,0.10359775462251804,0.78727089480754608,0.78644344544356393,0.78561131666970274,null,2.5000000000000577E-3,2.5000000000003908E-3,20601500.804464571,20708734.618593555,20815196.044807553,5.8352434358099003E-2,6.636708966906113E-2,7.4078142070526098E-2,6077771.5722802505,5970537.7581512667,5864076.3319372684,0.14375233692935829,0.12120079440742693,9.7831479570952951E-2,4.5936658689438303E-3,2.6047060711687386E-2,4.7201444332907627E-2,7.9993568440201557E-2,7.0880765450055172E-2,6.0954781833332916E-2,1.7191420338267704E-2,1.5594993450944727E-2,1.3961291710852031E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BJ2786)+$I2786*BA2786,IF(D2786=24,\".\",IFERROR((CB2787-CB2786)/CB2786,\".\")))","v":4.2241239263265784E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BK2786)+$I2786*BB2786,IF(D2786=24,\".\",IFERROR((CC2787-CC2786)/CC2786,\".\")))","v":5.6975264340118625E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+(1-$I2786)*(BL2786)+$I2786*BC2786,IF(D2786=24,\".\",IFERROR((CD2787-CD2786)/CD2786,\".\")))","v":7.140798235146123E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BM2786)+$I2786*BG2786,IF($D2786=24,\".\",IFERROR((CE2787-CE2786)/CE2786,\".\")))","v":0.12514114183452435},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BN2786)+$I2786*BH2786,IF($D2786=24,\".\",IFERROR((CF2787-CF2786)/CF2786,\".\")))","v":0.10930896907848547},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+$AV2786+(1-$I2786)*(BO2786)+$I2786*BI2786,IF($D2786=24,\".\",IFERROR((CG2787-CG2786)/CG2786,\".\")))","v":9.2661319851887358E-2},{"$f":"IFERROR(AV2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BP2786,IF($D2786=24,\".\",IFERROR((CH2787-CH2786)/CH2786,\".\")))","v":3.0459609488012133E-2},{"$f":"IFERROR(AW2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BQ2786,IF(D2786=24,\".\",IFERROR((CI2787-CI2786)/CI2786,\".\")))","v":2.8863182600689489E-2},{"$f":"IFERROR(AW2786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2786,Table1[Country Code],0)))+BR2786,IF(D2786=24,\".\",IFERROR((CJ2787-CJ2786)/CJ2786,\".\")))","v":2.7229480860596792E-2},3644762.7030743309,3682098.7683495809,3719579.531084178,1394351.8343763263,1376616.3409893247,1358846.9957290827,5106224.244927627,5100857.4238858707,5095460.2522794809,10145338.782378284,10159572.533224776,10173886.779092742,4.7705027984936962E-2,4.9952105887263995E-2,5.2120391600643176E-2,0.35925490328672105,0.36242654465116914,0.36560064131319853,0.13743768091788261,0.13549943528503647,0.13356222899211959,0.50330741579539628,0.50207402006379442,0.50083712969468186,1479.3091415741662,1481.3845890479045,1483.4717736379353,3.3323618541977851E-2,3.5431399365027261E-2,3.7569948082800231E-2]
["Lao PDR","LAO",2032,{"$f":"C2801-'Initial Conditions and Settings'!$B$9","v":16},"LAO2032",4850.5732421875,{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,G2800*F2801/F2800,\"\")),\".\")","v":4664.3080522266491},8202,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2801,Table1[Country Code],0)),MAX(IF(D2801>0,K2800*EXP(growthb),\".\"),0.001)),\".\")","v":46.688209564138567},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2801,Table1[Country Code],0))*EXP(D2801*INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0))),\".\")","v":48.887401715114933},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2801,Table1[Country Code],0))*EXP(D2801*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))),\".\")","v":48.887401715114933},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,Q2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))+growthdif),IF($D2801>1,Q2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(T2800-LN(Z2800)+LN(Z2799))+growthdif),\".\"))),\".\")","v":7805.1459244744028},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,R2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))),IF($D2801>1,R2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(U2800-LN(AA2800)+LN(AA2799))),\".\"))),\".\")","v":6949.6473599154733},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Minimum wage, W],MATCH($B2801,Table1[Country Code],0)),IF($D2801=1,S2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2801,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2801,Table1[Country Code],0)))-growthdif),IF($D2801>1,S2800*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2800)*(V2800-LN(AB2800)+LN(AB2799))-growthdif),\".\"))),\".\")","v":6177.044677767095},{"$f":"IFERROR(IF(IFERROR(AND(AC2800/$G2800=mininf,AF2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(W2800/Z2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AC2800/$G2800>mininf,AF2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(W2800/Z2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AC2800/$G2800=mininf,AF2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(Q2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":6.6551356937505426E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2800/$G2800=mininf,AG2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(X2800/AA2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AD2800/$G2800>mininf,AG2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(X2800/AA2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AD2800/$G2800=mininf,AG2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(R2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":7.5974795650785784E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2800/$G2800=mininf,AH2800/$G2800>minfor,$B2801=$B2800),FALSE),$P2800*$I2800*(Y2800/AB2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AE2800/$G2800>mininf,AH2800/$G2800=minfor,$B2801=$B2800),FALSE),($J2800*$P2800*$I2800/$M2800)*(Y2800/AB2800)^(-(1-$I2800))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0)),IF(IFERROR(AND(AE2800/$G2800=mininf,AH2800/$G2800=minfor),FALSE),0,((($P2801*($I2801^$I2801)*((1-$I2801)^(1-$I2801)))^(1/$I2801))*(S2801^(-(1-$I2801)/$I2801)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2801,Table1[Country Code],0))))),\".\")","v":8.6728215964554212E-2},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,W2800*EXP(T2800),\"\")),\".\")","v":78970144.804523498},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,X2800*EXP(U2800),\"\")),\".\")","v":84771439.89927724},{"$f":"IFERROR(IF($D2801=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2801,Table1[Country Code],0)),IF($D2801>0,Y2800*EXP(V2800),\"\")),\".\")","v":91563929.385718688},1379.0563025228519,1613.8152021147662,1910.525394964006,930.10653510635245,869.43613027421236,733.42627266260763,448.94976741649941,744.37907184055382,1177.0991223013982,3285.251749703797,3050.4928501118829,2753.7826572626432,9.6252169108380317E-2,0.15959046090131243,0.25236307489156384,0.19940932817727119,0.18640195298832388,0.15724224567725203,0.7043385027143485,0.65400758611036369,0.59039467943118407,null,2.5000000000001132E-3,2.4999999999999467E-3,45774739.829958804,60170797.87436232,75169316.379003704,3.9100266069592493E-2,6.9751408950661897E-2,9.163206172297933E-2,33195404.974564694,24600642.02491492,16394613.006714985,0.10320993386088873,9.1035350205970644E-2,6.393096500479345E-2,-1.5949731889008945E-5,4.5339906417696696E-2,8.2463696649655915E-2,5.4093718059408324E-2,5.6623847673007432E-2,4.4762599931472025E-2,8.612990953658084E-3,-1.6629886723542597E-3,-2.0044624730018334E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BJ2801)+$I2801*BA2801,IF(D2801=24,\".\",IFERROR((CB2802-CB2801)/CB2801,\".\")))","v":3.0310347318596113E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BK2801)+$I2801*BB2801,IF(D2801=24,\".\",IFERROR((CC2802-CC2801)/CC2801,\".\")))","v":6.8313846833923664E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+(1-$I2801)*(BL2801)+$I2801*BC2801,IF(D2801=24,\".\",IFERROR((CD2802-CD2801)/CD2801,\".\")))","v":9.781606833606199E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BM2801)+$I2801*BG2801,IF($D2801=24,\".\",IFERROR((CE2802-CE2801)/CE2801,\".\")))","v":9.1920015109893005E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BN2801)+$I2801*BH2801,IF($D2801=24,\".\",IFERROR((CF2802-CF2801)/CF2801,\".\")))","v":8.7097788089233519E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+$AV2801+(1-$I2801)*(BO2801)+$I2801*BI2801,IF($D2801=24,\".\",IFERROR((CG2802-CG2801)/CG2801,\".\")))","v":6.7614971617877218E-2},{"$f":"IFERROR(AV2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BP2801,IF($D2801=24,\".\",IFERROR((CH2802-CH2801)/CH2801,\".\")))","v":2.1881180103402568E-2},{"$f":"IFERROR(AW2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BQ2801,IF(D2801=24,\".\",IFERROR((CI2802-CI2801)/CI2801,\".\")))","v":1.1605200477390058E-2},{"$f":"IFERROR(AW2801+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2801,Table1[Country Code],0)))+BR2801,IF(D2801=24,\".\",IFERROR((CJ2802-CJ2801)/CJ2801,\".\")))","v":-6.7764355802740171E-3},7008236.894889242,10346344.10278607,14541987.737232342,6347934.2145598307,5283468.7910336051,3961465.7021998004,7498472.9769683769,6962643.9450375624,6285413.238662716,20854644.086417452,22592456.838857237,24788866.67809486,4.6032899771654472E-2,5.5229933565927411E-2,6.646942680988116E-2,0.33605161832772201,0.45795568744835119,0.58663382743845394,0.30438947738715982,0.23385985989564698,0.15980826205743495,0.35955890428511811,0.30818445265600181,0.25355791050411103,2542.6291253861805,2754.5058325843984,3022.2953765051038,3.7521826099387923E-2,4.669652830965898E-2,5.8442451716938848E-2]
["Lebanon","LBN",2019,{"$f":"C2814-'Initial Conditions and Settings'!$B$9","v":3},"LBN2019",2216.4970703125,{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,G2813*F2814/F2813,\"\")),\".\")","v":2019.570926850382},6066,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2814,Table1[Country Code],0)),MAX(IF(D2814>0,K2813*EXP(growthb),\".\"),0.001)),\".\")","v":69.357484836963991},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2814,Table1[Country Code],0))*EXP(D2814*INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0))),\".\")","v":99.384755168228281},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2814,Table1[Country Code],0))*EXP(D2814*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))),\".\")","v":99.384755168228281},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,Q2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))+growthdif),IF($D2814>1,Q2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(T2813-LN(Z2813)+LN(Z2812))+growthdif),\".\"))),\".\")","v":18538.880307280502},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,R2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))),IF($D2814>1,R2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(U2813-LN(AA2813)+LN(AA2812))),\".\"))),\".\")","v":18195.346461380625},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Minimum wage, W],MATCH($B2814,Table1[Country Code],0)),IF($D2814=1,S2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2814,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2814,Table1[Country Code],0)))-growthdif),IF($D2814>1,S2813*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2813)*(V2813-LN(AB2813)+LN(AB2812))-growthdif),\".\"))),\".\")","v":17858.005336307586},{"$f":"IFERROR(IF(IFERROR(AND(AC2813/$G2813=mininf,AF2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(W2813/Z2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AC2813/$G2813>mininf,AF2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(W2813/Z2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AC2813/$G2813=mininf,AF2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(Q2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.1043504104681902E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2813/$G2813=mininf,AG2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(X2813/AA2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AD2813/$G2813>mininf,AG2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(X2813/AA2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AD2813/$G2813=mininf,AG2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(R2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.3558314543550738E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2813/$G2813=mininf,AH2813/$G2813>minfor,$B2814=$B2813),FALSE),$P2813*$I2813*(Y2813/AB2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AE2813/$G2813>mininf,AH2813/$G2813=minfor,$B2814=$B2813),FALSE),($J2813*$P2813*$I2813/$M2813)*(Y2813/AB2813)^(-(1-$I2813))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0)),IF(IFERROR(AND(AE2813/$G2813=mininf,AH2813/$G2813=minfor),FALSE),0,((($P2814*($I2814^$I2814)*((1-$I2814)^(1-$I2814)))^(1/$I2814))*(S2814^(-(1-$I2814)/$I2814)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2814,Table1[Country Code],0))))),\".\")","v":3.6121945836531916E-2},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,W2813*EXP(T2813),\"\")),\".\")","v":142107734.22159821},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,X2813*EXP(U2813),\"\")),\".\")","v":142430149.9392564},{"$f":"IFERROR(IF($D2814=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2814,Table1[Country Code],0)),IF($D2814>0,Y2813*EXP(V2813),\"\")),\".\")","v":142756451.48336437},1577.4709013865649,1604.1097184115738,1631.4026863984761,803.39975855930993,782.19957947470846,759.46303827613963,774.07114282725513,821.91013893686545,871.93964812233673,442.10002546381702,415.46120843880817,388.16824045190583,0.38328495054860801,0.40697265345301525,0.4317449991628512,0.39780715194402727,0.3873097840116892,0.37605167918541926,0.21890789750736472,0.2057175625352955,0.19220332165172971,null,2.5000000000001132E-3,2.4999999999995026E-3,107737855.15654379,110195901.91645375,112608913.89762419,2.0096808233645902E-2,3.1208268232891356E-2,4.1481951727803335E-2,34369879.065054417,32234248.022802651,30147537.585740179,6.4601125877086218E-2,4.1550718584783652E-2,1.5842937628868015E-2,-1.5483510624815899E-2,1.0184352761537951E-2,3.5049372219362773E-2,1.902080701862463E-2,1.0526803113426908E-2,-5.8964187957410985E-4,-2.6366899650452247E-2,-6.1192478585327059E-2,-0.1048117870848948,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BJ2814)+$I2814*BA2814,IF(D2814=24,\".\",IFERROR((CB2815-CB2814)/CB2814,\".\")))","v":2.3066488044150013E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BK2814)+$I2814*BB2814,IF(D2814=24,\".\",IFERROR((CC2815-CC2814)/CC2814,\".\")))","v":2.0696310497214654E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+(1-$I2814)*(BL2814)+$I2814*BC2814,IF(D2814=24,\".\",IFERROR((CD2815-CD2814)/CD2814,\".\")))","v":3.8265661973583054E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BM2814)+$I2814*BG2814,IF($D2814=24,\".\",IFERROR((CE2815-CE2814)/CE2814,\".\")))","v":4.4310966447855538E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BN2814)+$I2814*BH2814,IF($D2814=24,\".\",IFERROR((CF2815-CF2814)/CF2814,\".\")))","v":2.8538760849105393E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+$AV2814+(1-$I2814)*(BO2814)+$I2814*BI2814,IF($D2814=24,\".\",IFERROR((CG2815-CG2814)/CG2814,\".\")))","v":1.0126647874647066E-2},{"$f":"IFERROR(AV2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BP2814,IF($D2814=24,\".\",IFERROR((CH2815-CH2814)/CH2814,\".\")))","v":-2.3866899650452134E-2},{"$f":"IFERROR(AW2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BQ2814,IF(D2814=24,\".\",IFERROR((CI2815-CI2814)/CI2814,\".\")))","v":-5.8692478585327557E-2},{"$f":"IFERROR(AW2814+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2814,Table1[Country Code],0)))+BR2814,IF(D2814=24,\".\",IFERROR((CJ2815-CJ2814)/CJ2814,\".\")))","v":-0.1023117870848953},28700824.532388628,29909879.476155508,31142205.778213695,11813815.3885112,11288932.861958686,10757579.724850833,3047429.3623147542,2863805.954706545,2675673.4343775907,43562069.283214577,44062618.292820737,44575458.937442116,1.186701223377888E-2,1.7545767093433178E-2,2.3036496651492946E-2,0.65884897124131081,0.67880395298771479,0.69864016031599685,0.27119500021233661,0.25620204380360273,0.24133413275560855,6.995602854635273E-2,6.4994003208682538E-2,6.0025706928394651E-2,7181.3500302035236,7263.8671765283116,7348.4106392090534,1.9697576254477767E-2,2.5360977671388341E-2,3.1202414230495634E-2]
["Liberia","LBR",2015,{"$f":"C2836-'Initial Conditions and Settings'!$B$9","v":-1},"LBR2015",1583.1619873046875,{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,G2835*F2836/F2835,\"\")),\".\")","v":""},4499.6210000000001,0.5,".",{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2836,Table1[Country Code],0)),MAX(IF(D2836>0,K2835*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2836,Table1[Country Code],0))*EXP(D2836*INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0))),\".\")","v":27.424542394242302},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2836,Table1[Country Code],0))*EXP(D2836*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))),\".\")","v":27.424542394242302},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,Q2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))+growthdif),IF($D2836>1,Q2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(T2835-LN(Z2835)+LN(Z2834))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,R2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))),IF($D2836>1,R2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(U2835-LN(AA2835)+LN(AA2834))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Minimum wage, W],MATCH($B2836,Table1[Country Code],0)),IF($D2836=1,S2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2836,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2836,Table1[Country Code],0)))-growthdif),IF($D2836>1,S2835*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2835)*(V2835-LN(AB2835)+LN(AB2834))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2835/$G2835=mininf,AF2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(W2835/Z2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AC2835/$G2835>mininf,AF2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(W2835/Z2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AC2835/$G2835=mininf,AF2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(Q2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2835/$G2835=mininf,AG2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(X2835/AA2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AD2835/$G2835>mininf,AG2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(X2835/AA2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AD2835/$G2835=mininf,AG2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(R2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2835/$G2835=mininf,AH2835/$G2835>minfor,$B2836=$B2835),FALSE),$P2835*$I2835*(Y2835/AB2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AE2835/$G2835>mininf,AH2835/$G2835=minfor,$B2836=$B2835),FALSE),($J2835*$P2835*$I2835/$M2835)*(Y2835/AB2835)^(-(1-$I2835))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0)),IF(IFERROR(AND(AE2835/$G2835=mininf,AH2835/$G2835=minfor),FALSE),0,((($P2836*($I2836^$I2836)*((1-$I2836)^(1-$I2836)))^(1/$I2836))*(S2836^(-(1-$I2836)/$I2836)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2836,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,W2835*EXP(T2835),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,X2835*EXP(U2835),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D2836=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2836,Table1[Country Code],0)),IF($D2836>0,Y2835*EXP(V2835),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BJ2836)+$I2836*BA2836,IF(D2836=24,\".\",IFERROR((CB2837-CB2836)/CB2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BK2836)+$I2836*BB2836,IF(D2836=24,\".\",IFERROR((CC2837-CC2836)/CC2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+(1-$I2836)*(BL2836)+$I2836*BC2836,IF(D2836=24,\".\",IFERROR((CD2837-CD2836)/CD2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BM2836)+$I2836*BG2836,IF($D2836=24,\".\",IFERROR((CE2837-CE2836)/CE2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BN2836)+$I2836*BH2836,IF($D2836=24,\".\",IFERROR((CF2837-CF2836)/CF2836,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+$AV2836+(1-$I2836)*(BO2836)+$I2836*BI2836,IF($D2836=24,\".\",IFERROR((CG2837-CG2836)/CG2836,\".\")))","v":"."},{"$f":"IFERROR(AV2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BP2836,IF($D2836=24,\".\",IFERROR((CH2837-CH2836)/CH2836,\".\")))","v":"."},{"$f":"IFERROR(AW2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BQ2836,IF(D2836=24,\".\",IFERROR((CI2837-CI2836)/CI2836,\".\")))","v":"."},{"$f":"IFERROR(AW2836+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2836,Table1[Country Code],0)))+BR2836,IF(D2836=24,\".\",IFERROR((CJ2837-CJ2836)/CJ2836,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Libya","LBY",2025,{"$f":"C2872-'Initial Conditions and Settings'!$B$9","v":9},"LBY2025",2736.751953125,{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,G2871*F2872/F2871,\"\")),\".\")","v":2714.7077373810498},7032,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2872,Table1[Country Code],0)),MAX(IF(D2872>0,K2871*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2872,Table1[Country Code],0))*EXP(D2872*INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2872,Table1[Country Code],0))*EXP(D2872*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,Q2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))+growthdif),IF($D2872>1,Q2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(T2871-LN(Z2871)+LN(Z2870))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,R2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))),IF($D2872>1,R2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(U2871-LN(AA2871)+LN(AA2870))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Minimum wage, W],MATCH($B2872,Table1[Country Code],0)),IF($D2872=1,S2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2872,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2872,Table1[Country Code],0)))-growthdif),IF($D2872>1,S2871*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2871)*(V2871-LN(AB2871)+LN(AB2870))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2871/$G2871=mininf,AF2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(W2871/Z2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AC2871/$G2871>mininf,AF2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(W2871/Z2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AC2871/$G2871=mininf,AF2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(Q2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2871/$G2871=mininf,AG2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(X2871/AA2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AD2871/$G2871>mininf,AG2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(X2871/AA2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AD2871/$G2871=mininf,AG2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(R2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2871/$G2871=mininf,AH2871/$G2871>minfor,$B2872=$B2871),FALSE),$P2871*$I2871*(Y2871/AB2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AE2871/$G2871>mininf,AH2871/$G2871=minfor,$B2872=$B2871),FALSE),($J2871*$P2871*$I2871/$M2871)*(Y2871/AB2871)^(-(1-$I2871))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0)),IF(IFERROR(AND(AE2871/$G2871=mininf,AH2871/$G2871=minfor),FALSE),0,((($P2872*($I2872^$I2872)*((1-$I2872)^(1-$I2872)))^(1/$I2872))*(S2872^(-(1-$I2872)/$I2872)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2872,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,W2871*EXP(T2871),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,X2871*EXP(U2871),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2872=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2872,Table1[Country Code],0)),IF($D2872>0,Y2871*EXP(V2871),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BJ2872)+$I2872*BA2872,IF(D2872=24,\".\",IFERROR((CB2873-CB2872)/CB2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BK2872)+$I2872*BB2872,IF(D2872=24,\".\",IFERROR((CC2873-CC2872)/CC2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+(1-$I2872)*(BL2872)+$I2872*BC2872,IF(D2872=24,\".\",IFERROR((CD2873-CD2872)/CD2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BM2872)+$I2872*BG2872,IF($D2872=24,\".\",IFERROR((CE2873-CE2872)/CE2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BN2872)+$I2872*BH2872,IF($D2872=24,\".\",IFERROR((CF2873-CF2872)/CF2872,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+$AV2872+(1-$I2872)*(BO2872)+$I2872*BI2872,IF($D2872=24,\".\",IFERROR((CG2873-CG2872)/CG2872,\".\")))","v":"."},{"$f":"IFERROR(AV2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BP2872,IF($D2872=24,\".\",IFERROR((CH2873-CH2872)/CH2872,\".\")))","v":"."},{"$f":"IFERROR(AW2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BQ2872,IF(D2872=24,\".\",IFERROR((CI2873-CI2872)/CI2872,\".\")))","v":"."},{"$f":"IFERROR(AW2872+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2872,Table1[Country Code],0)))+BR2872,IF(D2872=24,\".\",IFERROR((CJ2873-CJ2872)/CJ2872,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Lucia","LCA",2016,{"$f":"C2889-'Initial Conditions and Settings'!$B$9","v":0},"LCA2016",100.18699645996094,{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,G2888*F2889/F2888,\"\")),\".\")","v":95.2},178.01499999999999,0.5,0.71,{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2889,Table1[Country Code],0)),MAX(IF(D2889>0,K2888*EXP(growthb),\".\"),0.001)),\".\")","v":66.635324887012757},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2889,Table1[Country Code],0))*EXP(D2889*INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2889,Table1[Country Code],0))*EXP(D2889*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,Q2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))+growthdif),IF($D2889>1,Q2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(T2888-LN(Z2888)+LN(Z2887))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,R2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))),IF($D2889>1,R2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(U2888-LN(AA2888)+LN(AA2887))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Minimum wage, W],MATCH($B2889,Table1[Country Code],0)),IF($D2889=1,S2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2889,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2889,Table1[Country Code],0)))-growthdif),IF($D2889>1,S2888*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2888)*(V2888-LN(AB2888)+LN(AB2887))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2888/$G2888=mininf,AF2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(W2888/Z2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AC2888/$G2888>mininf,AF2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(W2888/Z2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AC2888/$G2888=mininf,AF2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(Q2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2888/$G2888=mininf,AG2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(X2888/AA2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AD2888/$G2888>mininf,AG2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(X2888/AA2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AD2888/$G2888=mininf,AG2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(R2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2888/$G2888=mininf,AH2888/$G2888>minfor,$B2889=$B2888),FALSE),$P2888*$I2888*(Y2888/AB2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AE2888/$G2888>mininf,AH2888/$G2888=minfor,$B2889=$B2888),FALSE),($J2888*$P2888*$I2888/$M2888)*(Y2888/AB2888)^(-(1-$I2888))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0)),IF(IFERROR(AND(AE2888/$G2888=mininf,AH2888/$G2888=minfor),FALSE),0,((($P2889*($I2889^$I2889)*((1-$I2889)^(1-$I2889)))^(1/$I2889))*(S2889^(-(1-$I2889)/$I2889)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2889,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,W2888*EXP(T2888),\"\")),\".\")","v":4783359.833333333},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,X2888*EXP(U2888),\"\")),\".\")","v":4783359.833333333},{"$f":"IFERROR(IF($D2889=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2889,Table1[Country Code],0)),IF($D2889>0,Y2888*EXP(V2888),\"\")),\".\")","v":4783359.833333333},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BJ2889)+$I2889*BA2889,IF(D2889=24,\".\",IFERROR((CB2890-CB2889)/CB2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BK2889)+$I2889*BB2889,IF(D2889=24,\".\",IFERROR((CC2890-CC2889)/CC2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+(1-$I2889)*(BL2889)+$I2889*BC2889,IF(D2889=24,\".\",IFERROR((CD2890-CD2889)/CD2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BM2889)+$I2889*BG2889,IF($D2889=24,\".\",IFERROR((CE2890-CE2889)/CE2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BN2889)+$I2889*BH2889,IF($D2889=24,\".\",IFERROR((CF2890-CF2889)/CF2889,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+$AV2889+(1-$I2889)*(BO2889)+$I2889*BI2889,IF($D2889=24,\".\",IFERROR((CG2890-CG2889)/CG2889,\".\")))","v":"."},{"$f":"IFERROR(AV2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BP2889,IF($D2889=24,\".\",IFERROR((CH2890-CH2889)/CH2889,\".\")))","v":"."},{"$f":"IFERROR(AW2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BQ2889,IF(D2889=24,\".\",IFERROR((CI2890-CI2889)/CI2889,\".\")))","v":"."},{"$f":"IFERROR(AW2889+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2889,Table1[Country Code],0)))+BR2889,IF(D2889=24,\".\",IFERROR((CJ2890-CJ2889)/CJ2889,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Lucia","LCA",2034,{"$f":"C2907-'Initial Conditions and Settings'!$B$9","v":18},"LCA2034",112.60399627685547,{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,G2906*F2907/F2906,\"\")),\".\")","v":106.99892026247917},187,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2907,Table1[Country Code],0)),MAX(IF(D2907>0,K2906*EXP(growthb),\".\"),0.001)),\".\")","v":69.702406285884138},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2907,Table1[Country Code],0))*EXP(D2907*INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2907,Table1[Country Code],0))*EXP(D2907*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,Q2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))+growthdif),IF($D2907>1,Q2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(T2906-LN(Z2906)+LN(Z2905))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,R2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))),IF($D2907>1,R2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(U2906-LN(AA2906)+LN(AA2905))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Minimum wage, W],MATCH($B2907,Table1[Country Code],0)),IF($D2907=1,S2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2907,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2907,Table1[Country Code],0)))-growthdif),IF($D2907>1,S2906*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2906)*(V2906-LN(AB2906)+LN(AB2905))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2906/$G2906=mininf,AF2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(W2906/Z2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AC2906/$G2906>mininf,AF2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(W2906/Z2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AC2906/$G2906=mininf,AF2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(Q2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2906/$G2906=mininf,AG2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(X2906/AA2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AD2906/$G2906>mininf,AG2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(X2906/AA2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AD2906/$G2906=mininf,AG2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(R2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2906/$G2906=mininf,AH2906/$G2906>minfor,$B2907=$B2906),FALSE),$P2906*$I2906*(Y2906/AB2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AE2906/$G2906>mininf,AH2906/$G2906=minfor,$B2907=$B2906),FALSE),($J2906*$P2906*$I2906/$M2906)*(Y2906/AB2906)^(-(1-$I2906))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0)),IF(IFERROR(AND(AE2906/$G2906=mininf,AH2906/$G2906=minfor),FALSE),0,((($P2907*($I2907^$I2907)*((1-$I2907)^(1-$I2907)))^(1/$I2907))*(S2907^(-(1-$I2907)/$I2907)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2907,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,W2906*EXP(T2906),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,X2906*EXP(U2906),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2907=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2907,Table1[Country Code],0)),IF($D2907>0,Y2906*EXP(V2906),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BJ2907)+$I2907*BA2907,IF(D2907=24,\".\",IFERROR((CB2908-CB2907)/CB2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BK2907)+$I2907*BB2907,IF(D2907=24,\".\",IFERROR((CC2908-CC2907)/CC2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+(1-$I2907)*(BL2907)+$I2907*BC2907,IF(D2907=24,\".\",IFERROR((CD2908-CD2907)/CD2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BM2907)+$I2907*BG2907,IF($D2907=24,\".\",IFERROR((CE2908-CE2907)/CE2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BN2907)+$I2907*BH2907,IF($D2907=24,\".\",IFERROR((CF2908-CF2907)/CF2907,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+$AV2907+(1-$I2907)*(BO2907)+$I2907*BI2907,IF($D2907=24,\".\",IFERROR((CG2908-CG2907)/CG2907,\".\")))","v":"."},{"$f":"IFERROR(AV2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BP2907,IF($D2907=24,\".\",IFERROR((CH2908-CH2907)/CH2907,\".\")))","v":"."},{"$f":"IFERROR(AW2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BQ2907,IF(D2907=24,\".\",IFERROR((CI2908-CI2907)/CI2907,\".\")))","v":"."},{"$f":"IFERROR(AW2907+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2907,Table1[Country Code],0)))+BR2907,IF(D2907=24,\".\",IFERROR((CJ2908-CJ2907)/CJ2907,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Liechtenstein","LIE",2023,{"$f":"C2922-'Initial Conditions and Settings'!$B$9","v":7},"LIE2023",".",{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,G2921*F2922/F2921,\"\")),\".\")","v":"."},39,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2922,Table1[Country Code],0)),MAX(IF(D2922>0,K2921*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2922,Table1[Country Code],0))*EXP(D2922*INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2922,Table1[Country Code],0))*EXP(D2922*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,Q2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))+growthdif),IF($D2922>1,Q2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(T2921-LN(Z2921)+LN(Z2920))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,R2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))),IF($D2922>1,R2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(U2921-LN(AA2921)+LN(AA2920))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Minimum wage, W],MATCH($B2922,Table1[Country Code],0)),IF($D2922=1,S2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2922,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2922,Table1[Country Code],0)))-growthdif),IF($D2922>1,S2921*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2921)*(V2921-LN(AB2921)+LN(AB2920))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2921/$G2921=mininf,AF2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(W2921/Z2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AC2921/$G2921>mininf,AF2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(W2921/Z2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AC2921/$G2921=mininf,AF2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(Q2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2921/$G2921=mininf,AG2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(X2921/AA2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AD2921/$G2921>mininf,AG2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(X2921/AA2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AD2921/$G2921=mininf,AG2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(R2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2921/$G2921=mininf,AH2921/$G2921>minfor,$B2922=$B2921),FALSE),$P2921*$I2921*(Y2921/AB2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AE2921/$G2921>mininf,AH2921/$G2921=minfor,$B2922=$B2921),FALSE),($J2921*$P2921*$I2921/$M2921)*(Y2921/AB2921)^(-(1-$I2921))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0)),IF(IFERROR(AND(AE2921/$G2921=mininf,AH2921/$G2921=minfor),FALSE),0,((($P2922*($I2922^$I2922)*((1-$I2922)^(1-$I2922)))^(1/$I2922))*(S2922^(-(1-$I2922)/$I2922)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2922,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,W2921*EXP(T2921),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,X2921*EXP(U2921),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2922=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2922,Table1[Country Code],0)),IF($D2922>0,Y2921*EXP(V2921),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BJ2922)+$I2922*BA2922,IF(D2922=24,\".\",IFERROR((CB2923-CB2922)/CB2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BK2922)+$I2922*BB2922,IF(D2922=24,\".\",IFERROR((CC2923-CC2922)/CC2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+(1-$I2922)*(BL2922)+$I2922*BC2922,IF(D2922=24,\".\",IFERROR((CD2923-CD2922)/CD2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BM2922)+$I2922*BG2922,IF($D2922=24,\".\",IFERROR((CE2923-CE2922)/CE2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BN2922)+$I2922*BH2922,IF($D2922=24,\".\",IFERROR((CF2923-CF2922)/CF2922,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+$AV2922+(1-$I2922)*(BO2922)+$I2922*BI2922,IF($D2922=24,\".\",IFERROR((CG2923-CG2922)/CG2922,\".\")))","v":"."},{"$f":"IFERROR(AV2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BP2922,IF($D2922=24,\".\",IFERROR((CH2923-CH2922)/CH2922,\".\")))","v":"."},{"$f":"IFERROR(AW2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BQ2922,IF(D2922=24,\".\",IFERROR((CI2923-CI2922)/CI2922,\".\")))","v":"."},{"$f":"IFERROR(AW2922+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2922,Table1[Country Code],0)))+BR2922,IF(D2922=24,\".\",IFERROR((CJ2923-CJ2922)/CJ2922,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sri Lanka","LKA",2021,{"$f":"C2946-'Initial Conditions and Settings'!$B$9","v":5},"LKA2021",8347.7490234375,{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,G2945*F2946/F2945,\"\")),\".\")","v":8598.3768077426939},21762,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D2946=0,a,IF(D2946>0,MAX(MIN(J2945*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71893070059385067},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2946,Table1[Country Code],0)),MAX(IF(D2946>0,K2945*EXP(growthb),\".\"),0.001)),\".\")","v":51.757227453875672},{"$f":"IFERROR(IF($D2946=0,miu,IF(D2946>0,MAX(L2945*EXP(growthmiu),1.001),\".\")),\".\")","v":1.9006117628007544},{"$f":"IFERROR(IF($D2946=0,psi,IF(D2946>0,MAX(M2945*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2838510935506622},0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2946,Table1[Country Code],0))*EXP(D2946*INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0))),\".\")","v":71.435741177113201},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2946,Table1[Country Code],0))*EXP(D2946*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))),\".\")","v":71.435741177113201},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,Q2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))+growthdif),IF($D2946>1,Q2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(T2945-LN(Z2945)+LN(Z2944))+growthdif),\".\"))),\".\")","v":10399.45303056223},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,R2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))),IF($D2946>1,R2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(U2945-LN(AA2945)+LN(AA2944))),\".\"))),\".\")","v":10057.735134731001},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Minimum wage, W],MATCH($B2946,Table1[Country Code],0)),IF($D2946=1,S2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2946,Table1[Country Code],0)))-growthdif),IF($D2946>1,S2945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2945)*(V2945-LN(AB2945)+LN(AB2944))-growthdif),\".\"))),\".\")","v":9726.6469902508597},{"$f":"IFERROR(IF(IFERROR(AND(AC2945/$G2945=mininf,AF2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(W2945/Z2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AC2945/$G2945>mininf,AF2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(W2945/Z2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AC2945/$G2945=mininf,AF2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(Q2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":5.7961041406282054E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD2945/$G2945=mininf,AG2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(X2945/AA2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AD2945/$G2945>mininf,AG2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(X2945/AA2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AD2945/$G2945=mininf,AG2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(R2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":6.2129045626745816E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE2945/$G2945=mininf,AH2945/$G2945>minfor,$B2946=$B2945),FALSE),$P2945*$I2945*(Y2945/AB2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AE2945/$G2945>mininf,AH2945/$G2945=minfor,$B2946=$B2945),FALSE),($J2945*$P2945*$I2945/$M2945)*(Y2945/AB2945)^(-(1-$I2945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0)),IF(IFERROR(AND(AE2945/$G2945=mininf,AH2945/$G2945=minfor),FALSE),0,((($P2946*($I2946^$I2946)*((1-$I2946)^(1-$I2946)))^(1/$I2946))*(S2946^(-(1-$I2946)/$I2946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2946,Table1[Country Code],0))))),\".\")","v":6.6446735051824052E-2},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,W2945*EXP(T2945),\"\")),\".\")","v":314222841.89474654},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,X2945*EXP(U2945),\"\")),\".\")","v":316635010.71092224},{"$f":"IFERROR(IF($D2946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2946,Table1[Country Code],0)),IF($D2946>0,Y2945*EXP(V2945),\"\")),\".\")","v":319115332.65911102},{"$f":"IFERROR(IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946>minrud,W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":5907.9450933485514},{"$f":"IFERROR(IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946>minrud,X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":6107.9047054362354},{"$f":"IFERROR(IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946>minrud,Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946))),(1-minrud)*$G2946),\".\")","v":6317.8919283419809},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((Q2946/($P2946*(1-$I2946)))^(-1/$I2946))*W2946)),Z2946*(1-($L2946*$K2946*$P2946/Q2946))/(1-$N2946))),mininf*$G2946),Z2946-$G2946*minfor),\".\")","v":3206.8311061097211},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((R2946/($P2946*(1-$I2946)))^(-1/$I2946))*X2946)),AA2946*(1-($L2946*$K2946*$P2946/R2946))/(1-$N2946))),mininf*$G2946),AA2946-$G2946*minfor),\".\")","v":3080.6468311220538},{"$f":"IFERROR(MIN(MAX((IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*(((1-minrud)*$G2946)-(((S2946/($P2946*(1-$I2946)))^(-1/$I2946))*Y2946)),AB2946*(1-($L2946*$K2946*$P2946/S2946))/(1-$N2946))),mininf*$G2946),AB2946-$G2946*minfor),\".\")","v":2935.0468622837479},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((Q2946/($P2946*(1-$I2946)))^(-1/$I2946)))*W2946),MIN((W2946*(((1-$N2946)*(($P2946*(1-$I2946)/Q2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/Q2946))+($L2946*$K2946*$P2946/Q2946)-$N2946))))-mininf*$G2946,Z2946*(($L2946*$K2946*$P2946/Q2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":2701.1139872388312},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((R2946/($P2946*(1-$I2946)))^(-1/$I2946)))*X2946),MIN((X2946*(((1-$N2946)*(($P2946*(1-$I2946)/R2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/R2946))+($L2946*$K2946*$P2946/R2946)-$N2946))))-mininf*$G2946,AA2946*(($L2946*$K2946*$P2946/R2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":3027.2578743141821},{"$f":"IFERROR(MIN(MAX(IF(($G2946-(Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946)))))/$G2946<minrud,(1/(1-($N2946/$M2946)))*((-$N2946/$M2946)*$G2946*(1-minrud)+(((S2946/($P2946*(1-$I2946)))^(-1/$I2946)))*Y2946),MIN((Y2946*(((1-$N2946)*(($P2946*(1-$I2946)/S2946)^(1/$I2946))/(($N2946/$M2946)*(1-($L2946*$K2946*$P2946/S2946))+($L2946*$K2946*$P2946/S2946)-$N2946))))-mininf*$G2946,AB2946*(($L2946*$K2946*$P2946/S2946)-$N2946)/(1-$N2946))),0),$G2946*(1-mininf-minrud)),\".\")","v":3382.8450660582339},{"$f":"IFERROR(MAX(MIN($G2946-Z2946,$G2946*(1-mininf)),minrud*$G2946),\".\")","v":2690.4317143941425},2490.4721023064585,2280.484879400713,0.31414231402449394,0.3520731810204209,0.39342833440516806,0.37295773118735892,0.35828237119684997,0.3413489461918891,{"$f":"IFERROR(AI2946/(AC2946+AI2946+AF2946),\".\")","v":0.31289995478814719},0.28964444778272919,0.26522271940294295,null,{"$f":"IFERROR(IF($D2946=24,growtha,IF(AND(J2946=0,J2947=0),0,LN(J2947)-LN(J2946))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D2946=24,growthb,IF(AND(K2946=0,K2947=0),0,LN(K2947)-LN(K2946))),\".\")","v":2.4999999999999467E-3},{"$f":"IF(IFERROR(AND(AC2946/$G2946>mininf,AF2946/$G2946>minfor),FALSE),AF2946*(Q2946/(P2946*(1-I2946)))^(1/I2946),IF(IFERROR(AF2946/$G2946=minfor,FALSE),0,IF(IFERROR(AC2946/$G2946=mininf,FALSE), W2946,\".\")))","v":228977488.9897595},{"$f":"IF(IFERROR(AND(AD2946/$G2946>mininf,AG2946/$G2946>minfor),FALSE),AG2946*(R2946/($P2946*(1-$I2946)))^(1/$I2946),IF(IFERROR(AG2946/$G2946=minfor,FALSE),0,IF(IFERROR(AD2946/$G2946=mininf,FALSE), X2946,\".\")))","v":240037274.93258312},{"$f":"IF(IFERROR(AND(AE2946/$G2946>mininf,AH2946/$G2946>minfor),FALSE),AH2946*(S2946/($P2946*(1-$I2946)))^(1/$I2946),IF(IFERROR(AH2946/$G2946=minfor,FALSE),0,IF(IFERROR(AE2946/$G2946=mininf,FALSE), Y2946,\".\")))","v":250863396.12062928},4.2240247371854167E-2,5.6653978343021549E-2,6.9505452462767181E-2,85245352.904987037,76597735.778339118,68251936.538481742,9.9004536268271437E-2,7.9094854714629292E-2,5.5123185291215293E-2,1.6766862323969178E-3,3.0738408738498535E-2,5.8325603350210642E-2,4.8440975128814401E-2,4.3179285110104715E-2,3.3943336178658967E-2,-4.6356782724068069E-2,-7.8752231478020462E-2,-0.12237974440473387,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BJ2946)+$I2946*BA2946,IF(D2946=24,\".\",IFERROR((CB2947-CB2946)/CB2946,\".\")))","v":4.0802692629510945E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BK2946)+$I2946*BB2946,IF(D2946=24,\".\",IFERROR((CC2947-CC2946)/CC2946,\".\")))","v":6.2540419368145445E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+(1-$I2946)*(BL2946)+$I2946*BC2946,IF(D2946=24,\".\",IFERROR((CD2947-CD2946)/CD2946,\".\")))","v":8.2759753733874314E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BM2946)+$I2946*BG2946,IF($D2946=24,\".\",IFERROR((CE2947-CE2946)/CE2946,\".\")))","v":9.5066981525928324E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BN2946)+$I2946*BH2946,IF($D2946=24,\".\",IFERROR((CF2947-CF2946)/CF2946,\".\")))","v":8.2481295739752408E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+$AV2946+(1-$I2946)*(BO2946)+$I2946*BI2946,IF($D2946=24,\".\",IFERROR((CG2947-CG2946)/CG2946,\".\")))","v":6.5877486562322535E-2},{"$f":"IFERROR(AV2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BP2946,IF($D2946=24,\".\",IFERROR((CH2947-CH2946)/CH2946,\".\")))","v":-2.5012556896682667E-2},{"$f":"IFERROR(AW2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BQ2946,IF(D2946=24,\".\",IFERROR((CI2947-CI2946)/CI2946,\".\")))","v":-5.7408005650635113E-2},{"$f":"IFERROR(AW2946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2946,Table1[Country Code],0)))+BR2946,IF(D2946=24,\".\",IFERROR((CJ2947-CJ2946)/CJ2946,\".\")))","v":-0.10103551857734852},56180216.080969781,60894715.768761672,65807479.560520582,26851959.602205262,24947757.129107643,22986221.845406763,9947375.967439346,9208062.1134218909,8431673.014443282,92979551.650614381,95050535.011291206,97225374.420370623,4.9432691888663227E-2,5.615421220742256E-2,6.2829142124097778E-2,0.6042211979261416,0.64065621262971206,0.67685498721754089,0.28879424696632028,0.26246835040059541,0.23642204499024999,0.10698455510753817,9.6875436969692488E-2,8.6722967792209199E-2,4272.5646379291602,4367.7297588131241,4467.6672374033005,4.7387856098952241E-2,5.4198848912209385E-2,6.1406405256953178E-2]
["Lesotho","LSO",2027,{"$f":"C2978-'Initial Conditions and Settings'!$B$9","v":11},"LSO2027",1095.156982421875,{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,G2977*F2978/F2977,\"\")),\".\")","v":1082.066253883735},2523,0.5,0.72979594672615,{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2978,Table1[Country Code],0)),MAX(IF(D2978>0,K2977*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2978,Table1[Country Code],0))*EXP(D2978*INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2978,Table1[Country Code],0))*EXP(D2978*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,Q2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))+growthdif),IF($D2978>1,Q2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(T2977-LN(Z2977)+LN(Z2976))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,R2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))),IF($D2978>1,R2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(U2977-LN(AA2977)+LN(AA2976))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Minimum wage, W],MATCH($B2978,Table1[Country Code],0)),IF($D2978=1,S2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2978,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2978,Table1[Country Code],0)))-growthdif),IF($D2978>1,S2977*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2977)*(V2977-LN(AB2977)+LN(AB2976))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2977/$G2977=mininf,AF2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(W2977/Z2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AC2977/$G2977>mininf,AF2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(W2977/Z2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AC2977/$G2977=mininf,AF2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(Q2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2977/$G2977=mininf,AG2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(X2977/AA2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AD2977/$G2977>mininf,AG2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(X2977/AA2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AD2977/$G2977=mininf,AG2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(R2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2977/$G2977=mininf,AH2977/$G2977>minfor,$B2978=$B2977),FALSE),$P2977*$I2977*(Y2977/AB2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AE2977/$G2977>mininf,AH2977/$G2977=minfor,$B2978=$B2977),FALSE),($J2977*$P2977*$I2977/$M2977)*(Y2977/AB2977)^(-(1-$I2977))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0)),IF(IFERROR(AND(AE2977/$G2977=mininf,AH2977/$G2977=minfor),FALSE),0,((($P2978*($I2978^$I2978)*((1-$I2978)^(1-$I2978)))^(1/$I2978))*(S2978^(-(1-$I2978)/$I2978)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2978,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,W2977*EXP(T2977),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,X2977*EXP(U2977),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2978=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2978,Table1[Country Code],0)),IF($D2978>0,Y2977*EXP(V2977),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BJ2978)+$I2978*BA2978,IF(D2978=24,\".\",IFERROR((CB2979-CB2978)/CB2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BK2978)+$I2978*BB2978,IF(D2978=24,\".\",IFERROR((CC2979-CC2978)/CC2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+(1-$I2978)*(BL2978)+$I2978*BC2978,IF(D2978=24,\".\",IFERROR((CD2979-CD2978)/CD2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BM2978)+$I2978*BG2978,IF($D2978=24,\".\",IFERROR((CE2979-CE2978)/CE2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BN2978)+$I2978*BH2978,IF($D2978=24,\".\",IFERROR((CF2979-CF2978)/CF2978,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+$AV2978+(1-$I2978)*(BO2978)+$I2978*BI2978,IF($D2978=24,\".\",IFERROR((CG2979-CG2978)/CG2978,\".\")))","v":"."},{"$f":"IFERROR(AV2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BP2978,IF($D2978=24,\".\",IFERROR((CH2979-CH2978)/CH2978,\".\")))","v":"."},{"$f":"IFERROR(AW2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BQ2978,IF(D2978=24,\".\",IFERROR((CI2979-CI2978)/CI2978,\".\")))","v":"."},{"$f":"IFERROR(AW2978+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2978,Table1[Country Code],0)))+BR2978,IF(D2978=24,\".\",IFERROR((CJ2979-CJ2978)/CJ2978,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Lithuania","LTU",2016,{"$f":"C2993-'Initial Conditions and Settings'!$B$9","v":0},"LTU2016",1441.9539794921875,{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,G2992*F2993/F2992,\"\")),\".\")","v":1496.8},2868.2310000000002,0.5,0.71,{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B2993,Table1[Country Code],0)),MAX(IF(D2993>0,K2992*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2993,Table1[Country Code],0))*EXP(D2993*INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B2993,Table1[Country Code],0))*EXP(D2993*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,Q2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))+growthdif),IF($D2993>1,Q2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(T2992-LN(Z2992)+LN(Z2991))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,R2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))),IF($D2993>1,R2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(U2992-LN(AA2992)+LN(AA2991))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Minimum wage, W],MATCH($B2993,Table1[Country Code],0)),IF($D2993=1,S2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(INDEX(Table1[Growth Rate of Capital],MATCH($B2993,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B2993,Table1[Country Code],0)))-growthdif),IF($D2993>1,S2992*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2992)*(V2992-LN(AB2992)+LN(AB2991))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC2992/$G2992=mininf,AF2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(W2992/Z2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AC2992/$G2992>mininf,AF2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(W2992/Z2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AC2992/$G2992=mininf,AF2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(Q2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD2992/$G2992=mininf,AG2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(X2992/AA2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AD2992/$G2992>mininf,AG2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(X2992/AA2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AD2992/$G2992=mininf,AG2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(R2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE2992/$G2992=mininf,AH2992/$G2992>minfor,$B2993=$B2992),FALSE),$P2992*$I2992*(Y2992/AB2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AE2992/$G2992>mininf,AH2992/$G2992=minfor,$B2993=$B2992),FALSE),($J2992*$P2992*$I2992/$M2992)*(Y2992/AB2992)^(-(1-$I2992))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0)),IF(IFERROR(AND(AE2992/$G2992=mininf,AH2992/$G2992=minfor),FALSE),0,((($P2993*($I2993^$I2993)*((1-$I2993)^(1-$I2993)))^(1/$I2993))*(S2993^(-(1-$I2993)/$I2993)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B2993,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,W2992*EXP(T2992),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,X2992*EXP(U2992),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D2993=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B2993,Table1[Country Code],0)),IF($D2993>0,Y2992*EXP(V2992),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BJ2993)+$I2993*BA2993,IF(D2993=24,\".\",IFERROR((CB2994-CB2993)/CB2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BK2993)+$I2993*BB2993,IF(D2993=24,\".\",IFERROR((CC2994-CC2993)/CC2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+(1-$I2993)*(BL2993)+$I2993*BC2993,IF(D2993=24,\".\",IFERROR((CD2994-CD2993)/CD2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BM2993)+$I2993*BG2993,IF($D2993=24,\".\",IFERROR((CE2994-CE2993)/CE2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BN2993)+$I2993*BH2993,IF($D2993=24,\".\",IFERROR((CF2994-CF2993)/CF2993,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+$AV2993+(1-$I2993)*(BO2993)+$I2993*BI2993,IF($D2993=24,\".\",IFERROR((CG2994-CG2993)/CG2993,\".\")))","v":"."},{"$f":"IFERROR(AV2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BP2993,IF($D2993=24,\".\",IFERROR((CH2994-CH2993)/CH2993,\".\")))","v":"."},{"$f":"IFERROR(AW2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BQ2993,IF(D2993=24,\".\",IFERROR((CI2994-CI2993)/CI2993,\".\")))","v":"."},{"$f":"IFERROR(AW2993+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B2993,Table1[Country Code],0)))+BR2993,IF(D2993=24,\".\",IFERROR((CJ2994-CJ2993)/CJ2993,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Luxembourg","LUX",2018,{"$f":"C3021-'Initial Conditions and Settings'!$B$9","v":2},"LUX2018",288.96499633789063,{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,G3020*F3021/F3020,\"\")),\".\")","v":275.85086370399222},607,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3021,Table1[Country Code],0)),MAX(IF(D3021>0,K3020*EXP(growthb),\".\"),0.001)),\".\")","v":213.29640694186389},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3021,Table1[Country Code],0))*EXP(D3021*INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3021,Table1[Country Code],0))*EXP(D3021*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,Q3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))+growthdif),IF($D3021>1,Q3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(T3020-LN(Z3020)+LN(Z3019))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,R3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))),IF($D3021>1,R3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(U3020-LN(AA3020)+LN(AA3019))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Minimum wage, W],MATCH($B3021,Table1[Country Code],0)),IF($D3021=1,S3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3021,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3021,Table1[Country Code],0)))-growthdif),IF($D3021>1,S3020*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3020)*(V3020-LN(AB3020)+LN(AB3019))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3020/$G3020=mininf,AF3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(W3020/Z3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AC3020/$G3020>mininf,AF3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(W3020/Z3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AC3020/$G3020=mininf,AF3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(Q3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3020/$G3020=mininf,AG3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(X3020/AA3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AD3020/$G3020>mininf,AG3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(X3020/AA3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AD3020/$G3020=mininf,AG3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(R3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3020/$G3020=mininf,AH3020/$G3020>minfor,$B3021=$B3020),FALSE),$P3020*$I3020*(Y3020/AB3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AE3020/$G3020>mininf,AH3020/$G3020=minfor,$B3021=$B3020),FALSE),($J3020*$P3020*$I3020/$M3020)*(Y3020/AB3020)^(-(1-$I3020))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0)),IF(IFERROR(AND(AE3020/$G3020=mininf,AH3020/$G3020=minfor),FALSE),0,((($P3021*($I3021^$I3021)*((1-$I3021)^(1-$I3021)))^(1/$I3021))*(S3021^(-(1-$I3021)/$I3021)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3021,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,W3020*EXP(T3020),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,X3020*EXP(U3020),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3021=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3021,Table1[Country Code],0)),IF($D3021>0,Y3020*EXP(V3020),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BJ3021)+$I3021*BA3021,IF(D3021=24,\".\",IFERROR((CB3022-CB3021)/CB3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BK3021)+$I3021*BB3021,IF(D3021=24,\".\",IFERROR((CC3022-CC3021)/CC3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+(1-$I3021)*(BL3021)+$I3021*BC3021,IF(D3021=24,\".\",IFERROR((CD3022-CD3021)/CD3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BM3021)+$I3021*BG3021,IF($D3021=24,\".\",IFERROR((CE3022-CE3021)/CE3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BN3021)+$I3021*BH3021,IF($D3021=24,\".\",IFERROR((CF3022-CF3021)/CF3021,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+$AV3021+(1-$I3021)*(BO3021)+$I3021*BI3021,IF($D3021=24,\".\",IFERROR((CG3022-CG3021)/CG3021,\".\")))","v":"."},{"$f":"IFERROR(AV3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BP3021,IF($D3021=24,\".\",IFERROR((CH3022-CH3021)/CH3021,\".\")))","v":"."},{"$f":"IFERROR(AW3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BQ3021,IF(D3021=24,\".\",IFERROR((CI3022-CI3021)/CI3021,\".\")))","v":"."},{"$f":"IFERROR(AW3021+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3021,Table1[Country Code],0)))+BR3021,IF(D3021=24,\".\",IFERROR((CJ3022-CJ3021)/CJ3021,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Luxembourg","LUX",2025,{"$f":"C3028-'Initial Conditions and Settings'!$B$9","v":9},"LUX2025",305.88800048828125,{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,G3027*F3028/F3027,\"\")),\".\")","v":292.0058491538316},660,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3028,Table1[Country Code],0)),MAX(IF(D3028>0,K3027*EXP(growthb),\".\"),0.001)),\".\")","v":217.06194643469368},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3028,Table1[Country Code],0))*EXP(D3028*INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3028,Table1[Country Code],0))*EXP(D3028*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,Q3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))+growthdif),IF($D3028>1,Q3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(T3027-LN(Z3027)+LN(Z3026))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,R3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))),IF($D3028>1,R3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(U3027-LN(AA3027)+LN(AA3026))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Minimum wage, W],MATCH($B3028,Table1[Country Code],0)),IF($D3028=1,S3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3028,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3028,Table1[Country Code],0)))-growthdif),IF($D3028>1,S3027*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3027)*(V3027-LN(AB3027)+LN(AB3026))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3027/$G3027=mininf,AF3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(W3027/Z3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AC3027/$G3027>mininf,AF3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(W3027/Z3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AC3027/$G3027=mininf,AF3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(Q3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3027/$G3027=mininf,AG3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(X3027/AA3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AD3027/$G3027>mininf,AG3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(X3027/AA3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AD3027/$G3027=mininf,AG3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(R3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3027/$G3027=mininf,AH3027/$G3027>minfor,$B3028=$B3027),FALSE),$P3027*$I3027*(Y3027/AB3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AE3027/$G3027>mininf,AH3027/$G3027=minfor,$B3028=$B3027),FALSE),($J3027*$P3027*$I3027/$M3027)*(Y3027/AB3027)^(-(1-$I3027))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0)),IF(IFERROR(AND(AE3027/$G3027=mininf,AH3027/$G3027=minfor),FALSE),0,((($P3028*($I3028^$I3028)*((1-$I3028)^(1-$I3028)))^(1/$I3028))*(S3028^(-(1-$I3028)/$I3028)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3028,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,W3027*EXP(T3027),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,X3027*EXP(U3027),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3028=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3028,Table1[Country Code],0)),IF($D3028>0,Y3027*EXP(V3027),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BJ3028)+$I3028*BA3028,IF(D3028=24,\".\",IFERROR((CB3029-CB3028)/CB3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BK3028)+$I3028*BB3028,IF(D3028=24,\".\",IFERROR((CC3029-CC3028)/CC3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+(1-$I3028)*(BL3028)+$I3028*BC3028,IF(D3028=24,\".\",IFERROR((CD3029-CD3028)/CD3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BM3028)+$I3028*BG3028,IF($D3028=24,\".\",IFERROR((CE3029-CE3028)/CE3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BN3028)+$I3028*BH3028,IF($D3028=24,\".\",IFERROR((CF3029-CF3028)/CF3028,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+$AV3028+(1-$I3028)*(BO3028)+$I3028*BI3028,IF($D3028=24,\".\",IFERROR((CG3029-CG3028)/CG3028,\".\")))","v":"."},{"$f":"IFERROR(AV3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BP3028,IF($D3028=24,\".\",IFERROR((CH3029-CH3028)/CH3028,\".\")))","v":"."},{"$f":"IFERROR(AW3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BQ3028,IF(D3028=24,\".\",IFERROR((CI3029-CI3028)/CI3028,\".\")))","v":"."},{"$f":"IFERROR(AW3028+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3028,Table1[Country Code],0)))+BR3028,IF(D3028=24,\".\",IFERROR((CJ3029-CJ3028)/CJ3028,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Latvia","LVA",2018,{"$f":"C3047-'Initial Conditions and Settings'!$B$9","v":2},"LVA2018",986.510009765625,{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,G3046*F3047/F3046,\"\")),\".\")","v":1010.3160734558051},1930,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3047,Table1[Country Code],0)),MAX(IF(D3047>0,K3046*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3047,Table1[Country Code],0))*EXP(D3047*INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3047,Table1[Country Code],0))*EXP(D3047*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,Q3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))+growthdif),IF($D3047>1,Q3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(T3046-LN(Z3046)+LN(Z3045))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,R3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))),IF($D3047>1,R3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(U3046-LN(AA3046)+LN(AA3045))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Minimum wage, W],MATCH($B3047,Table1[Country Code],0)),IF($D3047=1,S3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3047,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3047,Table1[Country Code],0)))-growthdif),IF($D3047>1,S3046*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3046)*(V3046-LN(AB3046)+LN(AB3045))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3046/$G3046=mininf,AF3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(W3046/Z3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AC3046/$G3046>mininf,AF3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(W3046/Z3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AC3046/$G3046=mininf,AF3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(Q3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3046/$G3046=mininf,AG3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(X3046/AA3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AD3046/$G3046>mininf,AG3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(X3046/AA3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AD3046/$G3046=mininf,AG3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(R3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3046/$G3046=mininf,AH3046/$G3046>minfor,$B3047=$B3046),FALSE),$P3046*$I3046*(Y3046/AB3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AE3046/$G3046>mininf,AH3046/$G3046=minfor,$B3047=$B3046),FALSE),($J3046*$P3046*$I3046/$M3046)*(Y3046/AB3046)^(-(1-$I3046))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0)),IF(IFERROR(AND(AE3046/$G3046=mininf,AH3046/$G3046=minfor),FALSE),0,((($P3047*($I3047^$I3047)*((1-$I3047)^(1-$I3047)))^(1/$I3047))*(S3047^(-(1-$I3047)/$I3047)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3047,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,W3046*EXP(T3046),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,X3046*EXP(U3046),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3047=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3047,Table1[Country Code],0)),IF($D3047>0,Y3046*EXP(V3046),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BJ3047)+$I3047*BA3047,IF(D3047=24,\".\",IFERROR((CB3048-CB3047)/CB3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BK3047)+$I3047*BB3047,IF(D3047=24,\".\",IFERROR((CC3048-CC3047)/CC3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+(1-$I3047)*(BL3047)+$I3047*BC3047,IF(D3047=24,\".\",IFERROR((CD3048-CD3047)/CD3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BM3047)+$I3047*BG3047,IF($D3047=24,\".\",IFERROR((CE3048-CE3047)/CE3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BN3047)+$I3047*BH3047,IF($D3047=24,\".\",IFERROR((CF3048-CF3047)/CF3047,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+$AV3047+(1-$I3047)*(BO3047)+$I3047*BI3047,IF($D3047=24,\".\",IFERROR((CG3048-CG3047)/CG3047,\".\")))","v":"."},{"$f":"IFERROR(AV3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BP3047,IF($D3047=24,\".\",IFERROR((CH3048-CH3047)/CH3047,\".\")))","v":"."},{"$f":"IFERROR(AW3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BQ3047,IF(D3047=24,\".\",IFERROR((CI3048-CI3047)/CI3047,\".\")))","v":"."},{"$f":"IFERROR(AW3047+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3047,Table1[Country Code],0)))+BR3047,IF(D3047=24,\".\",IFERROR((CJ3048-CJ3047)/CJ3047,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macao SAR, China","MAC",2019,{"$f":"C3074-'Initial Conditions and Settings'!$B$9","v":3},"MAC2019",375.04098510742188,{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,G3073*F3074/F3073,\"\")),\".\")","v":375.27412218863009},642,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D3074=0,a,IF(D3074>0,MAX(MIN(J3073*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.71534501876561918},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3074,Table1[Country Code],0)),MAX(IF(D3074>0,K3073*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,miu,IF(D3074>0,MAX(L3073*EXP(growthmiu),1.001),\".\")),\".\")","v":1.8629771283685133},{"$f":"IFERROR(IF($D3074=0,psi,IF(D3074>0,MAX(M3073*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2902864239374499},0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3074,Table1[Country Code],0))*EXP(D3074*INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3074,Table1[Country Code],0))*EXP(D3074*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,Q3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))+growthdif),IF($D3074>1,Q3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(T3073-LN(Z3073)+LN(Z3072))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,R3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))),IF($D3074>1,R3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(U3073-LN(AA3073)+LN(AA3072))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Minimum wage, W],MATCH($B3074,Table1[Country Code],0)),IF($D3074=1,S3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3074,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3074,Table1[Country Code],0)))-growthdif),IF($D3074>1,S3073*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3073)*(V3073-LN(AB3073)+LN(AB3072))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3073/$G3073=mininf,AF3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(W3073/Z3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AC3073/$G3073>mininf,AF3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(W3073/Z3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AC3073/$G3073=mininf,AF3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(Q3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3073/$G3073=mininf,AG3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(X3073/AA3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AD3073/$G3073>mininf,AG3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(X3073/AA3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AD3073/$G3073=mininf,AG3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(R3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3073/$G3073=mininf,AH3073/$G3073>minfor,$B3074=$B3073),FALSE),$P3073*$I3073*(Y3073/AB3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AE3073/$G3073>mininf,AH3073/$G3073=minfor,$B3074=$B3073),FALSE),($J3073*$P3073*$I3073/$M3073)*(Y3073/AB3073)^(-(1-$I3073))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0)),IF(IFERROR(AND(AE3073/$G3073=mininf,AH3073/$G3073=minfor),FALSE),0,((($P3074*($I3074^$I3074)*((1-$I3074)^(1-$I3074)))^(1/$I3074))*(S3074^(-(1-$I3074)/$I3074)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3074,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,W3073*EXP(T3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,X3073*EXP(U3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3074=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3074,Table1[Country Code],0)),IF($D3074>0,Y3073*EXP(V3073),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074>minrud,W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074>minrud,X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074>minrud,Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074))),(1-minrud)*$G3074),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((Q3074/($P3074*(1-$I3074)))^(-1/$I3074))*W3074)),Z3074*(1-($L3074*$K3074*$P3074/Q3074))/(1-$N3074))),mininf*$G3074),Z3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((R3074/($P3074*(1-$I3074)))^(-1/$I3074))*X3074)),AA3074*(1-($L3074*$K3074*$P3074/R3074))/(1-$N3074))),mininf*$G3074),AA3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*(((1-minrud)*$G3074)-(((S3074/($P3074*(1-$I3074)))^(-1/$I3074))*Y3074)),AB3074*(1-($L3074*$K3074*$P3074/S3074))/(1-$N3074))),mininf*$G3074),AB3074-$G3074*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((Q3074/($P3074*(1-$I3074)))^(-1/$I3074)))*W3074),MIN((W3074*(((1-$N3074)*(($P3074*(1-$I3074)/Q3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/Q3074))+($L3074*$K3074*$P3074/Q3074)-$N3074))))-mininf*$G3074,Z3074*(($L3074*$K3074*$P3074/Q3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((R3074/($P3074*(1-$I3074)))^(-1/$I3074)))*X3074),MIN((X3074*(((1-$N3074)*(($P3074*(1-$I3074)/R3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/R3074))+($L3074*$K3074*$P3074/R3074)-$N3074))))-mininf*$G3074,AA3074*(($L3074*$K3074*$P3074/R3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G3074-(Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074)))))/$G3074<minrud,(1/(1-($N3074/$M3074)))*((-$N3074/$M3074)*$G3074*(1-minrud)+(((S3074/($P3074*(1-$I3074)))^(-1/$I3074)))*Y3074),MIN((Y3074*(((1-$N3074)*(($P3074*(1-$I3074)/S3074)^(1/$I3074))/(($N3074/$M3074)*(1-($L3074*$K3074*$P3074/S3074))+($L3074*$K3074*$P3074/S3074)-$N3074))))-mininf*$G3074,AB3074*(($L3074*$K3074*$P3074/S3074)-$N3074)/(1-$N3074))),0),$G3074*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G3074-Z3074,$G3074*(1-mininf)),minrud*$G3074),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI3074/(AC3074+AI3074+AF3074),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D3074=24,growtha,IF(AND(J3074=0,J3075=0),0,LN(J3075)-LN(J3074))),\".\")","v":2.5000000000001132E-3},{"$f":"IFERROR(IF(D3074=24,growthb,IF(AND(K3074=0,K3075=0),0,LN(K3075)-LN(K3074))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC3074/$G3074>mininf,AF3074/$G3074>minfor),FALSE),AF3074*(Q3074/(P3074*(1-I3074)))^(1/I3074),IF(IFERROR(AF3074/$G3074=minfor,FALSE),0,IF(IFERROR(AC3074/$G3074=mininf,FALSE), W3074,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD3074/$G3074>mininf,AG3074/$G3074>minfor),FALSE),AG3074*(R3074/($P3074*(1-$I3074)))^(1/$I3074),IF(IFERROR(AG3074/$G3074=minfor,FALSE),0,IF(IFERROR(AD3074/$G3074=mininf,FALSE), X3074,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE3074/$G3074>mininf,AH3074/$G3074>minfor),FALSE),AH3074*(S3074/($P3074*(1-$I3074)))^(1/$I3074),IF(IFERROR(AH3074/$G3074=minfor,FALSE),0,IF(IFERROR(AE3074/$G3074=mininf,FALSE), Y3074,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BJ3074)+$I3074*BA3074,IF(D3074=24,\".\",IFERROR((CB3075-CB3074)/CB3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BK3074)+$I3074*BB3074,IF(D3074=24,\".\",IFERROR((CC3075-CC3074)/CC3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+(1-$I3074)*(BL3074)+$I3074*BC3074,IF(D3074=24,\".\",IFERROR((CD3075-CD3074)/CD3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BM3074)+$I3074*BG3074,IF($D3074=24,\".\",IFERROR((CE3075-CE3074)/CE3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BN3074)+$I3074*BH3074,IF($D3074=24,\".\",IFERROR((CF3075-CF3074)/CF3074,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+$AV3074+(1-$I3074)*(BO3074)+$I3074*BI3074,IF($D3074=24,\".\",IFERROR((CG3075-CG3074)/CG3074,\".\")))","v":"."},{"$f":"IFERROR(AV3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BP3074,IF($D3074=24,\".\",IFERROR((CH3075-CH3074)/CH3074,\".\")))","v":"."},{"$f":"IFERROR(AW3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BQ3074,IF(D3074=24,\".\",IFERROR((CI3075-CI3074)/CI3074,\".\")))","v":"."},{"$f":"IFERROR(AW3074+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3074,Table1[Country Code],0)))+BR3074,IF(D3074=24,\".\",IFERROR((CJ3075-CJ3074)/CJ3074,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Martin (French part)","MAF",2018,{"$f":"C3099-'Initial Conditions and Settings'!$B$9","v":2},"MAF2018",".",{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,G3098*F3099/F3098,\"\")),\".\")","v":"."},".",0.5,0.71355888981017479,{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3099,Table1[Country Code],0)),MAX(IF(D3099>0,K3098*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3099,Table1[Country Code],0))*EXP(D3099*INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3099,Table1[Country Code],0))*EXP(D3099*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,Q3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))+growthdif),IF($D3099>1,Q3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(T3098-LN(Z3098)+LN(Z3097))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,R3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))),IF($D3099>1,R3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(U3098-LN(AA3098)+LN(AA3097))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Minimum wage, W],MATCH($B3099,Table1[Country Code],0)),IF($D3099=1,S3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3099,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3099,Table1[Country Code],0)))-growthdif),IF($D3099>1,S3098*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3098)*(V3098-LN(AB3098)+LN(AB3097))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3098/$G3098=mininf,AF3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(W3098/Z3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AC3098/$G3098>mininf,AF3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(W3098/Z3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AC3098/$G3098=mininf,AF3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(Q3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3098/$G3098=mininf,AG3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(X3098/AA3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AD3098/$G3098>mininf,AG3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(X3098/AA3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AD3098/$G3098=mininf,AG3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(R3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3098/$G3098=mininf,AH3098/$G3098>minfor,$B3099=$B3098),FALSE),$P3098*$I3098*(Y3098/AB3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AE3098/$G3098>mininf,AH3098/$G3098=minfor,$B3099=$B3098),FALSE),($J3098*$P3098*$I3098/$M3098)*(Y3098/AB3098)^(-(1-$I3098))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0)),IF(IFERROR(AND(AE3098/$G3098=mininf,AH3098/$G3098=minfor),FALSE),0,((($P3099*($I3099^$I3099)*((1-$I3099)^(1-$I3099)))^(1/$I3099))*(S3099^(-(1-$I3099)/$I3099)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3099,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,W3098*EXP(T3098),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,X3098*EXP(U3098),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3099=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3099,Table1[Country Code],0)),IF($D3099>0,Y3098*EXP(V3098),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BJ3099)+$I3099*BA3099,IF(D3099=24,\".\",IFERROR((CB3100-CB3099)/CB3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BK3099)+$I3099*BB3099,IF(D3099=24,\".\",IFERROR((CC3100-CC3099)/CC3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+(1-$I3099)*(BL3099)+$I3099*BC3099,IF(D3099=24,\".\",IFERROR((CD3100-CD3099)/CD3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BM3099)+$I3099*BG3099,IF($D3099=24,\".\",IFERROR((CE3100-CE3099)/CE3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BN3099)+$I3099*BH3099,IF($D3099=24,\".\",IFERROR((CF3100-CF3099)/CF3099,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+$AV3099+(1-$I3099)*(BO3099)+$I3099*BI3099,IF($D3099=24,\".\",IFERROR((CG3100-CG3099)/CG3099,\".\")))","v":"."},{"$f":"IFERROR(AV3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BP3099,IF($D3099=24,\".\",IFERROR((CH3100-CH3099)/CH3099,\".\")))","v":"."},{"$f":"IFERROR(AW3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BQ3099,IF(D3099=24,\".\",IFERROR((CI3100-CI3099)/CI3099,\".\")))","v":"."},{"$f":"IFERROR(AW3099+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3099,Table1[Country Code],0)))+BR3099,IF(D3099=24,\".\",IFERROR((CJ3100-CJ3099)/CJ3099,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Martin (French part)","MAF",2037,{"$f":"C3118-'Initial Conditions and Settings'!$B$9","v":21},"MAF2037",".",{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,G3117*F3118/F3117,\"\")),\".\")","v":"."},".",0.5,0.74827081907576265,{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3118,Table1[Country Code],0)),MAX(IF(D3118>0,K3117*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3118,Table1[Country Code],0))*EXP(D3118*INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3118,Table1[Country Code],0))*EXP(D3118*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,Q3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))+growthdif),IF($D3118>1,Q3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(T3117-LN(Z3117)+LN(Z3116))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,R3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))),IF($D3118>1,R3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(U3117-LN(AA3117)+LN(AA3116))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Minimum wage, W],MATCH($B3118,Table1[Country Code],0)),IF($D3118=1,S3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3118,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3118,Table1[Country Code],0)))-growthdif),IF($D3118>1,S3117*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3117)*(V3117-LN(AB3117)+LN(AB3116))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3117/$G3117=mininf,AF3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(W3117/Z3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AC3117/$G3117>mininf,AF3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(W3117/Z3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AC3117/$G3117=mininf,AF3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(Q3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3117/$G3117=mininf,AG3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(X3117/AA3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AD3117/$G3117>mininf,AG3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(X3117/AA3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AD3117/$G3117=mininf,AG3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(R3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3117/$G3117=mininf,AH3117/$G3117>minfor,$B3118=$B3117),FALSE),$P3117*$I3117*(Y3117/AB3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AE3117/$G3117>mininf,AH3117/$G3117=minfor,$B3118=$B3117),FALSE),($J3117*$P3117*$I3117/$M3117)*(Y3117/AB3117)^(-(1-$I3117))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0)),IF(IFERROR(AND(AE3117/$G3117=mininf,AH3117/$G3117=minfor),FALSE),0,((($P3118*($I3118^$I3118)*((1-$I3118)^(1-$I3118)))^(1/$I3118))*(S3118^(-(1-$I3118)/$I3118)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3118,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,W3117*EXP(T3117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,X3117*EXP(U3117),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3118=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3118,Table1[Country Code],0)),IF($D3118>0,Y3117*EXP(V3117),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BJ3118)+$I3118*BA3118,IF(D3118=24,\".\",IFERROR((CB3119-CB3118)/CB3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BK3118)+$I3118*BB3118,IF(D3118=24,\".\",IFERROR((CC3119-CC3118)/CC3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+(1-$I3118)*(BL3118)+$I3118*BC3118,IF(D3118=24,\".\",IFERROR((CD3119-CD3118)/CD3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BM3118)+$I3118*BG3118,IF($D3118=24,\".\",IFERROR((CE3119-CE3118)/CE3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BN3118)+$I3118*BH3118,IF($D3118=24,\".\",IFERROR((CF3119-CF3118)/CF3118,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+$AV3118+(1-$I3118)*(BO3118)+$I3118*BI3118,IF($D3118=24,\".\",IFERROR((CG3119-CG3118)/CG3118,\".\")))","v":"."},{"$f":"IFERROR(AV3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BP3118,IF($D3118=24,\".\",IFERROR((CH3119-CH3118)/CH3118,\".\")))","v":"."},{"$f":"IFERROR(AW3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BQ3118,IF(D3118=24,\".\",IFERROR((CI3119-CI3118)/CI3118,\".\")))","v":"."},{"$f":"IFERROR(AW3118+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3118,Table1[Country Code],0)))+BR3118,IF(D3118=24,\".\",IFERROR((CJ3119-CJ3118)/CJ3118,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Monaco","MCO",2016,{"$f":"C3149-'Initial Conditions and Settings'!$B$9","v":0},"MCO2016",".",{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,G3148*F3149/F3148,\"\")),\".\")","v":"."},38.499000000000002,0.5,0.71,{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3149,Table1[Country Code],0)),MAX(IF(D3149>0,K3148*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3149,Table1[Country Code],0))*EXP(D3149*INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3149,Table1[Country Code],0))*EXP(D3149*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,Q3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))+growthdif),IF($D3149>1,Q3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(T3148-LN(Z3148)+LN(Z3147))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,R3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))),IF($D3149>1,R3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(U3148-LN(AA3148)+LN(AA3147))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Minimum wage, W],MATCH($B3149,Table1[Country Code],0)),IF($D3149=1,S3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3149,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3149,Table1[Country Code],0)))-growthdif),IF($D3149>1,S3148*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3148)*(V3148-LN(AB3148)+LN(AB3147))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3148/$G3148=mininf,AF3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(W3148/Z3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AC3148/$G3148>mininf,AF3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(W3148/Z3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AC3148/$G3148=mininf,AF3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(Q3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3148/$G3148=mininf,AG3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(X3148/AA3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AD3148/$G3148>mininf,AG3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(X3148/AA3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AD3148/$G3148=mininf,AG3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(R3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3148/$G3148=mininf,AH3148/$G3148>minfor,$B3149=$B3148),FALSE),$P3148*$I3148*(Y3148/AB3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AE3148/$G3148>mininf,AH3148/$G3148=minfor,$B3149=$B3148),FALSE),($J3148*$P3148*$I3148/$M3148)*(Y3148/AB3148)^(-(1-$I3148))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0)),IF(IFERROR(AND(AE3148/$G3148=mininf,AH3148/$G3148=minfor),FALSE),0,((($P3149*($I3149^$I3149)*((1-$I3149)^(1-$I3149)))^(1/$I3149))*(S3149^(-(1-$I3149)/$I3149)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3149,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,W3148*EXP(T3148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,X3148*EXP(U3148),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3149=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3149,Table1[Country Code],0)),IF($D3149>0,Y3148*EXP(V3148),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BJ3149)+$I3149*BA3149,IF(D3149=24,\".\",IFERROR((CB3150-CB3149)/CB3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BK3149)+$I3149*BB3149,IF(D3149=24,\".\",IFERROR((CC3150-CC3149)/CC3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+(1-$I3149)*(BL3149)+$I3149*BC3149,IF(D3149=24,\".\",IFERROR((CD3150-CD3149)/CD3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BM3149)+$I3149*BG3149,IF($D3149=24,\".\",IFERROR((CE3150-CE3149)/CE3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BN3149)+$I3149*BH3149,IF($D3149=24,\".\",IFERROR((CF3150-CF3149)/CF3149,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+$AV3149+(1-$I3149)*(BO3149)+$I3149*BI3149,IF($D3149=24,\".\",IFERROR((CG3150-CG3149)/CG3149,\".\")))","v":"."},{"$f":"IFERROR(AV3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BP3149,IF($D3149=24,\".\",IFERROR((CH3150-CH3149)/CH3149,\".\")))","v":"."},{"$f":"IFERROR(AW3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BQ3149,IF(D3149=24,\".\",IFERROR((CI3150-CI3149)/CI3149,\".\")))","v":"."},{"$f":"IFERROR(AW3149+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3149,Table1[Country Code],0)))+BR3149,IF(D3149=24,\".\",IFERROR((CJ3150-CJ3149)/CJ3149,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Monaco","MCO",2037,{"$f":"C3170-'Initial Conditions and Settings'!$B$9","v":21},"MCO2037",".",{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,G3169*F3170/F3169,\"\")),\".\")","v":"."},43,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3170,Table1[Country Code],0)),MAX(IF(D3170>0,K3169*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3170,Table1[Country Code],0))*EXP(D3170*INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3170,Table1[Country Code],0))*EXP(D3170*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,Q3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))+growthdif),IF($D3170>1,Q3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(T3169-LN(Z3169)+LN(Z3168))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,R3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))),IF($D3170>1,R3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(U3169-LN(AA3169)+LN(AA3168))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Minimum wage, W],MATCH($B3170,Table1[Country Code],0)),IF($D3170=1,S3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3170,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3170,Table1[Country Code],0)))-growthdif),IF($D3170>1,S3169*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3169)*(V3169-LN(AB3169)+LN(AB3168))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3169/$G3169=mininf,AF3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(W3169/Z3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AC3169/$G3169>mininf,AF3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(W3169/Z3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AC3169/$G3169=mininf,AF3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(Q3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3169/$G3169=mininf,AG3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(X3169/AA3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AD3169/$G3169>mininf,AG3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(X3169/AA3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AD3169/$G3169=mininf,AG3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(R3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3169/$G3169=mininf,AH3169/$G3169>minfor,$B3170=$B3169),FALSE),$P3169*$I3169*(Y3169/AB3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AE3169/$G3169>mininf,AH3169/$G3169=minfor,$B3170=$B3169),FALSE),($J3169*$P3169*$I3169/$M3169)*(Y3169/AB3169)^(-(1-$I3169))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0)),IF(IFERROR(AND(AE3169/$G3169=mininf,AH3169/$G3169=minfor),FALSE),0,((($P3170*($I3170^$I3170)*((1-$I3170)^(1-$I3170)))^(1/$I3170))*(S3170^(-(1-$I3170)/$I3170)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3170,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,W3169*EXP(T3169),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,X3169*EXP(U3169),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3170=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3170,Table1[Country Code],0)),IF($D3170>0,Y3169*EXP(V3169),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BJ3170)+$I3170*BA3170,IF(D3170=24,\".\",IFERROR((CB3171-CB3170)/CB3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BK3170)+$I3170*BB3170,IF(D3170=24,\".\",IFERROR((CC3171-CC3170)/CC3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+(1-$I3170)*(BL3170)+$I3170*BC3170,IF(D3170=24,\".\",IFERROR((CD3171-CD3170)/CD3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BM3170)+$I3170*BG3170,IF($D3170=24,\".\",IFERROR((CE3171-CE3170)/CE3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BN3170)+$I3170*BH3170,IF($D3170=24,\".\",IFERROR((CF3171-CF3170)/CF3170,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+$AV3170+(1-$I3170)*(BO3170)+$I3170*BI3170,IF($D3170=24,\".\",IFERROR((CG3171-CG3170)/CG3170,\".\")))","v":"."},{"$f":"IFERROR(AV3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BP3170,IF($D3170=24,\".\",IFERROR((CH3171-CH3170)/CH3170,\".\")))","v":"."},{"$f":"IFERROR(AW3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BQ3170,IF(D3170=24,\".\",IFERROR((CI3171-CI3170)/CI3170,\".\")))","v":"."},{"$f":"IFERROR(AW3170+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3170,Table1[Country Code],0)))+BR3170,IF(D3170=24,\".\",IFERROR((CJ3171-CJ3170)/CJ3170,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Moldova","MDA",2030,{"$f":"C3189-'Initial Conditions and Settings'!$B$9","v":14},"MDA2030",1475.303955078125,{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,G3188*F3189/F3188,\"\")),\".\")","v":1466.7832051333558},3364,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3189,Table1[Country Code],0)),MAX(IF(D3189>0,K3188*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3189,Table1[Country Code],0))*EXP(D3189*INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3189,Table1[Country Code],0))*EXP(D3189*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,Q3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))+growthdif),IF($D3189>1,Q3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(T3188-LN(Z3188)+LN(Z3187))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,R3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))),IF($D3189>1,R3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(U3188-LN(AA3188)+LN(AA3187))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Minimum wage, W],MATCH($B3189,Table1[Country Code],0)),IF($D3189=1,S3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3189,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3189,Table1[Country Code],0)))-growthdif),IF($D3189>1,S3188*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3188)*(V3188-LN(AB3188)+LN(AB3187))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3188/$G3188=mininf,AF3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(W3188/Z3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AC3188/$G3188>mininf,AF3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(W3188/Z3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AC3188/$G3188=mininf,AF3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(Q3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3188/$G3188=mininf,AG3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(X3188/AA3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AD3188/$G3188>mininf,AG3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(X3188/AA3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AD3188/$G3188=mininf,AG3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(R3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3188/$G3188=mininf,AH3188/$G3188>minfor,$B3189=$B3188),FALSE),$P3188*$I3188*(Y3188/AB3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AE3188/$G3188>mininf,AH3188/$G3188=minfor,$B3189=$B3188),FALSE),($J3188*$P3188*$I3188/$M3188)*(Y3188/AB3188)^(-(1-$I3188))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0)),IF(IFERROR(AND(AE3188/$G3188=mininf,AH3188/$G3188=minfor),FALSE),0,((($P3189*($I3189^$I3189)*((1-$I3189)^(1-$I3189)))^(1/$I3189))*(S3189^(-(1-$I3189)/$I3189)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3189,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,W3188*EXP(T3188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,X3188*EXP(U3188),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3189=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3189,Table1[Country Code],0)),IF($D3189>0,Y3188*EXP(V3188),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BJ3189)+$I3189*BA3189,IF(D3189=24,\".\",IFERROR((CB3190-CB3189)/CB3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BK3189)+$I3189*BB3189,IF(D3189=24,\".\",IFERROR((CC3190-CC3189)/CC3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+(1-$I3189)*(BL3189)+$I3189*BC3189,IF(D3189=24,\".\",IFERROR((CD3190-CD3189)/CD3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BM3189)+$I3189*BG3189,IF($D3189=24,\".\",IFERROR((CE3190-CE3189)/CE3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BN3189)+$I3189*BH3189,IF($D3189=24,\".\",IFERROR((CF3190-CF3189)/CF3189,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+$AV3189+(1-$I3189)*(BO3189)+$I3189*BI3189,IF($D3189=24,\".\",IFERROR((CG3190-CG3189)/CG3189,\".\")))","v":"."},{"$f":"IFERROR(AV3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BP3189,IF($D3189=24,\".\",IFERROR((CH3190-CH3189)/CH3189,\".\")))","v":"."},{"$f":"IFERROR(AW3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BQ3189,IF(D3189=24,\".\",IFERROR((CI3190-CI3189)/CI3189,\".\")))","v":"."},{"$f":"IFERROR(AW3189+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3189,Table1[Country Code],0)))+BR3189,IF(D3189=24,\".\",IFERROR((CJ3190-CJ3189)/CJ3189,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Madagascar","MDG",2017,{"$f":"C3202-'Initial Conditions and Settings'!$B$9","v":1},"MDG2017",13017.03515625,{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,G3201*F3202/F3201,\"\")),\".\")","v":12324.165047311926},25570.895,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D3202=0,a,IF(D3202>0,MAX(MIN(J3201*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.7117772206001145},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3202,Table1[Country Code],0)),MAX(IF(D3202>0,K3201*EXP(growthb),\".\"),0.001)),\".\")","v":23.974867912348213},{"$f":"IFERROR(IF($D3202=0,miu,IF(D3202>0,MAX(L3201*EXP(growthmiu),1.001),\".\")),\".\")","v":1.8260877096276458},{"$f":"IFERROR(IF($D3202=0,psi,IF(D3202>0,MAX(M3201*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2967540115520384},0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3202,Table1[Country Code],0))*EXP(D3202*INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0))),\".\")","v":21.86768245856533},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3202,Table1[Country Code],0))*EXP(D3202*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))),\".\")","v":21.86768245856533},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,Q3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))+growthdif),IF($D3202>1,Q3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(T3201-LN(Z3201)+LN(Z3200))+growthdif),\".\"))),\".\")","v":1334.6763802330681},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,R3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))),IF($D3202>1,R3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(U3201-LN(AA3201)+LN(AA3200))),\".\"))),\".\")","v":1328.0196540156201},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Minimum wage, W],MATCH($B3202,Table1[Country Code],0)),IF($D3202=1,S3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3202,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3202,Table1[Country Code],0)))-growthdif),IF($D3202>1,S3201*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3201)*(V3201-LN(AB3201)+LN(AB3200))-growthdif),\".\"))),\".\")","v":1321.3961283586902},{"$f":"IFERROR(IF(IFERROR(AND(AC3201/$G3201=mininf,AF3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(W3201/Z3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AC3201/$G3201>mininf,AF3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(W3201/Z3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AC3201/$G3201=mininf,AF3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(Q3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.6436341152425724E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3201/$G3201=mininf,AG3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(X3201/AA3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AD3201/$G3201>mininf,AG3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(X3201/AA3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AD3201/$G3201=mininf,AG3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(R3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.6885319859008991E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3201/$G3201=mininf,AH3201/$G3201>minfor,$B3202=$B3201),FALSE),$P3201*$I3201*(Y3201/AB3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AE3201/$G3201>mininf,AH3201/$G3201=minfor,$B3202=$B3201),FALSE),($J3201*$P3201*$I3201/$M3201)*(Y3201/AB3201)^(-(1-$I3201))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0)),IF(IFERROR(AND(AE3201/$G3201=mininf,AH3201/$G3201=minfor),FALSE),0,((($P3202*($I3202^$I3202)*((1-$I3202)^(1-$I3202)))^(1/$I3202))*(S3202^(-(1-$I3202)/$I3202)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3202,Table1[Country Code],0))))),\".\")","v":4.733654908072444E-2},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,W3201*EXP(T3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,X3201*EXP(U3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF($D3202=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3202,Table1[Country Code],0)),IF($D3202>0,Y3201*EXP(V3201),\"\")),\".\")","v":25861115.184667066},{"$f":"IFERROR(IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202>minrud,W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2568.0661421864761},{"$f":"IFERROR(IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202>minrud,X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2578.1468041744229},{"$f":"IFERROR(IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202>minrud,Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202))),(1-minrud)*$G3202),\".\")","v":2588.2840140285416},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((Q3202/($P3202*(1-$I3202)))^(-1/$I3202))*W3202)),Z3202*(1-($L3202*$K3202*$P3202/Q3202))/(1-$N3202))),mininf*$G3202),Z3202-$G3202*minfor),\".\")","v":1191.4695134862939},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((R3202/($P3202*(1-$I3202)))^(-1/$I3202))*X3202)),AA3202*(1-($L3202*$K3202*$P3202/R3202))/(1-$N3202))),mininf*$G3202),AA3202-$G3202*minfor),\".\")","v":1180.9329989899654},{"$f":"IFERROR(MIN(MAX((IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*(((1-minrud)*$G3202)-(((S3202/($P3202*(1-$I3202)))^(-1/$I3202))*Y3202)),AB3202*(1-($L3202*$K3202*$P3202/S3202))/(1-$N3202))),mininf*$G3202),AB3202-$G3202*minfor),\".\")","v":1170.2265241983878},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((Q3202/($P3202*(1-$I3202)))^(-1/$I3202)))*W3202),MIN((W3202*(((1-$N3202)*(($P3202*(1-$I3202)/Q3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/Q3202))+($L3202*$K3202*$P3202/Q3202)-$N3202))))-mininf*$G3202,Z3202*(($L3202*$K3202*$P3202/Q3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":1376.5966287001818},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((R3202/($P3202*(1-$I3202)))^(-1/$I3202)))*X3202),MIN((X3202*(((1-$N3202)*(($P3202*(1-$I3202)/R3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/R3202))+($L3202*$K3202*$P3202/R3202)-$N3202))))-mininf*$G3202,AA3202*(($L3202*$K3202*$P3202/R3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":1397.2138051844574},{"$f":"IFERROR(MIN(MAX(IF(($G3202-(Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202)))))/$G3202<minrud,(1/(1-($N3202/$M3202)))*((-$N3202/$M3202)*$G3202*(1-minrud)+(((S3202/($P3202*(1-$I3202)))^(-1/$I3202)))*Y3202),MIN((Y3202*(((1-$N3202)*(($P3202*(1-$I3202)/S3202)^(1/$I3202))/(($N3202/$M3202)*(1-($L3202*$K3202*$P3202/S3202))+($L3202*$K3202*$P3202/S3202)-$N3202))))-mininf*$G3202,AB3202*(($L3202*$K3202*$P3202/S3202)-$N3202)/(1-$N3202))),0),$G3202*(1-mininf-minrud)),\".\")","v":1418.0574898301534},{"$f":"IFERROR(MAX(MIN($G3202-Z3202,$G3202*(1-mininf)),minrud*$G3202),\".\")","v":9756.098905125451},9746.0182431375033,9735.8810332833855,0.11169897704351475,0.11337188359784336,0.11506316934139499,9.6677503823771826E-2,9.5822556291352459E-2,9.4953817942711724E-2,{"$f":"IFERROR(AI3202/(AC3202+AI3202+AF3202),\".\")","v":0.79162351913271345},0.79080556011080416,0.78998301271589333,null,{"$f":"IFERROR(IF($D3202=24,growtha,IF(AND(J3202=0,J3203=0),0,LN(J3203)-LN(J3202))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D3202=24,growthb,IF(AND(K3202=0,K3203=0),0,LN(K3203)-LN(K3202))),\".\")","v":2.4999999999999467E-3},{"$f":"IF(IFERROR(AND(AC3202/$G3202>mininf,AF3202/$G3202>minfor),FALSE),AF3202*(Q3202/(P3202*(1-I3202)))^(1/I3202),IF(IFERROR(AF3202/$G3202=minfor,FALSE),0,IF(IFERROR(AC3202/$G3202=mininf,FALSE), W3202,\".\")))","v":20512241.682981271},{"$f":"IF(IFERROR(AND(AD3202/$G3202>mininf,AG3202/$G3202>minfor),FALSE),AG3202*(R3202/($P3202*(1-$I3202)))^(1/$I3202),IF(IFERROR(AG3202/$G3202=minfor,FALSE),0,IF(IFERROR(AD3202/$G3202=mininf,FALSE), X3202,\".\")))","v":20612294.862004954},{"$f":"IF(IFERROR(AND(AE3202/$G3202>mininf,AH3202/$G3202>minfor),FALSE),AH3202*(S3202/($P3202*(1-$I3202)))^(1/$I3202),IF(IFERROR(AH3202/$G3202=minfor,FALSE),0,IF(IFERROR(AE3202/$G3202=mininf,FALSE), Y3202,\".\")))","v":20711634.414646436},3.8135434970019588E-2,4.538724080535772E-2,5.2375652382149696E-2,5348873.5016857944,5248820.3226621114,5149480.7700206302,7.7645383938213186E-2,5.2746710980942524E-2,2.6808443375994528E-2,4.5010345159433029E-3,2.5221567727418126E-2,4.568301548742415E-2,3.4010983484138002E-2,2.258103790299959E-2,1.0115806481266532E-2,3.5235278203508358E-2,3.3761613102374355E-2,3.2253527517468683E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BJ3202)+$I3202*BA3202,IF(D3202=24,\".\",IFERROR((CB3203-CB3202)/CB3202,\".\")))","v":2.1318234742981446E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BK3202)+$I3202*BB3202,IF(D3202=24,\".\",IFERROR((CC3203-CC3202)/CC3202,\".\")))","v":3.5304404266387923E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+(1-$I3202)*(BL3202)+$I3202*BC3202,IF(D3202=24,\".\",IFERROR((CD3203-CD3202)/CD3202,\".\")))","v":4.9029333934786923E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BM3202)+$I3202*BG3202,IF($D3202=24,\".\",IFERROR((CE3203-CE3202)/CE3202,\".\")))","v":5.8328183711175652E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BN3202)+$I3202*BH3202,IF($D3202=24,\".\",IFERROR((CF3203-CF3202)/CF3202,\".\")))","v":4.0163874441971115E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+$AV3202+(1-$I3202)*(BO3202)+$I3202*BI3202,IF($D3202=24,\".\",IFERROR((CG3203-CG3202)/CG3202,\".\")))","v":2.0962124928630588E-2},{"$f":"IFERROR(AV3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BP3202,IF($D3202=24,\".\",IFERROR((CH3203-CH3202)/CH3202,\".\")))","v":3.7735278203508416E-2},{"$f":"IFERROR(AW3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BQ3202,IF(D3202=24,\".\",IFERROR((CI3203-CI3202)/CI3202,\".\")))","v":3.6261613102374302E-2},{"$f":"IFERROR(AW3202+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3202,Table1[Country Code],0)))+BR3202,IF(D3202=24,\".\",IFERROR((CJ3203-CJ3202)/CJ3202,\".\")))","v":3.475352751746863E-2},3674622.0108692059,3711054.7882938222,3747631.3537032157,1242566.024610434,1225435.1295254375,1208268.7211166667,5114876.7875651335,5109591.750532724,5104277.0668791719,10032064.823044773,10046081.668351984,10060177.141699053,3.4272542950660928E-2,3.6384020398725528E-2,3.8415166755194602E-2,0.36628770603915844,0.36940320722105024,0.37252140801471834,0.12385944932852916,0.12198140229995411,0.12010411984779458,0.5098528446323124,0.50861539047899562,0.50737447213748721,392.32357033434977,392.87172656068486,393.4229576907282,7.6360149012169032E-3,9.6787980079708902E-3,1.1751494233585902E-2]
["Madagascar","MDG",2039,{"$f":"C3224-'Initial Conditions and Settings'!$B$9","v":23},"MDG2039",24393.51953125,{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,G3223*F3224/F3223,\"\")),\".\")","v":23095.102469905192},43458,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3224,Table1[Country Code],0)),MAX(IF(D3224>0,K3223*EXP(growthb),\".\"),0.001)),\".\")","v":25.330421680876231},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3224,Table1[Country Code],0))*EXP(D3224*INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0))),\".\")","v":21.86768245856533},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3224,Table1[Country Code],0))*EXP(D3224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))),\".\")","v":21.86768245856533},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,Q3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))+growthdif),IF($D3224>1,Q3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(T3223-LN(Z3223)+LN(Z3222))+growthdif),\".\"))),\".\")","v":2027.2346850290553},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,R3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))),IF($D3224>1,R3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(U3223-LN(AA3223)+LN(AA3222))),\".\"))),\".\")","v":1709.0195775227301},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Minimum wage, W],MATCH($B3224,Table1[Country Code],0)),IF($D3224=1,S3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3224,Table1[Country Code],0)))-growthdif),IF($D3224>1,S3223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3223)*(V3223-LN(AB3223)+LN(AB3222))-growthdif),\".\"))),\".\")","v":1434.785695270727},{"$f":"IFERROR(IF(IFERROR(AND(AC3223/$G3223=mininf,AF3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(W3223/Z3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AC3223/$G3223>mininf,AF3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(W3223/Z3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AC3223/$G3223=mininf,AF3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(Q3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":1.583631026491792E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3223/$G3223=mininf,AG3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(X3223/AA3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AD3223/$G3223>mininf,AG3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(X3223/AA3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AD3223/$G3223=mininf,AG3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(R3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":2.6816636781438953E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3223/$G3223=mininf,AH3223/$G3223>minfor,$B3224=$B3223),FALSE),$P3223*$I3223*(Y3223/AB3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AE3223/$G3223>mininf,AH3223/$G3223=minfor,$B3224=$B3223),FALSE),($J3223*$P3223*$I3223/$M3223)*(Y3223/AB3223)^(-(1-$I3223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0)),IF(IFERROR(AND(AE3223/$G3223=mininf,AH3223/$G3223=minfor),FALSE),0,((($P3224*($I3224^$I3224)*((1-$I3224)^(1-$I3224)))^(1/$I3224))*(S3224^(-(1-$I3224)/$I3224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3224,Table1[Country Code],0))))),\".\")","v":4.0186672342259679E-2},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,W3223*EXP(T3223),\"\")),\".\")","v":51041005.102560833},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,X3223*EXP(U3223),\"\")),\".\")","v":58364611.736156896},{"$f":"IFERROR(IF($D3224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3224,Table1[Country Code],0)),IF($D3224>0,Y3223*EXP(V3223),\"\")),\".\")","v":67925742.524684891},2642.5712696289834,3432.5820774829472,4590.8999020837455,1853.7422972805175,1670.9879194942509,1034.733914827937,788.82897234846587,1761.5941579886962,3556.1659872558084,20452.531200276208,19662.520392422244,18504.202567821449,3.4155681854037001E-2,7.6275658888467698E-2,0.15397922533098884,8.0265601752410293E-2,7.2352479131525177E-2,4.4803174879881134E-2,0.88557871639355268,0.85137186198000714,0.8012175997891301,null,2.5000000000001688E-3,2.4999999999999467E-3,27117233.646968011,43038230.831509508,61236530.075956471,-1.7241360652455739E-2,2.203140503349843E-2,4.6481537762883107E-2,23923771.455592822,15326380.904647388,6689212.4487284198,5.2052254106271789E-2,4.0132958355858506E-2,-1.935977410647638E-2,-5.5597718833563903E-2,-1.3308911015696978E-3,3.8998428079922931E-2,3.6958959251602863E-3,6.7706622207888145E-3,-3.6842883789439007E-2,3.0711950098371688E-2,2.9716856854143714E-2,2.6561773132350197E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BJ3224)+$I3224*BA3224,IF(D3224=24,\".\",IFERROR((CB3225-CB3224)/CB3224,\".\")))","v":-3.6419539743009821E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BK3224)+$I3224*BB3224,IF(D3224=24,\".\",IFERROR((CC3225-CC3224)/CC3224,\".\")))","v":1.0350256965964366E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+(1-$I3224)*(BL3224)+$I3224*BC3224,IF(D3224=24,\".\",IFERROR((CD3225-CD3224)/CD3224,\".\")))","v":4.2739982921403019E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BM3224)+$I3224*BG3224,IF($D3224=24,\".\",IFERROR((CE3225-CE3224)/CE3224,\".\")))","v":3.0374075015716206E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BN3224)+$I3224*BH3224,IF($D3224=24,\".\",IFERROR((CF3225-CF3224)/CF3224,\".\")))","v":2.5951810288323829E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+$AV3224+(1-$I3224)*(BO3224)+$I3224*BI3224,IF($D3224=24,\".\",IFERROR((CG3225-CG3224)/CG3224,\".\")))","v":-2.5601328947957525E-2},{"$f":"IFERROR(AV3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BP3224,IF($D3224=24,\".\",IFERROR((CH3225-CH3224)/CH3224,\".\")))","v":3.3211950098371856E-2},{"$f":"IFERROR(AW3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BQ3224,IF(D3224=24,\".\",IFERROR((CI3225-CI3224)/CI3224,\".\")))","v":3.2216856854143661E-2},{"$f":"IFERROR(AW3224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3224,Table1[Country Code],0)))+BR3224,IF(D3224=24,\".\",IFERROR((CJ3225-CJ3224)/CJ3224,\".\")))","v":2.9061773132350144E-2},3198282.9066012711,6021197.8073047008,10204672.177045874,3463159.8868328677,2631718.9203226077,1368153.661027727,11329017.361643054,10891416.456873754,10249803.806747308,17990460.155077193,19544333.184501063,21822629.64482091,2.0286809948171568E-2,2.4636605152265671E-2,3.2030898516706215E-2,0.17777660376845142,0.3080789582567901,0.46761881327476562,0.19249979472345566,0.13465380964798526,6.2694262025036293E-2,0.62972360150809292,0.55726723209522455,0.46968692470019802,413.97349521554588,449.72923706799816,502.15448582127362,-9.362563521264633E-5,3.9605272168161676E-3,1.1438481002075562E-2]
["Maldives","MDV",2028,{"$f":"C3239-'Initial Conditions and Settings'!$B$9","v":12},"MDV2028",225.12300109863281,{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,G3238*F3239/F3238,\"\")),\".\")","v":253.54622943154095},504,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3239,Table1[Country Code],0)),MAX(IF(D3239>0,K3238*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3239,Table1[Country Code],0))*EXP(D3239*INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3239,Table1[Country Code],0))*EXP(D3239*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,Q3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))+growthdif),IF($D3239>1,Q3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(T3238-LN(Z3238)+LN(Z3237))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,R3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))),IF($D3239>1,R3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(U3238-LN(AA3238)+LN(AA3237))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Minimum wage, W],MATCH($B3239,Table1[Country Code],0)),IF($D3239=1,S3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3239,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3239,Table1[Country Code],0)))-growthdif),IF($D3239>1,S3238*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3238)*(V3238-LN(AB3238)+LN(AB3237))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3238/$G3238=mininf,AF3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(W3238/Z3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AC3238/$G3238>mininf,AF3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(W3238/Z3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AC3238/$G3238=mininf,AF3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(Q3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3238/$G3238=mininf,AG3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(X3238/AA3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AD3238/$G3238>mininf,AG3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(X3238/AA3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AD3238/$G3238=mininf,AG3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(R3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3238/$G3238=mininf,AH3238/$G3238>minfor,$B3239=$B3238),FALSE),$P3238*$I3238*(Y3238/AB3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AE3238/$G3238>mininf,AH3238/$G3238=minfor,$B3239=$B3238),FALSE),($J3238*$P3238*$I3238/$M3238)*(Y3238/AB3238)^(-(1-$I3238))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0)),IF(IFERROR(AND(AE3238/$G3238=mininf,AH3238/$G3238=minfor),FALSE),0,((($P3239*($I3239^$I3239)*((1-$I3239)^(1-$I3239)))^(1/$I3239))*(S3239^(-(1-$I3239)/$I3239)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3239,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,W3238*EXP(T3238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,X3238*EXP(U3238),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3239=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3239,Table1[Country Code],0)),IF($D3239>0,Y3238*EXP(V3238),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BJ3239)+$I3239*BA3239,IF(D3239=24,\".\",IFERROR((CB3240-CB3239)/CB3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BK3239)+$I3239*BB3239,IF(D3239=24,\".\",IFERROR((CC3240-CC3239)/CC3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+(1-$I3239)*(BL3239)+$I3239*BC3239,IF(D3239=24,\".\",IFERROR((CD3240-CD3239)/CD3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BM3239)+$I3239*BG3239,IF($D3239=24,\".\",IFERROR((CE3240-CE3239)/CE3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BN3239)+$I3239*BH3239,IF($D3239=24,\".\",IFERROR((CF3240-CF3239)/CF3239,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+$AV3239+(1-$I3239)*(BO3239)+$I3239*BI3239,IF($D3239=24,\".\",IFERROR((CG3240-CG3239)/CG3239,\".\")))","v":"."},{"$f":"IFERROR(AV3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BP3239,IF($D3239=24,\".\",IFERROR((CH3240-CH3239)/CH3239,\".\")))","v":"."},{"$f":"IFERROR(AW3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BQ3239,IF(D3239=24,\".\",IFERROR((CI3240-CI3239)/CI3239,\".\")))","v":"."},{"$f":"IFERROR(AW3239+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3239,Table1[Country Code],0)))+BR3239,IF(D3239=24,\".\",IFERROR((CJ3240-CJ3239)/CJ3239,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mexico","MEX",2040,{"$f":"C3277-'Initial Conditions and Settings'!$B$9","v":24},"MEX2040",78147.7421875,{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,G3276*F3277/F3276,\"\")),\".\")","v":73883.438071027078},157690,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3277,Table1[Country Code],0)),MAX(IF(D3277>0,K3276*EXP(growthb),\".\"),0.001)),\".\")","v":78.318490994522165},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3277,Table1[Country Code],0))*EXP(D3277*INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0))),\".\")","v":94.466092024473298},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3277,Table1[Country Code],0))*EXP(D3277*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))),\".\")","v":94.466092024473298},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,Q3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))+growthdif),IF($D3277>1,Q3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(T3276-LN(Z3276)+LN(Z3275))+growthdif),\".\"))),\".\")","v":25431.091871624885},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,R3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))),IF($D3277>1,R3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(U3276-LN(AA3276)+LN(AA3275))),\".\"))),\".\")","v":21305.63025271209},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Minimum wage, W],MATCH($B3277,Table1[Country Code],0)),IF($D3277=1,S3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3277,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3277,Table1[Country Code],0)))-growthdif),IF($D3277>1,S3276*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3276)*(V3276-LN(AB3276)+LN(AB3275))-growthdif),\".\"))),\".\")","v":17795.067859725259},{"$f":"IFERROR(IF(IFERROR(AND(AC3276/$G3276=mininf,AF3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(W3276/Z3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AC3276/$G3276>mininf,AF3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(W3276/Z3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AC3276/$G3276=mininf,AF3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(Q3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":-1.5195288944010454E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3276/$G3276=mininf,AG3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(X3276/AA3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AD3276/$G3276>mininf,AG3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(X3276/AA3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AD3276/$G3276=mininf,AG3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(R3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":1.7912565191928187E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE3276/$G3276=mininf,AH3276/$G3276>minfor,$B3277=$B3276),FALSE),$P3276*$I3276*(Y3276/AB3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AE3276/$G3276>mininf,AH3276/$G3276=minfor,$B3277=$B3276),FALSE),($J3276*$P3276*$I3276/$M3276)*(Y3276/AB3276)^(-(1-$I3276))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0)),IF(IFERROR(AND(AE3276/$G3276=mininf,AH3276/$G3276=minfor),FALSE),0,((($P3277*($I3277^$I3277)*((1-$I3277)^(1-$I3277)))^(1/$I3277))*(S3277^(-(1-$I3277)/$I3277)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3277,Table1[Country Code],0))))),\".\")","v":2.2448604680754797E-2},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,W3276*EXP(T3276),\"\")),\".\")","v":4809656128.713933},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,X3276*EXP(U3276),\"\")),\".\")","v":5974559160.4991026},{"$f":"IFERROR(IF($D3277=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3277,Table1[Country Code],0)),IF($D3277>0,Y3276*EXP(V3276),\"\")),\".\")","v":7634956514.8968945},26932.638901280654,38331.445420322088,56711.193509801327,16658.182473254732,14445.504722567017,4705.9523294429928,10274.45642802592,23885.940697755072,52005.241180358324,46950.799169746424,35551.99265070499,17172.244561225751,0.13906305250912496,0.32329221976368466,0.70388225748730904,0.22546571881563715,0.19551749485019879,6.3694279155214389E-2,0.63547122867523786,0.48119028538611658,0.2324234633574766,null,2.5000000000000001E-3,2.5000000000000001E-3,2978495586.667695,4860032952.9550705,7381667932.4484873,".",".",".",1831160542.0462379,1114526207.5440321,253288582.44840717,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BJ3277)+$I3277*BA3277,IF(D3277=24,\".\",IFERROR((CB3278-CB3277)/CB3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BK3277)+$I3277*BB3277,IF(D3277=24,\".\",IFERROR((CC3278-CC3277)/CC3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+(1-$I3277)*(BL3277)+$I3277*BC3277,IF(D3277=24,\".\",IFERROR((CD3278-CD3277)/CD3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BM3277)+$I3277*BG3277,IF($D3277=24,\".\",IFERROR((CE3278-CE3277)/CE3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BN3277)+$I3277*BH3277,IF($D3277=24,\".\",IFERROR((CF3278-CF3277)/CF3277,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+$AV3277+(1-$I3277)*(BO3277)+$I3277*BI3277,IF($D3277=24,\".\",IFERROR((CG3278-CG3277)/CG3277,\".\")))","v":"."},{"$f":"IFERROR(AV3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BP3277,IF($D3277=24,\".\",IFERROR((CH3278-CH3277)/CH3277,\".\")))","v":"."},{"$f":"IFERROR(AW3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BQ3277,IF(D3277=24,\".\",IFERROR((CI3278-CI3277)/CI3277,\".\")))","v":"."},{"$f":"IFERROR(AW3277+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3277,Table1[Country Code],0)))+BR3277,IF(D3277=24,\".\",IFERROR((CJ3278-CJ3277)/CJ3277,\".\")))","v":"."},522581290.7042681,1017810041.4891547,1850873591.7317097,393340789.62873757,285761337.47003984,77754142.374024957,347362754.06476539,263029347.70057678,127047851.57532988,1263284834.3977711,1566600726.6597714,2055675585.6810644,".",".",".",0.41366861730228188,0.64969332910963151,0.90037241509510757,0.31136350165736743,0.18240853116372927,3.7824130867548482E-2,0.27496788104035064,0.1678981397266392,6.1803454037344011E-2,8011.1917965487419,9934.6865791094642,13036.182292352491,".",".","."]
["Marshall Islands","MHL",2032,{"$f":"C3295-'Initial Conditions and Settings'!$B$9","v":16},"MHL2032",".",{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,G3294*F3295/F3294,\"\")),\".\")","v":"."},57,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3295,Table1[Country Code],0)),MAX(IF(D3295>0,K3294*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3295,Table1[Country Code],0))*EXP(D3295*INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3295,Table1[Country Code],0))*EXP(D3295*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,Q3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))+growthdif),IF($D3295>1,Q3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(T3294-LN(Z3294)+LN(Z3293))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,R3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))),IF($D3295>1,R3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(U3294-LN(AA3294)+LN(AA3293))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Minimum wage, W],MATCH($B3295,Table1[Country Code],0)),IF($D3295=1,S3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3295,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3295,Table1[Country Code],0)))-growthdif),IF($D3295>1,S3294*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3294)*(V3294-LN(AB3294)+LN(AB3293))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3294/$G3294=mininf,AF3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(W3294/Z3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AC3294/$G3294>mininf,AF3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(W3294/Z3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AC3294/$G3294=mininf,AF3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(Q3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3294/$G3294=mininf,AG3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(X3294/AA3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AD3294/$G3294>mininf,AG3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(X3294/AA3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AD3294/$G3294=mininf,AG3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(R3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3294/$G3294=mininf,AH3294/$G3294>minfor,$B3295=$B3294),FALSE),$P3294*$I3294*(Y3294/AB3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AE3294/$G3294>mininf,AH3294/$G3294=minfor,$B3295=$B3294),FALSE),($J3294*$P3294*$I3294/$M3294)*(Y3294/AB3294)^(-(1-$I3294))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0)),IF(IFERROR(AND(AE3294/$G3294=mininf,AH3294/$G3294=minfor),FALSE),0,((($P3295*($I3295^$I3295)*((1-$I3295)^(1-$I3295)))^(1/$I3295))*(S3295^(-(1-$I3295)/$I3295)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3295,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,W3294*EXP(T3294),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,X3294*EXP(U3294),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3295=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3295,Table1[Country Code],0)),IF($D3295>0,Y3294*EXP(V3294),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BJ3295)+$I3295*BA3295,IF(D3295=24,\".\",IFERROR((CB3296-CB3295)/CB3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BK3295)+$I3295*BB3295,IF(D3295=24,\".\",IFERROR((CC3296-CC3295)/CC3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+(1-$I3295)*(BL3295)+$I3295*BC3295,IF(D3295=24,\".\",IFERROR((CD3296-CD3295)/CD3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BM3295)+$I3295*BG3295,IF($D3295=24,\".\",IFERROR((CE3296-CE3295)/CE3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BN3295)+$I3295*BH3295,IF($D3295=24,\".\",IFERROR((CF3296-CF3295)/CF3295,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+$AV3295+(1-$I3295)*(BO3295)+$I3295*BI3295,IF($D3295=24,\".\",IFERROR((CG3296-CG3295)/CG3295,\".\")))","v":"."},{"$f":"IFERROR(AV3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BP3295,IF($D3295=24,\".\",IFERROR((CH3296-CH3295)/CH3295,\".\")))","v":"."},{"$f":"IFERROR(AW3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BQ3295,IF(D3295=24,\".\",IFERROR((CI3296-CI3295)/CI3295,\".\")))","v":"."},{"$f":"IFERROR(AW3295+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3295,Table1[Country Code],0)))+BR3295,IF(D3295=24,\".\",IFERROR((CJ3296-CJ3295)/CJ3295,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macedonia, FYR","MKD",2021,{"$f":"C3310-'Initial Conditions and Settings'!$B$9","v":5},"MKD2021",968.4580078125,{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,G3309*F3310/F3309,\"\")),\".\")","v":958.91401545931319},2089,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3310,Table1[Country Code],0)),MAX(IF(D3310>0,K3309*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3310,Table1[Country Code],0))*EXP(D3310*INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3310,Table1[Country Code],0))*EXP(D3310*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,Q3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))+growthdif),IF($D3310>1,Q3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(T3309-LN(Z3309)+LN(Z3308))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,R3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))),IF($D3310>1,R3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(U3309-LN(AA3309)+LN(AA3308))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Minimum wage, W],MATCH($B3310,Table1[Country Code],0)),IF($D3310=1,S3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3310,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3310,Table1[Country Code],0)))-growthdif),IF($D3310>1,S3309*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3309)*(V3309-LN(AB3309)+LN(AB3308))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3309/$G3309=mininf,AF3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(W3309/Z3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AC3309/$G3309>mininf,AF3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(W3309/Z3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AC3309/$G3309=mininf,AF3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(Q3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3309/$G3309=mininf,AG3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(X3309/AA3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AD3309/$G3309>mininf,AG3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(X3309/AA3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AD3309/$G3309=mininf,AG3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(R3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3309/$G3309=mininf,AH3309/$G3309>minfor,$B3310=$B3309),FALSE),$P3309*$I3309*(Y3309/AB3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AE3309/$G3309>mininf,AH3309/$G3309=minfor,$B3310=$B3309),FALSE),($J3309*$P3309*$I3309/$M3309)*(Y3309/AB3309)^(-(1-$I3309))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0)),IF(IFERROR(AND(AE3309/$G3309=mininf,AH3309/$G3309=minfor),FALSE),0,((($P3310*($I3310^$I3310)*((1-$I3310)^(1-$I3310)))^(1/$I3310))*(S3310^(-(1-$I3310)/$I3310)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3310,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,W3309*EXP(T3309),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,X3309*EXP(U3309),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3310=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3310,Table1[Country Code],0)),IF($D3310>0,Y3309*EXP(V3309),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BJ3310)+$I3310*BA3310,IF(D3310=24,\".\",IFERROR((CB3311-CB3310)/CB3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BK3310)+$I3310*BB3310,IF(D3310=24,\".\",IFERROR((CC3311-CC3310)/CC3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+(1-$I3310)*(BL3310)+$I3310*BC3310,IF(D3310=24,\".\",IFERROR((CD3311-CD3310)/CD3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BM3310)+$I3310*BG3310,IF($D3310=24,\".\",IFERROR((CE3311-CE3310)/CE3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BN3310)+$I3310*BH3310,IF($D3310=24,\".\",IFERROR((CF3311-CF3310)/CF3310,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+$AV3310+(1-$I3310)*(BO3310)+$I3310*BI3310,IF($D3310=24,\".\",IFERROR((CG3311-CG3310)/CG3310,\".\")))","v":"."},{"$f":"IFERROR(AV3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BP3310,IF($D3310=24,\".\",IFERROR((CH3311-CH3310)/CH3310,\".\")))","v":"."},{"$f":"IFERROR(AW3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BQ3310,IF(D3310=24,\".\",IFERROR((CI3311-CI3310)/CI3310,\".\")))","v":"."},{"$f":"IFERROR(AW3310+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3310,Table1[Country Code],0)))+BR3310,IF(D3310=24,\".\",IFERROR((CJ3311-CJ3310)/CJ3310,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Macedonia, FYR","MKD",2040,{"$f":"C3329-'Initial Conditions and Settings'!$B$9","v":24},"MKD2040",904.66302490234375,{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,G3328*F3329/F3328,\"\")),\".\")","v":895.74772147955389},2016,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3329,Table1[Country Code],0)),MAX(IF(D3329>0,K3328*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3329,Table1[Country Code],0))*EXP(D3329*INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3329,Table1[Country Code],0))*EXP(D3329*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,Q3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))+growthdif),IF($D3329>1,Q3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(T3328-LN(Z3328)+LN(Z3327))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,R3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))),IF($D3329>1,R3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(U3328-LN(AA3328)+LN(AA3327))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Minimum wage, W],MATCH($B3329,Table1[Country Code],0)),IF($D3329=1,S3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3329,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3329,Table1[Country Code],0)))-growthdif),IF($D3329>1,S3328*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3328)*(V3328-LN(AB3328)+LN(AB3327))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3328/$G3328=mininf,AF3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(W3328/Z3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AC3328/$G3328>mininf,AF3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(W3328/Z3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AC3328/$G3328=mininf,AF3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(Q3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3328/$G3328=mininf,AG3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(X3328/AA3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AD3328/$G3328>mininf,AG3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(X3328/AA3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AD3328/$G3328=mininf,AG3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(R3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3328/$G3328=mininf,AH3328/$G3328>minfor,$B3329=$B3328),FALSE),$P3328*$I3328*(Y3328/AB3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AE3328/$G3328>mininf,AH3328/$G3328=minfor,$B3329=$B3328),FALSE),($J3328*$P3328*$I3328/$M3328)*(Y3328/AB3328)^(-(1-$I3328))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0)),IF(IFERROR(AND(AE3328/$G3328=mininf,AH3328/$G3328=minfor),FALSE),0,((($P3329*($I3329^$I3329)*((1-$I3329)^(1-$I3329)))^(1/$I3329))*(S3329^(-(1-$I3329)/$I3329)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3329,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,W3328*EXP(T3328),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,X3328*EXP(U3328),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3329=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3329,Table1[Country Code],0)),IF($D3329>0,Y3328*EXP(V3328),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BJ3329)+$I3329*BA3329,IF(D3329=24,\".\",IFERROR((CB3330-CB3329)/CB3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BK3329)+$I3329*BB3329,IF(D3329=24,\".\",IFERROR((CC3330-CC3329)/CC3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+(1-$I3329)*(BL3329)+$I3329*BC3329,IF(D3329=24,\".\",IFERROR((CD3330-CD3329)/CD3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BM3329)+$I3329*BG3329,IF($D3329=24,\".\",IFERROR((CE3330-CE3329)/CE3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BN3329)+$I3329*BH3329,IF($D3329=24,\".\",IFERROR((CF3330-CF3329)/CF3329,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+$AV3329+(1-$I3329)*(BO3329)+$I3329*BI3329,IF($D3329=24,\".\",IFERROR((CG3330-CG3329)/CG3329,\".\")))","v":"."},{"$f":"IFERROR(AV3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BP3329,IF($D3329=24,\".\",IFERROR((CH3330-CH3329)/CH3329,\".\")))","v":"."},{"$f":"IFERROR(AW3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BQ3329,IF(D3329=24,\".\",IFERROR((CI3330-CI3329)/CI3329,\".\")))","v":"."},{"$f":"IFERROR(AW3329+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3329,Table1[Country Code],0)))+BR3329,IF(D3329=24,\".\",IFERROR((CJ3330-CJ3329)/CJ3329,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mali","MLI",2035,{"$f":"C3350-'Initial Conditions and Settings'!$B$9","v":19},"MLI2035",12606.884765625,{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,G3349*F3350/F3349,\"\")),\".\")","v":12428.4887852065},30983,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3350,Table1[Country Code],0)),MAX(IF(D3350>0,K3349*EXP(growthb),\".\"),0.001)),\".\")","v":39.755877266806671},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3350,Table1[Country Code],0))*EXP(D3350*INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0))),\".\")","v":33.400065913700971},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3350,Table1[Country Code],0))*EXP(D3350*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))),\".\")","v":33.400065913700971},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,Q3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))+growthdif),IF($D3350>1,Q3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(T3349-LN(Z3349)+LN(Z3348))+growthdif),\".\"))),\".\")","v":4394.2985306790879},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,R3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))),IF($D3350>1,R3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(U3349-LN(AA3349)+LN(AA3348))),\".\"))),\".\")","v":3813.7865128869594},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Minimum wage, W],MATCH($B3350,Table1[Country Code],0)),IF($D3350=1,S3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3350,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3350,Table1[Country Code],0)))-growthdif),IF($D3350>1,S3349*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3349)*(V3349-LN(AB3349)+LN(AB3348))-growthdif),\".\"))),\".\")","v":3301.6947289692052},{"$f":"IFERROR(IF(IFERROR(AND(AC3349/$G3349=mininf,AF3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(W3349/Z3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AC3349/$G3349>mininf,AF3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(W3349/Z3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AC3349/$G3349=mininf,AF3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(Q3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":4.4059299676395547E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3349/$G3349=mininf,AG3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(X3349/AA3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AD3349/$G3349>mininf,AG3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(X3349/AA3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AD3349/$G3349=mininf,AG3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(R3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":5.3719807021076607E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3349/$G3349=mininf,AH3349/$G3349>minfor,$B3350=$B3349),FALSE),$P3349*$I3349*(Y3349/AB3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AE3349/$G3349>mininf,AH3349/$G3349=minfor,$B3350=$B3349),FALSE),($J3349*$P3349*$I3349/$M3349)*(Y3349/AB3349)^(-(1-$I3349))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0)),IF(IFERROR(AND(AE3349/$G3349=mininf,AH3349/$G3349=minfor),FALSE),0,((($P3350*($I3350^$I3350)*((1-$I3350)^(1-$I3350)))^(1/$I3350))*(S3350^(-(1-$I3350)/$I3350)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3350,Table1[Country Code],0))))),\".\")","v":6.5061794655323107E-2},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,W3349*EXP(T3349),\"\")),\".\")","v":89748907.697444946},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,X3349*EXP(U3349),\"\")),\".\")","v":98581880.780297071},{"$f":"IFERROR(IF($D3350=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3350,Table1[Country Code],0)),IF($D3350>0,Y3349*EXP(V3349),\"\")),\".\")","v":109364226.95746969},2133.5530649258162,2611.4515331365478,3252.0694734822146,1309.7372015283004,1128.1127117855724,710.37713573224107,823.81586339751561,1483.338821350975,2541.6923377499734,10294.935720280684,9817.037252069953,9176.4193117242867,6.6284475742384302E-2,0.11934989418154986,0.20450534104961524,0.10538185487903137,9.0768293014702892E-2,5.7157161100535051E-2,0.82833366937858433,0.78988181280374725,0.73833749784984981,null,2.5000000000001132E-3,2.4999999999999467E-3,57039355.490166292,77360356.737711564,99348692.547766224,2.1641648586843587E-2,5.0251885820969733E-2,7.0969854835933432E-2,32709552.207278654,21221524.042585507,10015534.409703463,8.1988100571869893E-2,6.6260807744114913E-2,4.4853043444739171E-3,-1.6882374533773614E-2,2.6942484127555844E-2,6.3534166678875792E-2,3.3464077451247576E-2,3.2951406050703014E-2,-1.2950383812580846E-2,3.7938456673574095E-2,3.5086233870037731E-2,2.9133408448318576E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BJ3350)+$I3350*BA3350,IF(D3350=24,\".\",IFERROR((CB3351-CB3350)/CB3350,\".\")))","v":2.3796370265349864E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BK3350)+$I3350*BB3350,IF(D3350=24,\".\",IFERROR((CC3351-CC3350)/CC3350,\".\")))","v":3.8597184974262788E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+(1-$I3350)*(BL3350)+$I3350*BC3350,IF(D3350=24,\".\",IFERROR((CD3351-CD3350)/CD3350,\".\")))","v":6.7252010757404612E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BM3350)+$I3350*BG3350,IF($D3350=24,\".\",IFERROR((CE3351-CE3350)/CE3350,\".\")))","v":6.0226089011558848E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BN3350)+$I3350*BH3350,IF($D3350=24,\".\",IFERROR((CF3351-CF3350)/CF3350,\".\")))","v":5.2106106897409077E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+$AV3350+(1-$I3350)*(BO3350)+$I3350*BI3350,IF($D3350=24,\".\",IFERROR((CG3351-CG3350)/CG3350,\".\")))","v":-1.732539734053351E-3},{"$f":"IFERROR(AV3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BP3350,IF($D3350=24,\".\",IFERROR((CH3351-CH3350)/CH3350,\".\")))","v":4.0438456673574208E-2},{"$f":"IFERROR(AW3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BQ3350,IF(D3350=24,\".\",IFERROR((CI3351-CI3350)/CI3350,\".\")))","v":3.7586233870037677E-2},{"$f":"IFERROR(AW3350+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3350,Table1[Country Code],0)))+BR3350,IF(D3350=24,\".\",IFERROR((CJ3351-CJ3350)/CJ3350,\".\")))","v":3.1633408448318523E-2},7240185.6761556556,11314275.181819975,16783784.388421007,5147117.0130135613,3847682.1797524686,2097568.7855306505,13670119.289672205,13035542.32423058,12184898.483261496,26057421.978841424,28197499.685803026,31066251.657213151,3.3772269130277185E-2,3.9973184359911804E-2,4.862379324883194E-2,0.27785502656535527,0.40125100834796801,0.54025778757007026,0.19752978699093909,0.13645472905846728,6.7519210514205188E-2,0.52461518644370553,0.4622942625935646,0.39222300191572457,841.02320559149939,910.09584887851486,1002.6870108515363,7.8671908304350779E-3,1.3863006250527832E-2,2.2736610133684998E-2]
["Malta","MLT",2040,{"$f":"C3381-'Initial Conditions and Settings'!$B$9","v":24},"MLT2040",187.2239990234375,{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,G3380*F3381/F3380,\"\")),\".\")","v":192.58051291743152},464,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3381,Table1[Country Code],0)),MAX(IF(D3381>0,K3380*EXP(growthb),\".\"),0.001)),\".\")","v":117.24798257443005},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3381,Table1[Country Code],0))*EXP(D3381*INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3381,Table1[Country Code],0))*EXP(D3381*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,Q3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))+growthdif),IF($D3381>1,Q3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(T3380-LN(Z3380)+LN(Z3379))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,R3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))),IF($D3381>1,R3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(U3380-LN(AA3380)+LN(AA3379))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Minimum wage, W],MATCH($B3381,Table1[Country Code],0)),IF($D3381=1,S3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3381,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3381,Table1[Country Code],0)))-growthdif),IF($D3381>1,S3380*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3380)*(V3380-LN(AB3380)+LN(AB3379))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3380/$G3380=mininf,AF3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(W3380/Z3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AC3380/$G3380>mininf,AF3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(W3380/Z3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AC3380/$G3380=mininf,AF3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(Q3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3380/$G3380=mininf,AG3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(X3380/AA3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AD3380/$G3380>mininf,AG3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(X3380/AA3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AD3380/$G3380=mininf,AG3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(R3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3380/$G3380=mininf,AH3380/$G3380>minfor,$B3381=$B3380),FALSE),$P3380*$I3380*(Y3380/AB3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AE3380/$G3380>mininf,AH3380/$G3380=minfor,$B3381=$B3380),FALSE),($J3380*$P3380*$I3380/$M3380)*(Y3380/AB3380)^(-(1-$I3380))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0)),IF(IFERROR(AND(AE3380/$G3380=mininf,AH3380/$G3380=minfor),FALSE),0,((($P3381*($I3381^$I3381)*((1-$I3381)^(1-$I3381)))^(1/$I3381))*(S3381^(-(1-$I3381)/$I3381)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3381,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,W3380*EXP(T3380),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,X3380*EXP(U3380),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3381=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3381,Table1[Country Code],0)),IF($D3381>0,Y3380*EXP(V3380),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BJ3381)+$I3381*BA3381,IF(D3381=24,\".\",IFERROR((CB3382-CB3381)/CB3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BK3381)+$I3381*BB3381,IF(D3381=24,\".\",IFERROR((CC3382-CC3381)/CC3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+(1-$I3381)*(BL3381)+$I3381*BC3381,IF(D3381=24,\".\",IFERROR((CD3382-CD3381)/CD3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BM3381)+$I3381*BG3381,IF($D3381=24,\".\",IFERROR((CE3382-CE3381)/CE3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BN3381)+$I3381*BH3381,IF($D3381=24,\".\",IFERROR((CF3382-CF3381)/CF3381,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+$AV3381+(1-$I3381)*(BO3381)+$I3381*BI3381,IF($D3381=24,\".\",IFERROR((CG3382-CG3381)/CG3381,\".\")))","v":"."},{"$f":"IFERROR(AV3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BP3381,IF($D3381=24,\".\",IFERROR((CH3382-CH3381)/CH3381,\".\")))","v":"."},{"$f":"IFERROR(AW3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BQ3381,IF(D3381=24,\".\",IFERROR((CI3382-CI3381)/CI3381,\".\")))","v":"."},{"$f":"IFERROR(AW3381+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3381,Table1[Country Code],0)))+BR3381,IF(D3381=24,\".\",IFERROR((CJ3382-CJ3381)/CJ3381,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Myanmar","MMR",2033,{"$f":"C3400-'Initial Conditions and Settings'!$B$9","v":17},"MMR2033",36692.30859375,{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,G3399*F3400/F3399,\"\")),\".\")","v":29195.317166954363},59878,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3400,Table1[Country Code],0)),MAX(IF(D3400>0,K3399*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3400,Table1[Country Code],0))*EXP(D3400*INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3400,Table1[Country Code],0))*EXP(D3400*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,Q3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))+growthdif),IF($D3400>1,Q3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(T3399-LN(Z3399)+LN(Z3398))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,R3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))),IF($D3400>1,R3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(U3399-LN(AA3399)+LN(AA3398))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Minimum wage, W],MATCH($B3400,Table1[Country Code],0)),IF($D3400=1,S3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3400,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3400,Table1[Country Code],0)))-growthdif),IF($D3400>1,S3399*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3399)*(V3399-LN(AB3399)+LN(AB3398))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3399/$G3399=mininf,AF3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(W3399/Z3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AC3399/$G3399>mininf,AF3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(W3399/Z3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AC3399/$G3399=mininf,AF3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(Q3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3399/$G3399=mininf,AG3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(X3399/AA3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AD3399/$G3399>mininf,AG3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(X3399/AA3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AD3399/$G3399=mininf,AG3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(R3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3399/$G3399=mininf,AH3399/$G3399>minfor,$B3400=$B3399),FALSE),$P3399*$I3399*(Y3399/AB3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AE3399/$G3399>mininf,AH3399/$G3399=minfor,$B3400=$B3399),FALSE),($J3399*$P3399*$I3399/$M3399)*(Y3399/AB3399)^(-(1-$I3399))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0)),IF(IFERROR(AND(AE3399/$G3399=mininf,AH3399/$G3399=minfor),FALSE),0,((($P3400*($I3400^$I3400)*((1-$I3400)^(1-$I3400)))^(1/$I3400))*(S3400^(-(1-$I3400)/$I3400)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3400,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,W3399*EXP(T3399),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,X3399*EXP(U3399),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3400=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3400,Table1[Country Code],0)),IF($D3400>0,Y3399*EXP(V3399),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BJ3400)+$I3400*BA3400,IF(D3400=24,\".\",IFERROR((CB3401-CB3400)/CB3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BK3400)+$I3400*BB3400,IF(D3400=24,\".\",IFERROR((CC3401-CC3400)/CC3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+(1-$I3400)*(BL3400)+$I3400*BC3400,IF(D3400=24,\".\",IFERROR((CD3401-CD3400)/CD3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BM3400)+$I3400*BG3400,IF($D3400=24,\".\",IFERROR((CE3401-CE3400)/CE3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BN3400)+$I3400*BH3400,IF($D3400=24,\".\",IFERROR((CF3401-CF3400)/CF3400,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+$AV3400+(1-$I3400)*(BO3400)+$I3400*BI3400,IF($D3400=24,\".\",IFERROR((CG3401-CG3400)/CG3400,\".\")))","v":"."},{"$f":"IFERROR(AV3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BP3400,IF($D3400=24,\".\",IFERROR((CH3401-CH3400)/CH3400,\".\")))","v":"."},{"$f":"IFERROR(AW3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BQ3400,IF(D3400=24,\".\",IFERROR((CI3401-CI3400)/CI3400,\".\")))","v":"."},{"$f":"IFERROR(AW3400+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3400,Table1[Country Code],0)))+BR3400,IF(D3400=24,\".\",IFERROR((CJ3401-CJ3400)/CJ3400,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Montenegro","MNE",2032,{"$f":"C3425-'Initial Conditions and Settings'!$B$9","v":16},"MNE2032",249.65800476074219,{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,G3424*F3425/F3424,\"\")),\".\")","v":251.0787066348438},610,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3425,Table1[Country Code],0)),MAX(IF(D3425>0,K3424*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3425,Table1[Country Code],0))*EXP(D3425*INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3425,Table1[Country Code],0))*EXP(D3425*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,Q3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))+growthdif),IF($D3425>1,Q3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(T3424-LN(Z3424)+LN(Z3423))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,R3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))),IF($D3425>1,R3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(U3424-LN(AA3424)+LN(AA3423))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Minimum wage, W],MATCH($B3425,Table1[Country Code],0)),IF($D3425=1,S3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3425,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3425,Table1[Country Code],0)))-growthdif),IF($D3425>1,S3424*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3424)*(V3424-LN(AB3424)+LN(AB3423))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3424/$G3424=mininf,AF3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(W3424/Z3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AC3424/$G3424>mininf,AF3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(W3424/Z3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AC3424/$G3424=mininf,AF3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(Q3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3424/$G3424=mininf,AG3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(X3424/AA3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AD3424/$G3424>mininf,AG3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(X3424/AA3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AD3424/$G3424=mininf,AG3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(R3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3424/$G3424=mininf,AH3424/$G3424>minfor,$B3425=$B3424),FALSE),$P3424*$I3424*(Y3424/AB3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AE3424/$G3424>mininf,AH3424/$G3424=minfor,$B3425=$B3424),FALSE),($J3424*$P3424*$I3424/$M3424)*(Y3424/AB3424)^(-(1-$I3424))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0)),IF(IFERROR(AND(AE3424/$G3424=mininf,AH3424/$G3424=minfor),FALSE),0,((($P3425*($I3425^$I3425)*((1-$I3425)^(1-$I3425)))^(1/$I3425))*(S3425^(-(1-$I3425)/$I3425)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3425,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,W3424*EXP(T3424),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,X3424*EXP(U3424),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3425=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3425,Table1[Country Code],0)),IF($D3425>0,Y3424*EXP(V3424),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BJ3425)+$I3425*BA3425,IF(D3425=24,\".\",IFERROR((CB3426-CB3425)/CB3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BK3425)+$I3425*BB3425,IF(D3425=24,\".\",IFERROR((CC3426-CC3425)/CC3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+(1-$I3425)*(BL3425)+$I3425*BC3425,IF(D3425=24,\".\",IFERROR((CD3426-CD3425)/CD3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BM3425)+$I3425*BG3425,IF($D3425=24,\".\",IFERROR((CE3426-CE3425)/CE3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BN3425)+$I3425*BH3425,IF($D3425=24,\".\",IFERROR((CF3426-CF3425)/CF3425,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+$AV3425+(1-$I3425)*(BO3425)+$I3425*BI3425,IF($D3425=24,\".\",IFERROR((CG3426-CG3425)/CG3425,\".\")))","v":"."},{"$f":"IFERROR(AV3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BP3425,IF($D3425=24,\".\",IFERROR((CH3426-CH3425)/CH3425,\".\")))","v":"."},{"$f":"IFERROR(AW3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BQ3425,IF(D3425=24,\".\",IFERROR((CI3426-CI3425)/CI3425,\".\")))","v":"."},{"$f":"IFERROR(AW3425+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3425,Table1[Country Code],0)))+BR3425,IF(D3425=24,\".\",IFERROR((CJ3426-CJ3425)/CJ3425,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Montenegro","MNE",2038,{"$f":"C3431-'Initial Conditions and Settings'!$B$9","v":22},"MNE2038",246.30000305175781,{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,G3430*F3431/F3430,\"\")),\".\")","v":247.70159590780185},597,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3431,Table1[Country Code],0)),MAX(IF(D3431>0,K3430*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3431,Table1[Country Code],0))*EXP(D3431*INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3431,Table1[Country Code],0))*EXP(D3431*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,Q3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))+growthdif),IF($D3431>1,Q3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(T3430-LN(Z3430)+LN(Z3429))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,R3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))),IF($D3431>1,R3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(U3430-LN(AA3430)+LN(AA3429))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Minimum wage, W],MATCH($B3431,Table1[Country Code],0)),IF($D3431=1,S3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3431,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3431,Table1[Country Code],0)))-growthdif),IF($D3431>1,S3430*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3430)*(V3430-LN(AB3430)+LN(AB3429))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3430/$G3430=mininf,AF3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(W3430/Z3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AC3430/$G3430>mininf,AF3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(W3430/Z3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AC3430/$G3430=mininf,AF3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(Q3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3430/$G3430=mininf,AG3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(X3430/AA3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AD3430/$G3430>mininf,AG3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(X3430/AA3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AD3430/$G3430=mininf,AG3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(R3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3430/$G3430=mininf,AH3430/$G3430>minfor,$B3431=$B3430),FALSE),$P3430*$I3430*(Y3430/AB3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AE3430/$G3430>mininf,AH3430/$G3430=minfor,$B3431=$B3430),FALSE),($J3430*$P3430*$I3430/$M3430)*(Y3430/AB3430)^(-(1-$I3430))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0)),IF(IFERROR(AND(AE3430/$G3430=mininf,AH3430/$G3430=minfor),FALSE),0,((($P3431*($I3431^$I3431)*((1-$I3431)^(1-$I3431)))^(1/$I3431))*(S3431^(-(1-$I3431)/$I3431)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3431,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,W3430*EXP(T3430),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,X3430*EXP(U3430),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3431=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3431,Table1[Country Code],0)),IF($D3431>0,Y3430*EXP(V3430),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BJ3431)+$I3431*BA3431,IF(D3431=24,\".\",IFERROR((CB3432-CB3431)/CB3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BK3431)+$I3431*BB3431,IF(D3431=24,\".\",IFERROR((CC3432-CC3431)/CC3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+(1-$I3431)*(BL3431)+$I3431*BC3431,IF(D3431=24,\".\",IFERROR((CD3432-CD3431)/CD3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BM3431)+$I3431*BG3431,IF($D3431=24,\".\",IFERROR((CE3432-CE3431)/CE3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BN3431)+$I3431*BH3431,IF($D3431=24,\".\",IFERROR((CF3432-CF3431)/CF3431,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+$AV3431+(1-$I3431)*(BO3431)+$I3431*BI3431,IF($D3431=24,\".\",IFERROR((CG3432-CG3431)/CG3431,\".\")))","v":"."},{"$f":"IFERROR(AV3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BP3431,IF($D3431=24,\".\",IFERROR((CH3432-CH3431)/CH3431,\".\")))","v":"."},{"$f":"IFERROR(AW3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BQ3431,IF(D3431=24,\".\",IFERROR((CI3432-CI3431)/CI3431,\".\")))","v":"."},{"$f":"IFERROR(AW3431+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3431,Table1[Country Code],0)))+BR3431,IF(D3431=24,\".\",IFERROR((CJ3432-CJ3431)/CJ3431,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mongolia","MNG",2031,{"$f":"C3450-'Initial Conditions and Settings'!$B$9","v":15},"MNG2031",1543.698974609375,{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,G3449*F3450/F3449,\"\")),\".\")","v":1434.9190839041578},3590,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3450,Table1[Country Code],0)),MAX(IF(D3450>0,K3449*EXP(growthb),\".\"),0.001)),\".\")","v":63.90440706400458},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3450,Table1[Country Code],0))*EXP(D3450*INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0))),\".\")","v":90.381520321876224},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3450,Table1[Country Code],0))*EXP(D3450*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))),\".\")","v":90.381520321876224},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,Q3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))+growthdif),IF($D3450>1,Q3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(T3449-LN(Z3449)+LN(Z3448))+growthdif),\".\"))),\".\")","v":16771.998415164071},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,R3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))),IF($D3450>1,R3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(U3449-LN(AA3449)+LN(AA3448))),\".\"))),\".\")","v":15044.649577403732},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Minimum wage, W],MATCH($B3450,Table1[Country Code],0)),IF($D3450=1,S3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3450,Table1[Country Code],0)))-growthdif),IF($D3450>1,S3449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3449)*(V3449-LN(AB3449)+LN(AB3448))-growthdif),\".\"))),\".\")","v":14387.549421317433},{"$f":"IFERROR(IF(IFERROR(AND(AC3449/$G3449=mininf,AF3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(W3449/Z3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AC3449/$G3449>mininf,AF3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(W3449/Z3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AC3449/$G3449=mininf,AF3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(Q3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":6.6790420990540694E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3449/$G3449=mininf,AG3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(X3449/AA3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AD3449/$G3449>mininf,AG3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(X3449/AA3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AD3449/$G3449=mininf,AG3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(R3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":8.0770591114330326E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3449/$G3449=mininf,AH3449/$G3449>minfor,$B3450=$B3449),FALSE),$P3449*$I3449*(Y3449/AB3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AE3449/$G3449>mininf,AH3449/$G3449=minfor,$B3450=$B3449),FALSE),($J3449*$P3449*$I3449/$M3449)*(Y3449/AB3449)^(-(1-$I3449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0)),IF(IFERROR(AND(AE3449/$G3449=mininf,AH3449/$G3449=minfor),FALSE),0,((($P3450*($I3450^$I3450)*((1-$I3450)^(1-$I3450)))^(1/$I3450))*(S3450^(-(1-$I3450)/$I3450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3450,Table1[Country Code],0))))),\".\")","v":8.6970166693076778E-2},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,W3449*EXP(T3449),\"\")),\".\")","v":109235430.78141053},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,X3449*EXP(U3449),\"\")),\".\")","v":119135101.97290684},{"$f":"IFERROR(IF($D3450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3450,Table1[Country Code],0)),IF($D3450>0,Y3449*EXP(V3449),\"\")),\".\")","v":129843714.68840638},1165.1298183793144,1363.1731297089498,1363.1731297089498,569.43462448204355,441.13424625876053,125.76557871076842,595.69519389727111,922.03888345018925,1237.4075509981815,269.78926552484336,71.745954195208014,71.745954195208014,0.41514201084878677,0.64257204032821602,0.86235353956783189,0.39684093052321379,0.30742795967178388,8.7646460432167922E-2,0.18801705862799947,5.0000000000000086E-2,5.0000000000000079E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,82052993.177795187,102191340.42427871,125425870.91548593,4.8813627307882967E-2,9.7503886099069348E-2,9.1919337670585577E-2,27182437.603615344,16943761.548628137,4417843.7729204446,0.11917408556410791,-2.6559731125125552E-2,-6.4851972605460162E-2,4.6584279874197776E-3,5.2221844758928881E-2,2.5045929808006129E-2,6.5018886243646712E-2,-8.1841772465264917E-2,-0.14172538046804561,-9.9262999281026332E-2,1.0772871931313155E-2,1.0772871931313155E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BJ3450)+$I3450*BA3450,IF(D3450=24,\".\",IFERROR((CB3451-CB3450)/CB3450,\".\")))","v":6.484119290482479E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BK3450)+$I3450*BB3450,IF(D3450=24,\".\",IFERROR((CC3451-CC3450)/CC3450,\".\")))","v":0.11296803068617253},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+(1-$I3450)*(BL3450)+$I3450*BC3450,IF(D3450=24,\".\",IFERROR((CD3451-CD3450)/CD3450,\".\")))","v":9.6587798996469271E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BM3450)+$I3450*BG3450,IF($D3450=24,\".\",IFERROR((CE3451-CE3450)/CE3450,\".\")))","v":0.13270165116105073},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BN3450)+$I3450*BH3450,IF($D3450=24,\".\",IFERROR((CF3451-CF3450)/CF3450,\".\")))","v":-1.3595586538021807E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+$AV3450+(1-$I3450)*(BO3450)+$I3450*BI3450,IF($D3450=24,\".\",IFERROR((CG3451-CG3450)/CG3450,\".\")))","v":-6.2683511279579468E-2},{"$f":"IFERROR(AV3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BP3450,IF($D3450=24,\".\",IFERROR((CH3451-CH3450)/CH3450,\".\")))","v":-5.8657834023852905E-2},{"$f":"IFERROR(AW3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BQ3450,IF(D3450=24,\".\",IFERROR((CI3451-CI3450)/CI3450,\".\")))","v":5.137803718848697E-2},{"$f":"IFERROR(AW3450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3450,Table1[Country Code],0)))+BR3450,IF(D3450=24,\".\",IFERROR((CJ3451-CJ3450)/CJ3450,\".\")))","v":5.137803718848697E-2},19981997.69593177,27743503.796497397,35606524.58859542,8288771.5401753448,5759891.9536412917,1570399.3540172889,1558242.7603095921,414388.66549674375,414388.66549674375,29829011.996416707,33917784.415635429,37591312.608109452,7.7246510604419505E-2,9.0722622600524827E-2,8.9435774845654417E-2,0.66988466457863782,0.81796332733656352,0.94720088547570802,0.27787616771118856,0.16981922766706706,4.1775592419151436E-2,5.2239167710173583E-2,1.2217444996369479E-2,1.1023522105140564E-2,8308.9169906453226,9447.8508121547166,10471.117718136338,7.0424787508795106E-2,8.4058758858324367E-2,8.2158380389062202E-2]
["Northern Mariana Islands","MNP",2033,{"$f":"C3478-'Initial Conditions and Settings'!$B$9","v":17},"MNP2033",".",{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,G3477*F3478/F3477,\"\")),\".\")","v":"."},57,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3478,Table1[Country Code],0)),MAX(IF(D3478>0,K3477*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3478,Table1[Country Code],0))*EXP(D3478*INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3478,Table1[Country Code],0))*EXP(D3478*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,Q3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))+growthdif),IF($D3478>1,Q3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(T3477-LN(Z3477)+LN(Z3476))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,R3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))),IF($D3478>1,R3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(U3477-LN(AA3477)+LN(AA3476))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Minimum wage, W],MATCH($B3478,Table1[Country Code],0)),IF($D3478=1,S3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3478,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3478,Table1[Country Code],0)))-growthdif),IF($D3478>1,S3477*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3477)*(V3477-LN(AB3477)+LN(AB3476))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3477/$G3477=mininf,AF3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(W3477/Z3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AC3477/$G3477>mininf,AF3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(W3477/Z3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AC3477/$G3477=mininf,AF3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(Q3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3477/$G3477=mininf,AG3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(X3477/AA3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AD3477/$G3477>mininf,AG3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(X3477/AA3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AD3477/$G3477=mininf,AG3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(R3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3477/$G3477=mininf,AH3477/$G3477>minfor,$B3478=$B3477),FALSE),$P3477*$I3477*(Y3477/AB3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AE3477/$G3477>mininf,AH3477/$G3477=minfor,$B3478=$B3477),FALSE),($J3477*$P3477*$I3477/$M3477)*(Y3477/AB3477)^(-(1-$I3477))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0)),IF(IFERROR(AND(AE3477/$G3477=mininf,AH3477/$G3477=minfor),FALSE),0,((($P3478*($I3478^$I3478)*((1-$I3478)^(1-$I3478)))^(1/$I3478))*(S3478^(-(1-$I3478)/$I3478)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3478,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,W3477*EXP(T3477),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,X3477*EXP(U3477),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3478=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3478,Table1[Country Code],0)),IF($D3478>0,Y3477*EXP(V3477),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BJ3478)+$I3478*BA3478,IF(D3478=24,\".\",IFERROR((CB3479-CB3478)/CB3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BK3478)+$I3478*BB3478,IF(D3478=24,\".\",IFERROR((CC3479-CC3478)/CC3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+(1-$I3478)*(BL3478)+$I3478*BC3478,IF(D3478=24,\".\",IFERROR((CD3479-CD3478)/CD3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BM3478)+$I3478*BG3478,IF($D3478=24,\".\",IFERROR((CE3479-CE3478)/CE3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BN3478)+$I3478*BH3478,IF($D3478=24,\".\",IFERROR((CF3479-CF3478)/CF3478,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+$AV3478+(1-$I3478)*(BO3478)+$I3478*BI3478,IF($D3478=24,\".\",IFERROR((CG3479-CG3478)/CG3478,\".\")))","v":"."},{"$f":"IFERROR(AV3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BP3478,IF($D3478=24,\".\",IFERROR((CH3479-CH3478)/CH3478,\".\")))","v":"."},{"$f":"IFERROR(AW3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BQ3478,IF(D3478=24,\".\",IFERROR((CI3479-CI3478)/CI3478,\".\")))","v":"."},{"$f":"IFERROR(AW3478+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3478,Table1[Country Code],0)))+BR3478,IF(D3478=24,\".\",IFERROR((CJ3479-CJ3478)/CJ3478,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mozambique","MOZ",2035,{"$f":"C3506-'Initial Conditions and Settings'!$B$9","v":19},"MOZ2035",22465.90625,{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,G3505*F3506/F3505,\"\")),\".\")","v":21219.070863741468},48242,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3506,Table1[Country Code],0)),MAX(IF(D3506>0,K3505*EXP(growthb),\".\"),0.001)),\".\")","v":27.252540677376338},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3506,Table1[Country Code],0))*EXP(D3506*INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0))),\".\")","v":28.328900913701357},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3506,Table1[Country Code],0))*EXP(D3506*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))),\".\")","v":28.328900913701357},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,Q3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))+growthdif),IF($D3506>1,Q3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(T3505-LN(Z3505)+LN(Z3504))+growthdif),\".\"))),\".\")","v":3584.9880769286497},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,R3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))),IF($D3506>1,R3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(U3505-LN(AA3505)+LN(AA3504))),\".\"))),\".\")","v":3146.6898836268711},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Minimum wage, W],MATCH($B3506,Table1[Country Code],0)),IF($D3506=1,S3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3506,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3506,Table1[Country Code],0)))-growthdif),IF($D3506>1,S3505*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3505)*(V3505-LN(AB3505)+LN(AB3504))-growthdif),\".\"))),\".\")","v":2750.6274903406902},{"$f":"IFERROR(IF(IFERROR(AND(AC3505/$G3505=mininf,AF3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(W3505/Z3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AC3505/$G3505>mininf,AF3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(W3505/Z3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AC3505/$G3505=mininf,AF3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(Q3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":4.5964386056330679E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3505/$G3505=mininf,AG3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(X3505/AA3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AD3505/$G3505>mininf,AG3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(X3505/AA3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AD3505/$G3505=mininf,AG3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(R3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":5.375958997056602E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3505/$G3505=mininf,AH3505/$G3505>minfor,$B3506=$B3505),FALSE),$P3505*$I3505*(Y3505/AB3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AE3505/$G3505>mininf,AH3505/$G3505=minfor,$B3506=$B3505),FALSE),($J3505*$P3505*$I3505/$M3505)*(Y3505/AB3505)^(-(1-$I3505))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0)),IF(IFERROR(AND(AE3505/$G3505=mininf,AH3505/$G3505=minfor),FALSE),0,((($P3506*($I3506^$I3506)*((1-$I3506)^(1-$I3506)))^(1/$I3506))*(S3506^(-(1-$I3506)/$I3506)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3506,Table1[Country Code],0))))),\".\")","v":6.2940322689688313E-2},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,W3505*EXP(T3505),\"\")),\".\")","v":90878441.693885088},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,X3505*EXP(U3505),\"\")),\".\")","v":98102543.713449314},{"$f":"IFERROR(IF($D3506=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3506,Table1[Country Code],0)),IF($D3506>0,Y3505*EXP(V3505),\"\")),\".\")","v":106773360.96402024},3655.9339523104554,4285.126173889048,5118.2363228051518,3499.5338470087863,3593.5078236350932,3577.1180375035437,156.4001053016689,691.61835025395419,1541.1182853016073,17563.136911431015,16933.944689852418,16100.834540936317,7.3707329744075092E-3,3.2594186366367794E-2,7.2628924008874746E-2,0.16492399075723374,0.16935274153665114,0.16858033325182109,0.82770527626835866,0.79805307209698106,0.75879074273930414,null,2.5000000000001132E-3,2.4999999999999467E-3,10018737.848254176,34133037.352961257,58116583.05175814,-0.23988144214739471,2.6448290026227284E-2,6.9191830020962186E-2,80859703.845630914,63969506.360488057,48656777.912262097,7.6304328129921828E-2,6.8032881628653286E-2,5.5421821472211974E-2,-0.27672618954944994,3.3081028937322898E-3,6.0791642820432479E-2,2.9459580727865031E-2,3.4892694496159393E-2,3.7021634271679815E-2,3.202315502162989E-2,2.9583993729477953E-2,2.4954518790732294E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BJ3506)+$I3506*BA3506,IF(D3506=24,\".\",IFERROR((CB3507-CB3506)/CB3506,\".\")))","v":-0.25830381584842232},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BK3506)+$I3506*BB3506,IF(D3506=24,\".\",IFERROR((CC3507-CC3506)/CC3506,\".\")))","v":1.4878196459979787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+(1-$I3506)*(BL3506)+$I3506*BC3506,IF(D3506=24,\".\",IFERROR((CD3507-CD3506)/CD3506,\".\")))","v":6.4991736420697332E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BM3506)+$I3506*BG3506,IF($D3506=24,\".\",IFERROR((CE3507-CE3506)/CE3506,\".\")))","v":5.5381954428893543E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BN3506)+$I3506*BH3506,IF($D3506=24,\".\",IFERROR((CF3507-CF3506)/CF3506,\".\")))","v":5.3962788062406453E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+$AV3506+(1-$I3506)*(BO3506)+$I3506*BI3506,IF($D3506=24,\".\",IFERROR((CG3507-CG3506)/CG3506,\".\")))","v":4.8721727871946008E-2},{"$f":"IFERROR(AV3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BP3506,IF($D3506=24,\".\",IFERROR((CH3507-CH3506)/CH3506,\".\")))","v":3.4523155021630003E-2},{"$f":"IFERROR(AW3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BQ3506,IF(D3506=24,\".\",IFERROR((CI3507-CI3506)/CI3506,\".\")))","v":3.20839937294779E-2},{"$f":"IFERROR(AW3506+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3506,Table1[Country Code],0)))+BR3506,IF(D3506=24,\".\",IFERROR((CJ3507-CJ3506)/CJ3506,\".\")))","v":2.7454518790732241E-2},1121385.0254737367,4352616.9321496477,8478084.642834615,11219880.57568117,10112600.693842806,8799446.8151113987,13559348.054074964,13073589.936471945,12430400.138800701,25900613.65522987,27538807.562464401,29707931.596746713,3.0880826575567268E-2,3.7398721532898013E-2,4.4466251226345045E-2,4.3295693314482755E-2,0.15805393615089916,0.2853811823022725,0.43318975855290764,0.36721272956009743,0.29619856860297261,0.52351454813260956,0.47473333428900327,0.41842024909475495,536.88930092512476,570.84713657112889,615.81053017591955,7.8688675689804199E-3,1.2703133352310658E-2,1.9796948384760427E-2]
["Mauritania","MRT",2024,{"$f":"C3521-'Initial Conditions and Settings'!$B$9","v":8},"MRT2024",1496.2640380859375,{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,G3520*F3521/F3520,\"\")),\".\")","v":1507.7640086291151},5288,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3521,Table1[Country Code],0)),MAX(IF(D3521>0,K3520*EXP(growthb),\".\"),0.001)),\".\")","v":40.987841205972515},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3521,Table1[Country Code],0))*EXP(D3521*INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0))),\".\")","v":44.673269354978764},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3521,Table1[Country Code],0))*EXP(D3521*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))),\".\")","v":44.673269354978764},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,Q3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))+growthdif),IF($D3521>1,Q3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(T3520-LN(Z3520)+LN(Z3519))+growthdif),\".\"))),\".\")","v":6093.749127469443},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,R3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))),IF($D3521>1,R3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(U3520-LN(AA3520)+LN(AA3519))),\".\"))),\".\")","v":5765.430689790107},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Minimum wage, W],MATCH($B3521,Table1[Country Code],0)),IF($D3521=1,S3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3521,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3521,Table1[Country Code],0)))-growthdif),IF($D3521>1,S3520*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3520)*(V3520-LN(AB3520)+LN(AB3519))-growthdif),\".\"))),\".\")","v":5452.7659774648837},{"$f":"IFERROR(IF(IFERROR(AND(AC3520/$G3520=mininf,AF3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(W3520/Z3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AC3520/$G3520>mininf,AF3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(W3520/Z3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AC3520/$G3520=mininf,AF3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(Q3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":7.1874924332963233E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3520/$G3520=mininf,AG3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(X3520/AA3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AD3520/$G3520>mininf,AG3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(X3520/AA3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AD3520/$G3520=mininf,AG3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(R3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":7.6537376921234829E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3520/$G3520=mininf,AH3520/$G3520>minfor,$B3521=$B3520),FALSE),$P3520*$I3520*(Y3520/AB3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AE3520/$G3520>mininf,AH3520/$G3520=minfor,$B3521=$B3520),FALSE),($J3520*$P3520*$I3520/$M3520)*(Y3520/AB3520)^(-(1-$I3520))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0)),IF(IFERROR(AND(AE3520/$G3520=mininf,AH3520/$G3520=minfor),FALSE),0,((($P3521*($I3521^$I3521)*((1-$I3521)^(1-$I3521)))^(1/$I3521))*(S3521^(-(1-$I3521)/$I3521)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3521,Table1[Country Code],0))))),\".\")","v":8.1499479489413773E-2},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,W3520*EXP(T3520),\"\")),\".\")","v":37985853.267598912},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,X3520*EXP(U3520),\"\")),\".\")","v":38604591.658718675},{"$f":"IFERROR(IF($D3521=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3521,Table1[Country Code],0)),IF($D3521>0,Y3520*EXP(V3520),\"\")),\".\")","v":39257419.421086289},969.3741105807735,1025.4562320256641,1086.8773312367216,678.11930678115925,658.93175080711285,632.50139069458976,291.25480379961436,366.52448121855133,454.37594054213184,538.38989804834159,482.30777660345098,420.88667739239349,0.1931700200646308,0.24309141160081257,0.30135746571856309,0.44975162087714038,0.43702578588954705,0.41949627864487282,0.35707835905822877,0.31988280250964041,0.27914625563656398,null,2.5000000000000577E-3,2.4999999999999467E-3,21677378.281382151,24419176.635088153,27077811.626823477,4.6603196186662643E-2,6.9200197495288052E-2,8.6711475560619533E-2,16308474.986216761,14185415.023630522,12179607.794262812,0.10450716876701094,8.9043060349617065E-2,6.9813862992443632E-2,9.1039732582887112E-3,4.6356078287103308E-2,7.8793435152747726E-2,5.7007945838638996E-2,5.6198941141432535E-2,5.189582258457559E-2,1.641249161692393E-3,-2.5520109472461527E-2,-6.7854177594576015E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BJ3521)+$I3521*BA3521,IF(D3521=24,\".\",IFERROR((CB3522-CB3521)/CB3521,\".\")))","v":2.7853584722475677E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BK3521)+$I3521*BB3521,IF(D3521=24,\".\",IFERROR((CC3522-CC3521)/CC3521,\".\")))","v":5.777813789119568E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+(1-$I3521)*(BL3521)+$I3521*BC3521,IF(D3521=24,\".\",IFERROR((CD3522-CD3521)/CD3521,\".\")))","v":8.275245535668363E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BM3521)+$I3521*BG3521,IF($D3521=24,\".\",IFERROR((CE3522-CE3521)/CE3521,\".\")))","v":8.3257557302825025E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BN3521)+$I3521*BH3521,IF($D3521=24,\".\",IFERROR((CF3522-CF3521)/CF3521,\".\")))","v":7.5121000745524857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+$AV3521+(1-$I3521)*(BO3521)+$I3521*BI3521,IF($D3521=24,\".\",IFERROR((CG3522-CG3521)/CG3521,\".\")))","v":6.3354842788509669E-2},{"$f":"IFERROR(AV3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BP3521,IF($D3521=24,\".\",IFERROR((CH3522-CH3521)/CH3521,\".\")))","v":4.1412491616924507E-3},{"$f":"IFERROR(AW3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BQ3521,IF(D3521=24,\".\",IFERROR((CI3522-CI3521)/CI3521,\".\")))","v":-2.3020109472461581E-2},{"$f":"IFERROR(AW3521+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3521,Table1[Country Code],0)))+BR3521,IF(D3521=24,\".\",IFERROR((CJ3522-CJ3521)/CJ3521,\".\")))","v":-6.5354177594576068E-2},3549667.4130503675,4226342.9851536667,4955211.3391334862,3402919.7381995595,3128478.7963763876,2840137.5211882629,985824.67537453945,883134.89726365707,770669.12587681843,7938411.8266244661,8237956.6787937116,8566017.9861985669,4.8658636157050204E-2,5.5702505080407666E-2,6.2996123196032608E-2,0.44715082696329955,0.51303292186922889,0.5784731420266972,0.42866505448691655,0.37976392913424406,0.33155866888958763,0.12418411854978392,0.10720314899652701,8.9968189083715261E-2,1501.2125239456252,1557.8586760199908,1619.897501172195,2.5033382538738103E-2,3.1997178662211745E-2,3.9717736616257326E-2]
["Mauritius","MUS",2030,{"$f":"C3553-'Initial Conditions and Settings'!$B$9","v":14},"MUS2030",654.177001953125,{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,G3552*F3553/F3552,\"\")),\".\")","v":619.58805745883751},1287,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3553,Table1[Country Code],0)),MAX(IF(D3553>0,K3552*EXP(growthb),\".\"),0.001)),\".\")","v":75.770262021616361},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3553,Table1[Country Code],0))*EXP(D3553*INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3553,Table1[Country Code],0))*EXP(D3553*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,Q3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))+growthdif),IF($D3553>1,Q3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(T3552-LN(Z3552)+LN(Z3551))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,R3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))),IF($D3553>1,R3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(U3552-LN(AA3552)+LN(AA3551))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Minimum wage, W],MATCH($B3553,Table1[Country Code],0)),IF($D3553=1,S3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3553,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3553,Table1[Country Code],0)))-growthdif),IF($D3553>1,S3552*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3552)*(V3552-LN(AB3552)+LN(AB3551))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3552/$G3552=mininf,AF3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(W3552/Z3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AC3552/$G3552>mininf,AF3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(W3552/Z3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AC3552/$G3552=mininf,AF3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(Q3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3552/$G3552=mininf,AG3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(X3552/AA3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AD3552/$G3552>mininf,AG3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(X3552/AA3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AD3552/$G3552=mininf,AG3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(R3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3552/$G3552=mininf,AH3552/$G3552>minfor,$B3553=$B3552),FALSE),$P3552*$I3552*(Y3552/AB3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AE3552/$G3552>mininf,AH3552/$G3552=minfor,$B3553=$B3552),FALSE),($J3552*$P3552*$I3552/$M3552)*(Y3552/AB3552)^(-(1-$I3552))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0)),IF(IFERROR(AND(AE3552/$G3552=mininf,AH3552/$G3552=minfor),FALSE),0,((($P3553*($I3553^$I3553)*((1-$I3553)^(1-$I3553)))^(1/$I3553))*(S3553^(-(1-$I3553)/$I3553)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3553,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,W3552*EXP(T3552),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,X3552*EXP(U3552),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3553=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3553,Table1[Country Code],0)),IF($D3553>0,Y3552*EXP(V3552),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BJ3553)+$I3553*BA3553,IF(D3553=24,\".\",IFERROR((CB3554-CB3553)/CB3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BK3553)+$I3553*BB3553,IF(D3553=24,\".\",IFERROR((CC3554-CC3553)/CC3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+(1-$I3553)*(BL3553)+$I3553*BC3553,IF(D3553=24,\".\",IFERROR((CD3554-CD3553)/CD3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BM3553)+$I3553*BG3553,IF($D3553=24,\".\",IFERROR((CE3554-CE3553)/CE3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BN3553)+$I3553*BH3553,IF($D3553=24,\".\",IFERROR((CF3554-CF3553)/CF3553,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+$AV3553+(1-$I3553)*(BO3553)+$I3553*BI3553,IF($D3553=24,\".\",IFERROR((CG3554-CG3553)/CG3553,\".\")))","v":"."},{"$f":"IFERROR(AV3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BP3553,IF($D3553=24,\".\",IFERROR((CH3554-CH3553)/CH3553,\".\")))","v":"."},{"$f":"IFERROR(AW3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BQ3553,IF(D3553=24,\".\",IFERROR((CI3554-CI3553)/CI3553,\".\")))","v":"."},{"$f":"IFERROR(AW3553+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3553,Table1[Country Code],0)))+BR3553,IF(D3553=24,\".\",IFERROR((CJ3554-CJ3553)/CJ3553,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Mauritius","MUS",2033,{"$f":"C3556-'Initial Conditions and Settings'!$B$9","v":17},"MUS2033",651.4949951171875,{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,G3555*F3556/F3555,\"\")),\".\")","v":617.04785901008665},1285,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3556,Table1[Country Code],0)),MAX(IF(D3556>0,K3555*EXP(growthb),\".\"),0.001)),\".\")","v":76.340675362998667},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3556,Table1[Country Code],0))*EXP(D3556*INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3556,Table1[Country Code],0))*EXP(D3556*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,Q3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))+growthdif),IF($D3556>1,Q3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(T3555-LN(Z3555)+LN(Z3554))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,R3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))),IF($D3556>1,R3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(U3555-LN(AA3555)+LN(AA3554))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Minimum wage, W],MATCH($B3556,Table1[Country Code],0)),IF($D3556=1,S3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3556,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3556,Table1[Country Code],0)))-growthdif),IF($D3556>1,S3555*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3555)*(V3555-LN(AB3555)+LN(AB3554))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3555/$G3555=mininf,AF3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(W3555/Z3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AC3555/$G3555>mininf,AF3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(W3555/Z3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AC3555/$G3555=mininf,AF3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(Q3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3555/$G3555=mininf,AG3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(X3555/AA3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AD3555/$G3555>mininf,AG3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(X3555/AA3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AD3555/$G3555=mininf,AG3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(R3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3555/$G3555=mininf,AH3555/$G3555>minfor,$B3556=$B3555),FALSE),$P3555*$I3555*(Y3555/AB3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AE3555/$G3555>mininf,AH3555/$G3555=minfor,$B3556=$B3555),FALSE),($J3555*$P3555*$I3555/$M3555)*(Y3555/AB3555)^(-(1-$I3555))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0)),IF(IFERROR(AND(AE3555/$G3555=mininf,AH3555/$G3555=minfor),FALSE),0,((($P3556*($I3556^$I3556)*((1-$I3556)^(1-$I3556)))^(1/$I3556))*(S3556^(-(1-$I3556)/$I3556)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3556,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,W3555*EXP(T3555),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,X3555*EXP(U3555),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3556=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3556,Table1[Country Code],0)),IF($D3556>0,Y3555*EXP(V3555),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.4999999999995026E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BJ3556)+$I3556*BA3556,IF(D3556=24,\".\",IFERROR((CB3557-CB3556)/CB3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BK3556)+$I3556*BB3556,IF(D3556=24,\".\",IFERROR((CC3557-CC3556)/CC3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+(1-$I3556)*(BL3556)+$I3556*BC3556,IF(D3556=24,\".\",IFERROR((CD3557-CD3556)/CD3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BM3556)+$I3556*BG3556,IF($D3556=24,\".\",IFERROR((CE3557-CE3556)/CE3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BN3556)+$I3556*BH3556,IF($D3556=24,\".\",IFERROR((CF3557-CF3556)/CF3556,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+$AV3556+(1-$I3556)*(BO3556)+$I3556*BI3556,IF($D3556=24,\".\",IFERROR((CG3557-CG3556)/CG3556,\".\")))","v":"."},{"$f":"IFERROR(AV3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BP3556,IF($D3556=24,\".\",IFERROR((CH3557-CH3556)/CH3556,\".\")))","v":"."},{"$f":"IFERROR(AW3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BQ3556,IF(D3556=24,\".\",IFERROR((CI3557-CI3556)/CI3556,\".\")))","v":"."},{"$f":"IFERROR(AW3556+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3556,Table1[Country Code],0)))+BR3556,IF(D3556=24,\".\",IFERROR((CJ3557-CJ3556)/CJ3556,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Malaysia","MYS",2017,{"$f":"C3592-'Initial Conditions and Settings'!$B$9","v":1},"MYS2017",15042.58984375,{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,G3591*F3592/F3591,\"\")),\".\")","v":14621.215487041185},31624.263999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3592,Table1[Country Code],0)),MAX(IF(D3592>0,K3591*EXP(growthb),\".\"),0.001)),\".\")","v":69.433830138297793},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3592,Table1[Country Code],0))*EXP(D3592*INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0))),\".\")","v":98.78393065227381},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3592,Table1[Country Code],0))*EXP(D3592*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))),\".\")","v":98.78393065227381},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,Q3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))+growthdif),IF($D3592>1,Q3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(T3591-LN(Z3591)+LN(Z3590))+growthdif),\".\"))),\".\")","v":14961.730834599319},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,R3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))),IF($D3592>1,R3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(U3591-LN(AA3591)+LN(AA3590))),\".\"))),\".\")","v":14887.108890748268},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Minimum wage, W],MATCH($B3592,Table1[Country Code],0)),IF($D3592=1,S3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3592,Table1[Country Code],0)))-growthdif),IF($D3592>1,S3591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3591)*(V3591-LN(AB3591)+LN(AB3590))-growthdif),\".\"))),\".\")","v":14812.859125394858},{"$f":"IFERROR(IF(IFERROR(AND(AC3591/$G3591=mininf,AF3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(W3591/Z3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AC3591/$G3591>mininf,AF3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(W3591/Z3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AC3591/$G3591=mininf,AF3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(Q3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.5372304993814727E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3591/$G3591=mininf,AG3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(X3591/AA3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AD3591/$G3591>mininf,AG3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(X3591/AA3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AD3591/$G3591=mininf,AG3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(R3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.6189615289993075E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3591/$G3591=mininf,AH3591/$G3591>minfor,$B3592=$B3591),FALSE),$P3591*$I3591*(Y3591/AB3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AE3591/$G3591>mininf,AH3591/$G3591=minfor,$B3592=$B3591),FALSE),($J3591*$P3591*$I3591/$M3591)*(Y3591/AB3591)^(-(1-$I3591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0)),IF(IFERROR(AND(AE3591/$G3591=mininf,AH3591/$G3591=minfor),FALSE),0,((($P3592*($I3592^$I3592)*((1-$I3592)^(1-$I3592)))^(1/$I3592))*(S3592^(-(1-$I3592)/$I3592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3592,Table1[Country Code],0))))),\".\")","v":4.7011022371079569E-2},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,W3591*EXP(T3591),\"\")),\".\")","v":932195378.31025827},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,X3591*EXP(U3591),\"\")),\".\")","v":932195378.31025827},{"$f":"IFERROR(IF($D3592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3592,Table1[Country Code],0)),IF($D3592>0,Y3591*EXP(V3591),\"\")),\".\")","v":932195378.31025827},12492.133482556579,12543.462664933888,12595.06936494866,3338.9976790400883,3266.333726015403,3192.598364563295,9153.1358035164903,9277.128938918484,9402.4710003853634,2129.0820044846059,2077.7528221072971,2026.1461220925248,0.62601743416126621,0.63449779172879472,0.64307040743081822,0.22836662806860683,0.22339686662236544,0.21835382751816373,0.14561593777012696,0.14210534164883995,0.13857576505101801,null,2.5000000000000577E-3,2.5000000000003908E-3,839887207.08412254,842794529.92200959,845682168.19969714,4.0033911983922366E-2,4.5608534625305452E-2,5.1028529099312436E-2,92308171.226135731,89400848.388248682,86513210.110561132,9.2678684954126567E-2,5.1651013597837192E-2,6.8650044342248862E-3,4.6668548229007456E-3,2.3524669029228562E-2,4.2229046883591081E-2,4.731162779310516E-2,1.9567148001760515E-2,-1.1934477781499808E-2,3.0795885882891838E-2,-6.8566323212655433E-3,-4.8804890384748667E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BJ3592)+$I3592*BA3592,IF(D3592=24,\".\",IFERROR((CB3593-CB3592)/CB3592,\".\")))","v":3.4211427221268284E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BK3592)+$I3592*BB3592,IF(D3592=24,\".\",IFERROR((CC3593-CC3592)/CC3592,\".\")))","v":4.6427645645123736E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+(1-$I3592)*(BL3592)+$I3592*BC3592,IF(D3592=24,\".\",IFERROR((CD3593-CD3592)/CD3592,\".\")))","v":5.8489831809308487E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BM3592)+$I3592*BG3592,IF($D3592=24,\".\",IFERROR((CE3593-CE3592)/CE3592,\".\")))","v":8.4356200191472649E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BN3592)+$I3592*BH3592,IF($D3592=24,\".\",IFERROR((CF3593-CF3592)/CF3592,\".\")))","v":4.997012461765564E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+$AV3592+(1-$I3592)*(BO3592)+$I3592*BI3592,IF($D3592=24,\".\",IFERROR((CG3593-CG3592)/CG3592,\".\")))","v":1.1826307144219329E-2},{"$f":"IFERROR(AV3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BP3592,IF($D3592=24,\".\",IFERROR((CH3593-CH3592)/CH3592,\".\")))","v":4.5156929700748624E-2},{"$f":"IFERROR(AW3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BQ3592,IF(D3592=24,\".\",IFERROR((CI3593-CI3592)/CI3592,\".\")))","v":7.5044114965915794E-3},{"$f":"IFERROR(AW3592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3592,Table1[Country Code],0)))+BR3592,IF(D3592=24,\".\",IFERROR((CJ3593-CJ3592)/CJ3592,\".\")))","v":-3.4443846566891548E-2},273893508.36949539,276219257.41438276,278554956.71863776,39035389.747498997,37995440.642630316,36952493.116414443,14603259.90630077,14251195.782206496,13897228.179439289,327532158.02329516,328465893.83921957,329404678.0144915,4.0675710872017788E-2,4.5148655683978994E-2,4.9334363447106469E-2,0.83623394424072151,0.84093740809993822,0.84563145368076198,0.1191803271565251,0.11567545171441351,0.11217962458562532,4.458572860275338E-2,4.3387140185648314E-2,4.2188921733612744E-2,10356.989115171034,10386.515045511243,10416.200611482736,2.7686087243724344E-2,3.2058181354321036E-2,3.6468952896948181E-2]
["Malaysia","MYS",2031,{"$f":"C3606-'Initial Conditions and Settings'!$B$9","v":15},"MYS2031",17886.85546875,{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,G3605*F3606/F3605,\"\")),\".\")","v":17385.807291875088},37153,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3606,Table1[Country Code],0)),MAX(IF(D3606>0,K3605*EXP(growthb),\".\"),0.001)),\".\")","v":71.907042948666572},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3606,Table1[Country Code],0))*EXP(D3606*INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0))),\".\")","v":116.62802069522218},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3606,Table1[Country Code],0))*EXP(D3606*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))),\".\")","v":116.62802069522218},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,Q3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))+growthdif),IF($D3606>1,Q3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(T3605-LN(Z3605)+LN(Z3604))+growthdif),\".\"))),\".\")","v":23212.627856004427},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,R3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))),IF($D3606>1,R3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(U3605-LN(AA3605)+LN(AA3604))),\".\"))),\".\")","v":20963.117138510206},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Minimum wage, W],MATCH($B3606,Table1[Country Code],0)),IF($D3606=1,S3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3606,Table1[Country Code],0)))-growthdif),IF($D3606>1,S3605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3605)*(V3605-LN(AB3605)+LN(AB3604))-growthdif),\".\"))),\".\")","v":20268.495388455736},{"$f":"IFERROR(IF(IFERROR(AND(AC3605/$G3605=mininf,AF3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(W3605/Z3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AC3605/$G3605>mininf,AF3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(W3605/Z3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AC3605/$G3605=mininf,AF3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(Q3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":2.8813124608635082E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3605/$G3605=mininf,AG3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(X3605/AA3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AD3605/$G3605>mininf,AG3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(X3605/AA3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AD3605/$G3605=mininf,AG3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(R3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":4.45331671077355E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3605/$G3605=mininf,AH3605/$G3605>minfor,$B3606=$B3605),FALSE),$P3605*$I3605*(Y3605/AB3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AE3605/$G3605>mininf,AH3605/$G3605=minfor,$B3606=$B3605),FALSE),($J3605*$P3605*$I3605/$M3605)*(Y3605/AB3605)^(-(1-$I3605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0)),IF(IFERROR(AND(AE3605/$G3605=mininf,AH3605/$G3605=minfor),FALSE),0,((($P3606*($I3606^$I3606)*((1-$I3606)^(1-$I3606)))^(1/$I3606))*(S3606^(-(1-$I3606)/$I3606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3606,Table1[Country Code],0))))),\".\")","v":5.0092425052821715E-2},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,W3605*EXP(T3605),\"\")),\".\")","v":1580827193.7257314},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,X3605*EXP(U3605),\"\")),\".\")","v":1773988433.9864953},{"$f":"IFERROR(IF($D3606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3606,Table1[Country Code],0)),IF($D3606>0,Y3605*EXP(V3605),\"\")),\".\")","v":1926753936.7670405},13824.548806706081,16516.516927281333,16516.516927281333,5888.7594214267701,4268.5023959688006,868.74961909456204,7935.7893852793131,12248.014531312534,15647.767308186772,3561.2584851690062,869.29036459375493,869.29036459375493,0.45645216538135364,0.70448350920330272,0.90003110269716624,0.33871072666143975,0.24551649079669713,4.9968897302833604E-2,0.2048371079572065,5.0000000000000024E-2,5.0000000000000024E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,1257456388.8391254,1582820243.395453,1890382033.6206403,1.6390862494400693E-2,4.281229584243107E-2,5.5551022043037079E-2,323370804.88660598,191168190.59104228,36371903.146400213,7.5702712506508618E-2,5.8668875407008159E-2,-0.2846521179377639,-2.2939015660600859E-2,6.5315209188216983E-3,2.3710989174336561E-2,2.6372834351505503E-2,1.2388100483393671E-2,-0.32649215080647132,4.4777943158086586E-2,8.0483758535612182E-3,8.0483758535612182E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BJ3606)+$I3606*BA3606,IF(D3606=24,\".\",IFERROR((CB3607-CB3606)/CB3606,\".\")))","v":8.5869672347566491E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BK3606)+$I3606*BB3606,IF(D3606=24,\".\",IFERROR((CC3607-CC3606)/CC3606,\".\")))","v":3.6532952198483112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+(1-$I3606)*(BL3606)+$I3606*BC3606,IF(D3606=24,\".\",IFERROR((CD3607-CD3606)/CD3606,\".\")))","v":5.1492049426543549E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BM3606)+$I3606*BG3606,IF($D3606=24,\".\",IFERROR((CE3607-CE3606)/CE3606,\".\")))","v":6.5398817246863791E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BN3606)+$I3606*BH3606,IF($D3606=24,\".\",IFERROR((CF3607-CF3606)/CF3606,\".\")))","v":4.9889531763057646E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+$AV3606+(1-$I3606)*(BO3606)+$I3606*BI3606,IF($D3606=24,\".\",IFERROR((CG3607-CG3606)/CG3606,\".\")))","v":-0.29121109055426087},{"$f":"IFERROR(AV3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BP3606,IF($D3606=24,\".\",IFERROR((CH3607-CH3606)/CH3606,\".\")))","v":5.9138986975943317E-2},{"$f":"IFERROR(AW3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BQ3606,IF(D3606=24,\".\",IFERROR((CI3607-CI3606)/CI3606,\".\")))","v":2.2409419671418341E-2},{"$f":"IFERROR(AW3606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3606,Table1[Country Code],0)))+BR3606,IF(D3606=24,\".\",IFERROR((CJ3607-CJ3606)/CJ3606,\".\")))","v":2.2409419671418341E-2},368421051.48823762,513513126.66815972,634313399.05122411,118634118.29648574,77659193.597731724,15281909.505063325,29866053.021546494,7290195.9316341178,7290195.9316341178,516921222.80626982,598462516.1975255,656885504.48792148,2.4546097316763042E-2,3.8094115769388072E-2,4.3196575703679671E-2,0.71272185244813091,0.85805395119963068,0.96563768680769779,0.22950134964945534,0.12976450737659889,2.326419048777217E-2,5.777679790241385E-2,1.2181541423770563E-2,1.1098122704530112E-2,13913.310440779205,16108.053621444446,17680.550816567207,1.6155875029832956E-2,2.9396141618061478E-2,3.568913380762595E-2]
["Namibia","NAM",2026,{"$f":"C3627-'Initial Conditions and Settings'!$B$9","v":10},"NAM2026",1255.6109619140625,{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,G3626*F3627/F3626,\"\")),\".\")","v":1190.0113657726624},3025,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3627,Table1[Country Code],0)),MAX(IF(D3627>0,K3626*EXP(growthb),\".\"),0.001)),\".\")","v":59.260482431159431},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3627,Table1[Country Code],0))*EXP(D3627*INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0))),\".\")","v":96.810940872492907},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3627,Table1[Country Code],0))*EXP(D3627*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))),\".\")","v":96.810940872492907},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,Q3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))+growthdif),IF($D3627>1,Q3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(T3626-LN(Z3626)+LN(Z3625))+growthdif),\".\"))),\".\")","v":18367.133916855557},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,R3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))),IF($D3627>1,R3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(U3626-LN(AA3626)+LN(AA3625))),\".\"))),\".\")","v":17144.936563224557},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Minimum wage, W],MATCH($B3627,Table1[Country Code],0)),IF($D3627=1,S3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3627,Table1[Country Code],0)))-growthdif),IF($D3627>1,S3626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3626)*(V3626-LN(AB3626)+LN(AB3625))-growthdif),\".\"))),\".\")","v":15997.39476345087},{"$f":"IFERROR(IF(IFERROR(AND(AC3626/$G3626=mininf,AF3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(W3626/Z3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AC3626/$G3626>mininf,AF3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(W3626/Z3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AC3626/$G3626=mininf,AF3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(Q3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":3.9805251093763205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3626/$G3626=mininf,AG3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(X3626/AA3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AD3626/$G3626>mininf,AG3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(X3626/AA3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AD3626/$G3626=mininf,AG3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(R3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":4.8899209310573677E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3626/$G3626=mininf,AH3626/$G3626>minfor,$B3627=$B3626),FALSE),$P3626*$I3626*(Y3626/AB3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AE3626/$G3626>mininf,AH3626/$G3626=minfor,$B3627=$B3626),FALSE),($J3626*$P3626*$I3626/$M3626)*(Y3626/AB3626)^(-(1-$I3626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0)),IF(IFERROR(AND(AE3626/$G3626=mininf,AH3626/$G3626=minfor),FALSE),0,((($P3627*($I3627^$I3627)*((1-$I3627)^(1-$I3627)))^(1/$I3627))*(S3627^(-(1-$I3627)/$I3627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3627,Table1[Country Code],0))))),\".\")","v":5.8702508561458894E-2},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,W3626*EXP(T3626),\"\")),\".\")","v":63701086.724336736},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,X3626*EXP(U3626),\"\")),\".\")","v":66368687.139414772},{"$f":"IFERROR(IF($D3627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3627,Table1[Country Code],0)),IF($D3627>0,Y3626*EXP(V3626),\"\")),\".\")","v":69281934.867752627},780.22453114786458,855.61153601091883,941.76912683698799,503.89862021026784,487.18406372038407,458.63873410642515,276.32591093759675,368.42747229053481,483.13039273056302,409.78683462479785,334.3998297617436,248.24223893567444,0.23220443004607869,0.30959996088047326,0.40598804904428054,0.42344017435757136,0.40939446271932062,0.38540701988055009,0.34435539559634992,0.28100557640020618,0.20860493107516934,null,2.5000000000001132E-3,2.5000000000003908E-3,39784646.623063318,46220525.741142482,52768408.042087436,1.9299840409733093E-2,4.375073723709022E-2,6.3879051348379789E-2,23916440.101273417,20148161.398272291,16513526.825665191,7.3010893717594172E-2,6.0610768287471473E-2,4.1979096032964236E-2,-1.7650431596415217E-2,2.1197522026740856E-2,5.5953398620689931E-2,2.6060621711449627E-2,2.8057553077120545E-2,2.4053443305276367E-2,4.9827533141947988E-2,2.2619336420909519E-2,-3.9284487606981777E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BJ3627)+$I3627*BA3627,IF(D3627=24,\".\",IFERROR((CB3628-CB3627)/CB3627,\".\")))","v":3.1708554219967138E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BK3627)+$I3627*BB3627,IF(D3627=24,\".\",IFERROR((CC3628-CC3627)/CC3627,\".\")))","v":3.4820280647253316E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+(1-$I3627)*(BL3627)+$I3627*BC3627,IF(D3627=24,\".\",IFERROR((CD3628-CD3627)/CD3627,\".\")))","v":6.2262375999872638E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BM3627)+$I3627*BG3627,IF($D3627=24,\".\",IFERROR((CE3628-CE3627)/CE3627,\".\")))","v":5.438190872985979E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BN3627)+$I3627*BH3627,IF($D3627=24,\".\",IFERROR((CF3628-CF3627)/CF3627,\".\")))","v":4.9180311697633899E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+$AV3627+(1-$I3627)*(BO3627)+$I3627*BI3627,IF($D3627=24,\".\",IFERROR((CG3628-CG3627)/CG3627,\".\")))","v":3.7862420684458192E-2},{"$f":"IFERROR(AV3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BP3627,IF($D3627=24,\".\",IFERROR((CH3628-CH3627)/CH3627,\".\")))","v":5.4673684157285879E-2},{"$f":"IFERROR(AW3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BQ3627,IF(D3627=24,\".\",IFERROR((CI3628-CI3627)/CI3627,\".\")))","v":2.7465487436247688E-2},{"$f":"IFERROR(AW3627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3627,Table1[Country Code],0)))+BR3627,IF(D3627=24,\".\",IFERROR((CJ3628-CJ3627)/CJ3627,\".\")))","v":-3.4438336591643609E-2},10150630.021775883,12633331.281140786,15457655.229463743,7736775.669533317,6982394.7666871659,6133317.3262180462,2350972.9116946394,1918472.910836614,1424181.3791078839,20238378.603003837,21534198.958664566,23015153.934789672,2.8730718522837418E-2,3.8821239042822364E-2,4.9776166968705259E-2,0.50155351972066076,0.58666362772029645,0.67162945219749215,0.38228238641533285,0.32424678438654941,0.26649038905392386,0.11616409386400654,8.9089587893154076E-2,6.1880158748584053E-2,6690.3730919020945,7118.7434574097742,7608.3153503436934,1.1040887833352997E-2,2.0830602715355084E-2,3.2042429836682373E-2]
["New Caledonia","NCL",2015,{"$f":"C3642-'Initial Conditions and Settings'!$B$9","v":-1},"NCL2015",115.16500091552734,{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,G3641*F3642/F3641,\"\")),\".\")","v":""},272.39999999999998,0.5,".",{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3642,Table1[Country Code],0)),MAX(IF(D3642>0,K3641*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3642,Table1[Country Code],0))*EXP(D3642*INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3642,Table1[Country Code],0))*EXP(D3642*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,Q3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))+growthdif),IF($D3642>1,Q3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(T3641-LN(Z3641)+LN(Z3640))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,R3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))),IF($D3642>1,R3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(U3641-LN(AA3641)+LN(AA3640))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Minimum wage, W],MATCH($B3642,Table1[Country Code],0)),IF($D3642=1,S3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3642,Table1[Country Code],0)))-growthdif),IF($D3642>1,S3641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3641)*(V3641-LN(AB3641)+LN(AB3640))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3641/$G3641=mininf,AF3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(W3641/Z3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AC3641/$G3641>mininf,AF3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(W3641/Z3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AC3641/$G3641=mininf,AF3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(Q3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3641/$G3641=mininf,AG3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(X3641/AA3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AD3641/$G3641>mininf,AG3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(X3641/AA3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AD3641/$G3641=mininf,AG3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(R3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3641/$G3641=mininf,AH3641/$G3641>minfor,$B3642=$B3641),FALSE),$P3641*$I3641*(Y3641/AB3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AE3641/$G3641>mininf,AH3641/$G3641=minfor,$B3642=$B3641),FALSE),($J3641*$P3641*$I3641/$M3641)*(Y3641/AB3641)^(-(1-$I3641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0)),IF(IFERROR(AND(AE3641/$G3641=mininf,AH3641/$G3641=minfor),FALSE),0,((($P3642*($I3642^$I3642)*((1-$I3642)^(1-$I3642)))^(1/$I3642))*(S3642^(-(1-$I3642)/$I3642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3642,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,W3641*EXP(T3641),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,X3641*EXP(U3641),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3642,Table1[Country Code],0)),IF($D3642>0,Y3641*EXP(V3641),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BJ3642)+$I3642*BA3642,IF(D3642=24,\".\",IFERROR((CB3643-CB3642)/CB3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BK3642)+$I3642*BB3642,IF(D3642=24,\".\",IFERROR((CC3643-CC3642)/CC3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+(1-$I3642)*(BL3642)+$I3642*BC3642,IF(D3642=24,\".\",IFERROR((CD3643-CD3642)/CD3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BM3642)+$I3642*BG3642,IF($D3642=24,\".\",IFERROR((CE3643-CE3642)/CE3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BN3642)+$I3642*BH3642,IF($D3642=24,\".\",IFERROR((CF3643-CF3642)/CF3642,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+$AV3642+(1-$I3642)*(BO3642)+$I3642*BI3642,IF($D3642=24,\".\",IFERROR((CG3643-CG3642)/CG3642,\".\")))","v":"."},{"$f":"IFERROR(AV3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BP3642,IF($D3642=24,\".\",IFERROR((CH3643-CH3642)/CH3642,\".\")))","v":"."},{"$f":"IFERROR(AW3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BQ3642,IF(D3642=24,\".\",IFERROR((CI3643-CI3642)/CI3642,\".\")))","v":"."},{"$f":"IFERROR(AW3642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3642,Table1[Country Code],0)))+BR3642,IF(D3642=24,\".\",IFERROR((CJ3643-CJ3642)/CJ3642,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["New Caledonia","NCL",2036,{"$f":"C3663-'Initial Conditions and Settings'!$B$9","v":20},"NCL2036",143.52400207519531,{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,G3662*F3663/F3662,\"\")),\".\")","v":158.28452367451618},341,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3663,Table1[Country Code],0)),MAX(IF(D3663>0,K3662*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3663,Table1[Country Code],0))*EXP(D3663*INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3663,Table1[Country Code],0))*EXP(D3663*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,Q3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))+growthdif),IF($D3663>1,Q3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(T3662-LN(Z3662)+LN(Z3661))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,R3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))),IF($D3663>1,R3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(U3662-LN(AA3662)+LN(AA3661))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Minimum wage, W],MATCH($B3663,Table1[Country Code],0)),IF($D3663=1,S3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3663,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3663,Table1[Country Code],0)))-growthdif),IF($D3663>1,S3662*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3662)*(V3662-LN(AB3662)+LN(AB3661))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3662/$G3662=mininf,AF3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(W3662/Z3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AC3662/$G3662>mininf,AF3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(W3662/Z3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AC3662/$G3662=mininf,AF3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(Q3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3662/$G3662=mininf,AG3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(X3662/AA3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AD3662/$G3662>mininf,AG3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(X3662/AA3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AD3662/$G3662=mininf,AG3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(R3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3662/$G3662=mininf,AH3662/$G3662>minfor,$B3663=$B3662),FALSE),$P3662*$I3662*(Y3662/AB3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AE3662/$G3662>mininf,AH3662/$G3662=minfor,$B3663=$B3662),FALSE),($J3662*$P3662*$I3662/$M3662)*(Y3662/AB3662)^(-(1-$I3662))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0)),IF(IFERROR(AND(AE3662/$G3662=mininf,AH3662/$G3662=minfor),FALSE),0,((($P3663*($I3663^$I3663)*((1-$I3663)^(1-$I3663)))^(1/$I3663))*(S3663^(-(1-$I3663)/$I3663)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3663,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,W3662*EXP(T3662),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,X3662*EXP(U3662),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3663=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3663,Table1[Country Code],0)),IF($D3663>0,Y3662*EXP(V3662),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BJ3663)+$I3663*BA3663,IF(D3663=24,\".\",IFERROR((CB3664-CB3663)/CB3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BK3663)+$I3663*BB3663,IF(D3663=24,\".\",IFERROR((CC3664-CC3663)/CC3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+(1-$I3663)*(BL3663)+$I3663*BC3663,IF(D3663=24,\".\",IFERROR((CD3664-CD3663)/CD3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BM3663)+$I3663*BG3663,IF($D3663=24,\".\",IFERROR((CE3664-CE3663)/CE3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BN3663)+$I3663*BH3663,IF($D3663=24,\".\",IFERROR((CF3664-CF3663)/CF3663,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+$AV3663+(1-$I3663)*(BO3663)+$I3663*BI3663,IF($D3663=24,\".\",IFERROR((CG3664-CG3663)/CG3663,\".\")))","v":"."},{"$f":"IFERROR(AV3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BP3663,IF($D3663=24,\".\",IFERROR((CH3664-CH3663)/CH3663,\".\")))","v":"."},{"$f":"IFERROR(AW3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BQ3663,IF(D3663=24,\".\",IFERROR((CI3664-CI3663)/CI3663,\".\")))","v":"."},{"$f":"IFERROR(AW3663+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3663,Table1[Country Code],0)))+BR3663,IF(D3663=24,\".\",IFERROR((CJ3664-CJ3663)/CJ3663,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Nigeria","NGA",2019,{"$f":"C3698-'Initial Conditions and Settings'!$B$9","v":3},"NGA2019",64692.3984375,{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,G3697*F3698/F3697,\"\")),\".\")","v":59442.768613248052},200962,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3698,Table1[Country Code],0)),MAX(IF(D3698>0,K3697*EXP(growthb),\".\"),0.001)),\".\")","v":61.48348186718173},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3698,Table1[Country Code],0))*EXP(D3698*INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0))),\".\")","v":94.831177786218063},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3698,Table1[Country Code],0))*EXP(D3698*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))),\".\")","v":94.831177786218063},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,Q3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))+growthdif),IF($D3698>1,Q3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(T3697-LN(Z3697)+LN(Z3696))+growthdif),\".\"))),\".\")","v":15219.877432954047},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,R3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))),IF($D3698>1,R3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(U3697-LN(AA3697)+LN(AA3696))),\".\"))),\".\")","v":14937.8552540741},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Minimum wage, W],MATCH($B3698,Table1[Country Code],0)),IF($D3698=1,S3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3698,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3698,Table1[Country Code],0)))-growthdif),IF($D3698>1,S3697*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3697)*(V3697-LN(AB3697)+LN(AB3696))-growthdif),\".\"))),\".\")","v":14660.940657730689},{"$f":"IFERROR(IF(IFERROR(AND(AC3697/$G3697=mininf,AF3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(W3697/Z3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AC3697/$G3697>mininf,AF3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(W3697/Z3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AC3697/$G3697=mininf,AF3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(Q3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.263257667953313E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3697/$G3697=mininf,AG3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(X3697/AA3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AD3697/$G3697>mininf,AG3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(X3697/AA3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AD3697/$G3697=mininf,AG3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(R3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.5421433121436289E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3697/$G3697=mininf,AH3697/$G3697>minfor,$B3698=$B3697),FALSE),$P3697*$I3697*(Y3697/AB3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AE3697/$G3697>mininf,AH3697/$G3697=minfor,$B3698=$B3697),FALSE),($J3697*$P3697*$I3697/$M3697)*(Y3697/AB3697)^(-(1-$I3697))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0)),IF(IFERROR(AND(AE3697/$G3697=mininf,AH3697/$G3697=minfor),FALSE),0,((($P3698*($I3698^$I3698)*((1-$I3698)^(1-$I3698)))^(1/$I3698))*(S3698^(-(1-$I3698)/$I3698)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3698,Table1[Country Code],0))))),\".\")","v":4.8264179160725368E-2},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,W3697*EXP(T3697),\"\")),\".\")","v":836117160.15299165},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,X3697*EXP(U3697),\"\")),\".\")","v":838136458.00824976},{"$f":"IFERROR(IF($D3698=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3698,Table1[Country Code],0)),IF($D3698>0,Y3697*EXP(V3697),\"\")),\".\")","v":840180471.78765953},12087.600862435682,12295.373576023794,12508.2375865253,5735.5534583588869,5559.5845054843112,5371.1276570221426,6352.0474040767967,6735.7890705394839,7137.109929503159,47355.167750812368,47147.395037224254,46934.531026722754,0.10685988476420177,0.11331553404526779,0.12006691639716972,9.6488666193798381E-2,9.3528357362635414E-2,9.0357965860713207E-2,0.7966514490419998,0.79315610859209684,0.78957511774211697,null,2.5000000000001132E-3,2.5000000000003908E-3,654476026.55713129,668532731.15213144,682344602.02055442,2.8451085378115692E-2,3.9405913447179586E-2,4.9602895985525919E-2,181641133.59586036,169603726.85611832,157835869.7671051,9.2124491160905819E-2,6.8786727044471974E-2,4.2456025210093173E-2,-1.5210060561107852E-2,1.0179213065564241E-2,3.4838527393334928E-2,3.8463345221682488E-2,2.9560026662858618E-2,1.7691656617904172E-2,3.5543419830750267E-2,3.3511406727157578E-2,3.1326344381959359E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BJ3698)+$I3698*BA3698,IF(D3698=24,\".\",IFERROR((CB3699-CB3698)/CB3698,\".\")))","v":4.3515661302870018E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BK3698)+$I3698*BB3698,IF(D3698=24,\".\",IFERROR((CC3699-CC3698)/CC3698,\".\")))","v":6.1687712150738011E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+(1-$I3698)*(BL3698)+$I3698*BC3698,IF(D3698=24,\".\",IFERROR((CD3699-CD3698)/CD3698,\".\")))","v":7.9115860583796521E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BM3698)+$I3698*BG3698,IF($D3698=24,\".\",IFERROR((CE3699-CE3698)/CE3698,\".\")))","v":0.10468906708566036},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BN3698)+$I3698*BH3698,IF($D3698=24,\".\",IFERROR((CF3699-CF3698)/CF3698,\".\")))","v":8.8568525748031507E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+$AV3698+(1-$I3698)*(BO3698)+$I3698*BI3698,IF($D3698=24,\".\",IFERROR((CG3699-CG3698)/CG3698,\".\")))","v":6.9468989808364884E-2},{"$f":"IFERROR(AV3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BP3698,IF($D3698=24,\".\",IFERROR((CH3699-CH3698)/CH3698,\".\")))","v":7.4938568725116478E-2},{"$f":"IFERROR(AW3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BQ3698,IF(D3698=24,\".\",IFERROR((CI3699-CI3698)/CI3698,\".\")))","v":7.2906555621524066E-2},{"$f":"IFERROR(AW3698+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3698,Table1[Country Code],0)))+BR3698,IF(D3698=24,\".\",IFERROR((CJ3699-CJ3698)/CJ3698,\".\")))","v":7.0721493276325847E-2},193354765.87672555,201236484.31538627,209273490.28829256,69240703.153234363,65872715.255251274,62460045.022198163,276106720.67815191,274895291.27519661,273654176.80593234,538702189.70811176,542004490.84583414,545387712.11642313,6.7483942479161924E-2,7.0644684843013048E-2,7.3799096758963012E-2,0.35892700933978405,0.37128195008374065,0.38371508128811538,0.12853243308840356,0.12153536800488961,0.11452411492700611,0.51254055757181249,0.50718268191136973,0.50176080378487842,2680.6171799052149,2697.0496454346303,2713.8847748152543,4.2187773189870548E-2,4.5177695227322623E-2,4.830519959039048E-2]
["Nigeria","NGA",2034,{"$f":"C3713-'Initial Conditions and Settings'!$B$9","v":18},"NGA2034",101969.5859375,{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,G3712*F3713/F3712,\"\")),\".\")","v":93695.003568734013},290452,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3713,Table1[Country Code],0)),MAX(IF(D3713>0,K3712*EXP(growthb),\".\"),0.001)),\".\")","v":63.832888496871021},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3713,Table1[Country Code],0))*EXP(D3713*INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0))),\".\")","v":164.9307136122269},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3713,Table1[Country Code],0))*EXP(D3713*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))),\".\")","v":164.9307136122269},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,Q3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))+growthdif),IF($D3713>1,Q3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(T3712-LN(Z3712)+LN(Z3711))+growthdif),\".\"))),\".\")","v":36921.09889195751},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,R3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))),IF($D3713>1,R3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(U3712-LN(AA3712)+LN(AA3711))),\".\"))),\".\")","v":32686.747561078711},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Minimum wage, W],MATCH($B3713,Table1[Country Code],0)),IF($D3713=1,S3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3713,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3713,Table1[Country Code],0)))-growthdif),IF($D3713>1,S3712*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3712)*(V3712-LN(AB3712)+LN(AB3711))-growthdif),\".\"))),\".\")","v":28914.286554463197},{"$f":"IFERROR(IF(IFERROR(AND(AC3712/$G3712=mininf,AF3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(W3712/Z3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AC3712/$G3712>mininf,AF3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(W3712/Z3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AC3712/$G3712=mininf,AF3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(Q3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":7.910637662041084E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3712/$G3712=mininf,AG3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(X3712/AA3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AD3712/$G3712>mininf,AG3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(X3712/AA3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AD3712/$G3712=mininf,AG3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(R3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":0.10296710222958769},{"$f":"IFERROR(IF(IFERROR(AND(AE3712/$G3712=mininf,AH3712/$G3712>minfor,$B3713=$B3712),FALSE),$P3712*$I3712*(Y3712/AB3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AE3712/$G3712>mininf,AH3712/$G3712=minfor,$B3713=$B3712),FALSE),($J3712*$P3712*$I3712/$M3712)*(Y3712/AB3712)^(-(1-$I3712))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0)),IF(IFERROR(AND(AE3712/$G3712=mininf,AH3712/$G3712=minfor),FALSE),0,((($P3713*($I3713^$I3713)*((1-$I3713)^(1-$I3713)))^(1/$I3713))*(S3713^(-(1-$I3713)/$I3713)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3713,Table1[Country Code],0))))),\".\")","v":0.13011171524010381},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,W3712*EXP(T3712),\"\")),\".\")","v":2026215166.2658339},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,X3712*EXP(U3712),\"\")),\".\")","v":2429533854.7001233},{"$f":"IFERROR(IF($D3713=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3713,Table1[Country Code],0)),IF($D3713>0,Y3712*EXP(V3712),\"\")),\".\")","v":2961610336.3166275},18130.901273065589,23793.106101476213,31904.817981130182,12478.933857475993,12955.698730711869,12154.980804832223,5651.9674155895973,10837.407370764346,19749.837176297962,75564.102295668417,69901.897467257804,61790.185587603832,6.0323039653265541E-2,0.11566686544618249,0.21078858449276452,0.13318675897505608,0.13827523600239428,0.12972923146233098,0.80649020137167848,0.74605789855142335,0.65948218404490455,null,2.5000000000000577E-3,2.5000000000003908E-3,1132937107.7926531,1702651368.205508,2427981628.391366,4.2849694619821577E-2,9.0823333863440325E-2,0.1300049777868395,893278058.47318077,726882486.49461532,533628707.9252615,0.12327675914971081,0.13084835478072421,0.13059722105868588,-1.4965747402673202E-3,5.92377739947203E-2,0.11133440477355805,6.8930489789623905E-2,8.9262794912000842E-2,0.10192664804540463,2.5602021340917602E-2,1.3789805765396679E-2,-1.2843549514462538E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BJ3713)+$I3713*BA3713,IF(D3713=24,\".\",IFERROR((CB3714-CB3713)/CB3713,\".\")))","v":5.7571708834143226E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BK3713)+$I3713*BB3713,IF(D3713=24,\".\",IFERROR((CC3714-CC3713)/CC3713,\".\")))","v":0.11192570282344641},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+(1-$I3713)*(BL3713)+$I3713*BC3713,IF(D3713=24,\".\",IFERROR((CD3714-CD3713)/CD3713,\".\")))","v":0.15756484017456487},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BM3713)+$I3713*BG3713,IF($D3713=24,\".\",IFERROR((CE3714-CE3713)/CE3713,\".\")))","v":0.13549877336403351},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BN3713)+$I3713*BH3713,IF($D3713=24,\".\",IFERROR((CF3714-CF3713)/CF3713,\".\")))","v":0.14945072374072868},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+$AV3713+(1-$I3713)*(BO3713)+$I3713*BI3713,IF($D3713=24,\".\",IFERROR((CG3714-CG3713)/CG3713,\".\")))","v":0.15565708344641141},{"$f":"IFERROR(AV3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BP3713,IF($D3713=24,\".\",IFERROR((CH3714-CH3713)/CH3713,\".\")))","v":6.4997170235283758E-2},{"$f":"IFERROR(AW3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BQ3713,IF(D3713=24,\".\",IFERROR((CI3714-CI3713)/CI3713,\".\")))","v":5.3184954659763167E-2},{"$f":"IFERROR(AW3713+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3713,Table1[Country Code],0)))+BR3713,IF(D3713=24,\".\",IFERROR((CJ3714-CJ3713)/CJ3713,\".\")))","v":2.6551599379903951E-2},417353695.77021009,708479197.88949585,1142104903.0389392,408964125.47189683,375894231.66312438,311960688.30912495,795539160.02045906,735927445.77773213,650527311.86470318,1621856981.2625661,1820300875.3303523,2104592903.2127674,8.086391003210483E-2,9.5926430259210271E-2,0.11678601006264058,0.25733076380465619,0.38920994187893221,0.54267260014773333,0.25215794622873022,0.20650115415392867,0.14822851860466754,0.49051128996661353,0.40428890396713912,0.30909888124759916,5583.9070871006779,6267.1314893006493,7245.9232617188636,5.7996992760980248E-2,7.326072099827563E-2,9.5195869067245198E-2]
["Nicaragua","NIC",2033,{"$f":"C3738-'Initial Conditions and Settings'!$B$9","v":17},"NIC2033",3693.839111328125,{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,G3737*F3738/F3737,\"\")),\".\")","v":3641.4753166982946},7215,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3738,Table1[Country Code],0)),MAX(IF(D3738>0,K3737*EXP(growthb),\".\"),0.001)),\".\")","v":34.852905541841942},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3738,Table1[Country Code],0))*EXP(D3738*INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0))),\".\")","v":47.255445752116742},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3738,Table1[Country Code],0))*EXP(D3738*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))),\".\")","v":47.255445752116742},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,Q3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))+growthdif),IF($D3738>1,Q3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(T3737-LN(Z3737)+LN(Z3736))+growthdif),\".\"))),\".\")","v":5919.2708125992649},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,R3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))),IF($D3738>1,R3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(U3737-LN(AA3737)+LN(AA3736))),\".\"))),\".\")","v":5245.9628417053846},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Minimum wage, W],MATCH($B3738,Table1[Country Code],0)),IF($D3738=1,S3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3738,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3738,Table1[Country Code],0)))-growthdif),IF($D3738>1,S3737*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3737)*(V3737-LN(AB3737)+LN(AB3736))-growthdif),\".\"))),\".\")","v":4640.6704041572602},{"$f":"IFERROR(IF(IFERROR(AND(AC3737/$G3737=mininf,AF3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(W3737/Z3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AC3737/$G3737>mininf,AF3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(W3737/Z3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AC3737/$G3737=mininf,AF3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(Q3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":3.4942933585197705E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3737/$G3737=mininf,AG3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(X3737/AA3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AD3737/$G3737>mininf,AG3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(X3737/AA3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AD3737/$G3737=mininf,AG3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(R3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":4.7047913492669916E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3737/$G3737=mininf,AH3737/$G3737>minfor,$B3738=$B3737),FALSE),$P3737*$I3737*(Y3737/AB3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AE3737/$G3737>mininf,AH3737/$G3737=minfor,$B3738=$B3737),FALSE),($J3737*$P3737*$I3737/$M3737)*(Y3737/AB3737)^(-(1-$I3737))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0)),IF(IFERROR(AND(AE3737/$G3737=mininf,AH3737/$G3737=minfor),FALSE),0,((($P3738*($I3738^$I3738)*((1-$I3738)^(1-$I3738)))^(1/$I3738))*(S3738^(-(1-$I3738)/$I3738)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3738,Table1[Country Code],0))))),\".\")","v":6.0928347649597314E-2},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,W3737*EXP(T3737),\"\")),\".\")","v":78926547.970927432},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,X3737*EXP(U3737),\"\")),\".\")","v":87500201.844239995},{"$f":"IFERROR(IF($D3738=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3738,Table1[Country Code],0)),IF($D3738>0,Y3737*EXP(V3737),\"\")),\".\")","v":97902226.199398279},2357.1323717330424,2854.0241273711222,3459.4015508633797,1700.9516902645714,1669.1473168592213,1425.4934434145289,656.18068146847088,1184.8768105119009,2033.9081074488508,1284.3429449652522,787.45118932717241,182.07376583491487,0.18019638316906847,0.32538372705110691,0.5585395837017465,0.46710509953608992,0.45837117423402662,0.39146041629825351,0.35269851729484158,0.2162450987148665,5.0000000000000037E-2,null,2.5000000000001132E-3,2.4999999999999467E-3,41182823.912756547,58409015.083749093,78460132.908987209,3.6031051784988222E-3,4.0879549543802796E-2,8.2236272705223712E-2,37743724.058170885,29091186.760490902,19442093.29041107,6.8053806569306374E-2,5.9318980483023864E-2,-2.9995241102717785E-2,-3.3565254807567335E-2,1.8258007331972692E-2,6.0571829127431087E-2,2.088544658324043E-2,2.6697438271192198E-2,-6.1659684680513749E-2,2.2879164062107549E-2,-2.9684453108856701E-2,1.2000502329795992E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BJ3738)+$I3738*BA3738,IF(D3738=24,\".\",IFERROR((CB3739-CB3738)/CB3738,\".\")))","v":-1.4981074814534256E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BK3738)+$I3738*BB3738,IF(D3738=24,\".\",IFERROR((CC3739-CC3738)/CC3738,\".\")))","v":2.9568778437887744E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+(1-$I3738)*(BL3738)+$I3738*BC3738,IF(D3738=24,\".\",IFERROR((CD3739-CD3738)/CD3738,\".\")))","v":7.14040509163274E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BM3738)+$I3738*BG3738,IF($D3738=24,\".\",IFERROR((CE3739-CE3738)/CE3738,\".\")))","v":4.6969626576273515E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BN3738)+$I3738*BH3738,IF($D3738=24,\".\",IFERROR((CF3739-CF3738)/CF3738,\".\")))","v":4.5508209377108144E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+$AV3738+(1-$I3738)*(BO3738)+$I3738*BI3738,IF($D3738=24,\".\",IFERROR((CG3739-CG3738)/CG3738,\".\")))","v":-4.3327462891615653E-2},{"$f":"IFERROR(AV3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BP3738,IF($D3738=24,\".\",IFERROR((CH3739-CH3738)/CH3738,\".\")))","v":2.5379164062107662E-2},{"$f":"IFERROR(AW3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BQ3738,IF(D3738=24,\".\",IFERROR((CI3739-CI3738)/CI3738,\".\")))","v":-2.7184453108856754E-2},{"$f":"IFERROR(AW3738+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3738,Table1[Country Code],0)))+BR3738,IF(D3738=24,\".\",IFERROR((CJ3739-CJ3738)/CJ3738,\".\")))","v":1.4500502329795939E-2},7768222.3112156307,12431639.439887648,18877394.318026774,8870254.7371479049,7714286.8170354823,5828030.9809317915,2115299.4566695616,1296923.9091998385,299873.59642077249,18753776.505033098,21442850.166122969,25005298.895379338,1.8873039511605398E-2,3.1870558223026819E-2,4.3980955851770663E-2,0.41422176003488215,0.57975685804716803,0.75493575969672078,0.47298498703806802,0.35976032837384153,0.23307183830578956,0.11279325292704977,6.0482813578990387E-2,1.1992401997489632E-2,2599.2760228736101,2971.9820050066487,3465.737892637469,1.2117148175317283E-2,2.482775249451219E-2,3.7953596361743891E-2]
["Netherlands","NLD",2017,{"$f":"C3748-'Initial Conditions and Settings'!$B$9","v":1},"NLD2017",9046.8291015625,{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,G3747*F3748/F3747,\"\")),\".\")","v":9025.1374770265847},17132.853999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3748,Table1[Country Code],0)),MAX(IF(D3748>0,K3747*EXP(growthb),\".\"),0.001)),\".\")","v":168.3825542752484},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3748,Table1[Country Code],0))*EXP(D3748*INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0))),\".\")","v":164.00641695825422},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3748,Table1[Country Code],0))*EXP(D3748*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))),\".\")","v":164.00641695825422},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,Q3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))+growthdif),IF($D3748>1,Q3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(T3747-LN(Z3747)+LN(Z3746))+growthdif),\".\"))),\".\")","v":51881.966520316069},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,R3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))),IF($D3748>1,R3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(U3747-LN(AA3747)+LN(AA3746))),\".\"))),\".\")","v":51623.204132771425},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Minimum wage, W],MATCH($B3748,Table1[Country Code],0)),IF($D3748=1,S3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3748,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3748,Table1[Country Code],0)))-growthdif),IF($D3748>1,S3747*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3747)*(V3747-LN(AB3747)+LN(AB3746))-growthdif),\".\"))),\".\")","v":51365.732328018821},{"$f":"IFERROR(IF(IFERROR(AND(AC3747/$G3747=mininf,AF3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(W3747/Z3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AC3747/$G3747>mininf,AF3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(W3747/Z3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AC3747/$G3747=mininf,AF3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(Q3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":1.9932428796686857E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3747/$G3747=mininf,AG3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(X3747/AA3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AD3747/$G3747>mininf,AG3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(X3747/AA3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AD3747/$G3747=mininf,AG3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(R3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":2.0582111723378871E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3747/$G3747=mininf,AH3747/$G3747>minfor,$B3748=$B3747),FALSE),$P3747*$I3747*(Y3747/AB3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AE3747/$G3747>mininf,AH3747/$G3747=minfor,$B3748=$B3747),FALSE),($J3747*$P3747*$I3747/$M3747)*(Y3747/AB3747)^(-(1-$I3747))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0)),IF(IFERROR(AND(AE3747/$G3747=mininf,AH3747/$G3747=minfor),FALSE),0,((($P3748*($I3748^$I3748)*((1-$I3748)^(1-$I3748)))^(1/$I3748))*(S3748^(-(1-$I3748)/$I3748)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3748,Table1[Country Code],0))))),\".\")","v":2.123505119929292E-2},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,W3747*EXP(T3747),\"\")),\".\")","v":3266539171.8925862},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,X3747*EXP(U3747),\"\")),\".\")","v":3266539171.8925862},{"$f":"IFERROR(IF($D3748=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3748,Table1[Country Code],0)),IF($D3748>0,Y3747*EXP(V3747),\"\")),\".\")","v":3266539171.8925862},8431.282631677097,8467.1424198559853,8503.191598956264,387.54379728154834,321.48770911804877,254.52300385381403,8043.7388343955481,8145.6547107379374,8248.6685951024501,593.85484534948773,557.99505717059947,521.94587807032076,0.89125942456509066,0.90255187042553475,0.91396597737146612,4.2940486864387159E-2,3.5621364210394919E-2,2.8201565294899974E-2,6.5800088570522108E-2,6.1826765364070224E-2,5.7832457333633958E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,3219801731.104547,3228153816.4223647,3236451728.3677135,1.757467556662462E-2,2.1846334557384495E-2,2.6012795805961275E-2,46737440.788039207,38385355.470221519,30087443.52487278,0.1702792707131664,-9.1899898121379664E-2,-0.70270747639947473,-1.5497146185719402E-2,2.3689936862574257E-3,2.013101561024655E-2,0.12720744896081548,-0.12137723899255892,-0.71858925659525408,0.1427622715750827,6.4931833161408825E-2,-3.3648955684340898E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BJ3748)+$I3748*BA3748,IF(D3748=24,\".\",IFERROR((CB3749-CB3748)/CB3748,\".\")))","v":1.0387646904526093E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BK3748)+$I3748*BB3748,IF(D3748=24,\".\",IFERROR((CC3749-CC3748)/CC3748,\".\")))","v":1.210766412182096E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+(1-$I3748)*(BL3748)+$I3748*BC3748,IF(D3748=24,\".\",IFERROR((CD3749-CD3748)/CD3748,\".\")))","v":2.3071905708103913E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BM3748)+$I3748*BG3748,IF($D3748=24,\".\",IFERROR((CE3749-CE3748)/CE3748,\".\")))","v":0.151243359836991},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BN3748)+$I3748*BH3748,IF($D3748=24,\".\",IFERROR((CF3749-CF3748)/CF3748,\".\")))","v":-0.10413856855696924},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+$AV3748+(1-$I3748)*(BO3748)+$I3748*BI3748,IF($D3748=24,\".\",IFERROR((CG3749-CG3748)/CG3748,\".\")))","v":-0.70814836649736435},{"$f":"IFERROR(AV3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BP3748,IF($D3748=24,\".\",IFERROR((CH3749-CH3748)/CH3748,\".\")))","v":0.14526227157508276},{"$f":"IFERROR(AW3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BQ3748,IF(D3748=24,\".\",IFERROR((CI3749-CI3748)/CI3748,\".\")))","v":6.7431833161408328E-2},{"$f":"IFERROR(AW3748+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3748,Table1[Country Code],0)))+BR3748,IF(D3748=24,\".\",IFERROR((CJ3749-CJ3748)/CJ3748,\".\")))","v":-3.1148955684341395E-2},834649977.80855191,841009591.85499156,847397806.23713505,15710781.359107746,12967907.259782011,10215534.379607566,16399788.161933247,15409490.727684867,14413963.107954431,866760547.32959294,869386989.84245837,872027303.72469699,6.4901739971141761E-3,1.1354313654770741E-2,1.3609652301210398E-2,0.96295335589515396,0.96735930222212196,0.97175604779533653,1.8125861182204443E-2,1.4916150588050467E-2,1.1714695555946326E-2,1.8920782922641599E-2,1.772454718982765E-2,1.6529256648717256E-2,50590.552358036381,50743.850956907612,50897.959191428177,3.7393150203985925E-3,8.3233592002844858E-3,1.294374512958818E-2]
["Norway","NOR",2031,{"$f":"C3788-'Initial Conditions and Settings'!$B$9","v":15},"NOR2031",3083.55908203125,{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,G3787*F3788/F3787,\"\")),\".\")","v":3001.7435499505905},5894,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3788,Table1[Country Code],0)),MAX(IF(D3788>0,K3787*EXP(growthb),\".\"),0.001)),\".\")","v":240.00829194993918},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3788,Table1[Country Code],0))*EXP(D3788*INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0))),\".\")","v":203.96210875889992},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3788,Table1[Country Code],0))*EXP(D3788*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))),\".\")","v":203.96210875889992},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,Q3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))+growthdif),IF($D3788>1,Q3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(T3787-LN(Z3787)+LN(Z3786))+growthdif),\".\"))),\".\")","v":113093.15730040871},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,R3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))),IF($D3788>1,R3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(U3787-LN(AA3787)+LN(AA3786))),\".\"))),\".\")","v":100882.78339098426},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Minimum wage, W],MATCH($B3788,Table1[Country Code],0)),IF($D3788=1,S3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3788,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3788,Table1[Country Code],0)))-growthdif),IF($D3788>1,S3787*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3787)*(V3787-LN(AB3787)+LN(AB3786))-growthdif),\".\"))),\".\")","v":90412.298158018937},{"$f":"IFERROR(IF(IFERROR(AND(AC3787/$G3787=mininf,AF3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(W3787/Z3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AC3787/$G3787>mininf,AF3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(W3787/Z3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AC3787/$G3787=mininf,AF3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(Q3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.0148921812977441E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD3787/$G3787=mininf,AG3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(X3787/AA3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AD3787/$G3787>mininf,AG3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(X3787/AA3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AD3787/$G3787=mininf,AG3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(R3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.1339900621759158E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3787/$G3787=mininf,AH3787/$G3787>minfor,$B3788=$B3787),FALSE),$P3787*$I3787*(Y3787/AB3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AE3787/$G3787>mininf,AH3787/$G3787=minfor,$B3788=$B3787),FALSE),($J3787*$P3787*$I3787/$M3787)*(Y3787/AB3787)^(-(1-$I3787))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0)),IF(IFERROR(AND(AE3787/$G3787=mininf,AH3787/$G3787=minfor),FALSE),0,((($P3788*($I3788^$I3788)*((1-$I3788)^(1-$I3788)))^(1/$I3788))*(S3788^(-(1-$I3788)/$I3788)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3788,Table1[Country Code],0))))),\".\")","v":1.5140447538826568E-2},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,W3787*EXP(T3787),\"\")),\".\")","v":2385200856.717205},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,X3787*EXP(U3787),\"\")),\".\")","v":2592095212.3567371},{"$f":"IFERROR(IF($D3788=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3788,Table1[Country Code],0)),IF($D3788>0,Y3787*EXP(V3787),\"\")),\".\")","v":2619229164.7929258},2166.5875877430999,2591.2527804633196,2851.6563724530606,347.51417901658652,0,0,1819.0734087265134,2591.2527804633196,2851.6563724530606,835.15596220749057,410.49076948727088,150.08717749752986,0.60600560256270253,0.86324922077569632,0.94999999999999984,0.1157707756288197,0,0,0.27822362180847776,0.1367507792243037,5.0000000000000114E-2,null,2.5000000000000022E-3,2.4999999999995026E-3,2237092218.8312483,2592095212.3567371,2619229164.7929258,-6.2242188550065691E-3,1.1339900621759824E-2,1.5140447538826152E-2,148108637.88595676,0,0,9.1079085758288159E-2,0,0,-4.5109731388350838E-2,-1.2746586063038023E-2,4.4973016594305193E-3,4.2193573224934333E-2,0,0,9.0150959996955216E-2,0.10698180928702872,4.4973016594278548E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BJ3788)+$I3788*BA3788,IF(D3788=24,\".\",IFERROR((CB3789-CB3788)/CB3788,\".\")))","v":-2.5666975121678703E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BK3788)+$I3788*BB3788,IF(D3788=24,\".\",IFERROR((CC3789-CC3788)/CC3788,\".\")))","v":-7.0334272063909964E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+(1-$I3788)*(BL3788)+$I3788*BC3788,IF(D3788=24,\".\",IFERROR((CD3789-CD3788)/CD3788,\".\")))","v":9.8188745991283355E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BM3788)+$I3788*BG3788,IF($D3788=24,\".\",IFERROR((CE3789-CE3788)/CE3788,\".\")))","v":6.9136329491611248E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BN3788)+$I3788*BH3788,IF($D3788=24,\".\",IFERROR((CF3789-CF3788)/CF3788,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+$AV3788+(1-$I3788)*(BO3788)+$I3788*BI3788,IF($D3788=24,\".\",IFERROR((CG3789-CG3788)/CG3788,\".\")))","v":2.5000000000000022E-3},{"$f":"IFERROR(AV3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BP3788,IF($D3788=24,\".\",IFERROR((CH3789-CH3788)/CH3788,\".\")))","v":9.2650959996955218E-2},{"$f":"IFERROR(AW3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BQ3788,IF(D3788=24,\".\",IFERROR((CI3789-CI3788)/CI3788,\".\")))","v":0.10948180928702822},{"$f":"IFERROR(AW3788+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3788,Table1[Country Code],0)))+BR3788,IF(D3788=24,\".\",IFERROR((CJ3789-CJ3788)/CJ3788,\".\")))","v":6.9973016594273574E-3},411449510.3081966,528603286.54189509,557422940.73773742,34109106.55254209,0,0,40883053.538830072,20094589.352849778,7347157.1667938828,486441670.3995688,548697875.89474487,564770097.90453124,-9.0753568747936175E-3,3.3318932072654854E-3,9.782168442193909E-3,0.84583524674238375,0.9633776797111121,0.98699088851542605,7.0119623025972425E-2,0,0,8.4045130231643728E-2,3.6622320288887844E-2,1.3009111484574112E-2,82531.671258834205,93094.31216402186,95821.190686211616,-1.437906039960346E-2,-2.5358021706818334E-3,3.692890812152072E-3]
["Norway","NOR",2034,{"$f":"C3791-'Initial Conditions and Settings'!$B$9","v":18},"NOR2034",3124.97998046875,{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,G3790*F3791/F3790,\"\")),\".\")","v":3042.0654349575798},6002,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3791,Table1[Country Code],0)),MAX(IF(D3791>0,K3790*EXP(growthb),\".\"),0.001)),\".\")","v":241.81512128004718},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3791,Table1[Country Code],0))*EXP(D3791*INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0))),\".\")","v":203.96210875889992},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3791,Table1[Country Code],0))*EXP(D3791*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))),\".\")","v":203.96210875889992},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,Q3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))+growthdif),IF($D3791>1,Q3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(T3790-LN(Z3790)+LN(Z3789))+growthdif),\".\"))),\".\")","v":119890.89714534534},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,R3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))),IF($D3791>1,R3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(U3790-LN(AA3790)+LN(AA3789))),\".\"))),\".\")","v":104400.70581559683},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Minimum wage, W],MATCH($B3791,Table1[Country Code],0)),IF($D3791=1,S3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3791,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3791,Table1[Country Code],0)))-growthdif),IF($D3791>1,S3790*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3790)*(V3790-LN(AB3790)+LN(AB3789))-growthdif),\".\"))),\".\")","v":90415.175323369505},{"$f":"IFERROR(IF(IFERROR(AND(AC3790/$G3790=mininf,AF3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(W3790/Z3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AC3790/$G3790>mininf,AF3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(W3790/Z3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AC3790/$G3790=mininf,AF3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(Q3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":-5.1126304771534764E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD3790/$G3790=mininf,AG3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(X3790/AA3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AD3790/$G3790>mininf,AG3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(X3790/AA3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AD3790/$G3790=mininf,AG3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(R3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":7.6779423204214742E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE3790/$G3790=mininf,AH3790/$G3790>minfor,$B3791=$B3790),FALSE),$P3790*$I3790*(Y3790/AB3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AE3790/$G3790>mininf,AH3790/$G3790=minfor,$B3791=$B3790),FALSE),($J3790*$P3790*$I3790/$M3790)*(Y3790/AB3790)^(-(1-$I3790))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0)),IF(IFERROR(AND(AE3790/$G3790=mininf,AH3790/$G3790=minfor),FALSE),0,((($P3791*($I3791^$I3791)*((1-$I3791)^(1-$I3791)))^(1/$I3791))*(S3791^(-(1-$I3791)/$I3791)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3791,Table1[Country Code],0))))),\".\")","v":1.3450526380232364E-2},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,W3790*EXP(T3790),\"\")),\".\")","v":2373364429.6619873},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,X3790*EXP(U3790),\"\")),\".\")","v":2671916927.7447195},{"$f":"IFERROR(IF($D3791=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3791,Table1[Country Code],0)),IF($D3791>0,Y3790*EXP(V3790),\"\")),\".\")","v":2736163121.294354},1966.2778250324827,2484.756808901047,2879.4829904017411,387.37282501735007,0,0,1578.9050000151328,2484.756808901047,2879.4829904017411,1075.7876099250971,557.30862605653283,162.58244455583872,0.51902400976366569,0.81679926419324234,0.94655524411554748,0.12733875496756097,0,0,0.35363723526877339,0.18320073580675764,5.3444755884452515E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,2182174238.8207688,2671916927.7447195,2736163121.294354,-1.2373332678595972E-2,7.6779423204200725E-3,1.3450526380228922E-2,191190190.84121847,0,0,7.4225998527619907E-2,0,0,-5.1340472531560266E-2,-1.6444657377937766E-2,-1.8847387187639342E-3,2.5258858674660267E-2,0,0,7.422307641092285E-2,9.2983693703324377E-2,0.11163319082001344,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BJ3791)+$I3791*BA3791,IF(D3791=24,\".\",IFERROR((CB3792-CB3791)/CB3791,\".\")))","v":-3.1856902605078119E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BK3791)+$I3791*BB3791,IF(D3791=24,\".\",IFERROR((CC3792-CC3791)/CC3791,\".\")))","v":-4.3833575287588467E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+(1-$I3791)*(BL3791)+$I3791*BC3791,IF(D3791=24,\".\",IFERROR((CD3792-CD3791)/CD3791,\".\")))","v":5.782893830732494E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BM3791)+$I3791*BG3791,IF($D3791=24,\".\",IFERROR((CE3792-CE3791)/CE3791,\".\")))","v":5.2242428601140145E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BN3791)+$I3791*BH3791,IF($D3791=24,\".\",IFERROR((CF3792-CF3791)/CF3791,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+$AV3791+(1-$I3791)*(BO3791)+$I3791*BI3791,IF($D3791=24,\".\",IFERROR((CG3792-CG3791)/CG3791,\".\")))","v":2.5000000000000577E-3},{"$f":"IFERROR(AV3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BP3791,IF($D3791=24,\".\",IFERROR((CH3792-CH3791)/CH3791,\".\")))","v":7.6723076410922908E-2},{"$f":"IFERROR(AW3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BQ3791,IF(D3791=24,\".\",IFERROR((CI3792-CI3791)/CI3791,\".\")))","v":9.548369370332388E-2},{"$f":"IFERROR(AW3791+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3791,Table1[Country Code],0)))+BR3791,IF(D3791=24,\".\",IFERROR((CJ3792-CJ3791)/CJ3791,\".\")))","v":0.11413319082001294},378592673.91817141,525536535.66115558,572502970.91685951,41223842.733024009,0,0,53059052.026278779,27487086.774206653,8018748.5937381815,472875568.6774742,553023622.43536222,580521719.51059771,-1.2342152910927804E-2,5.8036226861968819E-4,7.2795368716618977E-3,0.80061796167014787,0.95029672213067296,0.98618699641333263,8.7176935040898296E-2,0,0,0.11220510328895385,4.9703277869327114E-2,1.3813003586667347E-2,78786.332668689472,92139.8904424129,96721.379458613417,-1.7195457290036131E-2,-4.8256916879516609E-3,1.7135852508065597E-3]
["Nepal","NPL",2036,{"$f":"C3819-'Initial Conditions and Settings'!$B$9","v":20},"NPL2036",22495.701171875,{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,G3818*F3819/F3818,\"\")),\".\")","v":21813.339772946176},34430,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3819,Table1[Country Code],0)),MAX(IF(D3819>0,K3818*EXP(growthb),\".\"),0.001)),\".\")","v":31.691392378597016},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3819,Table1[Country Code],0))*EXP(D3819*INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0))),\".\")","v":24.315776684781227},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3819,Table1[Country Code],0))*EXP(D3819*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))),\".\")","v":24.315776684781227},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,Q3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))+growthdif),IF($D3819>1,Q3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(T3818-LN(Z3818)+LN(Z3817))+growthdif),\".\"))),\".\")","v":2986.1562818120924},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,R3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))),IF($D3819>1,R3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(U3818-LN(AA3818)+LN(AA3817))),\".\"))),\".\")","v":2580.5657725794317},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Minimum wage, W],MATCH($B3819,Table1[Country Code],0)),IF($D3819=1,S3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3819,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3819,Table1[Country Code],0)))-growthdif),IF($D3819>1,S3818*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3818)*(V3818-LN(AB3818)+LN(AB3817))-growthdif),\".\"))),\".\")","v":2221.6545775865202},{"$f":"IFERROR(IF(IFERROR(AND(AC3818/$G3818=mininf,AF3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(W3818/Z3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AC3818/$G3818>mininf,AF3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(W3818/Z3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AC3818/$G3818=mininf,AF3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(Q3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":3.9499836912868902E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3818/$G3818=mininf,AG3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(X3818/AA3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AD3818/$G3818>mininf,AG3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(X3818/AA3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AD3818/$G3818=mininf,AG3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(R3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":4.7279783571758473E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3818/$G3818=mininf,AH3818/$G3818>minfor,$B3819=$B3818),FALSE),$P3818*$I3818*(Y3818/AB3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AE3818/$G3818>mininf,AH3818/$G3818=minfor,$B3819=$B3818),FALSE),($J3818*$P3818*$I3818/$M3818)*(Y3818/AB3818)^(-(1-$I3818))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0)),IF(IFERROR(AND(AE3818/$G3818=mininf,AH3818/$G3818=minfor),FALSE),0,((($P3819*($I3819^$I3819)*((1-$I3819)^(1-$I3819)))^(1/$I3819))*(S3819^(-(1-$I3819)/$I3819)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3819,Table1[Country Code],0))))),\".\")","v":5.6533407325010256E-2},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,W3818*EXP(T3818),\"\")),\".\")","v":172778322.42187801},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,X3818*EXP(U3818),\"\")),\".\")","v":187301961.82702735},{"$f":"IFERROR(IF($D3819=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3819,Table1[Country Code],0)),IF($D3819>0,Y3818*EXP(V3818),\"\")),\".\")","v":204933410.62235951},5701.172669136191,6860.7973296284672,8416.3028563458502,4463.1662114480596,4252.6929786114597,3585.1997535290961,1238.0064576881314,2608.104351017008,4831.1031028167545,16112.167103809985,14952.542443317709,13397.036916600326,5.6754558016996519E-2,0.11956465072128428,0.2214747101133267,0.20460719256679194,0.19495836139158429,0.16435813088904486,0.73863824941621159,0.68547698788713141,0.6141671589976283,null,2.5000000000000577E-3,2.4999999999999467E-3,74684705.8719953,117500178.94390866,161318091.9885141,-6.8925001074795489E-3,3.8851244855340639E-2,6.2564563252308858E-2,98093616.54988271,69801782.883118689,43615318.633845419,7.3432115269980613E-2,6.1309383907858006E-2,3.3904718923757571E-2,-4.507395223369759E-2,1.5372201983518075E-2,5.4702971294270597E-2,2.5250663143767227E-2,2.7830341036034767E-2,1.604312696571597E-2,9.8147696995045663E-3,3.8759279787683454E-3,-8.3299884976160143E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BJ3819)+$I3819*BA3819,IF(D3819=24,\".\",IFERROR((CB3820-CB3819)/CB3819,\".\")))","v":-2.5983226170588569E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BK3819)+$I3819*BB3819,IF(D3819=24,\".\",IFERROR((CC3820-CC3819)/CC3819,\".\")))","v":2.7111723419429357E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+(1-$I3819)*(BL3819)+$I3819*BC3819,IF(D3819=24,\".\",IFERROR((CD3820-CD3819)/CD3819,\".\")))","v":5.8633767273289727E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BM3819)+$I3819*BG3819,IF($D3819=24,\".\",IFERROR((CE3820-CE3819)/CE3819,\".\")))","v":5.1841389206873978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BN3819)+$I3819*BH3819,IF($D3819=24,\".\",IFERROR((CF3820-CF3819)/CF3819,\".\")))","v":4.7069862471946444E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+$AV3819+(1-$I3819)*(BO3819)+$I3819*BI3819,IF($D3819=24,\".\",IFERROR((CG3820-CG3819)/CG3819,\".\")))","v":2.7473922944736828E-2},{"$f":"IFERROR(AV3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BP3819,IF($D3819=24,\".\",IFERROR((CH3820-CH3819)/CH3819,\".\")))","v":1.2314769699504624E-2},{"$f":"IFERROR(AW3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BQ3819,IF(D3819=24,\".\",IFERROR((CI3820-CI3819)/CI3819,\".\")))","v":6.3759279787682921E-3},{"$f":"IFERROR(AW3819+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3819,Table1[Country Code],0)))+BR3819,IF(D3819=24,\".\",IFERROR((CJ3820-CJ3819)/CJ3819,\".\")))","v":-5.8299884976160676E-3},7393761.5210986994,13460769.639099963,21466084.646330569,12008897.073385814,9888410.6082159691,7176908.7212436637,12416049.180686535,11522441.46652595,10323767.632266508,31818707.775171049,34871621.713841885,38966760.999840744,1.8333394292198695E-2,2.5919558752100117E-2,3.5815853467217128E-2,0.23237152097258457,0.38600928140250118,0.55088193361563464,0.37741624072982194,0.28356612403520309,0.1841802740872662,0.39021223829759344,0.33042459456229561,0.26493779229709907,924.15648490186027,1012.8266544827733,1131.7676735358914,1.3738459187403684E-2,2.1005388584636187E-2,3.1152269617159334E-2]
["Nauru","NRU",2029,{"$f":"C3838-'Initial Conditions and Settings'!$B$9","v":13},"NRU2029",".",{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,G3837*F3838/F3837,\"\")),\".\")","v":"."},13,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3838,Table1[Country Code],0)),MAX(IF(D3838>0,K3837*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3838,Table1[Country Code],0))*EXP(D3838*INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3838,Table1[Country Code],0))*EXP(D3838*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,Q3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))+growthdif),IF($D3838>1,Q3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(T3837-LN(Z3837)+LN(Z3836))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,R3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))),IF($D3838>1,R3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(U3837-LN(AA3837)+LN(AA3836))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Minimum wage, W],MATCH($B3838,Table1[Country Code],0)),IF($D3838=1,S3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3838,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3838,Table1[Country Code],0)))-growthdif),IF($D3838>1,S3837*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3837)*(V3837-LN(AB3837)+LN(AB3836))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3837/$G3837=mininf,AF3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(W3837/Z3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AC3837/$G3837>mininf,AF3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(W3837/Z3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AC3837/$G3837=mininf,AF3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(Q3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3837/$G3837=mininf,AG3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(X3837/AA3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AD3837/$G3837>mininf,AG3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(X3837/AA3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AD3837/$G3837=mininf,AG3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(R3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3837/$G3837=mininf,AH3837/$G3837>minfor,$B3838=$B3837),FALSE),$P3837*$I3837*(Y3837/AB3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AE3837/$G3837>mininf,AH3837/$G3837=minfor,$B3838=$B3837),FALSE),($J3837*$P3837*$I3837/$M3837)*(Y3837/AB3837)^(-(1-$I3837))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0)),IF(IFERROR(AND(AE3837/$G3837=mininf,AH3837/$G3837=minfor),FALSE),0,((($P3838*($I3838^$I3838)*((1-$I3838)^(1-$I3838)))^(1/$I3838))*(S3838^(-(1-$I3838)/$I3838)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3838,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,W3837*EXP(T3837),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,X3837*EXP(U3837),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3838=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3838,Table1[Country Code],0)),IF($D3838>0,Y3837*EXP(V3837),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BJ3838)+$I3838*BA3838,IF(D3838=24,\".\",IFERROR((CB3839-CB3838)/CB3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BK3838)+$I3838*BB3838,IF(D3838=24,\".\",IFERROR((CC3839-CC3838)/CC3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+(1-$I3838)*(BL3838)+$I3838*BC3838,IF(D3838=24,\".\",IFERROR((CD3839-CD3838)/CD3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BM3838)+$I3838*BG3838,IF($D3838=24,\".\",IFERROR((CE3839-CE3838)/CE3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BN3838)+$I3838*BH3838,IF($D3838=24,\".\",IFERROR((CF3839-CF3838)/CF3838,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+$AV3838+(1-$I3838)*(BO3838)+$I3838*BI3838,IF($D3838=24,\".\",IFERROR((CG3839-CG3838)/CG3838,\".\")))","v":"."},{"$f":"IFERROR(AV3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BP3838,IF($D3838=24,\".\",IFERROR((CH3839-CH3838)/CH3838,\".\")))","v":"."},{"$f":"IFERROR(AW3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BQ3838,IF(D3838=24,\".\",IFERROR((CI3839-CI3838)/CI3838,\".\")))","v":"."},{"$f":"IFERROR(AW3838+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3838,Table1[Country Code],0)))+BR3838,IF(D3838=24,\".\",IFERROR((CJ3839-CJ3838)/CJ3838,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["New Zealand","NZL",2031,{"$f":"C3866-'Initial Conditions and Settings'!$B$9","v":15},"NZL2031",2687.22705078125,{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,G3865*F3866/F3865,\"\")),\".\")","v":2718.3473178541713},5333,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3866,Table1[Country Code],0)),MAX(IF(D3866>0,K3865*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3866,Table1[Country Code],0))*EXP(D3866*INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3866,Table1[Country Code],0))*EXP(D3866*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,Q3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))+growthdif),IF($D3866>1,Q3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(T3865-LN(Z3865)+LN(Z3864))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,R3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))),IF($D3866>1,R3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(U3865-LN(AA3865)+LN(AA3864))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Minimum wage, W],MATCH($B3866,Table1[Country Code],0)),IF($D3866=1,S3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3866,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3866,Table1[Country Code],0)))-growthdif),IF($D3866>1,S3865*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3865)*(V3865-LN(AB3865)+LN(AB3864))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3865/$G3865=mininf,AF3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(W3865/Z3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AC3865/$G3865>mininf,AF3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(W3865/Z3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AC3865/$G3865=mininf,AF3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(Q3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3865/$G3865=mininf,AG3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(X3865/AA3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AD3865/$G3865>mininf,AG3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(X3865/AA3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AD3865/$G3865=mininf,AG3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(R3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3865/$G3865=mininf,AH3865/$G3865>minfor,$B3866=$B3865),FALSE),$P3865*$I3865*(Y3865/AB3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AE3865/$G3865>mininf,AH3865/$G3865=minfor,$B3866=$B3865),FALSE),($J3865*$P3865*$I3865/$M3865)*(Y3865/AB3865)^(-(1-$I3865))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0)),IF(IFERROR(AND(AE3865/$G3865=mininf,AH3865/$G3865=minfor),FALSE),0,((($P3866*($I3866^$I3866)*((1-$I3866)^(1-$I3866)))^(1/$I3866))*(S3866^(-(1-$I3866)/$I3866)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3866,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,W3865*EXP(T3865),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,X3865*EXP(U3865),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3866=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3866,Table1[Country Code],0)),IF($D3866>0,Y3865*EXP(V3865),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BJ3866)+$I3866*BA3866,IF(D3866=24,\".\",IFERROR((CB3867-CB3866)/CB3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BK3866)+$I3866*BB3866,IF(D3866=24,\".\",IFERROR((CC3867-CC3866)/CC3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+(1-$I3866)*(BL3866)+$I3866*BC3866,IF(D3866=24,\".\",IFERROR((CD3867-CD3866)/CD3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BM3866)+$I3866*BG3866,IF($D3866=24,\".\",IFERROR((CE3867-CE3866)/CE3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BN3866)+$I3866*BH3866,IF($D3866=24,\".\",IFERROR((CF3867-CF3866)/CF3866,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+$AV3866+(1-$I3866)*(BO3866)+$I3866*BI3866,IF($D3866=24,\".\",IFERROR((CG3867-CG3866)/CG3866,\".\")))","v":"."},{"$f":"IFERROR(AV3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BP3866,IF($D3866=24,\".\",IFERROR((CH3867-CH3866)/CH3866,\".\")))","v":"."},{"$f":"IFERROR(AW3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BQ3866,IF(D3866=24,\".\",IFERROR((CI3867-CI3866)/CI3866,\".\")))","v":"."},{"$f":"IFERROR(AW3866+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3866,Table1[Country Code],0)))+BR3866,IF(D3866=24,\".\",IFERROR((CJ3867-CJ3866)/CJ3866,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Oman","OMN",2029,{"$f":"C3890-'Initial Conditions and Settings'!$B$9","v":13},"OMN2029",2487.115966796875,{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,G3889*F3890/F3889,\"\")),\".\")","v":2037.9363440506213},5840,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3890,Table1[Country Code],0)),MAX(IF(D3890>0,K3889*EXP(growthb),\".\"),0.001)),\".\")","v":81.314705559511097},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3890,Table1[Country Code],0))*EXP(D3890*INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3890,Table1[Country Code],0))*EXP(D3890*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,Q3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))+growthdif),IF($D3890>1,Q3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(T3889-LN(Z3889)+LN(Z3888))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,R3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))),IF($D3890>1,R3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(U3889-LN(AA3889)+LN(AA3888))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Minimum wage, W],MATCH($B3890,Table1[Country Code],0)),IF($D3890=1,S3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3890,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3890,Table1[Country Code],0)))-growthdif),IF($D3890>1,S3889*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3889)*(V3889-LN(AB3889)+LN(AB3888))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3889/$G3889=mininf,AF3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(W3889/Z3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AC3889/$G3889>mininf,AF3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(W3889/Z3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AC3889/$G3889=mininf,AF3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(Q3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3889/$G3889=mininf,AG3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(X3889/AA3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AD3889/$G3889>mininf,AG3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(X3889/AA3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AD3889/$G3889=mininf,AG3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(R3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3889/$G3889=mininf,AH3889/$G3889>minfor,$B3890=$B3889),FALSE),$P3889*$I3889*(Y3889/AB3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AE3889/$G3889>mininf,AH3889/$G3889=minfor,$B3890=$B3889),FALSE),($J3889*$P3889*$I3889/$M3889)*(Y3889/AB3889)^(-(1-$I3889))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0)),IF(IFERROR(AND(AE3889/$G3889=mininf,AH3889/$G3889=minfor),FALSE),0,((($P3890*($I3890^$I3890)*((1-$I3890)^(1-$I3890)))^(1/$I3890))*(S3890^(-(1-$I3890)/$I3890)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3890,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,W3889*EXP(T3889),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,X3889*EXP(U3889),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D3890=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3890,Table1[Country Code],0)),IF($D3890>0,Y3889*EXP(V3889),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BJ3890)+$I3890*BA3890,IF(D3890=24,\".\",IFERROR((CB3891-CB3890)/CB3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BK3890)+$I3890*BB3890,IF(D3890=24,\".\",IFERROR((CC3891-CC3890)/CC3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+(1-$I3890)*(BL3890)+$I3890*BC3890,IF(D3890=24,\".\",IFERROR((CD3891-CD3890)/CD3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BM3890)+$I3890*BG3890,IF($D3890=24,\".\",IFERROR((CE3891-CE3890)/CE3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BN3890)+$I3890*BH3890,IF($D3890=24,\".\",IFERROR((CF3891-CF3890)/CF3890,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+$AV3890+(1-$I3890)*(BO3890)+$I3890*BI3890,IF($D3890=24,\".\",IFERROR((CG3891-CG3890)/CG3890,\".\")))","v":"."},{"$f":"IFERROR(AV3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BP3890,IF($D3890=24,\".\",IFERROR((CH3891-CH3890)/CH3890,\".\")))","v":"."},{"$f":"IFERROR(AW3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BQ3890,IF(D3890=24,\".\",IFERROR((CI3891-CI3890)/CI3890,\".\")))","v":"."},{"$f":"IFERROR(AW3890+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3890,Table1[Country Code],0)))+BR3890,IF(D3890=24,\".\",IFERROR((CJ3891-CJ3890)/CJ3890,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Pakistan","PAK",2022,{"$f":"C3909-'Initial Conditions and Settings'!$B$9","v":6},"PAK2022",78507.875,{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,G3908*F3909/F3908,\"\")),\".\")","v":73342.861859337703},215824,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3909,Table1[Country Code],0)),MAX(IF(D3909>0,K3908*EXP(growthb),\".\"),0.001)),\".\")","v":30.158998411118404},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3909,Table1[Country Code],0))*EXP(D3909*INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0))),\".\")","v":52.729036635080597},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3909,Table1[Country Code],0))*EXP(D3909*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))),\".\")","v":52.729036635080597},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,Q3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))+growthdif),IF($D3909>1,Q3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(T3908-LN(Z3908)+LN(Z3907))+growthdif),\".\"))),\".\")","v":4573.8883001665235},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,R3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))),IF($D3909>1,R3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(U3908-LN(AA3908)+LN(AA3907))),\".\"))),\".\")","v":4394.5012293467389},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Minimum wage, W],MATCH($B3909,Table1[Country Code],0)),IF($D3909=1,S3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3909,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3909,Table1[Country Code],0)))-growthdif),IF($D3909>1,S3908*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3908)*(V3908-LN(AB3908)+LN(AB3907))-growthdif),\".\"))),\".\")","v":4221.8058890430912},{"$f":"IFERROR(IF(IFERROR(AND(AC3908/$G3908=mininf,AF3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(W3908/Z3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AC3908/$G3908>mininf,AF3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(W3908/Z3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AC3908/$G3908=mininf,AF3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(Q3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":2.5254740917855095E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3908/$G3908=mininf,AG3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(X3908/AA3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AD3908/$G3908>mininf,AG3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(X3908/AA3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AD3908/$G3908=mininf,AG3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(R3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":3.1458225054031674E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3908/$G3908=mininf,AH3908/$G3908>minfor,$B3909=$B3908),FALSE),$P3908*$I3908*(Y3908/AB3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AE3908/$G3908>mininf,AH3908/$G3908=minfor,$B3909=$B3908),FALSE),($J3908*$P3908*$I3908/$M3908)*(Y3908/AB3908)^(-(1-$I3908))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0)),IF(IFERROR(AND(AE3908/$G3908=mininf,AH3908/$G3908=minfor),FALSE),0,((($P3909*($I3909^$I3909)*((1-$I3909)^(1-$I3909)))^(1/$I3909))*(S3909^(-(1-$I3909)/$I3909)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3909,Table1[Country Code],0))))),\".\")","v":3.7928346761480769E-2},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,W3908*EXP(T3908),\"\")),\".\")","v":553585290.20855463},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,X3908*EXP(U3908),\"\")),\".\")","v":561777066.57431567},{"$f":"IFERROR(IF($D3909=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3909,Table1[Country Code],0)),IF($D3909>0,Y3908*EXP(V3908),\"\")),\".\")","v":570300250.71572006},29775.864831174884,31154.129866950047,32625.09103378277,16659.334482752227,16002.39437830807,15198.183619936926,13116.530348422657,15151.735488641976,17426.907413845845,43566.997028162819,42188.731992387657,40717.770825554937,0.17883854019193438,0.20658773198271266,0.23760877298827576,0.22714322921708066,0.21818611890273154,0.20722103330362415,0.59401823059098491,0.57522614911455583,0.55517019370809995,null,2.5000000000001132E-3,2.5000000000003908E-3,394775684.27515012,420961015.45601082,446865847.60630482,1.0001619439471199E-2,2.6869159189971015E-2,4.190301359482973E-2,158809605.93340451,140816051.11830485,123434403.10941523,6.219318693261755E-2,4.5052703122340887E-2,2.3405396511304133E-2,-2.8299655063740659E-2,2.9045250579340376E-3,3.2363079042305287E-2,1.3891912429409459E-2,1.1088068990305899E-2,3.8654619587799033E-3,4.1026666754689245E-2,3.423044393993635E-2,2.5689247812882954E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BJ3909)+$I3909*BA3909,IF(D3909=24,\".\",IFERROR((CB3910-CB3909)/CB3909,\".\")))","v":5.646740114880304E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BK3909)+$I3909*BB3909,IF(D3909=24,\".\",IFERROR((CC3910-CC3909)/CC3909,\".\")))","v":2.4600533947575286E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+(1-$I3909)*(BL3909)+$I3909*BC3909,IF(D3909=24,\".\",IFERROR((CD3910-CD3909)/CD3909,\".\")))","v":4.6846738142190272E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BM3909)+$I3909*BG3909,IF($D3909=24,\".\",IFERROR((CE3910-CE3909)/CE3909,\".\")))","v":5.0256241504636381E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BN3909)+$I3909*BH3909,IF($D3909=24,\".\",IFERROR((CF3910-CF3909)/CF3909,\".\")))","v":4.028407787994627E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+$AV3909+(1-$I3909)*(BO3909)+$I3909*BI3909,IF($D3909=24,\".\",IFERROR((CG3910-CG3909)/CG3909,\".\")))","v":2.5849121058664892E-2},{"$f":"IFERROR(AV3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BP3909,IF($D3909=24,\".\",IFERROR((CH3910-CH3909)/CH3909,\".\")))","v":5.3240358578312122E-2},{"$f":"IFERROR(AW3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BQ3909,IF(D3909=24,\".\",IFERROR((CI3910-CI3909)/CI3909,\".\")))","v":4.6444135763559505E-2},{"$f":"IFERROR(AW3909+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3909,Table1[Country Code],0)))+BR3909,IF(D3909=24,\".\",IFERROR((CJ3910-CJ3909)/CJ3909,\".\")))","v":3.7902939636506108E-2},119987089.39885907,133168640.46314754,147146040.69516617,61814421.726306029,57048097.815136567,52051896.431677848,69282631.900699973,67090839.129821397,64751635.879342206,251084143.02586508,257307577.40810549,263949573.00618622,2.7333252433945222E-2,3.3773298883488963E-2,4.0511848659634565E-2,0.47787601380505645,0.5175465169140121,0.55747785086099566,0.24619006593314938,0.22171168991519752,0.19720394255177637,0.27593392026179414,0.26074179317079044,0.245318206587228,1163.3745228791288,1192.2102148422116,1222.9852704341788,1.0731504753411336E-2,1.6890760363424739E-2,2.3615014463700845E-2]
["Pakistan","PAK",2032,{"$f":"C3919-'Initial Conditions and Settings'!$B$9","v":16},"PAK2032",97982.578125,{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,G3918*F3919/F3918,\"\")),\".\")","v":91536.329215937134},251045,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3919,Table1[Country Code],0)),MAX(IF(D3919>0,K3918*EXP(growthb),\".\"),0.001)),\".\")","v":30.922477090791954},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3919,Table1[Country Code],0))*EXP(D3919*INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0))),\".\")","v":58.107991506474782},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3919,Table1[Country Code],0))*EXP(D3919*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))),\".\")","v":58.107991506474782},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,Q3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))+growthdif),IF($D3919>1,Q3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(T3918-LN(Z3918)+LN(Z3917))+growthdif),\".\"))),\".\")","v":6102.7740691318922},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,R3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))),IF($D3919>1,R3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(U3918-LN(AA3918)+LN(AA3917))),\".\"))),\".\")","v":5460.3488994624022},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Minimum wage, W],MATCH($B3919,Table1[Country Code],0)),IF($D3919=1,S3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3919,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3919,Table1[Country Code],0)))-growthdif),IF($D3919>1,S3918*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3918)*(V3918-LN(AB3918)+LN(AB3917))-growthdif),\".\"))),\".\")","v":4880.5444309989171},{"$f":"IFERROR(IF(IFERROR(AND(AC3918/$G3918=mininf,AF3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(W3918/Z3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AC3918/$G3918>mininf,AF3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(W3918/Z3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AC3918/$G3918=mininf,AF3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(Q3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":1.1605877673754927E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3918/$G3918=mininf,AG3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(X3918/AA3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AD3918/$G3918>mininf,AG3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(X3918/AA3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AD3918/$G3918=mininf,AG3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(R3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":2.7879588681050782E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3918/$G3918=mininf,AH3918/$G3918>minfor,$B3919=$B3918),FALSE),$P3918*$I3918*(Y3918/AB3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AE3918/$G3918>mininf,AH3918/$G3918=minfor,$B3919=$B3918),FALSE),($J3918*$P3918*$I3918/$M3918)*(Y3918/AB3918)^(-(1-$I3918))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0)),IF(IFERROR(AND(AE3918/$G3918=mininf,AH3918/$G3918=minfor),FALSE),0,((($P3919*($I3919^$I3919)*((1-$I3919)^(1-$I3919)))^(1/$I3919))*(S3919^(-(1-$I3919)/$I3919)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3919,Table1[Country Code],0))))),\".\")","v":4.6245167951437405E-2},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,W3918*EXP(T3918),\"\")),\".\")","v":669408952.06429267},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,X3918*EXP(U3918),\"\")),\".\")","v":757147619.33122921},{"$f":"IFERROR(IF($D3919=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3919,Table1[Country Code],0)),IF($D3919>0,Y3918*EXP(V3918),\"\")),\".\")","v":864859991.86003661},26780.795711440165,32907.665497082933,41019.054654462183,17860.4594011558,17649.201096754608,15954.391863389843,8920.336310284365,15258.464400328327,25064.66279107234,64755.533504496969,58628.663718854201,50517.274561474951,9.7451322187511014E-2,0.16669298988746992,0.27382202242285686,0.19511880751764041,0.1928108899267697,0.1742957359121636,0.70742987029484872,0.64049612018576041,0.55188224166497968,null,2.5000000000001132E-3,2.4999999999999467E-3,393571892.66534114,538939330.69517219,707272334.05206561,-1.4009468525578939E-2,2.1994341914702176E-2,5.0922970424700509E-2,275837059.39895153,218208288.63605702,157587657.807971,4.7054627638903668E-2,4.2268492750110909E-2,2.4976872586123022E-2,-5.2168635990124557E-2,-2.0425320483496989E-3,4.1330381888588619E-2,-1.1045398256488426E-3,8.2316187870574709E-3,5.384284050009569E-3,3.6407066823779033E-2,3.0456687734773169E-2,1.5401805471901397E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BJ3919)+$I3919*BA3919,IF(D3919=24,\".\",IFERROR((CB3920-CB3919)/CB3919,\".\")))","v":-2.3375360434228987E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BK3919)+$I3919*BB3919,IF(D3919=24,\".\",IFERROR((CC3920-CC3919)/CC3919,\".\")))","v":1.9689596756798999E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+(1-$I3919)*(BL3919)+$I3919*BC3919,IF(D3919=24,\".\",IFERROR((CD3920-CD3919)/CD3919,\".\")))","v":5.5840367980267328E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BM3919)+$I3919*BG3919,IF($D3919=24,\".\",IFERROR((CE3920-CE3919)/CE3919,\".\")))","v":3.518873573025029E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BN3919)+$I3919*BH3919,IF($D3919=24,\".\",IFERROR((CF3920-CF3919)/CF3919,\".\")))","v":3.7463747592207067E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+$AV3919+(1-$I3919)*(BO3919)+$I3919*BI3919,IF($D3919=24,\".\",IFERROR((CG3920-CG3919)/CG3919,\".\")))","v":2.7394270141689169E-2},{"$f":"IFERROR(AV3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BP3919,IF($D3919=24,\".\",IFERROR((CH3920-CH3919)/CH3919,\".\")))","v":4.862075864740191E-2},{"$f":"IFERROR(AW3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BQ3919,IF(D3919=24,\".\",IFERROR((CI3920-CI3919)/CI3919,\".\")))","v":4.2670379558395879E-2},{"$f":"IFERROR(AW3919+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3919,Table1[Country Code],0)))+BR3919,IF(D3919=24,\".\",IFERROR((CJ3920-CJ3919)/CJ3919,\".\")))","v":2.7615497295524104E-2},108877594.24467818,166633078.59163803,244658400.79966772,95310031.321931332,84268281.964995876,68087473.636906683,116355529.42979166,105346506.1220561,90771613.001109272,320543154.99640119,356247866.67868996,403517487.4376837,2.0172262326791528E-2,3.0689641099293341E-2,4.4691309722529007E-2,0.33966594683920354,0.4677447759762422,0.60631424514768018,0.29733915647957415,0.2365439623558499,0.16873487706631701,0.36299489668122226,0.29571126166790801,0.22495087778600273,1276.8354478137433,1419.059796764285,1607.3512216442618,7.3566349670883824E-3,1.7429649487922028E-2,3.1471902410916464E-2]
["Panama","PAN",2031,{"$f":"C3944-'Initial Conditions and Settings'!$B$9","v":15},"PAN2031",2383.3359375,{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,G3943*F3944/F3943,\"\")),\".\")","v":2319.6297646304479},4939,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3944,Table1[Country Code],0)),MAX(IF(D3944>0,K3943*EXP(growthb),\".\"),0.001)),\".\")","v":90.409692918449949},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3944,Table1[Country Code],0))*EXP(D3944*INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0))),\".\")","v":106.33206957838202},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3944,Table1[Country Code],0))*EXP(D3944*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))),\".\")","v":106.33206957838202},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,Q3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))+growthdif),IF($D3944>1,Q3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(T3943-LN(Z3943)+LN(Z3942))+growthdif),\".\"))),\".\")","v":27438.561505022884},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,R3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))),IF($D3944>1,R3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(U3943-LN(AA3943)+LN(AA3942))),\".\"))),\".\")","v":24577.321676807376},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Minimum wage, W],MATCH($B3944,Table1[Country Code],0)),IF($D3944=1,S3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3944,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3944,Table1[Country Code],0)))-growthdif),IF($D3944>1,S3943*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3943)*(V3943-LN(AB3943)+LN(AB3942))-growthdif),\".\"))),\".\")","v":23662.558377907179},{"$f":"IFERROR(IF(IFERROR(AND(AC3943/$G3943=mininf,AF3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(W3943/Z3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AC3943/$G3943>mininf,AF3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(W3943/Z3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AC3943/$G3943=mininf,AF3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(Q3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":5.0676930861994318E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3943/$G3943=mininf,AG3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(X3943/AA3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AD3943/$G3943>mininf,AG3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(X3943/AA3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AD3943/$G3943=mininf,AG3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(R3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":6.2669905381907573E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3943/$G3943=mininf,AH3943/$G3943>minfor,$B3944=$B3943),FALSE),$P3943*$I3943*(Y3943/AB3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AE3943/$G3943>mininf,AH3943/$G3943=minfor,$B3944=$B3943),FALSE),($J3943*$P3943*$I3943/$M3943)*(Y3943/AB3943)^(-(1-$I3943))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0)),IF(IFERROR(AND(AE3943/$G3943=mininf,AH3943/$G3943=minfor),FALSE),0,((($P3944*($I3944^$I3944)*((1-$I3944)^(1-$I3944)))^(1/$I3944))*(S3944^(-(1-$I3944)/$I3944)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3944,Table1[Country Code],0))))),\".\")","v":6.7116023764993857E-2},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,W3943*EXP(T3943),\"\")),\".\")","v":352794942.74666309},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,X3943*EXP(U3943),\"\")),\".\")","v":383195867.0241574},{"$f":"IFERROR(IF($D3944=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3944,Table1[Country Code],0)),IF($D3944>0,Y3943*EXP(V3943),\"\")),\".\")","v":413327118.99293959},1905.3535841160885,2203.6482763989252,2203.6482763989252,888.83602535368652,628.18493151339248,179.12650539027305,1016.5175587624022,1575.4633448855327,2024.521771008652,414.27618051435934,115.98148823152269,115.98148823152269,0.4382240537960802,0.67918741555574402,0.87277797598496887,0.38318012594362943,0.27081258444425582,7.7222024015030963E-2,0.17859582026029047,5.0000000000000128E-2,5.0000000000000128E-2,null,2.5000000000000022E-3,2.4999999999995026E-3,270750346.53081393,336673449.2696324,401030409.73266882,3.6398081856031439E-2,6.1955927098502173E-2,7.265514836375786E-2,82044596.215849161,46522417.754525006,12296709.260270774,9.6401386663153232E-2,6.7821686339424758E-2,-0.1327355662594556,-3.5779044336594623E-3,1.252390259678382E-2,2.7223628871883676E-2,4.6425400373464321E-2,8.389661837706619E-3,-0.18816708575133045,-2.973192703392602E-2,1.1347112288878414E-2,1.1347112288878414E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BJ3944)+$I3944*BA3944,IF(D3944=24,\".\",IFERROR((CB3945-CB3944)/CB3944,\".\")))","v":2.9852464791867282E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BK3944)+$I3944*BB3944,IF(D3944=24,\".\",IFERROR((CC3945-CC3944)/CC3944,\".\")))","v":5.068229092832429E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+(1-$I3944)*(BL3944)+$I3944*BC3944,IF(D3944=24,\".\",IFERROR((CD3945-CD3944)/CD3944,\".\")))","v":6.3381764698502069E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BM3944)+$I3944*BG3944,IF($D3944=24,\".\",IFERROR((CE3945-CE3944)/CE3944,\".\")))","v":8.735576959899008E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BN3944)+$I3944*BH3944,IF($D3944=24,\".\",IFERROR((CF3945-CF3944)/CF3944,\".\")))","v":5.4048050169246985E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+$AV3944+(1-$I3944)*(BO3944)+$I3944*BI3944,IF($D3944=24,\".\",IFERROR((CG3945-CG3944)/CG3944,\".\")))","v":-0.14450894992471172},{"$f":"IFERROR(AV3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BP3944,IF($D3944=24,\".\",IFERROR((CH3945-CH3944)/CH3944,\".\")))","v":-1.3789550953244724E-2},{"$f":"IFERROR(AW3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BQ3944,IF(D3944=24,\".\",IFERROR((CI3945-CI3944)/CI3944,\".\")))","v":2.728948836955921E-2},{"$f":"IFERROR(AW3944+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3944,Table1[Country Code],0)))+BR3944,IF(D3944=24,\".\",IFERROR((CJ3945-CJ3944)/CJ3944,\".\")))","v":2.728948836955921E-2},55783559.114075772,77441338.834541321,95810729.187672511,21166276.927222751,13399344.537295291,3678603.9904246447,3982623.247296338,1114982.2099677259,1114982.2099677259,80932459.288594857,91955665.58180435,100604315.38806489,4.2743722224096711E-2,5.0889090682141314E-2,5.5380220676219546E-2,0.68926064528891551,0.84215951615998053,0.95235208169846497,0.26153013405593545,0.1457152689017856,3.6565071550211582E-2,4.9209220655149127E-2,1.2125214938233802E-2,1.1082846751323362E-2,16386.406011053827,18618.276084592904,20369.369384098987,3.206770183818719E-2,3.9818876306259909E-2,4.5024709426972009E-2]
["Philippines","PHL",2015,{"$f":"C3980-'Initial Conditions and Settings'!$B$9","v":-1},"PHL2015",44310.04296875,{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,G3979*F3980/F3979,\"\")),\".\")","v":""},101716.359,0.5,".",{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3980,Table1[Country Code],0)),MAX(IF(D3980>0,K3979*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3980,Table1[Country Code],0))*EXP(D3980*INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0))),\".\")","v":57.626939126462531},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3980,Table1[Country Code],0))*EXP(D3980*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))),\".\")","v":57.626939126462531},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,Q3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))+growthdif),IF($D3980>1,Q3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(T3979-LN(Z3979)+LN(Z3978))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,R3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))),IF($D3980>1,R3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(U3979-LN(AA3979)+LN(AA3978))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Minimum wage, W],MATCH($B3980,Table1[Country Code],0)),IF($D3980=1,S3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3980,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3980,Table1[Country Code],0)))-growthdif),IF($D3980>1,S3979*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3979)*(V3979-LN(AB3979)+LN(AB3978))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC3979/$G3979=mininf,AF3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(W3979/Z3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AC3979/$G3979>mininf,AF3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(W3979/Z3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AC3979/$G3979=mininf,AF3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(Q3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD3979/$G3979=mininf,AG3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(X3979/AA3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AD3979/$G3979>mininf,AG3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(X3979/AA3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AD3979/$G3979=mininf,AG3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(R3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE3979/$G3979=mininf,AH3979/$G3979>minfor,$B3980=$B3979),FALSE),$P3979*$I3979*(Y3979/AB3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AE3979/$G3979>mininf,AH3979/$G3979=minfor,$B3980=$B3979),FALSE),($J3979*$P3979*$I3979/$M3979)*(Y3979/AB3979)^(-(1-$I3979))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0)),IF(IFERROR(AND(AE3979/$G3979=mininf,AH3979/$G3979=minfor),FALSE),0,((($P3980*($I3980^$I3980)*((1-$I3980)^(1-$I3980)))^(1/$I3980))*(S3980^(-(1-$I3980)/$I3980)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3980,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,W3979*EXP(T3979),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,X3979*EXP(U3979),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D3980=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3980,Table1[Country Code],0)),IF($D3980>0,Y3979*EXP(V3979),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BJ3980)+$I3980*BA3980,IF(D3980=24,\".\",IFERROR((CB3981-CB3980)/CB3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BK3980)+$I3980*BB3980,IF(D3980=24,\".\",IFERROR((CC3981-CC3980)/CC3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+(1-$I3980)*(BL3980)+$I3980*BC3980,IF(D3980=24,\".\",IFERROR((CD3981-CD3980)/CD3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BM3980)+$I3980*BG3980,IF($D3980=24,\".\",IFERROR((CE3981-CE3980)/CE3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BN3980)+$I3980*BH3980,IF($D3980=24,\".\",IFERROR((CF3981-CF3980)/CF3980,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+$AV3980+(1-$I3980)*(BO3980)+$I3980*BI3980,IF($D3980=24,\".\",IFERROR((CG3981-CG3980)/CG3980,\".\")))","v":"."},{"$f":"IFERROR(AV3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BP3980,IF($D3980=24,\".\",IFERROR((CH3981-CH3980)/CH3980,\".\")))","v":"."},{"$f":"IFERROR(AW3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BQ3980,IF(D3980=24,\".\",IFERROR((CI3981-CI3980)/CI3980,\".\")))","v":"."},{"$f":"IFERROR(AW3980+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3980,Table1[Country Code],0)))+BR3980,IF(D3980=24,\".\",IFERROR((CJ3981-CJ3980)/CJ3980,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Philippines","PHL",2029,{"$f":"C3994-'Initial Conditions and Settings'!$B$9","v":13},"PHL2029",56814.03125,{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,G3993*F3994/F3993,\"\")),\".\")","v":53023.571489711074},123860,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B3994,Table1[Country Code],0)),MAX(IF(D3994>0,K3993*EXP(growthb),\".\"),0.001)),\".\")","v":36.782385824365427},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3994,Table1[Country Code],0))*EXP(D3994*INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0))),\".\")","v":77.193709943550971},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B3994,Table1[Country Code],0))*EXP(D3994*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))),\".\")","v":77.193709943550971},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,Q3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))+growthdif),IF($D3994>1,Q3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(T3993-LN(Z3993)+LN(Z3992))+growthdif),\".\"))),\".\")","v":8812.677905372122},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,R3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))),IF($D3994>1,R3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(U3993-LN(AA3993)+LN(AA3992))),\".\"))),\".\")","v":8060.4400930267275},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Minimum wage, W],MATCH($B3994,Table1[Country Code],0)),IF($D3994=1,S3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(INDEX(Table1[Growth Rate of Capital],MATCH($B3994,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B3994,Table1[Country Code],0)))-growthdif),IF($D3994>1,S3993*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3993)*(V3993-LN(AB3993)+LN(AB3992))-growthdif),\".\"))),\".\")","v":7369.4189317029568},{"$f":"IFERROR(IF(IFERROR(AND(AC3993/$G3993=mininf,AF3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(W3993/Z3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AC3993/$G3993>mininf,AF3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(W3993/Z3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AC3993/$G3993=mininf,AF3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(Q3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":3.8554910279975235E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD3993/$G3993=mininf,AG3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(X3993/AA3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AD3993/$G3993>mininf,AG3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(X3993/AA3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AD3993/$G3993=mininf,AG3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(R3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":5.4330744877194526E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE3993/$G3993=mininf,AH3993/$G3993>minfor,$B3994=$B3993),FALSE),$P3993*$I3993*(Y3993/AB3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AE3993/$G3993>mininf,AH3993/$G3993=minfor,$B3994=$B3993),FALSE),($J3993*$P3993*$I3993/$M3993)*(Y3993/AB3993)^(-(1-$I3993))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0)),IF(IFERROR(AND(AE3993/$G3993=mininf,AH3993/$G3993=minfor),FALSE),0,((($P3994*($I3994^$I3994)*((1-$I3994)^(1-$I3994)))^(1/$I3994))*(S3994^(-(1-$I3994)/$I3994)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B3994,Table1[Country Code],0))))),\".\")","v":7.1660929241723598E-2},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,W3993*EXP(T3993),\"\")),\".\")","v":1050829914.2301923},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,X3993*EXP(U3993),\"\")),\".\")","v":1150538900.2170575},{"$f":"IFERROR(IF($D3994=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B3994,Table1[Country Code],0)),IF($D3994>0,Y3993*EXP(V3993),\"\")),\".\")","v":1266825902.5573115},32949.631007461328,38616.663044640591,45628.730659741632,19374.183224513763,18530.634571248873,16475.359284186157,13575.447782947565,20086.028473391718,29153.371375555475,20073.940482249745,14406.908445070483,7394.840829969442,0.25602665760796223,0.37881319400163943,0.54981908152325276,0.36538812230468509,0.34947918540049,0.31071764540385793,0.37858522008735268,0.27170762059787057,0.13946327307288928,null,2.5000000000000577E-3,2.4999999999999467E-3,707727583.22501945,876007343.88772643,1062799742.0362444,1.8017474834081781E-2,4.8145154599559703E-2,7.4522681576212335E-2,343102331.00517285,274531556.32933104,204026160.52106714,7.9630765130815462E-2,7.3816444189208852E-2,5.6619772015704228E-2,-2.2698741985392346E-2,2.1260316977246063E-2,6.1618733563532757E-2,2.8914548311341548E-2,3.6931606566891872E-2,3.3715824003021311E-2,2.7923602505923739E-2,-2.0804542299313056E-2,-0.24135159986204968,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BJ3994)+$I3994*BA3994,IF(D3994=24,\".\",IFERROR((CB3995-CB3994)/CB3994,\".\")))","v":1.8539925335836562E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BK3994)+$I3994*BB3994,IF(D3994=24,\".\",IFERROR((CC3995-CC3994)/CC3994,\".\")))","v":5.5583294699894731E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+(1-$I3994)*(BL3994)+$I3994*BC3994,IF(D3994=24,\".\",IFERROR((CD3995-CD3994)/CD3994,\".\")))","v":8.8951266481364394E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BM3994)+$I3994*BG3994,IF($D3994=24,\".\",IFERROR((CE3995-CE3994)/CE3994,\".\")))","v":7.765321563257041E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BN3994)+$I3994*BH3994,IF($D3994=24,\".\",IFERROR((CF3995-CF3994)/CF3994,\".\")))","v":7.8754584289542268E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+$AV3994+(1-$I3994)*(BO3994)+$I3994*BI3994,IF($D3994=24,\".\",IFERROR((CG3995-CG3994)/CG3994,\".\")))","v":6.8548356920854675E-2},{"$f":"IFERROR(AV3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BP3994,IF($D3994=24,\".\",IFERROR((CH3995-CH3994)/CH3994,\".\")))","v":5.1304161417415645E-2},{"$f":"IFERROR(AW3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BQ3994,IF(D3994=24,\".\",IFERROR((CI3995-CI3994)/CI3994,\".\")))","v":2.5760166121787352E-3},{"$f":"IFERROR(AW3994+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B3994,Table1[Country Code],0)))+BR3994,IF(D3994=24,\".\",IFERROR((CJ3995-CJ3994)/CJ3994,\".\")))","v":-0.21797104095055789},239272097.46462992,323804458.43320602,429686813.87597108,145974961.27050728,127701534.23617531,103804267.60238254,56997320.747166947,40906526.665497079,20996680.498914048,442244379.48230416,492412519.33487839,554487761.97726762,4.2274616881047361E-2,5.7188992291288474E-2,7.3509521328159494E-2,0.54104044859705014,0.65758778609159219,0.77492569420059987,0.33007759520061525,0.25933852049226319,0.18720749982330218,0.12888195620233456,8.3073693416144637E-2,3.7866805976098081E-2,3570.5181614912335,3975.5572366775259,4476.7298722530895,3.050662062452858E-2,4.5238804284887024E-2,6.2933116814583911E-2]
["Palau","PLW",2024,{"$f":"C4015-'Initial Conditions and Settings'!$B$9","v":8},"PLW2024",".",{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,G4014*F4015/F4014,\"\")),\".\")","v":"."},23,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4015,Table1[Country Code],0)),MAX(IF(D4015>0,K4014*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4015,Table1[Country Code],0))*EXP(D4015*INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4015,Table1[Country Code],0))*EXP(D4015*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,Q4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))+growthdif),IF($D4015>1,Q4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(T4014-LN(Z4014)+LN(Z4013))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,R4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))),IF($D4015>1,R4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(U4014-LN(AA4014)+LN(AA4013))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Minimum wage, W],MATCH($B4015,Table1[Country Code],0)),IF($D4015=1,S4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4015,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4015,Table1[Country Code],0)))-growthdif),IF($D4015>1,S4014*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4014)*(V4014-LN(AB4014)+LN(AB4013))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4014/$G4014=mininf,AF4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(W4014/Z4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AC4014/$G4014>mininf,AF4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(W4014/Z4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AC4014/$G4014=mininf,AF4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(Q4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4014/$G4014=mininf,AG4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(X4014/AA4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AD4014/$G4014>mininf,AG4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(X4014/AA4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AD4014/$G4014=mininf,AG4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(R4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4014/$G4014=mininf,AH4014/$G4014>minfor,$B4015=$B4014),FALSE),$P4014*$I4014*(Y4014/AB4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AE4014/$G4014>mininf,AH4014/$G4014=minfor,$B4015=$B4014),FALSE),($J4014*$P4014*$I4014/$M4014)*(Y4014/AB4014)^(-(1-$I4014))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0)),IF(IFERROR(AND(AE4014/$G4014=mininf,AH4014/$G4014=minfor),FALSE),0,((($P4015*($I4015^$I4015)*((1-$I4015)^(1-$I4015)))^(1/$I4015))*(S4015^(-(1-$I4015)/$I4015)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4015,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,W4014*EXP(T4014),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,X4014*EXP(U4014),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4015=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4015,Table1[Country Code],0)),IF($D4015>0,Y4014*EXP(V4014),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BJ4015)+$I4015*BA4015,IF(D4015=24,\".\",IFERROR((CB4016-CB4015)/CB4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BK4015)+$I4015*BB4015,IF(D4015=24,\".\",IFERROR((CC4016-CC4015)/CC4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+(1-$I4015)*(BL4015)+$I4015*BC4015,IF(D4015=24,\".\",IFERROR((CD4016-CD4015)/CD4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BM4015)+$I4015*BG4015,IF($D4015=24,\".\",IFERROR((CE4016-CE4015)/CE4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BN4015)+$I4015*BH4015,IF($D4015=24,\".\",IFERROR((CF4016-CF4015)/CF4015,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+$AV4015+(1-$I4015)*(BO4015)+$I4015*BI4015,IF($D4015=24,\".\",IFERROR((CG4016-CG4015)/CG4015,\".\")))","v":"."},{"$f":"IFERROR(AV4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BP4015,IF($D4015=24,\".\",IFERROR((CH4016-CH4015)/CH4015,\".\")))","v":"."},{"$f":"IFERROR(AW4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BQ4015,IF(D4015=24,\".\",IFERROR((CI4016-CI4015)/CI4015,\".\")))","v":"."},{"$f":"IFERROR(AW4015+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4015,Table1[Country Code],0)))+BR4015,IF(D4015=24,\".\",IFERROR((CJ4016-CJ4015)/CJ4015,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Palau","PLW",2039,{"$f":"C4030-'Initial Conditions and Settings'!$B$9","v":23},"PLW2039",".",{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,G4029*F4030/F4029,\"\")),\".\")","v":"."},26,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4030,Table1[Country Code],0)),MAX(IF(D4030>0,K4029*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4030,Table1[Country Code],0))*EXP(D4030*INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4030,Table1[Country Code],0))*EXP(D4030*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,Q4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))+growthdif),IF($D4030>1,Q4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(T4029-LN(Z4029)+LN(Z4028))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,R4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))),IF($D4030>1,R4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(U4029-LN(AA4029)+LN(AA4028))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Minimum wage, W],MATCH($B4030,Table1[Country Code],0)),IF($D4030=1,S4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4030,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4030,Table1[Country Code],0)))-growthdif),IF($D4030>1,S4029*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4029)*(V4029-LN(AB4029)+LN(AB4028))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4029/$G4029=mininf,AF4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(W4029/Z4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AC4029/$G4029>mininf,AF4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(W4029/Z4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AC4029/$G4029=mininf,AF4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(Q4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4029/$G4029=mininf,AG4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(X4029/AA4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AD4029/$G4029>mininf,AG4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(X4029/AA4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AD4029/$G4029=mininf,AG4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(R4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4029/$G4029=mininf,AH4029/$G4029>minfor,$B4030=$B4029),FALSE),$P4029*$I4029*(Y4029/AB4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AE4029/$G4029>mininf,AH4029/$G4029=minfor,$B4030=$B4029),FALSE),($J4029*$P4029*$I4029/$M4029)*(Y4029/AB4029)^(-(1-$I4029))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0)),IF(IFERROR(AND(AE4029/$G4029=mininf,AH4029/$G4029=minfor),FALSE),0,((($P4030*($I4030^$I4030)*((1-$I4030)^(1-$I4030)))^(1/$I4030))*(S4030^(-(1-$I4030)/$I4030)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4030,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,W4029*EXP(T4029),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,X4029*EXP(U4029),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4030=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4030,Table1[Country Code],0)),IF($D4030>0,Y4029*EXP(V4029),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BJ4030)+$I4030*BA4030,IF(D4030=24,\".\",IFERROR((CB4031-CB4030)/CB4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BK4030)+$I4030*BB4030,IF(D4030=24,\".\",IFERROR((CC4031-CC4030)/CC4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+(1-$I4030)*(BL4030)+$I4030*BC4030,IF(D4030=24,\".\",IFERROR((CD4031-CD4030)/CD4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BM4030)+$I4030*BG4030,IF($D4030=24,\".\",IFERROR((CE4031-CE4030)/CE4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BN4030)+$I4030*BH4030,IF($D4030=24,\".\",IFERROR((CF4031-CF4030)/CF4030,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+$AV4030+(1-$I4030)*(BO4030)+$I4030*BI4030,IF($D4030=24,\".\",IFERROR((CG4031-CG4030)/CG4030,\".\")))","v":"."},{"$f":"IFERROR(AV4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BP4030,IF($D4030=24,\".\",IFERROR((CH4031-CH4030)/CH4030,\".\")))","v":"."},{"$f":"IFERROR(AW4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BQ4030,IF(D4030=24,\".\",IFERROR((CI4031-CI4030)/CI4030,\".\")))","v":"."},{"$f":"IFERROR(AW4030+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4030,Table1[Country Code],0)))+BR4030,IF(D4030=24,\".\",IFERROR((CJ4031-CJ4030)/CJ4030,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Poland","POL",2023,{"$f":"C4066-'Initial Conditions and Settings'!$B$9","v":7},"POL2023",18027.63671875,{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,G4065*F4066/F4065,\"\")),\".\")","v":17855.017387939301},37555,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4066,Table1[Country Code],0)),MAX(IF(D4066>0,K4065*EXP(growthb),\".\"),0.001)),\".\")","v":79.86373538306573},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4066,Table1[Country Code],0))*EXP(D4066*INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0))),\".\")","v":123.78294756020151},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4066,Table1[Country Code],0))*EXP(D4066*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))),\".\")","v":123.78294756020151},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,Q4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))+growthdif),IF($D4066>1,Q4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(T4065-LN(Z4065)+LN(Z4064))+growthdif),\".\"))),\".\")","v":24381.170897939617},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,R4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))),IF($D4066>1,R4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(U4065-LN(AA4065)+LN(AA4064))),\".\"))),\".\")","v":23276.25536902585},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Minimum wage, W],MATCH($B4066,Table1[Country Code],0)),IF($D4066=1,S4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4066,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4066,Table1[Country Code],0)))-growthdif),IF($D4066>1,S4065*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4065)*(V4065-LN(AB4065)+LN(AB4064))-growthdif),\".\"))),\".\")","v":22712.471525188612},{"$f":"IFERROR(IF(IFERROR(AND(AC4065/$G4065=mininf,AF4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(W4065/Z4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AC4065/$G4065>mininf,AF4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(W4065/Z4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AC4065/$G4065=mininf,AF4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(Q4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":3.0478373946389276E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4065/$G4065=mininf,AG4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(X4065/AA4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AD4065/$G4065>mininf,AG4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(X4065/AA4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AD4065/$G4065=mininf,AG4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(R4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":3.793638554082604E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4065/$G4065=mininf,AH4065/$G4065>minfor,$B4066=$B4065),FALSE),$P4065*$I4065*(Y4065/AB4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AE4065/$G4065>mininf,AH4065/$G4065=minfor,$B4066=$B4065),FALSE),($J4065*$P4065*$I4065/$M4065)*(Y4065/AB4065)^(-(1-$I4065))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0)),IF(IFERROR(AND(AE4065/$G4065=mininf,AH4065/$G4065=minfor),FALSE),0,((($P4066*($I4066^$I4066)*((1-$I4066)^(1-$I4066)))^(1/$I4066))*(S4066^(-(1-$I4066)/$I4066)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4066,Table1[Country Code],0))))),\".\")","v":4.202142979700535E-2},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,W4065*EXP(T4065),\"\")),\".\")","v":1910011391.2180984},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,X4065*EXP(U4065),\"\")),\".\")","v":1952825346.9837625},{"$f":"IFERROR(IF($D4066=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4066,Table1[Country Code],0)),IF($D4066>0,Y4065*EXP(V4065),\"\")),\".\")","v":1994190221.0388956},16321.20068947401,16962.266518542336,16962.266518542336,5900.961023237548,4639.5212937336601,3167.4773460038859,10420.239666236463,12322.745224808677,13794.789172538451,1533.8166984652908,892.75086939696507,892.75086939696507,0.58360288538700178,0.69015587927304045,0.77260015338078303,0.33049315467054807,0.25984412072695939,0.17739984661921709,8.5903959942450273E-2,4.9999999999999989E-2,0.05,null,2.5000000000001132E-3,2.5000000000003908E-3,1617056432.8476336,1742898303.9128852,1857728357.1728706,2.1315139405949424E-2,3.5899875302625617E-2,4.6543621263538171E-2,292954958.3704648,209927043.07087731,136461863.86602497,7.9600204377445749E-2,5.4686041487151726E-2,-2.1666702778937008E-2,-1.7692036338955219E-2,-6.9617674391331263E-3,9.596934265598378E-3,3.0593028632543096E-2,1.8243987453949728E-3,-6.8613389776874811E-2,-5.470645195347501E-2,-4.550894223856794E-3,-4.550894223856794E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BJ4066)+$I4066*BA4066,IF(D4066=24,\".\",IFERROR((CB4067-CB4066)/CB4066,\".\")))","v":1.2049609960297998E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BK4066)+$I4066*BB4066,IF(D4066=24,\".\",IFERROR((CC4067-CC4066)/CC4066,\".\")))","v":2.470711235854714E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+(1-$I4066)*(BL4066)+$I4066*BC4066,IF(D4066=24,\".\",IFERROR((CD4067-CD4066)/CD4066,\".\")))","v":3.8308336191369169E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BM4066)+$I4066*BG4066,IF($D4066=24,\".\",IFERROR((CE4067-CE4066)/CE4066,\".\")))","v":6.783467493179543E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BN4066)+$I4066*BH4066,IF($D4066=24,\".\",IFERROR((CF4067-CF4066)/CF4066,\".\")))","v":4.0993278543074357E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+$AV4066+(1-$I4066)*(BO4066)+$I4066*BI4066,IF($D4066=24,\".\",IFERROR((CG4067-CG4066)/CG4066,\".\")))","v":-3.2401987851104902E-2},{"$f":"IFERROR(AV4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BP4066,IF($D4066=24,\".\",IFERROR((CH4067-CH4066)/CH4066,\".\")))","v":-4.1968393526674003E-2},{"$f":"IFERROR(AW4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BQ4066,IF(D4066=24,\".\",IFERROR((CI4067-CI4066)/CI4066,\".\")))","v":8.1871642029444931E-3},{"$f":"IFERROR(AW4066+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4066,Table1[Country Code],0)))+BR4066,IF(D4066=24,\".\",IFERROR((CJ4067-CJ4066)/CJ4066,\".\")))","v":8.1871642029444931E-3},508115288.200001,573654729.40018117,626627512.55451953,117592905.6697351,88265320.524209023,58800596.303536184,15162956.908117346,8825528.4845282361,8825528.4845282361,640871150.77785337,670745578.40891838,694253637.34258389,2.1007503004586116E-2,2.6632889355007849E-2,3.1936537410713908E-2,0.79285093046126232,0.85524936408966379,0.90259161616074646,0.18348915460932738,0.13159284737080784,8.4696129974354967E-2,2.3659914929410386E-2,1.3157788539528432E-2,1.2712253864898691E-2,17064.868879719168,17860.353572331736,18486.317064108211,2.3929094495757752E-2,2.928994697898446E-2,3.4769649194476671E-2]
["Poland","POL",2024,{"$f":"C4067-'Initial Conditions and Settings'!$B$9","v":8},"POL2024",17945.78125,{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,G4066*F4067/F4066,\"\")),\".\")","v":17773.945706685092},37456,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4067,Table1[Country Code],0)),MAX(IF(D4067>0,K4066*EXP(growthb),\".\"),0.001)),\".\")","v":80.063644503805008},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4067,Table1[Country Code],0))*EXP(D4067*INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0))),\".\")","v":125.05675413618741},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4067,Table1[Country Code],0))*EXP(D4067*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))),\".\")","v":125.05675413618741},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,Q4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))+growthdif),IF($D4067>1,Q4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(T4066-LN(Z4066)+LN(Z4065))+growthdif),\".\"))),\".\")","v":25117.198135470291},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,R4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))),IF($D4067>1,R4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(U4066-LN(AA4066)+LN(AA4065))),\".\"))),\".\")","v":24025.184585277726},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Minimum wage, W],MATCH($B4067,Table1[Country Code],0)),IF($D4067=1,S4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4067,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4067,Table1[Country Code],0)))-growthdif),IF($D4067>1,S4066*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4066)*(V4066-LN(AB4066)+LN(AB4065))-growthdif),\".\"))),\".\")","v":23374.030115775156},{"$f":"IFERROR(IF(IFERROR(AND(AC4066/$G4066=mininf,AF4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(W4066/Z4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AC4066/$G4066>mininf,AF4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(W4066/Z4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AC4066/$G4066=mininf,AF4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(Q4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":2.9029378902419134E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4066/$G4066=mininf,AG4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(X4066/AA4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AD4066/$G4066>mininf,AG4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(X4066/AA4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AD4066/$G4066=mininf,AG4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(R4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":3.6104671684958484E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4066/$G4066=mininf,AH4066/$G4066>minfor,$B4067=$B4066),FALSE),$P4066*$I4066*(Y4066/AB4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AE4066/$G4066>mininf,AH4066/$G4066=minfor,$B4067=$B4066),FALSE),($J4066*$P4066*$I4066/$M4066)*(Y4066/AB4066)^(-(1-$I4066))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0)),IF(IFERROR(AND(AE4066/$G4066=mininf,AH4066/$G4066=minfor),FALSE),0,((($P4067*($I4067^$I4067)*((1-$I4067)^(1-$I4067)))^(1/$I4067))*(S4067^(-(1-$I4067)/$I4067)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4067,Table1[Country Code],0))))),\".\")","v":4.0638217478437294E-2},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,W4066*EXP(T4066),\"\")),\".\")","v":1969121649.2052212},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,X4066*EXP(U4066),\"\")),\".\")","v":2028331644.9439926},{"$f":"IFERROR(IF($D4067=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4067,Table1[Country Code],0)),IF($D4067>0,Y4066*EXP(V4066),\"\")),\".\")","v":2079774539.768882},16321.784765457673,16885.248421350836,16885.248421350836,6084.279123149342,4647.9933564215607,2957.434268899679,10237.505642308333,12237.255064929275,13927.814152451159,1452.1609412274192,888.69728533425587,888.69728533425587,0.57598384800161884,0.68849400503832014,0.7836084560116926,0.34231448793392777,0.26150599496167976,0.1663915439883073,8.1701664064453394E-2,5.0000000000000072E-2,5.0000000000000058E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,1651894182.8992727,1806604821.7734842,1946237553.8950448,1.9464148157716465E-2,3.3904337787728167E-2,4.5129927071862141E-2,317227466.3059485,221726823.17050838,133536985.87383723,7.7411301899818596E-2,5.3854565903183271E-2,-2.7225033252079811E-2,-1.9529445048286576E-2,-6.7512281210841962E-3,9.9408153695694779E-3,2.841770869380511E-2,3.1989999943657921E-3,-7.2414144954379367E-2,-3.3886008682839197E-2,-4.0023436478708874E-3,-4.0023436478708874E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BJ4067)+$I4067*BA4067,IF(D4067=24,\".\",IFERROR((CB4068-CB4067)/CB4067,\".\")))","v":1.0205409981515841E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BK4067)+$I4067*BB4067,IF(D4067=24,\".\",IFERROR((CC4068-CC4067)/CC4067,\".\")))","v":2.381461326012288E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+(1-$I4067)*(BL4067)+$I4067*BC4067,IF(D4067=24,\".\",IFERROR((CD4068-CD4067)/CD4067,\".\")))","v":3.7773429647516704E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BM4067)+$I4067*BG4067,IF($D4067=24,\".\",IFERROR((CE4068-CE4067)/CE4067,\".\")))","v":6.5652563723612806E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BN4067)+$I4067*BH4067,IF($D4067=24,\".\",IFERROR((CF4068-CF4067)/CF4067,\".\")))","v":4.1264841375575484E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+$AV4067+(1-$I4067)*(BO4067)+$I4067*BI4067,IF($D4067=24,\".\",IFERROR((CG4068-CG4067)/CG4067,\".\")))","v":-3.7081530676428637E-2},{"$f":"IFERROR(AV4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BP4067,IF($D4067=24,\".\",IFERROR((CH4068-CH4067)/CH4067,\".\")))","v":-2.1147950256038245E-2},{"$f":"IFERROR(AW4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BQ4067,IF(D4067=24,\".\",IFERROR((CI4068-CI4067)/CI4067,\".\")))","v":8.7357147789295115E-3},{"$f":"IFERROR(AW4067+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4067,Table1[Country Code],0)))+BR4067,IF(D4067=24,\".\",IFERROR((CJ4068-CJ4067)/CJ4067,\".\")))","v":8.7357147789295115E-3},514274915.26170701,588004623.50410116,651098294.89262557,125846559.44114093,91958791.935657665,56925876.439351395,14539760.706613151,8898081.1303567458,8898081.1303567458,654661235.40946114,688861496.57011557,716922252.4623338,2.0167758172126841E-2,2.5949336483555244E-2,3.1469309292078619E-2,0.78555883172164787,0.85358903993300961,0.90818536132247263,0.1922315735747353,0.13349387706168256,7.9403137849096417E-2,2.2209594703616727E-2,1.2917083005307813E-2,1.2411500828430821E-2,17478.140629257294,18391.218938757891,19140.384783808571,2.3287949096326699E-2,2.8829692619305902E-2,3.4533704710229429E-2]
["Puerto Rico","PRI",2032,{"$f":"C4101-'Initial Conditions and Settings'!$B$9","v":16},"PRI2032",1307.35498046875,{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,G4100*F4101/F4100,\"\")),\".\")","v":1299.3903051937816},3276,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4101,Table1[Country Code],0)),MAX(IF(D4101>0,K4100*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4101,Table1[Country Code],0))*EXP(D4101*INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4101,Table1[Country Code],0))*EXP(D4101*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,Q4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))+growthdif),IF($D4101>1,Q4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(T4100-LN(Z4100)+LN(Z4099))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,R4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))),IF($D4101>1,R4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(U4100-LN(AA4100)+LN(AA4099))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Minimum wage, W],MATCH($B4101,Table1[Country Code],0)),IF($D4101=1,S4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4101,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4101,Table1[Country Code],0)))-growthdif),IF($D4101>1,S4100*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4100)*(V4100-LN(AB4100)+LN(AB4099))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4100/$G4100=mininf,AF4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(W4100/Z4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AC4100/$G4100>mininf,AF4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(W4100/Z4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AC4100/$G4100=mininf,AF4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(Q4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4100/$G4100=mininf,AG4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(X4100/AA4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AD4100/$G4100>mininf,AG4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(X4100/AA4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AD4100/$G4100=mininf,AG4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(R4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4100/$G4100=mininf,AH4100/$G4100>minfor,$B4101=$B4100),FALSE),$P4100*$I4100*(Y4100/AB4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AE4100/$G4100>mininf,AH4100/$G4100=minfor,$B4101=$B4100),FALSE),($J4100*$P4100*$I4100/$M4100)*(Y4100/AB4100)^(-(1-$I4100))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0)),IF(IFERROR(AND(AE4100/$G4100=mininf,AH4100/$G4100=minfor),FALSE),0,((($P4101*($I4101^$I4101)*((1-$I4101)^(1-$I4101)))^(1/$I4101))*(S4101^(-(1-$I4101)/$I4101)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4101,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,W4100*EXP(T4100),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,X4100*EXP(U4100),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4101=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4101,Table1[Country Code],0)),IF($D4101>0,Y4100*EXP(V4100),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BJ4101)+$I4101*BA4101,IF(D4101=24,\".\",IFERROR((CB4102-CB4101)/CB4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BK4101)+$I4101*BB4101,IF(D4101=24,\".\",IFERROR((CC4102-CC4101)/CC4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+(1-$I4101)*(BL4101)+$I4101*BC4101,IF(D4101=24,\".\",IFERROR((CD4102-CD4101)/CD4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BM4101)+$I4101*BG4101,IF($D4101=24,\".\",IFERROR((CE4102-CE4101)/CE4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BN4101)+$I4101*BH4101,IF($D4101=24,\".\",IFERROR((CF4102-CF4101)/CF4101,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+$AV4101+(1-$I4101)*(BO4101)+$I4101*BI4101,IF($D4101=24,\".\",IFERROR((CG4102-CG4101)/CG4101,\".\")))","v":"."},{"$f":"IFERROR(AV4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BP4101,IF($D4101=24,\".\",IFERROR((CH4102-CH4101)/CH4101,\".\")))","v":"."},{"$f":"IFERROR(AW4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BQ4101,IF(D4101=24,\".\",IFERROR((CI4102-CI4101)/CI4101,\".\")))","v":"."},{"$f":"IFERROR(AW4101+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4101,Table1[Country Code],0)))+BR4101,IF(D4101=24,\".\",IFERROR((CJ4102-CJ4101)/CJ4101,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Korea, Dem. People’s Rep.","PRK",2025,{"$f":"C4120-'Initial Conditions and Settings'!$B$9","v":9},"PRK2025",".",{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,G4119*F4120/F4119,\"\")),\".\")","v":"."},26351,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4120,Table1[Country Code],0)),MAX(IF(D4120>0,K4119*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4120,Table1[Country Code],0))*EXP(D4120*INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4120,Table1[Country Code],0))*EXP(D4120*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,Q4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))+growthdif),IF($D4120>1,Q4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(T4119-LN(Z4119)+LN(Z4118))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,R4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))),IF($D4120>1,R4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(U4119-LN(AA4119)+LN(AA4118))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Minimum wage, W],MATCH($B4120,Table1[Country Code],0)),IF($D4120=1,S4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4120,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4120,Table1[Country Code],0)))-growthdif),IF($D4120>1,S4119*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4119)*(V4119-LN(AB4119)+LN(AB4118))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4119/$G4119=mininf,AF4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(W4119/Z4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AC4119/$G4119>mininf,AF4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(W4119/Z4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AC4119/$G4119=mininf,AF4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(Q4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4119/$G4119=mininf,AG4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(X4119/AA4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AD4119/$G4119>mininf,AG4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(X4119/AA4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AD4119/$G4119=mininf,AG4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(R4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4119/$G4119=mininf,AH4119/$G4119>minfor,$B4120=$B4119),FALSE),$P4119*$I4119*(Y4119/AB4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AE4119/$G4119>mininf,AH4119/$G4119=minfor,$B4120=$B4119),FALSE),($J4119*$P4119*$I4119/$M4119)*(Y4119/AB4119)^(-(1-$I4119))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0)),IF(IFERROR(AND(AE4119/$G4119=mininf,AH4119/$G4119=minfor),FALSE),0,((($P4120*($I4120^$I4120)*((1-$I4120)^(1-$I4120)))^(1/$I4120))*(S4120^(-(1-$I4120)/$I4120)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4120,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,W4119*EXP(T4119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,X4119*EXP(U4119),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4120=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4120,Table1[Country Code],0)),IF($D4120>0,Y4119*EXP(V4119),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BJ4120)+$I4120*BA4120,IF(D4120=24,\".\",IFERROR((CB4121-CB4120)/CB4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BK4120)+$I4120*BB4120,IF(D4120=24,\".\",IFERROR((CC4121-CC4120)/CC4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+(1-$I4120)*(BL4120)+$I4120*BC4120,IF(D4120=24,\".\",IFERROR((CD4121-CD4120)/CD4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BM4120)+$I4120*BG4120,IF($D4120=24,\".\",IFERROR((CE4121-CE4120)/CE4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BN4120)+$I4120*BH4120,IF($D4120=24,\".\",IFERROR((CF4121-CF4120)/CF4120,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+$AV4120+(1-$I4120)*(BO4120)+$I4120*BI4120,IF($D4120=24,\".\",IFERROR((CG4121-CG4120)/CG4120,\".\")))","v":"."},{"$f":"IFERROR(AV4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BP4120,IF($D4120=24,\".\",IFERROR((CH4121-CH4120)/CH4120,\".\")))","v":"."},{"$f":"IFERROR(AW4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BQ4120,IF(D4120=24,\".\",IFERROR((CI4121-CI4120)/CI4120,\".\")))","v":"."},{"$f":"IFERROR(AW4120+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4120,Table1[Country Code],0)))+BR4120,IF(D4120=24,\".\",IFERROR((CJ4121-CJ4120)/CJ4120,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Portugal","PRT",2021,{"$f":"C4142-'Initial Conditions and Settings'!$B$9","v":5},"PRT2021",5085.77587890625,{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,G4141*F4142/F4141,\"\")),\".\")","v":5205.0889348525661},10149,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4142,Table1[Country Code],0)),MAX(IF(D4142>0,K4141*EXP(growthb),\".\"),0.001)),\".\")","v":120.80536479049888},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4142,Table1[Country Code],0))*EXP(D4142*INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0))),\".\")","v":109.15712075117683},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4142,Table1[Country Code],0))*EXP(D4142*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))),\".\")","v":109.15712075117683},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,Q4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))+growthdif),IF($D4142>1,Q4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(T4141-LN(Z4141)+LN(Z4140))+growthdif),\".\"))),\".\")","v":26918.878542557617},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,R4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))),IF($D4142>1,R4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(U4141-LN(AA4141)+LN(AA4140))),\".\"))),\".\")","v":25997.247364094419},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Minimum wage, W],MATCH($B4142,Table1[Country Code],0)),IF($D4142=1,S4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4142,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4142,Table1[Country Code],0)))-growthdif),IF($D4142>1,S4141*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4141)*(V4141-LN(AB4141)+LN(AB4140))-growthdif),\".\"))),\".\")","v":25106.471701450384},{"$f":"IFERROR(IF(IFERROR(AND(AC4141/$G4141=mininf,AF4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(W4141/Z4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AC4141/$G4141>mininf,AF4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(W4141/Z4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AC4141/$G4141=mininf,AF4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(Q4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.1177524893263777E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4141/$G4141=mininf,AG4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(X4141/AA4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AD4141/$G4141>mininf,AG4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(X4141/AA4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AD4141/$G4141=mininf,AG4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(R4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.5100512905318664E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4141/$G4141=mininf,AH4141/$G4141>minfor,$B4142=$B4141),FALSE),$P4141*$I4141*(Y4141/AB4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AE4141/$G4141>mininf,AH4141/$G4141=minfor,$B4142=$B4141),FALSE),($J4141*$P4141*$I4141/$M4141)*(Y4141/AB4141)^(-(1-$I4141))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0)),IF(IFERROR(AND(AE4141/$G4141=mininf,AH4141/$G4141=minfor),FALSE),0,((($P4142*($I4142^$I4142)*((1-$I4142)^(1-$I4142)))^(1/$I4142))*(S4142^(-(1-$I4142)/$I4142)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4142,Table1[Country Code],0))))),\".\")","v":1.9165876974358051E-2},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,W4141*EXP(T4141),\"\")),\".\")","v":969722528.8155998},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,X4141*EXP(U4141),\"\")),\".\")","v":976845670.55263579},{"$f":"IFERROR(IF($D4142=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4142,Table1[Country Code],0)),IF($D4142>0,Y4141*EXP(V4141),\"\")),\".\")","v":984168692.07885969},4329.3350813607094,4490.864458115474,4660.2450732817661,499.63988449479575,270.16291747648023,13.531052734495349,3829.6951968659132,4220.7015406389937,4646.7140205472715,875.75385349185672,714.22447673709212,544.84386157080007,0.7357598006102829,0.81087981271131626,0.89272519234657199,9.5990652753169162E-2,5.1903612187585532E-2,2.5995814680308846E-3,0.16824954663654801,0.13721657510109814,0.1046752261853971,null,2.5000000000000022E-3,2.5000000000003908E-3,931609661.59533846,957624445.34159327,983270842.56568122,6.4453153750427816E-3,1.5456420849602637E-2,2.0078585659629056E-2,38112867.220261335,19221225.211042523,897849.51317846775,0.12038902255904915,-2.7935507407903515E-3,-13.707757753261808,-3.1947759918038443E-2,-7.2214645094543783E-3,4.7673628110587174E-3,7.1995947265972582E-2,-3.5471436099854259E-2,-2.60498724658345,7.1942080842415379E-2,3.0327354714349219E-2,-4.9796794513810028E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BJ4142)+$I4142*BA4142,IF(D4142=24,\".\",IFERROR((CB4143-CB4142)/CB4142,\".\")))","v":-1.2751222271497831E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BK4142)+$I4142*BB4142,IF(D4142=24,\".\",IFERROR((CC4143-CC4142)/CC4142,\".\")))","v":4.1174781700741292E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+(1-$I4142)*(BL4142)+$I4142*BC4142,IF(D4142=24,\".\",IFERROR((CD4143-CD4142)/CD4142,\".\")))","v":1.2422974235343887E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BM4142)+$I4142*BG4142,IF($D4142=24,\".\",IFERROR((CE4143-CE4142)/CE4142,\".\")))","v":9.8692484912510869E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BN4142)+$I4142*BH4142,IF($D4142=24,\".\",IFERROR((CF4143-CF4142)/CF4142,\".\")))","v":-1.6632493420322303E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+$AV4142+(1-$I4142)*(BO4142)+$I4142*BI4142,IF($D4142=24,\".\",IFERROR((CG4143-CG4142)/CG4142,\".\")))","v":-8.1538724999226293},{"$f":"IFERROR(AV4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BP4142,IF($D4142=24,\".\",IFERROR((CH4143-CH4142)/CH4142,\".\")))","v":7.4442080842415381E-2},{"$f":"IFERROR(AW4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BQ4142,IF(D4142=24,\".\",IFERROR((CI4143-CI4142)/CI4142,\".\")))","v":3.282735471434961E-2},{"$f":"IFERROR(AW4142+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4142,Table1[Country Code],0)))+BR4142,IF(D4142=24,\".\",IFERROR((CJ4143-CJ4142)/CJ4142,\".\")))","v":-4.7296794513809637E-2},206182199.71889964,219453244.0040127,233325188.1232056,10829376.727811622,5655128.8405853072,273531.07388535468,11548360.957286611,9418310.8975218348,7184728.3956484534,228559937.4039979,234526683.74211985,240783447.5927394,-3.0653357088669905E-3,4.7700895399154179E-3,1.3640500624123291E-3,0.90209247543875626,0.93572825276171323,0.96902503247586735,4.7380905205052781E-2,2.411294420895644E-2,1.1360044746431431E-3,5.0526619356190856E-2,4.0158803029330316E-2,2.9838963049489544E-2,22520.43919637382,23108.353901085808,23724.844575104878,6.4319926346456668E-4,8.0485772922447296E-3,1.280989513998243E-2]
["Paraguay","PRY",2025,{"$f":"C4172-'Initial Conditions and Settings'!$B$9","v":9},"PRY2025",3920.2509765625,{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,G4171*F4172/F4171,\"\")),\".\")","v":3718.4141712774308},7473,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4172,Table1[Country Code],0)),MAX(IF(D4172>0,K4171*EXP(growthb),\".\"),0.001)),\".\")","v":40.073132025940609},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4172,Table1[Country Code],0))*EXP(D4172*INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0))),\".\")","v":78.586388426428798},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4172,Table1[Country Code],0))*EXP(D4172*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))),\".\")","v":78.586388426428798},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,Q4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))+growthdif),IF($D4172>1,Q4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(T4171-LN(Z4171)+LN(Z4170))+growthdif),\".\"))),\".\")","v":9007.2769824615079},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,R4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))),IF($D4172>1,R4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(U4171-LN(AA4171)+LN(AA4170))),\".\"))),\".\")","v":8473.1159726618262},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Minimum wage, W],MATCH($B4172,Table1[Country Code],0)),IF($D4172=1,S4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4172,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4172,Table1[Country Code],0)))-growthdif),IF($D4172>1,S4171*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4171)*(V4171-LN(AB4171)+LN(AB4170))-growthdif),\".\"))),\".\")","v":7969.4277146813438},{"$f":"IFERROR(IF(IFERROR(AND(AC4171/$G4171=mininf,AF4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(W4171/Z4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AC4171/$G4171>mininf,AF4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(W4171/Z4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AC4171/$G4171=mininf,AF4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(Q4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":1.3243727566935037E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4171/$G4171=mininf,AG4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(X4171/AA4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AD4171/$G4171>mininf,AG4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(X4171/AA4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AD4171/$G4171=mininf,AG4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(R4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":2.4049857501118932E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4171/$G4171=mininf,AH4171/$G4171>minfor,$B4172=$B4171),FALSE),$P4171*$I4171*(Y4171/AB4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AE4171/$G4171>mininf,AH4171/$G4171=minfor,$B4172=$B4171),FALSE),($J4171*$P4171*$I4171/$M4171)*(Y4171/AB4171)^(-(1-$I4171))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0)),IF(IFERROR(AND(AE4171/$G4171=mininf,AH4171/$G4171=minfor),FALSE),0,((($P4172*($I4172^$I4172)*((1-$I4172)^(1-$I4172)))^(1/$I4172))*(S4172^(-(1-$I4172)/$I4172)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4172,Table1[Country Code],0))))),\".\")","v":3.5566508596916846E-2},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,W4171*EXP(T4171),\"\")),\".\")","v":63401406.288126394},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,X4171*EXP(U4171),\"\")),\".\")","v":66151557.826734282},{"$f":"IFERROR(IF($D4172=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4172,Table1[Country Code],0)),IF($D4172>0,Y4171*EXP(V4171),\"\")),\".\")","v":69138317.27218923},1870.616643355216,2046.35348629703,2244.8978472194722,985.80522272408166,925.9376709742146,837.50273567838497,884.81142063113441,1120.4158153228154,1407.3951115410873,1847.7975279222148,1672.0606849804008,1473.5163240579586,0.2379539717403682,0.30131549733684071,0.3784933702147516,0.26511442171742161,0.24901413030494027,0.2252311596022849,0.49693160654221019,0.44967037235821905,0.39627547018296355,null,2.5000000000000577E-3,2.4999999999999467E-3,46494661.031024821,52099176.926013961,57894277.727433532,-5.7263137654572915E-4,2.0830071385670834E-2,4.0123258358370606E-2,16906745.257101573,14052380.900720321,11244039.544755697,5.0283812671676031E-2,3.5897549586710653E-2,1.1769879479366807E-2,-3.7971400669031041E-2,-2.3148954900440444E-3,3.1330301809607164E-2,2.8850433791864916E-3,2.7525827109942114E-3,-7.0230770693973099E-3,4.4634631572275651E-2,3.1937330836405486E-2,1.0325592549233598E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BJ4172)+$I4172*BA4172,IF(D4172=24,\".\",IFERROR((CB4173-CB4172)/CB4172,\".\")))","v":-1.2721900325264258E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BK4172)+$I4172*BB4172,IF(D4172=24,\".\",IFERROR((CC4173-CC4172)/CC4172,\".\")))","v":1.5807703645337522E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+(1-$I4172)*(BL4172)+$I4172*BC4172,IF(D4172=24,\".\",IFERROR((CD4173-CD4172)/CD4172,\".\")))","v":4.2276895781513016E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BM4172)+$I4172*BG4172,IF($D4172=24,\".\",IFERROR((CE4173-CE4172)/CE4172,\".\")))","v":3.563454372295545E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BN4172)+$I4172*BH4172,IF($D4172=24,\".\",IFERROR((CF4173-CF4172)/CF4172,\".\")))","v":2.8375181846376617E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+$AV4172+(1-$I4172)*(BO4172)+$I4172*BI4172,IF($D4172=24,\".\",IFERROR((CG4173-CG4172)/CG4172,\".\")))","v":1.1423516902508934E-2},{"$f":"IFERROR(AV4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BP4172,IF($D4172=24,\".\",IFERROR((CH4173-CH4172)/CH4172,\".\")))","v":5.368474726979984E-2},{"$f":"IFERROR(AW4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BQ4172,IF(D4172=24,\".\",IFERROR((CI4173-CI4172)/CI4172,\".\")))","v":4.0987446533929564E-2},{"$f":"IFERROR(AW4172+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4172,Table1[Country Code],0)))+BR4172,IF(D4172=24,\".\",IFERROR((CJ4173-CJ4172)/CJ4172,\".\")))","v":1.9375708246757672E-2},15939483.085739771,18986826.281669345,22432267.214845162,7367206.9025060199,6509432.655675197,5537727.795238371,5819088.9988245834,5265658.0552293807,4640401.6139992699,29125778.987070374,30761916.992573924,32610396.624082804,1.2777095638814207E-2,2.2777200020449823E-2,3.3778737216051083E-2,0.54726375190911414,0.61721856561321764,0.68788697891147133,0.25294454461721,0.21160685978206772,0.16981479431466817,0.19979170347367586,0.17117457460471452,0.1422982267738605,3897.468083376204,4116.4080011473206,4363.7624279516667,2.8059989441171496E-3,1.2440551367669528E-2,2.3476971278560299E-2]
["West Bank and Gaza","PSE",2018,{"$f":"C4191-'Initial Conditions and Settings'!$B$9","v":2},"PSE2018",1365.47998046875,{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,G4190*F4191/F4190,\"\")),\".\")","v":1290.8672142360988},4810,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4191,Table1[Country Code],0)),MAX(IF(D4191>0,K4190*EXP(growthb),\".\"),0.001)),\".\")","v":42.448928975897601},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4191,Table1[Country Code],0))*EXP(D4191*INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0))),\".\")","v":72.252936735710279},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4191,Table1[Country Code],0))*EXP(D4191*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))),\".\")","v":72.252936735710279},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,Q4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))+growthdif),IF($D4191>1,Q4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(T4190-LN(Z4190)+LN(Z4189))+growthdif),\".\"))),\".\")","v":8805.8554671262573},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,R4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))),IF($D4191>1,R4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(U4190-LN(AA4190)+LN(AA4189))),\".\"))),\".\")","v":8705.1286839306867},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Minimum wage, W],MATCH($B4191,Table1[Country Code],0)),IF($D4191=1,S4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4191,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4191,Table1[Country Code],0)))-growthdif),IF($D4191>1,S4190*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4190)*(V4190-LN(AB4190)+LN(AB4189))-growthdif),\".\"))),\".\")","v":8605.5372285472276},{"$f":"IFERROR(IF(IFERROR(AND(AC4190/$G4190=mininf,AF4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(W4190/Z4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AC4190/$G4190>mininf,AF4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(W4190/Z4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AC4190/$G4190=mininf,AF4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(Q4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":3.8345612278211774E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4190/$G4190=mininf,AG4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(X4190/AA4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AD4190/$G4190>mininf,AG4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(X4190/AA4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AD4190/$G4190=mininf,AG4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(R4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":4.0060553471509178E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4190/$G4190=mininf,AH4190/$G4190>minfor,$B4191=$B4190),FALSE),$P4190*$I4190*(Y4190/AB4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AE4190/$G4190>mininf,AH4190/$G4190=minfor,$B4191=$B4190),FALSE),($J4190*$P4190*$I4190/$M4190)*(Y4190/AB4190)^(-(1-$I4190))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0)),IF(IFERROR(AND(AE4190/$G4190=mininf,AH4190/$G4190=minfor),FALSE),0,((($P4191*($I4191^$I4191)*((1-$I4191)^(1-$I4191)))^(1/$I4191))*(S4191^(-(1-$I4191)/$I4191)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4191,Table1[Country Code],0))))),\".\")","v":4.1795635102434378E-2},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,W4190*EXP(T4190),\"\")),\".\")","v":33772554.362366058},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,X4190*EXP(U4190),\"\")),\".\")","v":33798004.153039142},{"$f":"IFERROR(IF($D4191=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4191,Table1[Country Code],0)),IF($D4191>0,Y4190*EXP(V4190),\"\")),\".\")","v":33823600.833832912},963.85205697586798,972.95966828509756,982.19839213502939,568.39785190897805,561.84145205405241,554.9944549557091,395.45420506689004,411.11821623104521,427.20393717932041,327.01515726023081,317.90754595100123,308.6688221010694,0.30634770230872227,0.31848218910287696,0.33094336308799077,0.44032247905942901,0.43524341300010116,0.42993922909734772,0.25332981863184878,0.24627439789702191,0.23911740781466162,null,2.5000000000000577E-3,2.5000000000003908E-3,23495694.556354348,23870751.685962878,24240423.65627357,2.5702212731943064E-2,3.7150124006672058E-2,4.7852828139749448E-2,10276859.80601171,9927252.4670762643,9583177.1775593422,6.6665082466901282E-2,4.702440030695243E-2,2.6308297638539813E-2,-7.9089813017878541E-3,1.7466447101233129E-2,4.2114707398992479E-2,2.305388843316436E-2,1.7340723401512825E-2,1.0570176897783945E-2,0.10740874115004218,9.0604753872880472E-2,7.1709388540014629E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BJ4191)+$I4191*BA4191,IF(D4191=24,\".\",IFERROR((CB4192-CB4191)/CB4191,\".\")))","v":8.8966157150776048E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BK4191)+$I4191*BB4191,IF(D4191=24,\".\",IFERROR((CC4192-CC4191)/CC4191,\".\")))","v":2.7308285553952594E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+(1-$I4191)*(BL4191)+$I4191*BC4191,IF(D4191=24,\".\",IFERROR((CD4192-CD4191)/CD4191,\".\")))","v":4.4983767769370964E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BM4191)+$I4191*BG4191,IF($D4191=24,\".\",IFERROR((CE4192-CE4191)/CE4191,\".\")))","v":4.7359485450032879E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BN4191)+$I4191*BH4191,IF($D4191=24,\".\",IFERROR((CF4192-CF4191)/CF4191,\".\")))","v":3.4682561854232685E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+$AV4191+(1-$I4191)*(BO4191)+$I4191*BI4191,IF($D4191=24,\".\",IFERROR((CG4192-CG4191)/CG4191,\".\")))","v":2.0939237268161937E-2},{"$f":"IFERROR(AV4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BP4191,IF($D4191=24,\".\",IFERROR((CH4192-CH4191)/CH4191,\".\")))","v":0.10990874115004223},{"$f":"IFERROR(AW4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BQ4191,IF(D4191=24,\".\",IFERROR((CI4192-CI4191)/CI4191,\".\")))","v":9.3104753872880863E-2},{"$f":"IFERROR(AW4191+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4191,Table1[Country Code],0)))+BR4191,IF(D4191=24,\".\",IFERROR((CJ4192-CJ4191)/CJ4191,\".\")))","v":7.420938854001502E-2},6964625.1473726835,7157673.9531985801,7352638.7711571855,3940413.1062781638,3850407.9667573939,3759970.2245769161,1002975.0362159254,975041.44787938858,946705.72954263736,11908013.289866773,11983123.367835363,12059314.725276738,3.0132083800274698E-2,3.5031502040158626E-2,3.978126186047666E-2,0.58486877515490276,0.5973128819161565,0.60970618469271742,0.3309043255461675,0.32131922943333041,0.31178970863874123,8.4226899298929708E-2,8.1367888650513032E-2,7.8504106668541421E-2,2475.6784386417407,2491.2938394668117,2507.1340385190724,4.52682989819575E-3,9.1284042507124852E-3,1.3830810075791788E-2]
["West Bank and Gaza","PSE",2022,{"$f":"C4195-'Initial Conditions and Settings'!$B$9","v":6},"PSE2022",1567.156982421875,{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,G4194*F4195/F4194,\"\")),\".\")","v":1481.5241505592135},5327,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4195,Table1[Country Code],0)),MAX(IF(D4195>0,K4194*EXP(growthb),\".\"),0.001)),\".\")","v":42.875547804649365},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4195,Table1[Country Code],0))*EXP(D4195*INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0))),\".\")","v":72.252936735710279},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4195,Table1[Country Code],0))*EXP(D4195*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))),\".\")","v":72.252936735710279},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,Q4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))+growthdif),IF($D4195>1,Q4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(T4194-LN(Z4194)+LN(Z4193))+growthdif),\".\"))),\".\")","v":9449.9114541779745},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,R4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))),IF($D4195>1,R4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(U4194-LN(AA4194)+LN(AA4193))),\".\"))),\".\")","v":9080.3554509486239},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Minimum wage, W],MATCH($B4195,Table1[Country Code],0)),IF($D4195=1,S4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4195,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4195,Table1[Country Code],0)))-growthdif),IF($D4195>1,S4194*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4194)*(V4194-LN(AB4194)+LN(AB4193))-growthdif),\".\"))),\".\")","v":8724.3233497314377},{"$f":"IFERROR(IF(IFERROR(AND(AC4194/$G4194=mininf,AF4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(W4194/Z4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AC4194/$G4194>mininf,AF4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(W4194/Z4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AC4194/$G4194=mininf,AF4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(Q4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":2.8244357021560709E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4194/$G4194=mininf,AG4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(X4194/AA4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AD4194/$G4194>mininf,AG4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(X4194/AA4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AD4194/$G4194=mininf,AG4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(R4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":3.3865190112786367E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4194/$G4194=mininf,AH4194/$G4194>minfor,$B4195=$B4194),FALSE),$P4194*$I4194*(Y4194/AB4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AE4194/$G4194>mininf,AH4194/$G4194=minfor,$B4195=$B4194),FALSE),($J4194*$P4194*$I4194/$M4194)*(Y4194/AB4194)^(-(1-$I4194))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0)),IF(IFERROR(AND(AE4194/$G4194=mininf,AH4194/$G4194=minfor),FALSE),0,((($P4195*($I4195^$I4195)*((1-$I4195)^(1-$I4195)))^(1/$I4195))*(S4195^(-(1-$I4195)/$I4195)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4195,Table1[Country Code],0))))),\".\")","v":3.9730697293720571E-2},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,W4194*EXP(T4194),\"\")),\".\")","v":38781878.565383837},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,X4194*EXP(U4194),\"\")),\".\")","v":39311815.731333733},{"$f":"IFERROR(IF($D4195=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4195,Table1[Country Code],0)),IF($D4195>0,Y4194*EXP(V4194),\"\")),\".\")","v":39862616.742087491},987.63424547452041,1031.3639000566152,1078.0162577264723,615.92151905993501,598.75042753704417,577.3593730766878,371.71272641458546,432.61347251957096,500.65688464978456,493.88990508469305,450.16025050259827,403.50789283274116,0.25089886403423084,0.29200568371178931,0.33793366409910192,0.41573505151937645,0.40414489855669311,0.38970635264957293,0.33336608444639276,0.30384941773151769,0.27235998325132521,null,2.5000000000001132E-3,2.5000000000003908E-3,25433837.519323837,27330949.68335491,29197971.702844504,1.0972399643460307E-2,2.9179906094984887E-2,4.4962446986396287E-2,13348041.04606,11980866.047978822,10664645.039242987,6.0351388211422829E-2,4.4471887598227511E-2,2.5265408712709103E-2,-2.5290585831857726E-2,7.2649309014281016E-3,3.7511731963106421E-2,1.408840273610501E-2,1.255691240466561E-2,7.8146936894158969E-3,9.4699151297406026E-2,8.0615426306304805E-2,5.9754088775060943E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BJ4195)+$I4195*BA4195,IF(D4195=24,\".\",IFERROR((CB4196-CB4195)/CB4195,\".\")))","v":-7.1590930941987097E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BK4195)+$I4195*BB4195,IF(D4195=24,\".\",IFERROR((CC4196-CC4195)/CC4195,\".\")))","v":1.8222418498206494E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+(1-$I4195)*(BL4195)+$I4195*BC4195,IF(D4195=24,\".\",IFERROR((CD4196-CD4195)/CD4195,\".\")))","v":4.1237089474751354E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BM4195)+$I4195*BG4195,IF($D4195=24,\".\",IFERROR((CE4196-CE4195)/CE4195,\".\")))","v":3.9719895473764033E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BN4195)+$I4195*BH4195,IF($D4195=24,\".\",IFERROR((CF4196-CF4195)/CF4195,\".\")))","v":3.1014400001446674E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+$AV4195+(1-$I4195)*(BO4195)+$I4195*BI4195,IF($D4195=24,\".\",IFERROR((CG4196-CG4195)/CG4195,\".\")))","v":1.9040051201062613E-2},{"$f":"IFERROR(AV4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BP4195,IF($D4195=24,\".\",IFERROR((CH4196-CH4195)/CH4195,\".\")))","v":9.7199151297406139E-2},{"$f":"IFERROR(AW4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BQ4195,IF(D4195=24,\".\",IFERROR((CI4196-CI4195)/CI4195,\".\")))","v":8.3115426306305196E-2},{"$f":"IFERROR(AW4195+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4195,Table1[Country Code],0)))+BR4195,IF(D4195=24,\".\",IFERROR((CJ4196-CJ4195)/CJ4195,\".\")))","v":6.2254088775061334E-2},7025304.7020178307,7856568.2066937974,8735785.0979078282,4721714.5167943584,4410575.8408813654,4086246.6974969041,1530013.7547575287,1394544.3468741518,1250020.7431481166,13277032.973569719,13661688.394449314,14072052.538552849,2.1538489487239083E-2,2.8976300267704917E-2,3.6658447582999146E-2,0.52913212733620085,0.57508032534879716,0.62078968750113872,0.35563024707355667,0.32284266142926843,0.2903802900324538,0.1152376255902423,0.10207701322193451,8.8830022466407532E-2,2492.4034115955919,2564.612050769535,2641.6468065614508,-2.5089895508090265E-3,4.5018588477656607E-3,1.2078551974888718E-2]
["French Polynesia","PYF",2027,{"$f":"C4226-'Initial Conditions and Settings'!$B$9","v":11},"PYF2027",128.41700744628906,{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,G4225*F4226/F4225,\"\")),\".\")","v":122.24489981369672},301,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D4226=0,a,IF(D4226>0,MAX(MIN(J4225*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4226,Table1[Country Code],0)),MAX(IF(D4226>0,K4225*EXP(growthb),\".\"),0.001)),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,miu,IF(D4226>0,MAX(L4225*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D4226=0,psi,IF(D4226>0,MAX(M4225*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4226,Table1[Country Code],0))*EXP(D4226*INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4226,Table1[Country Code],0))*EXP(D4226*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,Q4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))+growthdif),IF($D4226>1,Q4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(T4225-LN(Z4225)+LN(Z4224))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,R4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))),IF($D4226>1,R4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(U4225-LN(AA4225)+LN(AA4224))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Minimum wage, W],MATCH($B4226,Table1[Country Code],0)),IF($D4226=1,S4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4226,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4226,Table1[Country Code],0)))-growthdif),IF($D4226>1,S4225*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4225)*(V4225-LN(AB4225)+LN(AB4224))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4225/$G4225=mininf,AF4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(W4225/Z4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AC4225/$G4225>mininf,AF4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(W4225/Z4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AC4225/$G4225=mininf,AF4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(Q4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4225/$G4225=mininf,AG4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(X4225/AA4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AD4225/$G4225>mininf,AG4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(X4225/AA4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AD4225/$G4225=mininf,AG4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(R4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4225/$G4225=mininf,AH4225/$G4225>minfor,$B4226=$B4225),FALSE),$P4225*$I4225*(Y4225/AB4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AE4225/$G4225>mininf,AH4225/$G4225=minfor,$B4226=$B4225),FALSE),($J4225*$P4225*$I4225/$M4225)*(Y4225/AB4225)^(-(1-$I4225))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0)),IF(IFERROR(AND(AE4225/$G4225=mininf,AH4225/$G4225=minfor),FALSE),0,((($P4226*($I4226^$I4226)*((1-$I4226)^(1-$I4226)))^(1/$I4226))*(S4226^(-(1-$I4226)/$I4226)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4226,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,W4225*EXP(T4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,X4225*EXP(U4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4226=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4226,Table1[Country Code],0)),IF($D4226>0,Y4225*EXP(V4225),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226>minrud,W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226>minrud,X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226>minrud,Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226))),(1-minrud)*$G4226),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((Q4226/($P4226*(1-$I4226)))^(-1/$I4226))*W4226)),Z4226*(1-($L4226*$K4226*$P4226/Q4226))/(1-$N4226))),mininf*$G4226),Z4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((R4226/($P4226*(1-$I4226)))^(-1/$I4226))*X4226)),AA4226*(1-($L4226*$K4226*$P4226/R4226))/(1-$N4226))),mininf*$G4226),AA4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*(((1-minrud)*$G4226)-(((S4226/($P4226*(1-$I4226)))^(-1/$I4226))*Y4226)),AB4226*(1-($L4226*$K4226*$P4226/S4226))/(1-$N4226))),mininf*$G4226),AB4226-$G4226*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((Q4226/($P4226*(1-$I4226)))^(-1/$I4226)))*W4226),MIN((W4226*(((1-$N4226)*(($P4226*(1-$I4226)/Q4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/Q4226))+($L4226*$K4226*$P4226/Q4226)-$N4226))))-mininf*$G4226,Z4226*(($L4226*$K4226*$P4226/Q4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((R4226/($P4226*(1-$I4226)))^(-1/$I4226)))*X4226),MIN((X4226*(((1-$N4226)*(($P4226*(1-$I4226)/R4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/R4226))+($L4226*$K4226*$P4226/R4226)-$N4226))))-mininf*$G4226,AA4226*(($L4226*$K4226*$P4226/R4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4226-(Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226)))))/$G4226<minrud,(1/(1-($N4226/$M4226)))*((-$N4226/$M4226)*$G4226*(1-minrud)+(((S4226/($P4226*(1-$I4226)))^(-1/$I4226)))*Y4226),MIN((Y4226*(((1-$N4226)*(($P4226*(1-$I4226)/S4226)^(1/$I4226))/(($N4226/$M4226)*(1-($L4226*$K4226*$P4226/S4226))+($L4226*$K4226*$P4226/S4226)-$N4226))))-mininf*$G4226,AB4226*(($L4226*$K4226*$P4226/S4226)-$N4226)/(1-$N4226))),0),$G4226*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MAX(MIN($G4226-Z4226,$G4226*(1-mininf)),minrud*$G4226),\".\")","v":"."},".",".",".",".",".",".",".",".",{"$f":"IFERROR(AI4226/(AC4226+AI4226+AF4226),\".\")","v":"."},".",".",null,{"$f":"IFERROR(IF($D4226=24,growtha,IF(AND(J4226=0,J4227=0),0,LN(J4227)-LN(J4226))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D4226=24,growthb,IF(AND(K4226=0,K4227=0),0,LN(K4227)-LN(K4226))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC4226/$G4226>mininf,AF4226/$G4226>minfor),FALSE),AF4226*(Q4226/(P4226*(1-I4226)))^(1/I4226),IF(IFERROR(AF4226/$G4226=minfor,FALSE),0,IF(IFERROR(AC4226/$G4226=mininf,FALSE), W4226,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD4226/$G4226>mininf,AG4226/$G4226>minfor),FALSE),AG4226*(R4226/($P4226*(1-$I4226)))^(1/$I4226),IF(IFERROR(AG4226/$G4226=minfor,FALSE),0,IF(IFERROR(AD4226/$G4226=mininf,FALSE), X4226,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE4226/$G4226>mininf,AH4226/$G4226>minfor),FALSE),AH4226*(S4226/($P4226*(1-$I4226)))^(1/$I4226),IF(IFERROR(AH4226/$G4226=minfor,FALSE),0,IF(IFERROR(AE4226/$G4226=mininf,FALSE), Y4226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BJ4226)+$I4226*BA4226,IF(D4226=24,\".\",IFERROR((CB4227-CB4226)/CB4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BK4226)+$I4226*BB4226,IF(D4226=24,\".\",IFERROR((CC4227-CC4226)/CC4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+(1-$I4226)*(BL4226)+$I4226*BC4226,IF(D4226=24,\".\",IFERROR((CD4227-CD4226)/CD4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BM4226)+$I4226*BG4226,IF($D4226=24,\".\",IFERROR((CE4227-CE4226)/CE4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BN4226)+$I4226*BH4226,IF($D4226=24,\".\",IFERROR((CF4227-CF4226)/CF4226,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+$AV4226+(1-$I4226)*(BO4226)+$I4226*BI4226,IF($D4226=24,\".\",IFERROR((CG4227-CG4226)/CG4226,\".\")))","v":"."},{"$f":"IFERROR(AV4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BP4226,IF($D4226=24,\".\",IFERROR((CH4227-CH4226)/CH4226,\".\")))","v":"."},{"$f":"IFERROR(AW4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BQ4226,IF(D4226=24,\".\",IFERROR((CI4227-CI4226)/CI4226,\".\")))","v":"."},{"$f":"IFERROR(AW4226+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4226,Table1[Country Code],0)))+BR4226,IF(D4226=24,\".\",IFERROR((CJ4227-CJ4226)/CJ4226,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Qatar","QAT",2016,{"$f":"C4241-'Initial Conditions and Settings'!$B$9","v":0},"QAT2016",1625.1920166015625,{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,G4240*F4241/F4240,\"\")),\".\")","v":1765.8},2569.8040000000001,0.5,0.71,{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4241,Table1[Country Code],0)),MAX(IF(D4241>0,K4240*EXP(growthb),\".\"),0.001)),\".\")","v":122.49484607247341},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4241,Table1[Country Code],0))*EXP(D4241*INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0))),\".\")","v":215.56182345814233},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4241,Table1[Country Code],0))*EXP(D4241*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))),\".\")","v":215.56182345814233},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,Q4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))+growthdif),IF($D4241>1,Q4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(T4240-LN(Z4240)+LN(Z4239))+growthdif),\".\"))),\".\")","v":55013.742101817217},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,R4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))),IF($D4241>1,R4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(U4240-LN(AA4240)+LN(AA4239))),\".\"))),\".\")","v":55013.742101817217},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Minimum wage, W],MATCH($B4241,Table1[Country Code],0)),IF($D4241=1,S4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4241,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4241,Table1[Country Code],0)))-growthdif),IF($D4241>1,S4240*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4240)*(V4240-LN(AB4240)+LN(AB4239))-growthdif),\".\"))),\".\")","v":55013.742101817217},{"$f":"IFERROR(IF(IFERROR(AND(AC4240/$G4240=mininf,AF4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(W4240/Z4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AC4240/$G4240>mininf,AF4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(W4240/Z4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AC4240/$G4240=mininf,AF4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(Q4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF(IFERROR(AND(AD4240/$G4240=mininf,AG4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(X4240/AA4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AD4240/$G4240>mininf,AG4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(X4240/AA4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AD4240/$G4240=mininf,AG4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(R4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF(IFERROR(AND(AE4240/$G4240=mininf,AH4240/$G4240>minfor,$B4241=$B4240),FALSE),$P4240*$I4240*(Y4240/AB4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AE4240/$G4240>mininf,AH4240/$G4240=minfor,$B4241=$B4240),FALSE),($J4240*$P4240*$I4240/$M4240)*(Y4240/AB4240)^(-(1-$I4240))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0)),IF(IFERROR(AND(AE4240/$G4240=mininf,AH4240/$G4240=minfor),FALSE),0,((($P4241*($I4241^$I4241)*((1-$I4241)^(1-$I4241)))^(1/$I4241))*(S4241^(-(1-$I4241)/$I4241)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4241,Table1[Country Code],0))))),\".\")","v":0.15440161675615238},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,W4240*EXP(T4240),\"\")),\".\")","v":364360048},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,X4240*EXP(U4240),\"\")),\".\")","v":364360048},{"$f":"IFERROR(IF($D4241=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4241,Table1[Country Code],0)),IF($D4241>0,Y4240*EXP(V4240),\"\")),\".\")","v":364360048},1648.3832764478273,1648.3832764478273,1648.3832764478273,356.0590631433073,356.0590631433073,356.0590631433073,1292.3242133045201,1292.3242133045201,1292.3242133045201,117.4167235521727,117.4167235521727,117.4167235521727,0.73186329896053914,0.73186329896053914,0.73186329896053914,0.20164178454145842,0.20164178454145842,0.20164178454145842,6.6494916498002432E-2,6.6494916498002432E-2,6.6494916498002432E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,336689947.41672868,336689947.41672868,336689947.41672868,0.18491492270860732,0.18990010543995695,0.19481132301322646,27670100.583271325,27670100.583271325,27670100.583271325,-0.31882115219039875,-0.42488855688861804,-0.54230301818957827,0.12509328427827882,0.14007846700963,0.15498968458290108,-0.38864279062073059,-0.48471019531894477,-0.59212465661991498,-0.26830178687583217,-0.26830178687583217,-0.26830178687583217,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BJ4241)+$I4241*BA4241,IF(D4241=24,\".\",IFERROR((CB4242-CB4241)/CB4241,\".\")))","v":0.15500410349344307},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BK4241)+$I4241*BB4241,IF(D4241=24,\".\",IFERROR((CC4242-CC4241)/CC4241,\".\")))","v":0.16498928622479347},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+(1-$I4241)*(BL4241)+$I4241*BC4241,IF(D4241=24,\".\",IFERROR((CD4242-CD4241)/CD4241,\".\")))","v":0.17490050379806377},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BM4241)+$I4241*BG4241,IF($D4241=24,\".\",IFERROR((CE4242-CE4241)/CE4241,\".\")))","v":-0.35123197140556461},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BN4241)+$I4241*BH4241,IF($D4241=24,\".\",IFERROR((CF4242-CF4241)/CF4241,\".\")))","v":-0.45229937610378135},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+$AV4241+(1-$I4241)*(BO4241)+$I4241*BI4241,IF($D4241=24,\".\",IFERROR((CG4242-CG4241)/CG4241,\".\")))","v":-0.56471383740474657},{"$f":"IFERROR(AV4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BP4241,IF($D4241=24,\".\",IFERROR((CH4242-CH4241)/CH4241,\".\")))","v":-0.26580178687583211},{"$f":"IFERROR(AW4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BQ4241,IF(D4241=24,\".\",IFERROR((CI4242-CI4241)/CI4241,\".\")))","v":-0.26580178687583178},{"$f":"IFERROR(AW4241+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4241,Table1[Country Code],0)))+BR4241,IF(D4241=24,\".\",IFERROR((CJ4242-CJ4241)/CJ4241,\".\")))","v":-0.26580178687583178},142191181.96533737,142191181.96533737,142191181.96533737,15191357.659413695,15191357.659413695,15191357.659413695,3100413.5227823704,3100413.5227823704,3100413.5227823704,160482953.14753342,160482953.14753342,160482953.14753342,9.8954003651457484E-2,9.8234013425065617E-2,9.6374373255184179E-2,0.88602047243372783,0.88602047243372783,0.88602047243372783,9.4660257438359471E-2,9.4660257438359471E-2,9.4660257438359471E-2,1.9319270127912791E-2,1.9319270127912791E-2,1.9319270127912791E-2,62449.491536137939,62449.491536137939,62449.491536137939,8.3106678459920147E-2,8.6664603398260098E-2,9.0234496231756722E-2]
["Romania","ROU",2019,{"$f":"C4270-'Initial Conditions and Settings'!$B$9","v":3},"ROU2019",8869.0966796875,{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,G4269*F4270/F4269,\"\")),\".\")","v":8903.0120515718136},19356,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4270,Table1[Country Code],0)),MAX(IF(D4270>0,K4269*EXP(growthb),\".\"),0.001)),\".\")","v":87.113332387995968},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4270,Table1[Country Code],0))*EXP(D4270*INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0))),\".\")","v":85.239552939148069},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4270,Table1[Country Code],0))*EXP(D4270*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))),\".\")","v":85.239552939148069},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,Q4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))+growthdif),IF($D4270>1,Q4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(T4269-LN(Z4269)+LN(Z4268))+growthdif),\".\"))),\".\")","v":14729.070074500849},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,R4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))),IF($D4270>1,R4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(U4269-LN(AA4269)+LN(AA4268))),\".\"))),\".\")","v":14448.161018850444},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Minimum wage, W],MATCH($B4270,Table1[Country Code],0)),IF($D4270=1,S4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4270,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4270,Table1[Country Code],0)))-growthdif),IF($D4270>1,S4269*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4269)*(V4269-LN(AB4269)+LN(AB4268))-growthdif),\".\"))),\".\")","v":14172.553029232953},{"$f":"IFERROR(IF(IFERROR(AND(AC4269/$G4269=mininf,AF4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(W4269/Z4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AC4269/$G4269>mininf,AF4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(W4269/Z4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AC4269/$G4269=mininf,AF4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(Q4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":3.7155897443878372E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4269/$G4269=mininf,AG4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(X4269/AA4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AD4269/$G4269>mininf,AG4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(X4269/AA4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AD4269/$G4269=mininf,AG4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(R4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":3.9553626872253611E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4269/$G4269=mininf,AH4269/$G4269>minfor,$B4270=$B4269),FALSE),$P4269*$I4269*(Y4269/AB4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AE4269/$G4269>mininf,AH4269/$G4269=minfor,$B4270=$B4269),FALSE),($J4269*$P4269*$I4269/$M4269)*(Y4269/AB4269)^(-(1-$I4269))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0)),IF(IFERROR(AND(AE4269/$G4269=mininf,AH4269/$G4269=minfor),FALSE),0,((($P4270*($I4270^$I4270)*((1-$I4270)^(1-$I4270)))^(1/$I4270))*(S4270^(-(1-$I4270)/$I4270)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4270,Table1[Country Code],0))))),\".\")","v":4.1998483942536691E-2},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,W4269*EXP(T4269),\"\")),\".\")","v":752153219.43283677},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,X4269*EXP(U4269),\"\")),\".\")","v":753718304.70535898},{"$f":"IFERROR(IF($D4270=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4270,Table1[Country Code],0)),IF($D4270>0,Y4269*EXP(V4269),\"\")),\".\")","v":755302158.90569484},6770.1344254029755,6895.2201425229823,7023.2526630057164,682.16904955706514,486.10821460947841,278.41772558637126,6087.9653758459117,6409.1119279135046,6744.8349374193467,2132.8776261688381,2007.7919090488313,1879.7593885660972,0.68380962988487581,0.71988130430329855,0.75759022882919214,7.66222763268785E-2,5.4600421946374503E-2,3.1272306942145153E-2,0.23956809378824567,0.22551827375032679,0.21113746422866272,null,2.5000000000001132E-3,2.5000000000003908E-3,727110632.3919518,736547342.58585191,745839142.6397773,3.1079457298719859E-2,3.818114022765684E-2,4.4951129488829622E-2,25042587.040884972,17170962.119507074,9463016.2659175396,0.19918484388081836,9.6720367410405572E-2,-0.22334855565856948,-1.2876770056314157E-2,9.544123176770114E-3,3.1648222337640419E-2,0.14522861652579877,5.8083350359526165E-2,-0.24665146280970607,-5.3439870989805627E-2,-8.9988325073717235E-2,-0.13554044470491444,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BJ4270)+$I4270*BA4270,IF(D4270=24,\".\",IFERROR((CB4271-CB4270)/CB4270,\".\")))","v":3.4145055563987781E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BK4270)+$I4270*BB4270,IF(D4270=24,\".\",IFERROR((CC4271-CC4270)/CC4270,\".\")))","v":4.8906343644998407E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+(1-$I4270)*(BL4270)+$I4270*BC4270,IF(D4270=24,\".\",IFERROR((CD4271-CD4270)/CD4270,\".\")))","v":6.334338785601995E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BM4270)+$I4270*BG4270,IF($D4270=24,\".\",IFERROR((CE4271-CE4270)/CE4270,\".\")))","v":0.19975044214609361},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BN4270)+$I4270*BH4270,IF($D4270=24,\".\",IFERROR((CF4271-CF4270)/CF4270,\".\")))","v":0.10494557082775091},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+$AV4270+(1-$I4270)*(BO4270)+$I4270*BI4270,IF($D4270=24,\".\",IFERROR((CG4271-CG4270)/CG4270,\".\")))","v":-0.20745629729135273},{"$f":"IFERROR(AV4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BP4270,IF($D4270=24,\".\",IFERROR((CH4271-CH4270)/CH4270,\".\")))","v":-2.5896159047020587E-2},{"$f":"IFERROR(AW4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BQ4270,IF(D4270=24,\".\",IFERROR((CI4271-CI4270)/CI4270,\".\")))","v":-6.2444613130931914E-2},{"$f":"IFERROR(AW4270+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4270,Table1[Country Code],0)))+BR4270,IF(D4270=24,\".\",IFERROR((CJ4271-CJ4270)/CJ4270,\".\")))","v":-0.10799673276212912},179340137.26393861,185199762.24465862,191183061.64799762,7969706.3950429978,5570837.8255704083,3129824.2747695795,15837686.029052923,14908861.847975045,13958156.174084069,203147529.6880345,205679461.91820407,208271042.09685126,3.5961038279856222E-2,4.2352793902424551E-2,4.7790829237993507E-2,0.88280737422376754,0.90042904876088237,0.91795316201036103,3.9231126301568893E-2,2.7085046672213946E-2,1.5027649755140385E-2,7.7961499474663659E-2,7.2485904566903708E-2,6.7019188234498664E-2,10495.32598098959,10626.134631029348,10760.024906842904,4.2363743894206607E-2,4.8509942236188763E-2,5.4823780682049517E-2]
["Russian Federation","RUS",2020,{"$f":"C4297-'Initial Conditions and Settings'!$B$9","v":4},"RUS2020",72645.453125,{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,G4296*F4297/F4296,\"\")),\".\")","v":73759.951588506374},143848,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4297,Table1[Country Code],0)),MAX(IF(D4297>0,K4296*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4297,Table1[Country Code],0))*EXP(D4297*INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4297,Table1[Country Code],0))*EXP(D4297*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,Q4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))+growthdif),IF($D4297>1,Q4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(T4296-LN(Z4296)+LN(Z4295))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,R4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))),IF($D4297>1,R4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(U4296-LN(AA4296)+LN(AA4295))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Minimum wage, W],MATCH($B4297,Table1[Country Code],0)),IF($D4297=1,S4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4297,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4297,Table1[Country Code],0)))-growthdif),IF($D4297>1,S4296*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4296)*(V4296-LN(AB4296)+LN(AB4295))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4296/$G4296=mininf,AF4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(W4296/Z4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AC4296/$G4296>mininf,AF4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(W4296/Z4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AC4296/$G4296=mininf,AF4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(Q4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4296/$G4296=mininf,AG4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(X4296/AA4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AD4296/$G4296>mininf,AG4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(X4296/AA4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AD4296/$G4296=mininf,AG4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(R4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4296/$G4296=mininf,AH4296/$G4296>minfor,$B4297=$B4296),FALSE),$P4296*$I4296*(Y4296/AB4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AE4296/$G4296>mininf,AH4296/$G4296=minfor,$B4297=$B4296),FALSE),($J4296*$P4296*$I4296/$M4296)*(Y4296/AB4296)^(-(1-$I4296))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0)),IF(IFERROR(AND(AE4296/$G4296=mininf,AH4296/$G4296=minfor),FALSE),0,((($P4297*($I4297^$I4297)*((1-$I4297)^(1-$I4297)))^(1/$I4297))*(S4297^(-(1-$I4297)/$I4297)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4297,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,W4296*EXP(T4296),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,X4296*EXP(U4296),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4297=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4297,Table1[Country Code],0)),IF($D4297>0,Y4296*EXP(V4296),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BJ4297)+$I4297*BA4297,IF(D4297=24,\".\",IFERROR((CB4298-CB4297)/CB4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BK4297)+$I4297*BB4297,IF(D4297=24,\".\",IFERROR((CC4298-CC4297)/CC4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+(1-$I4297)*(BL4297)+$I4297*BC4297,IF(D4297=24,\".\",IFERROR((CD4298-CD4297)/CD4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BM4297)+$I4297*BG4297,IF($D4297=24,\".\",IFERROR((CE4298-CE4297)/CE4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BN4297)+$I4297*BH4297,IF($D4297=24,\".\",IFERROR((CF4298-CF4297)/CF4297,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+$AV4297+(1-$I4297)*(BO4297)+$I4297*BI4297,IF($D4297=24,\".\",IFERROR((CG4298-CG4297)/CG4297,\".\")))","v":"."},{"$f":"IFERROR(AV4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BP4297,IF($D4297=24,\".\",IFERROR((CH4298-CH4297)/CH4297,\".\")))","v":"."},{"$f":"IFERROR(AW4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BQ4297,IF(D4297=24,\".\",IFERROR((CI4298-CI4297)/CI4297,\".\")))","v":"."},{"$f":"IFERROR(AW4297+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4297,Table1[Country Code],0)))+BR4297,IF(D4297=24,\".\",IFERROR((CJ4298-CJ4297)/CJ4297,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Russian Federation","RUS",2035,{"$f":"C4312-'Initial Conditions and Settings'!$B$9","v":19},"RUS2035",67524.1640625,{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,G4311*F4312/F4311,\"\")),\".\")","v":68560.093688649024},136325,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4312,Table1[Country Code],0)),MAX(IF(D4312>0,K4311*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4312,Table1[Country Code],0))*EXP(D4312*INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4312,Table1[Country Code],0))*EXP(D4312*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,Q4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))+growthdif),IF($D4312>1,Q4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(T4311-LN(Z4311)+LN(Z4310))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,R4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))),IF($D4312>1,R4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(U4311-LN(AA4311)+LN(AA4310))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Minimum wage, W],MATCH($B4312,Table1[Country Code],0)),IF($D4312=1,S4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4312,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4312,Table1[Country Code],0)))-growthdif),IF($D4312>1,S4311*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4311)*(V4311-LN(AB4311)+LN(AB4310))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4311/$G4311=mininf,AF4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(W4311/Z4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AC4311/$G4311>mininf,AF4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(W4311/Z4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AC4311/$G4311=mininf,AF4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(Q4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4311/$G4311=mininf,AG4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(X4311/AA4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AD4311/$G4311>mininf,AG4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(X4311/AA4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AD4311/$G4311=mininf,AG4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(R4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4311/$G4311=mininf,AH4311/$G4311>minfor,$B4312=$B4311),FALSE),$P4311*$I4311*(Y4311/AB4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AE4311/$G4311>mininf,AH4311/$G4311=minfor,$B4312=$B4311),FALSE),($J4311*$P4311*$I4311/$M4311)*(Y4311/AB4311)^(-(1-$I4311))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0)),IF(IFERROR(AND(AE4311/$G4311=mininf,AH4311/$G4311=minfor),FALSE),0,((($P4312*($I4312^$I4312)*((1-$I4312)^(1-$I4312)))^(1/$I4312))*(S4312^(-(1-$I4312)/$I4312)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4312,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,W4311*EXP(T4311),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,X4311*EXP(U4311),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4312=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4312,Table1[Country Code],0)),IF($D4312>0,Y4311*EXP(V4311),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BJ4312)+$I4312*BA4312,IF(D4312=24,\".\",IFERROR((CB4313-CB4312)/CB4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BK4312)+$I4312*BB4312,IF(D4312=24,\".\",IFERROR((CC4313-CC4312)/CC4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+(1-$I4312)*(BL4312)+$I4312*BC4312,IF(D4312=24,\".\",IFERROR((CD4313-CD4312)/CD4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BM4312)+$I4312*BG4312,IF($D4312=24,\".\",IFERROR((CE4313-CE4312)/CE4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BN4312)+$I4312*BH4312,IF($D4312=24,\".\",IFERROR((CF4313-CF4312)/CF4312,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+$AV4312+(1-$I4312)*(BO4312)+$I4312*BI4312,IF($D4312=24,\".\",IFERROR((CG4313-CG4312)/CG4312,\".\")))","v":"."},{"$f":"IFERROR(AV4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BP4312,IF($D4312=24,\".\",IFERROR((CH4313-CH4312)/CH4312,\".\")))","v":"."},{"$f":"IFERROR(AW4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BQ4312,IF(D4312=24,\".\",IFERROR((CI4313-CI4312)/CI4312,\".\")))","v":"."},{"$f":"IFERROR(AW4312+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4312,Table1[Country Code],0)))+BR4312,IF(D4312=24,\".\",IFERROR((CJ4313-CJ4312)/CJ4312,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Rwanda","RWA",2020,{"$f":"C4323-'Initial Conditions and Settings'!$B$9","v":4},"RWA2020",6733.0361328125,{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,G4322*F4323/F4322,\"\")),\".\")","v":6506.0770505609489},13087,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4323,Table1[Country Code],0)),MAX(IF(D4323>0,K4322*EXP(growthb),\".\"),0.001)),\".\")","v":24.139688639201392},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4323,Table1[Country Code],0))*EXP(D4323*INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0))),\".\")","v":36.510267683547596},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4323,Table1[Country Code],0))*EXP(D4323*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))),\".\")","v":36.510267683547596},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,Q4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))+growthdif),IF($D4323>1,Q4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(T4322-LN(Z4322)+LN(Z4321))+growthdif),\".\"))),\".\")","v":2690.0279475628586},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,R4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))),IF($D4323>1,R4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(U4322-LN(AA4322)+LN(AA4321))),\".\"))),\".\")","v":2621.7037903294836},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Minimum wage, W],MATCH($B4323,Table1[Country Code],0)),IF($D4323=1,S4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4323,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4323,Table1[Country Code],0)))-growthdif),IF($D4323>1,S4322*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4322)*(V4322-LN(AB4322)+LN(AB4321))-growthdif),\".\"))),\".\")","v":2555.0184126720674},{"$f":"IFERROR(IF(IFERROR(AND(AC4322/$G4322=mininf,AF4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(W4322/Z4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AC4322/$G4322>mininf,AF4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(W4322/Z4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AC4322/$G4322=mininf,AF4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(Q4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.0154955333900268E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4322/$G4322=mininf,AG4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(X4322/AA4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AD4322/$G4322>mininf,AG4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(X4322/AA4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AD4322/$G4322=mininf,AG4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(R4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.3383478539387643E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4322/$G4322=mininf,AH4322/$G4322>minfor,$B4323=$B4322),FALSE),$P4322*$I4322*(Y4322/AB4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AE4322/$G4322>mininf,AH4322/$G4322=minfor,$B4323=$B4322),FALSE),($J4322*$P4322*$I4322/$M4322)*(Y4322/AB4322)^(-(1-$I4322))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0)),IF(IFERROR(AND(AE4322/$G4322=mininf,AH4322/$G4322=minfor),FALSE),0,((($P4323*($I4323^$I4323)*((1-$I4323)^(1-$I4323)))^(1/$I4323))*(S4323^(-(1-$I4323)/$I4323)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4323,Table1[Country Code],0))))),\".\")","v":8.6701070742836797E-2},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,W4322*EXP(T4322),\"\")),\".\")","v":21373022.764827337},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,X4322*EXP(U4322),\"\")),\".\")","v":21467053.17980551},{"$f":"IFERROR(IF($D4323=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4323,Table1[Country Code],0)),IF($D4323>0,Y4322*EXP(V4322),\"\")),\".\")","v":21562910.138266779},1758.9506562245349,1800.5999292819749,1843.8024022329416,1123.4432721175617,1101.861894331556,1077.5992418457033,635.50738410697318,698.73803495041909,766.20316038723831,4747.1263943364138,4705.4771212789738,4662.2746483280071,9.7679043633856169E-2,0.10739774975308269,0.11776730500312425,0.17267598637195655,0.16935887567402147,0.16562964647840953,0.72964496999418726,0.72324337457289589,0.71660304851846623,null,2.5000000000001688E-3,2.4999999999999467E-3,13799525.150248213,14411579.612955136,15009352.751863085,5.8940576181964133E-2,7.4909930123908453E-2,8.9008933840471371E-2,7573497.6145791244,7055473.5668503735,6553557.3864036947,0.1176888475083846,0.10047166937526697,8.1395308737164385E-2,1.8462683487084242E-2,4.8761813382575347E-2,7.7267961933039864E-2,6.7210954813505808E-2,6.4323552633930525E-2,5.9654336829731314E-2,2.0721102596837682E-2,1.7112646944408283E-2,1.3114733919781685E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BJ4323)+$I4323*BA4323,IF(D4323=24,\".\",IFERROR((CB4324-CB4323)/CB4323,\".\")))","v":5.8941726319437733E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BK4323)+$I4323*BB4323,IF(D4323=24,\".\",IFERROR((CC4324-CC4323)/CC4323,\".\")))","v":8.2075968238155439E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+(1-$I4323)*(BL4323)+$I4323*BC4323,IF(D4323=24,\".\",IFERROR((CD4324-CD4323)/CD4323,\".\")))","v":0.10337854437166916},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BM4323)+$I4323*BG4323,IF($D4323=24,\".\",IFERROR((CE4324-CE4323)/CE4323,\".\")))","v":0.11518999764585891},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BN4323)+$I4323*BH4323,IF($D4323=24,\".\",IFERROR((CF4324-CF4323)/CF4323,\".\")))","v":0.10513770748951246},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+$AV4323+(1-$I4323)*(BO4323)+$I4323*BI4323,IF($D4323=24,\".\",IFERROR((CG4324-CG4323)/CG4323,\".\")))","v":9.3264919268361557E-2},{"$f":"IFERROR(AV4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BP4323,IF($D4323=24,\".\",IFERROR((CH4324-CH4323)/CH4323,\".\")))","v":4.3461199081751396E-2},{"$f":"IFERROR(AW4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BQ4323,IF(D4323=24,\".\",IFERROR((CI4324-CI4323)/CI4323,\".\")))","v":3.9852743429321776E-2},{"$f":"IFERROR(AW4323+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4323,Table1[Country Code],0)))+BR4323,IF(D4323=24,\".\",IFERROR((CJ4324-CJ4323)/CJ4323,\".\")))","v":3.5854830404695177E-2},3419065.2482606438,3663768.3093537781,3915326.3652738454,2415127.8776929653,2308569.6256726701,2200308.125470507,4183863.2042932119,4147155.7635057746,4109079.4154376737,10018056.330246821,10119493.698532224,10224713.906182026,6.6036751293999024E-2,7.0033205724595621E-2,7.4065900775142426E-2,0.3412902798258079,0.36205055494873101,0.38292771819332527,0.24107749029131906,0.22813094157146571,0.21519507984865624,0.41763222988287307,0.4098185034798032,0.4018772019580184,765.49677773720646,773.24778012777745,781.28783572874045,4.437997998531884E-2,4.8319565692477084E-2,5.2494568392286389E-2]
["Saudi Arabia","SAU",2018,{"$f":"C4347-'Initial Conditions and Settings'!$B$9","v":2},"SAU2018",12978.5810546875,{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,G4346*F4347/F4346,\"\")),\".\")","v":12777.409115008626},33554,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4347,Table1[Country Code],0)),MAX(IF(D4347>0,K4346*EXP(growthb),\".\"),0.001)),\".\")","v":108.23350571455039},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4347,Table1[Country Code],0))*EXP(D4347*INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4347,Table1[Country Code],0))*EXP(D4347*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,Q4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))+growthdif),IF($D4347>1,Q4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(T4346-LN(Z4346)+LN(Z4345))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,R4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))),IF($D4347>1,R4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(U4346-LN(AA4346)+LN(AA4345))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Minimum wage, W],MATCH($B4347,Table1[Country Code],0)),IF($D4347=1,S4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4347,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4347,Table1[Country Code],0)))-growthdif),IF($D4347>1,S4346*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4346)*(V4346-LN(AB4346)+LN(AB4345))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4346/$G4346=mininf,AF4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(W4346/Z4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AC4346/$G4346>mininf,AF4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(W4346/Z4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AC4346/$G4346=mininf,AF4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(Q4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4346/$G4346=mininf,AG4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(X4346/AA4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AD4346/$G4346>mininf,AG4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(X4346/AA4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AD4346/$G4346=mininf,AG4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(R4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4346/$G4346=mininf,AH4346/$G4346>minfor,$B4347=$B4346),FALSE),$P4346*$I4346*(Y4346/AB4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AE4346/$G4346>mininf,AH4346/$G4346=minfor,$B4347=$B4346),FALSE),($J4346*$P4346*$I4346/$M4346)*(Y4346/AB4346)^(-(1-$I4346))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0)),IF(IFERROR(AND(AE4346/$G4346=mininf,AH4346/$G4346=minfor),FALSE),0,((($P4347*($I4347^$I4347)*((1-$I4347)^(1-$I4347)))^(1/$I4347))*(S4347^(-(1-$I4347)/$I4347)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4347,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,W4346*EXP(T4346),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,X4346*EXP(U4346),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4347=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4347,Table1[Country Code],0)),IF($D4347>0,Y4346*EXP(V4346),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BJ4347)+$I4347*BA4347,IF(D4347=24,\".\",IFERROR((CB4348-CB4347)/CB4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BK4347)+$I4347*BB4347,IF(D4347=24,\".\",IFERROR((CC4348-CC4347)/CC4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+(1-$I4347)*(BL4347)+$I4347*BC4347,IF(D4347=24,\".\",IFERROR((CD4348-CD4347)/CD4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BM4347)+$I4347*BG4347,IF($D4347=24,\".\",IFERROR((CE4348-CE4347)/CE4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BN4347)+$I4347*BH4347,IF($D4347=24,\".\",IFERROR((CF4348-CF4347)/CF4347,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+$AV4347+(1-$I4347)*(BO4347)+$I4347*BI4347,IF($D4347=24,\".\",IFERROR((CG4348-CG4347)/CG4347,\".\")))","v":"."},{"$f":"IFERROR(AV4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BP4347,IF($D4347=24,\".\",IFERROR((CH4348-CH4347)/CH4347,\".\")))","v":"."},{"$f":"IFERROR(AW4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BQ4347,IF(D4347=24,\".\",IFERROR((CI4348-CI4347)/CI4347,\".\")))","v":"."},{"$f":"IFERROR(AW4347+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4347,Table1[Country Code],0)))+BR4347,IF(D4347=24,\".\",IFERROR((CJ4348-CJ4347)/CJ4347,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sudan","SDN",2028,{"$f":"C4383-'Initial Conditions and Settings'!$B$9","v":12},"SDN2028",16955.84375,{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,G4382*F4383/F4382,\"\")),\".\")","v":14709.747483935416},52464,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4383,Table1[Country Code],0)),MAX(IF(D4383>0,K4382*EXP(growthb),\".\"),0.001)),\".\")","v":38.45951555063963},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4383,Table1[Country Code],0))*EXP(D4383*INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0))),\".\")","v":71.276584425488892},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4383,Table1[Country Code],0))*EXP(D4383*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))),\".\")","v":71.276584425488892},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,Q4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))+growthdif),IF($D4383>1,Q4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(T4382-LN(Z4382)+LN(Z4381))+growthdif),\".\"))),\".\")","v":9483.2777633088754},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,R4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))),IF($D4383>1,R4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(U4382-LN(AA4382)+LN(AA4381))),\".\"))),\".\")","v":8737.9036015306665},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Minimum wage, W],MATCH($B4383,Table1[Country Code],0)),IF($D4383=1,S4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4383,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4383,Table1[Country Code],0)))-growthdif),IF($D4383>1,S4382*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4382)*(V4382-LN(AB4382)+LN(AB4381))-growthdif),\".\"))),\".\")","v":8045.6946376202159},{"$f":"IFERROR(IF(IFERROR(AND(AC4382/$G4382=mininf,AF4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(W4382/Z4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AC4382/$G4382>mininf,AF4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(W4382/Z4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AC4382/$G4382=mininf,AF4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(Q4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":5.9682384891824758E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4382/$G4382=mininf,AG4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(X4382/AA4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AD4382/$G4382>mininf,AG4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(X4382/AA4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AD4382/$G4382=mininf,AG4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(R4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":7.1107021172458651E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4382/$G4382=mininf,AH4382/$G4382>minfor,$B4383=$B4382),FALSE),$P4382*$I4382*(Y4382/AB4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AE4382/$G4382>mininf,AH4382/$G4382=minfor,$B4383=$B4382),FALSE),($J4382*$P4382*$I4382/$M4382)*(Y4382/AB4382)^(-(1-$I4382))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0)),IF(IFERROR(AND(AE4382/$G4382=mininf,AH4382/$G4382=minfor),FALSE),0,((($P4383*($I4383^$I4383)*((1-$I4383)^(1-$I4383)))^(1/$I4383))*(S4383^(-(1-$I4383)/$I4383)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4383,Table1[Country Code],0))))),\".\")","v":8.3612496197295105E-2},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,W4382*EXP(T4382),\"\")),\".\")","v":399424830.92991877},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,X4382*EXP(U4382),\"\")),\".\")","v":426078239.99712551},{"$f":"IFERROR(IF($D4383=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4383,Table1[Country Code],0)),IF($D4383>0,Y4382*EXP(V4382),\"\")),\".\")","v":456200646.49745667},10714.783811845737,12128.093112562807,13816.525701338405,7644.9420324437169,7594.46744836984,7331.3482628114998,3069.8417794020197,4533.6256641929676,6485.1774385269046,3994.9636720896797,2581.6543713726096,893.22178259701104,0.2086943900807684,0.30820553983976684,0.44087619081220786,0.51971946090799948,0.51628809105416607,0.49840068776286611,0.27158614901123201,0.17550636910606698,6.0723121424926078E-2,null,2.5000000000000577E-3,2.4999999999999467E-3,217369779.95435327,272537575.12979198,330533273.91782242,3.2931101596112455E-2,6.4734983224767007E-2,0.11719914647020957,182055050.97556549,153540664.86733353,125667372.57963425,9.0712930698579441E-2,8.2318465884480219E-2,-1.0523115579836428E-2,-3.1499052256158677E-3,4.2812564713598178E-2,0.10973604599340625,4.4631923876851332E-2,5.0396047373306274E-2,-2.7986216056643087E-2,1.8221371831328881E-2,-7.148443067769783E-2,-0.16662877069046367,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BJ4383)+$I4383*BA4383,IF(D4383=24,\".\",IFERROR((CB4384-CB4383)/CB4383,\".\")))","v":1.4890598185248294E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BK4383)+$I4383*BB4383,IF(D4383=24,\".\",IFERROR((CC4384-CC4383)/CC4383,\".\")))","v":5.3773773969182592E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+(1-$I4383)*(BL4383)+$I4383*BC4383,IF(D4383=24,\".\",IFERROR((CD4384-CD4383)/CD4383,\".\")))","v":0.11346759623180791},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BM4383)+$I4383*BG4383,IF($D4383=24,\".\",IFERROR((CE4384-CE4383)/CE4383,\".\")))","v":7.0172427287715444E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BN4383)+$I4383*BH4383,IF($D4383=24,\".\",IFERROR((CF4384-CF4383)/CF4383,\".\")))","v":6.8857256628893304E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+$AV4383+(1-$I4383)*(BO4383)+$I4383*BI4383,IF($D4383=24,\".\",IFERROR((CG4384-CG4383)/CG4383,\".\")))","v":-1.67546658182397E-2},{"$f":"IFERROR(AV4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BP4383,IF($D4383=24,\".\",IFERROR((CH4384-CH4383)/CH4383,\".\")))","v":2.0721371831328939E-2},{"$f":"IFERROR(AW4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BQ4383,IF(D4383=24,\".\",IFERROR((CI4384-CI4383)/CI4383,\".\")))","v":-6.8984430677697883E-2},{"$f":"IFERROR(AW4383+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4383,Table1[Country Code],0)))+BR4383,IF(D4383=24,\".\",IFERROR((CJ4384-CJ4383)/CJ4383,\".\")))","v":-0.16412877069046372},58224324.566959448,79228768.038287193,104355514.68234307,61520878.434968062,56311154.865667433,50053823.288528897,10951245.729545677,7076993.3672184236,2448555.7404545802,130696448.73147319,142616916.27117306,156857893.71132654,4.140119550060424E-2,5.3637810630470607E-2,6.7579996313572477E-2,0.44549278218405308,0.55553555713994629,0.66528698182313839,0.47071576184420943,0.39484204495486991,0.31910299255098673,8.3791455971737455E-2,4.9622397905183746E-2,1.5610025625874973E-2,2491.1643933263417,2718.3767206307766,2989.8195660133911,1.9472473729083895E-2,3.174364044162914E-2,4.7482532523559939E-2]
["Senegal","SEN",2021,{"$f":"C4402-'Initial Conditions and Settings'!$B$9","v":5},"SEN2021",5954.68798828125,{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,G4401*F4402/F4401,\"\")),\".\")","v":5584.5158386046041},17663,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4402,Table1[Country Code],0)),MAX(IF(D4402>0,K4401*EXP(growthb),\".\"),0.001)),\".\")","v":36.616197615138454},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4402,Table1[Country Code],0))*EXP(D4402*INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0))),\".\")","v":42.925207424201311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4402,Table1[Country Code],0))*EXP(D4402*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))),\".\")","v":42.925207424201311},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,Q4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))+growthdif),IF($D4402>1,Q4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(T4401-LN(Z4401)+LN(Z4400))+growthdif),\".\"))),\".\")","v":5204.6317289567396},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,R4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))),IF($D4402>1,R4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(U4401-LN(AA4401)+LN(AA4400))),\".\"))),\".\")","v":5035.310885570676},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Minimum wage, W],MATCH($B4402,Table1[Country Code],0)),IF($D4402=1,S4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4402,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4402,Table1[Country Code],0)))-growthdif),IF($D4402>1,S4401*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4401)*(V4401-LN(AB4401)+LN(AB4400))-growthdif),\".\"))),\".\")","v":4870.9894410382694},{"$f":"IFERROR(IF(IFERROR(AND(AC4401/$G4401=mininf,AF4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(W4401/Z4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AC4401/$G4401>mininf,AF4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(W4401/Z4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AC4401/$G4401=mininf,AF4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(Q4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":3.6995126489220327E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4401/$G4401=mininf,AG4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(X4401/AA4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AD4401/$G4401>mininf,AG4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(X4401/AA4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AD4401/$G4401=mininf,AG4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(R4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":3.9971304763560832E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4401/$G4401=mininf,AH4401/$G4401>minfor,$B4402=$B4401),FALSE),$P4401*$I4401*(Y4401/AB4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AE4401/$G4401>mininf,AH4401/$G4401=minfor,$B4402=$B4401),FALSE),($J4401*$P4401*$I4401/$M4401)*(Y4401/AB4401)^(-(1-$I4401))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0)),IF(IFERROR(AND(AE4401/$G4401=mininf,AH4401/$G4401=minfor),FALSE),0,((($P4402*($I4402^$I4402)*((1-$I4402)^(1-$I4402)))^(1/$I4402))*(S4402^(-(1-$I4402)/$I4402)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4402,Table1[Country Code],0))))),\".\")","v":4.3057444454021133E-2},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,W4401*EXP(T4401),\"\")),\".\")","v":62660511.292720154},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,X4401*EXP(U4401),\"\")),\".\")","v":63014599.399015307},{"$f":"IFERROR(IF($D4402=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4402,Table1[Country Code],0)),IF($D4402>0,Y4401*EXP(V4401),\"\")),\".\")","v":63378035.40968737},2087.311010356008,2149.2849925838618,2214.392003363399,1488.5130100970082,1463.2709718052167,1433.4131078403996,598.79800025899988,686.0140207786452,780.97889552299978,3497.2048282485962,3435.2308460207423,3370.1238352412051,0.10722469370032635,0.12284216583940402,0.13984719859226721,0.26654289344247628,0.2620228886611668,0.25667634388849092,0.62623241285719722,0.61513494549942915,0.60347645751924195,null,2.5000000000000022E-3,2.4999999999999467E-3,35212392.789422415,37759023.769477457,40226186.313310467,1.1512347885968666E-2,3.1502901870354094E-2,4.8019356646900491E-2,27448118.503297739,25255575.629537851,23151849.096376903,6.8763234826839437E-2,5.2499946909090767E-2,3.4377165169441781E-2,-2.5811753513427682E-2,8.6788628470229057E-3,3.9844543068627836E-2,2.1439133427445078E-2,1.9675907885757127E-2,1.620235159116401E-2,4.8332327444001066E-2,4.41663853320442E-2,3.9281583430421207E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BJ4402)+$I4402*BA4402,IF(D4402=24,\".\",IFERROR((CB4403-CB4402)/CB4402,\".\")))","v":-5.8293687719096557E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BK4402)+$I4402*BB4402,IF(D4402=24,\".\",IFERROR((CC4403-CC4402)/CC4402,\".\")))","v":2.1411216400508352E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+(1-$I4402)*(BL4402)+$I4402*BC4402,IF(D4402=24,\".\",IFERROR((CD4403-CD4402)/CD4402,\".\")))","v":4.5252283899584016E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BM4402)+$I4402*BG4402,IF($D4402=24,\".\",IFERROR((CE4403-CE4402)/CE4402,\".\")))","v":4.8921518168962112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BN4402)+$I4402*BH4402,IF($D4402=24,\".\",IFERROR((CF4403-CF4402)/CF4402,\".\")))","v":3.9908261439243801E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+$AV4402+(1-$I4402)*(BO4402)+$I4402*BI4402,IF($D4402=24,\".\",IFERROR((CG4403-CG4402)/CG4402,\".\")))","v":2.9110092422122751E-2},{"$f":"IFERROR(AV4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BP4402,IF($D4402=24,\".\",IFERROR((CH4403-CH4402)/CH4402,\".\")))","v":5.2152661485820921E-2},{"$f":"IFERROR(AW4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BQ4402,IF(D4402=24,\".\",IFERROR((CI4403-CI4402)/CI4402,\".\")))","v":4.7986719373863999E-2},{"$f":"IFERROR(AW4402+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4402,Table1[Country Code],0)))+BR4402,IF(D4402=24,\".\",IFERROR((CJ4403-CJ4402)/CJ4402,\".\")))","v":4.3101917472241007E-2},6233046.1427676724,6908587.7329616407,7608279.9075325243,6237808.5261422126,5932536.8774100877,5621833.2461518086,5496759.238783936,5399351.1440039147,5297018.6869166782,17967613.907693822,18240475.754375644,18527131.840601012,3.0916679605361569E-2,3.5293796965126321E-2,3.9739329129150375E-2,0.3469045013316237,0.3787504134207883,0.41065611088595327,0.34716955507771413,0.32524024906460852,0.30343786045889326,0.30592594359066211,0.29600933751460312,0.28590602865515341,1017.245875994668,1032.6940924178025,1048.9232769405544,5.0677870799589186E-3,9.1512615847157974E-3,1.355800278202679E-2]
["Senegal","SEN",2037,{"$f":"C4418-'Initial Conditions and Settings'!$B$9","v":21},"SEN2037",10097.6923828125,{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,G4417*F4418/F4417,\"\")),\".\")","v":9469.9710809617063},26010,{"$f":"capshare","v":0.5},{"$f":"IFERROR(IF($D4418=0,a,IF(D4418>0,MAX(MIN(J4417*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.74827081907576265},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4418,Table1[Country Code],0)),MAX(IF(D4418>0,K4417*EXP(growthb),\".\"),0.001)),\".\")","v":38.110532987793796},{"$f":"IFERROR(IF($D4418=0,miu,IF(D4418>0,MAX(L4417*EXP(growthmiu),1.001),\".\")),\".\")","v":2.2303885651815887},{"$f":"IFERROR(IF($D4418=0,psi,IF(D4418>0,MAX(M4417*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2335105721276367},0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4418,Table1[Country Code],0))*EXP(D4418*INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0))),\".\")","v":43.841663367107586},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4418,Table1[Country Code],0))*EXP(D4418*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))),\".\")","v":43.841663367107586},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,Q4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))+growthdif),IF($D4418>1,Q4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(T4417-LN(Z4417)+LN(Z4416))+growthdif),\".\"))),\".\")","v":7166.8796538094302},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,R4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))),IF($D4418>1,R4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(U4417-LN(AA4417)+LN(AA4416))),\".\"))),\".\")","v":6182.5478669150098},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Minimum wage, W],MATCH($B4418,Table1[Country Code],0)),IF($D4418=1,S4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4418,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4418,Table1[Country Code],0)))-growthdif),IF($D4418>1,S4417*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4417)*(V4417-LN(AB4417)+LN(AB4416))-growthdif),\".\"))),\".\")","v":5311.0385197649302},{"$f":"IFERROR(IF(IFERROR(AND(AC4417/$G4417=mininf,AF4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(W4417/Z4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AC4417/$G4417>mininf,AF4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(W4417/Z4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AC4417/$G4417=mininf,AF4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(Q4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":1.5536408536608932E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4417/$G4417=mininf,AG4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(X4417/AA4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AD4417/$G4417>mininf,AG4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(X4417/AA4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AD4417/$G4417=mininf,AG4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(R4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":2.6211164747101633E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4417/$G4417=mininf,AH4417/$G4417>minfor,$B4418=$B4417),FALSE),$P4417*$I4417*(Y4417/AB4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AE4417/$G4417>mininf,AH4417/$G4417=minfor,$B4418=$B4417),FALSE),($J4417*$P4417*$I4417/$M4417)*(Y4417/AB4417)^(-(1-$I4417))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0)),IF(IFERROR(AND(AE4417/$G4417=mininf,AH4417/$G4417=minfor),FALSE),0,((($P4418*($I4418^$I4418)*((1-$I4418)^(1-$I4418)))^(1/$I4418))*(S4418^(-(1-$I4418)/$I4418)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4418,Table1[Country Code],0))))),\".\")","v":3.896495191897633E-2},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,W4417*EXP(T4417),\"\")),\".\")","v":95657079.051464587},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,X4417*EXP(U4417),\"\")),\".\")","v":107451860.61083587},{"$f":"IFERROR(IF($D4418=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4418,Table1[Country Code],0)),IF($D4418>0,Y4417*EXP(V4417),\"\")),\".\")","v":122369593.90609466},{"$f":"IFERROR(IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418>minrud,W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":2013.5238637558361},{"$f":"IFERROR(IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418>minrud,X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":2500.3182042649773},{"$f":"IFERROR(IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418>minrud,Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418))),(1-minrud)*$G4418),\".\")","v":3183.9663557104814},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((Q4418/($P4418*(1-$I4418)))^(-1/$I4418))*W4418)),Z4418*(1-($L4418*$K4418*$P4418/Q4418))/(1-$N4418))),mininf*$G4418),Z4418-$G4418*minfor),\".\")","v":1769.948224523208},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((R4418/($P4418*(1-$I4418)))^(-1/$I4418))*X4418)),AA4418*(1-($L4418*$K4418*$P4418/R4418))/(1-$N4418))),mininf*$G4418),AA4418-$G4418*minfor),\".\")","v":1818.8093319812642},{"$f":"IFERROR(MIN(MAX((IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*(((1-minrud)*$G4418)-(((S4418/($P4418*(1-$I4418)))^(-1/$I4418))*Y4418)),AB4418*(1-($L4418*$K4418*$P4418/S4418))/(1-$N4418))),mininf*$G4418),AB4418-$G4418*minfor),\".\")","v":1739.4214283218425},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((Q4418/($P4418*(1-$I4418)))^(-1/$I4418)))*W4418),MIN((W4418*(((1-$N4418)*(($P4418*(1-$I4418)/Q4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/Q4418))+($L4418*$K4418*$P4418/Q4418)-$N4418))))-mininf*$G4418,Z4418*(($L4418*$K4418*$P4418/Q4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":243.57563923262782},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((R4418/($P4418*(1-$I4418)))^(-1/$I4418)))*X4418),MIN((X4418*(((1-$N4418)*(($P4418*(1-$I4418)/R4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/R4418))+($L4418*$K4418*$P4418/R4418)-$N4418))))-mininf*$G4418,AA4418*(($L4418*$K4418*$P4418/R4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":681.50887228371278},{"$f":"IFERROR(MIN(MAX(IF(($G4418-(Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418)))))/$G4418<minrud,(1/(1-($N4418/$M4418)))*((-$N4418/$M4418)*$G4418*(1-minrud)+(((S4418/($P4418*(1-$I4418)))^(-1/$I4418)))*Y4418),MIN((Y4418*(((1-$N4418)*(($P4418*(1-$I4418)/S4418)^(1/$I4418))/(($N4418/$M4418)*(1-($L4418*$K4418*$P4418/S4418))+($L4418*$K4418*$P4418/S4418)-$N4418))))-mininf*$G4418,AB4418*(($L4418*$K4418*$P4418/S4418)-$N4418)/(1-$N4418))),0),$G4418*(1-mininf-minrud)),\".\")","v":1444.5449273886384},{"$f":"IFERROR(MAX(MIN($G4418-Z4418,$G4418*(1-mininf)),minrud*$G4418),\".\")","v":7456.4472172058704},6969.6528766967294,6286.004725251225,2.5720842983597784E-2,7.1965253796160839E-2,0.15253952890022343,0.18690112244180834,0.19206070603930062,0.18367758607191001,{"$f":"IFERROR(AI4418/(AC4418+AI4418+AF4418),\".\")","v":0.78737803457459388},0.7359740401645386,0.66378288502786653,null,{"$f":"IFERROR(IF($D4418=24,growtha,IF(AND(J4418=0,J4419=0),0,LN(J4419)-LN(J4418))),\".\")","v":2.5000000000000577E-3},{"$f":"IFERROR(IF(D4418=24,growthb,IF(AND(K4418=0,K4419=0),0,LN(K4419)-LN(K4418))),\".\")","v":2.5000000000003908E-3},{"$f":"IF(IFERROR(AND(AC4418/$G4418>mininf,AF4418/$G4418>minfor),FALSE),AF4418*(Q4418/(P4418*(1-I4418)))^(1/I4418),IF(IFERROR(AF4418/$G4418=minfor,FALSE),0,IF(IFERROR(AC4418/$G4418=mininf,FALSE), W4418,\".\")))","v":26036345.136519153},{"$f":"IF(IFERROR(AND(AD4418/$G4418>mininf,AG4418/$G4418>minfor),FALSE),AG4418*(R4418/($P4418*(1-$I4418)))^(1/$I4418),IF(IFERROR(AG4418/$G4418=minfor,FALSE),0,IF(IFERROR(AD4418/$G4418=mininf,FALSE), X4418,\".\")))","v":54211626.091051318},{"$f":"IF(IFERROR(AND(AE4418/$G4418>mininf,AH4418/$G4418>minfor),FALSE),AH4418*(S4418/($P4418*(1-$I4418)))^(1/$I4418),IF(IFERROR(AH4418/$G4418=minfor,FALSE),0,IF(IFERROR(AE4418/$G4418=mininf,FALSE), Y4418,\".\")))","v":84796104.481905013},-7.4685312879910981E-2,1.2175741056111633E-2,4.5144309693093021E-2,69620733.914945439,53240234.519784547,37573489.424189642,4.729015244742385E-2,4.0303085677440009E-2,2.4877393916987955E-2,-0.11198709220362257,-1.1022182926082813E-2,3.7013172961579244E-2,-1.1626876285752985E-5,7.1051616952422236E-3,6.7462571854735032E-3,4.1673430217194607E-2,4.0212259330127509E-2,3.5203730620679607E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BJ4418)+$I4418*BA4418,IF(D4418=24,\".\",IFERROR((CB4419-CB4418)/CB4418,\".\")))","v":-9.2015868499946918E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BK4418)+$I4418*BB4418,IF(D4418=24,\".\",IFERROR((CC4419-CC4418)/CC4418,\".\")))","v":1.8971131068342625E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+(1-$I4418)*(BL4418)+$I4418*BC4418,IF(D4418=24,\".\",IFERROR((CD4419-CD4418)/CD4418,\".\")))","v":4.2399075369155985E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BM4418)+$I4418*BG4418,IF($D4418=24,\".\",IFERROR((CE4419-CE4418)/CE4418,\".\")))","v":2.7459596827388959E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BN4418)+$I4418*BH4418,IF($D4418=24,\".\",IFERROR((CF4419-CF4418)/CF4418,\".\")))","v":2.7524457728161027E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+$AV4418+(1-$I4418)*(BO4418)+$I4418*BI4418,IF($D4418=24,\".\",IFERROR((CG4419-CG4418)/CG4418,\".\")))","v":1.963215959305064E-2},{"$f":"IFERROR(AV4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BP4418,IF($D4418=24,\".\",IFERROR((CH4419-CH4418)/CH4418,\".\")))","v":4.5493764259014517E-2},{"$f":"IFERROR(AW4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BQ4418,IF(D4418=24,\".\",IFERROR((CI4419-CI4418)/CI4418,\".\")))","v":4.4032593371947752E-2},{"$f":"IFERROR(AW4418+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4418,Table1[Country Code],0)))+BR4418,IF(D4418=24,\".\",IFERROR((CJ4419-CJ4418)/CJ4418,\".\")))","v":3.9024064662499851E-2},3491354.5859598932,8426922.449242644,15344067.505784184,11515834.42143565,10208440.431455951,8386659.3822532147,12458449.425535163,11645099.24746705,10502839.982224636,27465638.432930708,30280462.128165647,34233566.870262034,2.0452534116223341E-2,2.6741088978998923E-2,3.5786104946094313E-2,0.12711718296611063,0.27829570148482857,0.44821702523534718,0.41928151240891648,0.33712961143880554,0.24498351030837298,0.45360130462497283,0.38457468707636583,0.30679946445627981,1055.9645687401271,1164.1853951620778,1316.1694298447533,-8.6166488414551878E-4,4.6420378897487069E-3,1.3587180324691417E-2]
["Singapore","SGP",2026,{"$f":"C4433-'Initial Conditions and Settings'!$B$9","v":10},"SGP2026",3498.0380859375,{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,G4432*F4433/F4432,\"\")),\".\")","v":3383.477710139513},6052,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4433,Table1[Country Code],0)),MAX(IF(D4433>0,K4432*EXP(growthb),\".\"),0.001)),\".\")","v":148.68656144043851},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4433,Table1[Country Code],0))*EXP(D4433*INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0))),\".\")","v":199.9538704664493},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4433,Table1[Country Code],0))*EXP(D4433*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))),\".\")","v":199.9538704664493},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,Q4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))+growthdif),IF($D4433>1,Q4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(T4432-LN(Z4432)+LN(Z4431))+growthdif),\".\"))),\".\")","v":69049.748250408302},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,R4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))),IF($D4433>1,R4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(U4432-LN(AA4432)+LN(AA4431))),\".\"))),\".\")","v":66657.241495290698},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Minimum wage, W],MATCH($B4433,Table1[Country Code],0)),IF($D4433=1,S4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4433,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4433,Table1[Country Code],0)))-growthdif),IF($D4433>1,S4432*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4432)*(V4432-LN(AB4432)+LN(AB4431))-growthdif),\".\"))),\".\")","v":64323.617687834369},{"$f":"IFERROR(IF(IFERROR(AND(AC4432/$G4432=mininf,AF4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(W4432/Z4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AC4432/$G4432>mininf,AF4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(W4432/Z4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AC4432/$G4432=mininf,AF4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(Q4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":3.4218791435459209E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4432/$G4432=mininf,AG4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(X4432/AA4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AD4432/$G4432>mininf,AG4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(X4432/AA4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AD4432/$G4432=mininf,AG4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(R4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":3.9414483156374816E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4432/$G4432=mininf,AH4432/$G4432>minfor,$B4433=$B4432),FALSE),$P4432*$I4432*(Y4432/AB4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AE4432/$G4432>mininf,AH4432/$G4432=minfor,$B4433=$B4432),FALSE),($J4432*$P4432*$I4432/$M4432)*(Y4432/AB4432)^(-(1-$I4432))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0)),IF(IFERROR(AND(AE4432/$G4432=mininf,AH4432/$G4432=minfor),FALSE),0,((($P4433*($I4433^$I4433)*((1-$I4433)^(1-$I4433)))^(1/$I4433))*(S4433^(-(1-$I4433)/$I4433)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4433,Table1[Country Code],0))))),\".\")","v":4.3330497120646197E-2},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,W4432*EXP(T4432),\"\")),\".\")","v":1308669888.853986},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,X4432*EXP(U4432),\"\")),\".\")","v":1347814217.4533174},{"$f":"IFERROR(IF($D4433=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4433,Table1[Country Code],0)),IF($D4433>0,Y4432*EXP(V4432),\"\")),\".\")","v":1387093482.8186362},3214.3038246325373,3214.3038246325373,3214.3038246325373,702.32495867599721,271.89474883971212,0,2511.9788659565402,2942.4090757928252,3214.3038246325373,169.17388550697569,169.17388550697569,169.17388550697569,0.74242512620334722,0.86964044922627826,0.95,0.20757487379665279,8.0359550773721783E-2,0,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,null,2.5000000000001132E-3,2.4999999999995026E-3,1198230972.823653,1307970914.9937959,1387093482.8186362,2.6536828367078158E-2,3.9087017085552844E-2,4.3330497120646072E-2,110438916.03033304,39843302.459521532,0,0.11397943584280767,5.010538624199512E-2,0,-1.4458941387258228E-2,2.895555610303191E-3,2.9817386033403892E-3,6.2983666088469725E-2,3.91392476675545E-3,0,2.9817386033421656E-3,2.9817386033421656E-3,2.9817386033421656E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BJ4433)+$I4433*BA4433,IF(D4433=24,\".\",IFERROR((CB4434-CB4433)/CB4433,\".\")))","v":1.6060209305196041E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BK4433)+$I4433*BB4433,IF(D4433=24,\".\",IFERROR((CC4434-CC4433)/CC4433,\".\")))","v":3.1012552163214094E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+(1-$I4433)*(BL4433)+$I4433*BC4433,IF(D4433=24,\".\",IFERROR((CD4434-CD4433)/CD4433,\".\")))","v":3.3177383677279307E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BM4433)+$I4433*BG4433,IF($D4433=24,\".\",IFERROR((CE4434-CE4433)/CE4433,\".\")))","v":0.10100281678092489},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BN4433)+$I4433*BH4433,IF($D4433=24,\".\",IFERROR((CF4434-CF4433)/CF4433,\".\")))","v":3.9530921319661474E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+$AV4433+(1-$I4433)*(BO4433)+$I4433*BI4433,IF($D4433=24,\".\",IFERROR((CG4434-CG4433)/CG4433,\".\")))","v":1.2521265815286189E-2},{"$f":"IFERROR(AV4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BP4433,IF($D4433=24,\".\",IFERROR((CH4434-CH4433)/CH4433,\".\")))","v":1.5503004418628355E-2},{"$f":"IFERROR(AW4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BQ4433,IF(D4433=24,\".\",IFERROR((CI4434-CI4433)/CI4433,\".\")))","v":1.5503004418627744E-2},{"$f":"IFERROR(AW4433+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4433,Table1[Country Code],0)))+BR4433,IF(D4433=24,\".\",IFERROR((CJ4434-CJ4433)/CJ4433,\".\")))","v":1.5503004418627744E-2},346903016.60929048,392265744.68611497,422207693.936562,40539243.929325975,15150382.585826052,0,5029616.3274055189,5029616.3274055189,5029616.3274055189,392471876.86602199,412445743.59934652,427237310.26396751,2.4826968811969368E-2,3.1136324751373522E-2,3.2969313491552445E-2,0.88389267373599012,0.95107235502753884,0.98822758170559122,0.10329209892194351,3.673303172827326E-2,0,1.2815227342066289E-2,1.2194613244187903E-2,1.1772418294408751E-2,64849.946607075675,68150.321149925076,70594.40024189814,1.890949361724914E-2,2.4879826591192256E-2,2.6711834395435119E-2]
["Solomon Islands","SLB",2022,{"$f":"C4455-'Initial Conditions and Settings'!$B$9","v":6},"SLB2022",283.06500244140625,{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,G4454*F4455/F4454,\"\")),\".\")","v":288.08501734887557},672,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4455,Table1[Country Code],0)),MAX(IF(D4455>0,K4454*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4455,Table1[Country Code],0))*EXP(D4455*INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4455,Table1[Country Code],0))*EXP(D4455*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,Q4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))+growthdif),IF($D4455>1,Q4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(T4454-LN(Z4454)+LN(Z4453))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,R4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))),IF($D4455>1,R4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(U4454-LN(AA4454)+LN(AA4453))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Minimum wage, W],MATCH($B4455,Table1[Country Code],0)),IF($D4455=1,S4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4455,Table1[Country Code],0)))-growthdif),IF($D4455>1,S4454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4454)*(V4454-LN(AB4454)+LN(AB4453))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4454/$G4454=mininf,AF4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(W4454/Z4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AC4454/$G4454>mininf,AF4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(W4454/Z4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AC4454/$G4454=mininf,AF4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(Q4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4454/$G4454=mininf,AG4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(X4454/AA4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AD4454/$G4454>mininf,AG4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(X4454/AA4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AD4454/$G4454=mininf,AG4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(R4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4454/$G4454=mininf,AH4454/$G4454>minfor,$B4455=$B4454),FALSE),$P4454*$I4454*(Y4454/AB4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AE4454/$G4454>mininf,AH4454/$G4454=minfor,$B4455=$B4454),FALSE),($J4454*$P4454*$I4454/$M4454)*(Y4454/AB4454)^(-(1-$I4454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0)),IF(IFERROR(AND(AE4454/$G4454=mininf,AH4454/$G4454=minfor),FALSE),0,((($P4455*($I4455^$I4455)*((1-$I4455)^(1-$I4455)))^(1/$I4455))*(S4455^(-(1-$I4455)/$I4455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4455,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,W4454*EXP(T4454),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,X4454*EXP(U4454),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4455,Table1[Country Code],0)),IF($D4455>0,Y4454*EXP(V4454),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BJ4455)+$I4455*BA4455,IF(D4455=24,\".\",IFERROR((CB4456-CB4455)/CB4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BK4455)+$I4455*BB4455,IF(D4455=24,\".\",IFERROR((CC4456-CC4455)/CC4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+(1-$I4455)*(BL4455)+$I4455*BC4455,IF(D4455=24,\".\",IFERROR((CD4456-CD4455)/CD4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BM4455)+$I4455*BG4455,IF($D4455=24,\".\",IFERROR((CE4456-CE4455)/CE4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BN4455)+$I4455*BH4455,IF($D4455=24,\".\",IFERROR((CF4456-CF4455)/CF4455,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+$AV4455+(1-$I4455)*(BO4455)+$I4455*BI4455,IF($D4455=24,\".\",IFERROR((CG4456-CG4455)/CG4455,\".\")))","v":"."},{"$f":"IFERROR(AV4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BP4455,IF($D4455=24,\".\",IFERROR((CH4456-CH4455)/CH4455,\".\")))","v":"."},{"$f":"IFERROR(AW4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BQ4455,IF(D4455=24,\".\",IFERROR((CI4456-CI4455)/CI4455,\".\")))","v":"."},{"$f":"IFERROR(AW4455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4455,Table1[Country Code],0)))+BR4455,IF(D4455=24,\".\",IFERROR((CJ4456-CJ4455)/CJ4455,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sierra Leone","SLE",2030,{"$f":"C4489-'Initial Conditions and Settings'!$B$9","v":14},"SLE2030",3720.633056640625,{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,G4488*F4489/F4488,\"\")),\".\")","v":3440.5436150571572},9720,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4489,Table1[Country Code],0)),MAX(IF(D4489>0,K4488*EXP(growthb),\".\"),0.001)),\".\")","v":30.994685484106192},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4489,Table1[Country Code],0))*EXP(D4489*INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0))),\".\")","v":40.722743129233642},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4489,Table1[Country Code],0))*EXP(D4489*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))),\".\")","v":40.722743129233642},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,Q4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))+growthdif),IF($D4489>1,Q4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(T4488-LN(Z4488)+LN(Z4487))+growthdif),\".\"))),\".\")","v":3787.1431704484098},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,R4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))),IF($D4489>1,R4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(U4488-LN(AA4488)+LN(AA4487))),\".\"))),\".\")","v":3423.2397228755676},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Minimum wage, W],MATCH($B4489,Table1[Country Code],0)),IF($D4489=1,S4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4489,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4489,Table1[Country Code],0)))-growthdif),IF($D4489>1,S4488*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4488)*(V4488-LN(AB4488)+LN(AB4487))-growthdif),\".\"))),\".\")","v":3091.7752752242045},{"$f":"IFERROR(IF(IFERROR(AND(AC4488/$G4488=mininf,AF4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(W4488/Z4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AC4488/$G4488>mininf,AF4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(W4488/Z4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AC4488/$G4488=mininf,AF4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(Q4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":4.8103420138801235E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4488/$G4488=mininf,AG4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(X4488/AA4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AD4488/$G4488>mininf,AG4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(X4488/AA4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AD4488/$G4488=mininf,AG4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(R4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":5.9740692313970827E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4488/$G4488=mininf,AH4488/$G4488>minfor,$B4489=$B4488),FALSE),$P4488*$I4488*(Y4488/AB4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AE4488/$G4488>mininf,AH4488/$G4488=minfor,$B4489=$B4488),FALSE),($J4488*$P4488*$I4488/$M4488)*(Y4488/AB4488)^(-(1-$I4488))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0)),IF(IFERROR(AND(AE4488/$G4488=mininf,AH4488/$G4488=minfor),FALSE),0,((($P4489*($I4489^$I4489)*((1-$I4489)^(1-$I4489)))^(1/$I4489))*(S4489^(-(1-$I4489)/$I4489)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4489,Table1[Country Code],0))))),\".\")","v":7.2724610763915426E-2},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,W4488*EXP(T4488),\"\")),\".\")","v":13821651.440109316},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,X4488*EXP(U4488),\"\")),\".\")","v":14879237.350259222},{"$f":"IFERROR(IF($D4489=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4489,Table1[Country Code],0)),IF($D4489>0,Y4488*EXP(V4488),\"\")),\".\")","v":16103246.523600977},618.58899857769359,720.22540391897132,845.79949368415623,333.47650126546654,295.05669101325293,224.37115704132489,285.11249731222699,425.16871290571834,621.42833664283125,2821.9546164794638,2720.3182111381857,2594.7441213730008,8.2868444412232942E-2,0.12357602765011166,0.18061922945060752,9.6925526479607366E-2,8.5758741648258752E-2,6.5213867965338221E-2,0.82020602910815976,0.79066523070162964,0.75416690258405428,null,2.5000000000000577E-3,2.5000000000003908E-3,9863377.2240341473,12017714.04471992,14328239.56114281,3.0758596914154168E-2,5.577413285660171E-2,7.7018346810799443E-2,3958274.2160751689,2861523.3055393025,1775006.9624581672,9.0058677207482063E-2,7.6229606672690409E-2,3.737254377039001E-2,-9.2198427363152646E-3,3.0501974377213692E-2,6.6742365117398172E-2,4.0080237557010179E-2,4.0957448193300827E-2,1.7096562076989841E-2,2.6272893478572534E-2,2.2046744346310376E-2,1.506439933392123E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BJ4489)+$I4489*BA4489,IF(D4489=24,\".\",IFERROR((CB4490-CB4489)/CB4489,\".\")))","v":2.6155187155591383E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BK4489)+$I4489*BB4489,IF(D4489=24,\".\",IFERROR((CC4490-CC4489)/CC4489,\".\")))","v":5.8523863683579633E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+(1-$I4489)*(BL4489)+$I4489*BC4489,IF(D4489=24,\".\",IFERROR((CD4490-CD4489)/CD4489,\".\")))","v":8.7266166030770739E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BM4489)+$I4489*BG4489,IF($D4489=24,\".\",IFERROR((CE4490-CE4489)/CE4489,\".\")))","v":8.295526744891811E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BN4489)+$I4489*BH4489,IF($D4489=24,\".\",IFERROR((CF4490-CF4489)/CF4489,\".\")))","v":7.6479337499667607E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+$AV4489+(1-$I4489)*(BO4489)+$I4489*BI4489,IF($D4489=24,\".\",IFERROR((CG4490-CG4489)/CG4489,\".\")))","v":4.5120362990361915E-2},{"$f":"IFERROR(AV4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BP4489,IF($D4489=24,\".\",IFERROR((CH4490-CH4489)/CH4489,\".\")))","v":4.4158703545244524E-2},{"$f":"IFERROR(AW4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BQ4489,IF(D4489=24,\".\",IFERROR((CI4490-CI4489)/CI4489,\".\")))","v":3.9932554412982699E-2},{"$f":"IFERROR(AW4489+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4489,Table1[Country Code],0)))+BR4489,IF(D4489=24,\".\",IFERROR((CJ4490-CJ4489)/CJ4489,\".\")))","v":3.2950209400593553E-2},2159523.6940109823,2910908.8538854653,3842633.5331120184,1087880.6130615901,870055.70275430765,597556.84373762063,3561838.9899283499,3433554.6762024416,3275056.4897190612,6809243.2970009223,7214519.2328422144,7715246.8665687004,4.4647305488239558E-2,5.1841226499113019E-2,6.0945253322388419E-2,0.31714591472478704,0.40347925619690816,0.49805710686494231,0.15976527282271419,0.12059787695812166,7.7451422368209927E-2,0.52308881245249883,0.47592286684497015,0.42449147076684773,700.53943384783156,742.23448897553646,793.74967763052473,2.7582574975430596E-2,3.4683362259111838E-2,4.4056278405191662E-2]
["El Salvador","SLV",2023,{"$f":"C4508-'Initial Conditions and Settings'!$B$9","v":7},"SLV2023",3071.76904296875,{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,G4507*F4508/F4507,\"\")),\".\")","v":2973.8312082265429},6578,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4508,Table1[Country Code],0)),MAX(IF(D4508>0,K4507*EXP(growthb),\".\"),0.001)),\".\")","v":44.481831271499182},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4508,Table1[Country Code],0))*EXP(D4508*INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0))),\".\")","v":72.901949446595751},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4508,Table1[Country Code],0))*EXP(D4508*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))),\".\")","v":72.901949446595751},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,Q4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))+growthdif),IF($D4508>1,Q4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(T4507-LN(Z4507)+LN(Z4506))+growthdif),\".\"))),\".\")","v":8995.7593292252677},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,R4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))),IF($D4508>1,R4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(U4507-LN(AA4507)+LN(AA4506))),\".\"))),\".\")","v":8577.6329148463847},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Minimum wage, W],MATCH($B4508,Table1[Country Code],0)),IF($D4508=1,S4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4508,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4508,Table1[Country Code],0)))-growthdif),IF($D4508>1,S4507*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4507)*(V4507-LN(AB4507)+LN(AB4506))-growthdif),\".\"))),\".\")","v":8178.0554794237742},{"$f":"IFERROR(IF(IFERROR(AND(AC4507/$G4507=mininf,AF4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(W4507/Z4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AC4507/$G4507>mininf,AF4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(W4507/Z4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AC4507/$G4507=mininf,AF4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(Q4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":9.3890555636703954E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD4507/$G4507=mininf,AG4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(X4507/AA4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AD4507/$G4507>mininf,AG4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(X4507/AA4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AD4507/$G4507=mininf,AG4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(R4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":1.6588858541668056E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4507/$G4507=mininf,AH4507/$G4507>minfor,$B4508=$B4507),FALSE),$P4507*$I4507*(Y4507/AB4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AE4507/$G4507>mininf,AH4507/$G4507=minfor,$B4508=$B4507),FALSE),($J4507*$P4507*$I4507/$M4507)*(Y4507/AB4507)^(-(1-$I4507))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0)),IF(IFERROR(AND(AE4507/$G4507=mininf,AH4507/$G4507=minfor),FALSE),0,((($P4508*($I4508^$I4508)*((1-$I4508)^(1-$I4508)))^(1/$I4508))*(S4508^(-(1-$I4508)/$I4508)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4508,Table1[Country Code],0))))),\".\")","v":2.4157217789538915E-2},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,W4507*EXP(T4507),\"\")),\".\")","v":64961659.242246747},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,X4507*EXP(U4507),\"\")),\".\")","v":66345937.853892356},{"$f":"IFERROR(IF($D4508=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4508,Table1[Country Code],0)),IF($D4508>0,Y4507*EXP(V4507),\"\")),\".\")","v":67802946.793789342},1631.3939653880332,1728.9266851356044,1834.7128437319063,830.47860692640154,780.50770177956429,717.13587540028436,800.91535846163163,948.41898335604003,1117.5769683316219,1342.4372428385097,1244.9045230909385,1139.1183644946366,0.26932105502358383,0.31892159202997733,0.37580376627969203,0.27926218698258298,0.26245864244764028,0.24114881618582226,0.45141675799383313,0.41861976552238239,0.38304741753448568,null,2.5000000000001132E-3,2.4999999999999467E-3,48780245.910886824,52519049.636427924,56254757.339566708,-2.7206961249603978E-3,1.4167918956207615E-2,2.9340802893980111E-2,16181413.331359923,13826888.217464432,11548189.454222634,4.5031959442468406E-2,2.573133788204629E-2,-1.4851393690200609E-3,-3.9145590091997029E-2,-7.6666944546222027E-3,2.2194716210292675E-2,-1.392934524570677E-3,-6.103275528783314E-3,-1.8631226052705507E-2,4.2312314010400698E-2,3.0153928192466317E-2,1.2452615296060898E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BJ4508)+$I4508*BA4508,IF(D4508=24,\".\",IFERROR((CB4509-CB4508)/CB4508,\".\")))","v":-2.0933143108478713E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BK4508)+$I4508*BB4508,IF(D4508=24,\".\",IFERROR((CC4509-CC4508)/CC4508,\".\")))","v":3.250612250792706E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+(1-$I4508)*(BL4508)+$I4508*BC4508,IF(D4508=24,\".\",IFERROR((CD4509-CD4508)/CD4508,\".\")))","v":2.5767759552136393E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BM4508)+$I4508*BG4508,IF($D4508=24,\".\",IFERROR((CE4509-CE4508)/CE4508,\".\")))","v":2.4319512458948978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BN4508)+$I4508*BH4508,IF($D4508=24,\".\",IFERROR((CF4509-CF4508)/CF4508,\".\")))","v":1.2314031176631601E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+$AV4508+(1-$I4508)*(BO4508)+$I4508*BI4508,IF($D4508=24,\".\",IFERROR((CG4509-CG4508)/CG4508,\".\")))","v":-7.5581827108626709E-3},{"$f":"IFERROR(AV4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BP4508,IF($D4508=24,\".\",IFERROR((CH4509-CH4508)/CH4508,\".\")))","v":4.4812314010400811E-2},{"$f":"IFERROR(AW4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BQ4508,IF(D4508=24,\".\",IFERROR((CI4509-CI4508)/CI4508,\".\")))","v":3.2653928192466264E-2},{"$f":"IFERROR(AW4508+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4508,Table1[Country Code],0)))+BR4508,IF(D4508=24,\".\",IFERROR((CJ4509-CJ4508)/CJ4508,\".\")))","v":1.4952615296060845E-2},14409683.615602043,16270379.777399829,18279212.899084456,6106186.917823879,5472029.9572043633,4793528.5518528707,4353271.8884735396,4036991.5935483887,3693946.9463117337,24869142.42189946,25779401.328152578,26766688.397249062,1.6864154653513817E-3,9.778934495889912E-3,1.830701499195907E-2,0.57942020561646113,0.63113877511312277,0.68290901839628004,0.24553266913003186,0.2122636552939883,0.17908560374414956,0.17504712525350702,0.15659756959288901,0.13800537785957032,3780.6540623136912,3919.0333426805378,4069.1225900348222,-2.7909333042916984E-3,4.9814147896078964E-3,1.3533326676366642E-2]
["San Marino","SMR",2019,{"$f":"C4530-'Initial Conditions and Settings'!$B$9","v":3},"SMR2019",".",{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,G4529*F4530/F4529,\"\")),\".\")","v":"."},34,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4530,Table1[Country Code],0)),MAX(IF(D4530>0,K4529*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4530,Table1[Country Code],0))*EXP(D4530*INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4530,Table1[Country Code],0))*EXP(D4530*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,Q4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))+growthdif),IF($D4530>1,Q4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(T4529-LN(Z4529)+LN(Z4528))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,R4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))),IF($D4530>1,R4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(U4529-LN(AA4529)+LN(AA4528))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Minimum wage, W],MATCH($B4530,Table1[Country Code],0)),IF($D4530=1,S4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4530,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4530,Table1[Country Code],0)))-growthdif),IF($D4530>1,S4529*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4529)*(V4529-LN(AB4529)+LN(AB4528))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4529/$G4529=mininf,AF4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(W4529/Z4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AC4529/$G4529>mininf,AF4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(W4529/Z4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AC4529/$G4529=mininf,AF4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(Q4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4529/$G4529=mininf,AG4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(X4529/AA4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AD4529/$G4529>mininf,AG4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(X4529/AA4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AD4529/$G4529=mininf,AG4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(R4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4529/$G4529=mininf,AH4529/$G4529>minfor,$B4530=$B4529),FALSE),$P4529*$I4529*(Y4529/AB4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AE4529/$G4529>mininf,AH4529/$G4529=minfor,$B4530=$B4529),FALSE),($J4529*$P4529*$I4529/$M4529)*(Y4529/AB4529)^(-(1-$I4529))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0)),IF(IFERROR(AND(AE4529/$G4529=mininf,AH4529/$G4529=minfor),FALSE),0,((($P4530*($I4530^$I4530)*((1-$I4530)^(1-$I4530)))^(1/$I4530))*(S4530^(-(1-$I4530)/$I4530)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4530,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,W4529*EXP(T4529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,X4529*EXP(U4529),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4530=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4530,Table1[Country Code],0)),IF($D4530>0,Y4529*EXP(V4529),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BJ4530)+$I4530*BA4530,IF(D4530=24,\".\",IFERROR((CB4531-CB4530)/CB4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BK4530)+$I4530*BB4530,IF(D4530=24,\".\",IFERROR((CC4531-CC4530)/CC4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+(1-$I4530)*(BL4530)+$I4530*BC4530,IF(D4530=24,\".\",IFERROR((CD4531-CD4530)/CD4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BM4530)+$I4530*BG4530,IF($D4530=24,\".\",IFERROR((CE4531-CE4530)/CE4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BN4530)+$I4530*BH4530,IF($D4530=24,\".\",IFERROR((CF4531-CF4530)/CF4530,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+$AV4530+(1-$I4530)*(BO4530)+$I4530*BI4530,IF($D4530=24,\".\",IFERROR((CG4531-CG4530)/CG4530,\".\")))","v":"."},{"$f":"IFERROR(AV4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BP4530,IF($D4530=24,\".\",IFERROR((CH4531-CH4530)/CH4530,\".\")))","v":"."},{"$f":"IFERROR(AW4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BQ4530,IF(D4530=24,\".\",IFERROR((CI4531-CI4530)/CI4530,\".\")))","v":"."},{"$f":"IFERROR(AW4530+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4530,Table1[Country Code],0)))+BR4530,IF(D4530=24,\".\",IFERROR((CJ4531-CJ4530)/CJ4530,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["San Marino","SMR",2028,{"$f":"C4539-'Initial Conditions and Settings'!$B$9","v":12},"SMR2028",".",{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,G4538*F4539/F4538,\"\")),\".\")","v":"."},35,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4539,Table1[Country Code],0)),MAX(IF(D4539>0,K4538*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4539,Table1[Country Code],0))*EXP(D4539*INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4539,Table1[Country Code],0))*EXP(D4539*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,Q4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))+growthdif),IF($D4539>1,Q4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(T4538-LN(Z4538)+LN(Z4537))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,R4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))),IF($D4539>1,R4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(U4538-LN(AA4538)+LN(AA4537))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Minimum wage, W],MATCH($B4539,Table1[Country Code],0)),IF($D4539=1,S4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4539,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4539,Table1[Country Code],0)))-growthdif),IF($D4539>1,S4538*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4538)*(V4538-LN(AB4538)+LN(AB4537))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4538/$G4538=mininf,AF4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(W4538/Z4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AC4538/$G4538>mininf,AF4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(W4538/Z4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AC4538/$G4538=mininf,AF4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(Q4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4538/$G4538=mininf,AG4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(X4538/AA4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AD4538/$G4538>mininf,AG4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(X4538/AA4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AD4538/$G4538=mininf,AG4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(R4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4538/$G4538=mininf,AH4538/$G4538>minfor,$B4539=$B4538),FALSE),$P4538*$I4538*(Y4538/AB4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AE4538/$G4538>mininf,AH4538/$G4538=minfor,$B4539=$B4538),FALSE),($J4538*$P4538*$I4538/$M4538)*(Y4538/AB4538)^(-(1-$I4538))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0)),IF(IFERROR(AND(AE4538/$G4538=mininf,AH4538/$G4538=minfor),FALSE),0,((($P4539*($I4539^$I4539)*((1-$I4539)^(1-$I4539)))^(1/$I4539))*(S4539^(-(1-$I4539)/$I4539)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4539,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,W4538*EXP(T4538),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,X4538*EXP(U4538),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4539=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4539,Table1[Country Code],0)),IF($D4539>0,Y4538*EXP(V4538),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BJ4539)+$I4539*BA4539,IF(D4539=24,\".\",IFERROR((CB4540-CB4539)/CB4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BK4539)+$I4539*BB4539,IF(D4539=24,\".\",IFERROR((CC4540-CC4539)/CC4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+(1-$I4539)*(BL4539)+$I4539*BC4539,IF(D4539=24,\".\",IFERROR((CD4540-CD4539)/CD4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BM4539)+$I4539*BG4539,IF($D4539=24,\".\",IFERROR((CE4540-CE4539)/CE4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BN4539)+$I4539*BH4539,IF($D4539=24,\".\",IFERROR((CF4540-CF4539)/CF4539,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+$AV4539+(1-$I4539)*(BO4539)+$I4539*BI4539,IF($D4539=24,\".\",IFERROR((CG4540-CG4539)/CG4539,\".\")))","v":"."},{"$f":"IFERROR(AV4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BP4539,IF($D4539=24,\".\",IFERROR((CH4540-CH4539)/CH4539,\".\")))","v":"."},{"$f":"IFERROR(AW4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BQ4539,IF(D4539=24,\".\",IFERROR((CI4540-CI4539)/CI4539,\".\")))","v":"."},{"$f":"IFERROR(AW4539+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4539,Table1[Country Code],0)))+BR4539,IF(D4539=24,\".\",IFERROR((CJ4540-CJ4539)/CJ4539,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Somalia","SOM",2021,{"$f":"C4558-'Initial Conditions and Settings'!$B$9","v":5},"SOM2021",3767.5439453125,{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,G4557*F4558/F4557,\"\")),\".\")","v":3870.6523923461868},16589,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4558,Table1[Country Code],0)),MAX(IF(D4558>0,K4557*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4558,Table1[Country Code],0))*EXP(D4558*INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4558,Table1[Country Code],0))*EXP(D4558*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,Q4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))+growthdif),IF($D4558>1,Q4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(T4557-LN(Z4557)+LN(Z4556))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,R4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))),IF($D4558>1,R4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(U4557-LN(AA4557)+LN(AA4556))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Minimum wage, W],MATCH($B4558,Table1[Country Code],0)),IF($D4558=1,S4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4558,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4558,Table1[Country Code],0)))-growthdif),IF($D4558>1,S4557*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4557)*(V4557-LN(AB4557)+LN(AB4556))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4557/$G4557=mininf,AF4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(W4557/Z4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AC4557/$G4557>mininf,AF4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(W4557/Z4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AC4557/$G4557=mininf,AF4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(Q4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4557/$G4557=mininf,AG4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(X4557/AA4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AD4557/$G4557>mininf,AG4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(X4557/AA4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AD4557/$G4557=mininf,AG4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(R4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4557/$G4557=mininf,AH4557/$G4557>minfor,$B4558=$B4557),FALSE),$P4557*$I4557*(Y4557/AB4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AE4557/$G4557>mininf,AH4557/$G4557=minfor,$B4558=$B4557),FALSE),($J4557*$P4557*$I4557/$M4557)*(Y4557/AB4557)^(-(1-$I4557))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0)),IF(IFERROR(AND(AE4557/$G4557=mininf,AH4557/$G4557=minfor),FALSE),0,((($P4558*($I4558^$I4558)*((1-$I4558)^(1-$I4558)))^(1/$I4558))*(S4558^(-(1-$I4558)/$I4558)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4558,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,W4557*EXP(T4557),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,X4557*EXP(U4557),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4558=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4558,Table1[Country Code],0)),IF($D4558>0,Y4557*EXP(V4557),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BJ4558)+$I4558*BA4558,IF(D4558=24,\".\",IFERROR((CB4559-CB4558)/CB4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BK4558)+$I4558*BB4558,IF(D4558=24,\".\",IFERROR((CC4559-CC4558)/CC4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+(1-$I4558)*(BL4558)+$I4558*BC4558,IF(D4558=24,\".\",IFERROR((CD4559-CD4558)/CD4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BM4558)+$I4558*BG4558,IF($D4558=24,\".\",IFERROR((CE4559-CE4558)/CE4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BN4558)+$I4558*BH4558,IF($D4558=24,\".\",IFERROR((CF4559-CF4558)/CF4558,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+$AV4558+(1-$I4558)*(BO4558)+$I4558*BI4558,IF($D4558=24,\".\",IFERROR((CG4559-CG4558)/CG4558,\".\")))","v":"."},{"$f":"IFERROR(AV4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BP4558,IF($D4558=24,\".\",IFERROR((CH4559-CH4558)/CH4558,\".\")))","v":"."},{"$f":"IFERROR(AW4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BQ4558,IF(D4558=24,\".\",IFERROR((CI4559-CI4558)/CI4558,\".\")))","v":"."},{"$f":"IFERROR(AW4558+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4558,Table1[Country Code],0)))+BR4558,IF(D4558=24,\".\",IFERROR((CJ4559-CJ4558)/CJ4558,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Serbia","SRB",2020,{"$f":"C4583-'Initial Conditions and Settings'!$B$9","v":4},"SRB2020",3770.675048828125,{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,G4582*F4583/F4582,\"\")),\".\")","v":3842.3932798966612},6942,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4583,Table1[Country Code],0)),MAX(IF(D4583>0,K4582*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4583,Table1[Country Code],0))*EXP(D4583*INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4583,Table1[Country Code],0))*EXP(D4583*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,Q4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))+growthdif),IF($D4583>1,Q4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(T4582-LN(Z4582)+LN(Z4581))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,R4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))),IF($D4583>1,R4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(U4582-LN(AA4582)+LN(AA4581))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Minimum wage, W],MATCH($B4583,Table1[Country Code],0)),IF($D4583=1,S4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4583,Table1[Country Code],0)))-growthdif),IF($D4583>1,S4582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4582)*(V4582-LN(AB4582)+LN(AB4581))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4582/$G4582=mininf,AF4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(W4582/Z4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AC4582/$G4582>mininf,AF4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(W4582/Z4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AC4582/$G4582=mininf,AF4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(Q4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4582/$G4582=mininf,AG4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(X4582/AA4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AD4582/$G4582>mininf,AG4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(X4582/AA4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AD4582/$G4582=mininf,AG4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(R4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4582/$G4582=mininf,AH4582/$G4582>minfor,$B4583=$B4582),FALSE),$P4582*$I4582*(Y4582/AB4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AE4582/$G4582>mininf,AH4582/$G4582=minfor,$B4583=$B4582),FALSE),($J4582*$P4582*$I4582/$M4582)*(Y4582/AB4582)^(-(1-$I4582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0)),IF(IFERROR(AND(AE4582/$G4582=mininf,AH4582/$G4582=minfor),FALSE),0,((($P4583*($I4583^$I4583)*((1-$I4583)^(1-$I4583)))^(1/$I4583))*(S4583^(-(1-$I4583)/$I4583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4583,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,W4582*EXP(T4582),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,X4582*EXP(U4582),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4583,Table1[Country Code],0)),IF($D4583>0,Y4582*EXP(V4582),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BJ4583)+$I4583*BA4583,IF(D4583=24,\".\",IFERROR((CB4584-CB4583)/CB4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BK4583)+$I4583*BB4583,IF(D4583=24,\".\",IFERROR((CC4584-CC4583)/CC4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+(1-$I4583)*(BL4583)+$I4583*BC4583,IF(D4583=24,\".\",IFERROR((CD4584-CD4583)/CD4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BM4583)+$I4583*BG4583,IF($D4583=24,\".\",IFERROR((CE4584-CE4583)/CE4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BN4583)+$I4583*BH4583,IF($D4583=24,\".\",IFERROR((CF4584-CF4583)/CF4583,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+$AV4583+(1-$I4583)*(BO4583)+$I4583*BI4583,IF($D4583=24,\".\",IFERROR((CG4584-CG4583)/CG4583,\".\")))","v":"."},{"$f":"IFERROR(AV4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BP4583,IF($D4583=24,\".\",IFERROR((CH4584-CH4583)/CH4583,\".\")))","v":"."},{"$f":"IFERROR(AW4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BQ4583,IF(D4583=24,\".\",IFERROR((CI4584-CI4583)/CI4583,\".\")))","v":"."},{"$f":"IFERROR(AW4583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4583,Table1[Country Code],0)))+BR4583,IF(D4583=24,\".\",IFERROR((CJ4584-CJ4583)/CJ4583,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Sudan","SSD",2021,{"$f":"C4610-'Initial Conditions and Settings'!$B$9","v":5},"SSD2021",".",{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,G4609*F4610/F4609,\"\")),\".\")","v":"."},13960,{"$f":"capshare","v":0.5},0.71893070059385067,{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4610,Table1[Country Code],0)),MAX(IF(D4610>0,K4609*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4610,Table1[Country Code],0))*EXP(D4610*INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4610,Table1[Country Code],0))*EXP(D4610*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,Q4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))+growthdif),IF($D4610>1,Q4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(T4609-LN(Z4609)+LN(Z4608))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,R4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))),IF($D4610>1,R4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(U4609-LN(AA4609)+LN(AA4608))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Minimum wage, W],MATCH($B4610,Table1[Country Code],0)),IF($D4610=1,S4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4610,Table1[Country Code],0)))-growthdif),IF($D4610>1,S4609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4609)*(V4609-LN(AB4609)+LN(AB4608))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4609/$G4609=mininf,AF4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(W4609/Z4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AC4609/$G4609>mininf,AF4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(W4609/Z4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AC4609/$G4609=mininf,AF4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(Q4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4609/$G4609=mininf,AG4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(X4609/AA4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AD4609/$G4609>mininf,AG4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(X4609/AA4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AD4609/$G4609=mininf,AG4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(R4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4609/$G4609=mininf,AH4609/$G4609>minfor,$B4610=$B4609),FALSE),$P4609*$I4609*(Y4609/AB4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AE4609/$G4609>mininf,AH4609/$G4609=minfor,$B4610=$B4609),FALSE),($J4609*$P4609*$I4609/$M4609)*(Y4609/AB4609)^(-(1-$I4609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0)),IF(IFERROR(AND(AE4609/$G4609=mininf,AH4609/$G4609=minfor),FALSE),0,((($P4610*($I4610^$I4610)*((1-$I4610)^(1-$I4610)))^(1/$I4610))*(S4610^(-(1-$I4610)/$I4610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4610,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,W4609*EXP(T4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,X4609*EXP(U4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4610,Table1[Country Code],0)),IF($D4610>0,Y4609*EXP(V4609),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610>minrud,W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610>minrud,X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610>minrud,Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610))),(1-minrud)*$G4610),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((Q4610/($P4610*(1-$I4610)))^(-1/$I4610))*W4610)),Z4610*(1-($L4610*$K4610*$P4610/Q4610))/(1-$N4610))),mininf*$G4610),Z4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((R4610/($P4610*(1-$I4610)))^(-1/$I4610))*X4610)),AA4610*(1-($L4610*$K4610*$P4610/R4610))/(1-$N4610))),mininf*$G4610),AA4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX((IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*(((1-minrud)*$G4610)-(((S4610/($P4610*(1-$I4610)))^(-1/$I4610))*Y4610)),AB4610*(1-($L4610*$K4610*$P4610/S4610))/(1-$N4610))),mininf*$G4610),AB4610-$G4610*minfor),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((Q4610/($P4610*(1-$I4610)))^(-1/$I4610)))*W4610),MIN((W4610*(((1-$N4610)*(($P4610*(1-$I4610)/Q4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/Q4610))+($L4610*$K4610*$P4610/Q4610)-$N4610))))-mininf*$G4610,Z4610*(($L4610*$K4610*$P4610/Q4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((R4610/($P4610*(1-$I4610)))^(-1/$I4610)))*X4610),MIN((X4610*(((1-$N4610)*(($P4610*(1-$I4610)/R4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/R4610))+($L4610*$K4610*$P4610/R4610)-$N4610))))-mininf*$G4610,AA4610*(($L4610*$K4610*$P4610/R4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},{"$f":"IFERROR(MIN(MAX(IF(($G4610-(Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610)))))/$G4610<minrud,(1/(1-($N4610/$M4610)))*((-$N4610/$M4610)*$G4610*(1-minrud)+(((S4610/($P4610*(1-$I4610)))^(-1/$I4610)))*Y4610),MIN((Y4610*(((1-$N4610)*(($P4610*(1-$I4610)/S4610)^(1/$I4610))/(($N4610/$M4610)*(1-($L4610*$K4610*$P4610/S4610))+($L4610*$K4610*$P4610/S4610)-$N4610))))-mininf*$G4610,AB4610*(($L4610*$K4610*$P4610/S4610)-$N4610)/(1-$N4610))),0),$G4610*(1-mininf-minrud)),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",null,{"$f":"IFERROR(IF($D4610=24,growtha,IF(AND(J4610=0,J4611=0),0,LN(J4611)-LN(J4610))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D4610=24,growthb,IF(AND(K4610=0,K4611=0),0,LN(K4611)-LN(K4610))),\".\")","v":"."},{"$f":"IF(IFERROR(AND(AC4610/$G4610>mininf,AF4610/$G4610>minfor),FALSE),AF4610*(Q4610/(P4610*(1-I4610)))^(1/I4610),IF(IFERROR(AF4610/$G4610=minfor,FALSE),0,IF(IFERROR(AC4610/$G4610=mininf,FALSE), W4610,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AD4610/$G4610>mininf,AG4610/$G4610>minfor),FALSE),AG4610*(R4610/($P4610*(1-$I4610)))^(1/$I4610),IF(IFERROR(AG4610/$G4610=minfor,FALSE),0,IF(IFERROR(AD4610/$G4610=mininf,FALSE), X4610,\".\")))","v":"."},{"$f":"IF(IFERROR(AND(AE4610/$G4610>mininf,AH4610/$G4610>minfor),FALSE),AH4610*(S4610/($P4610*(1-$I4610)))^(1/$I4610),IF(IFERROR(AH4610/$G4610=minfor,FALSE),0,IF(IFERROR(AE4610/$G4610=mininf,FALSE), Y4610,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BJ4610)+$I4610*BA4610,IF(D4610=24,\".\",IFERROR((CB4611-CB4610)/CB4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BK4610)+$I4610*BB4610,IF(D4610=24,\".\",IFERROR((CC4611-CC4610)/CC4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+(1-$I4610)*(BL4610)+$I4610*BC4610,IF(D4610=24,\".\",IFERROR((CD4611-CD4610)/CD4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BM4610)+$I4610*BG4610,IF($D4610=24,\".\",IFERROR((CE4611-CE4610)/CE4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BN4610)+$I4610*BH4610,IF($D4610=24,\".\",IFERROR((CF4611-CF4610)/CF4610,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+$AV4610+(1-$I4610)*(BO4610)+$I4610*BI4610,IF($D4610=24,\".\",IFERROR((CG4611-CG4610)/CG4610,\".\")))","v":"."},{"$f":"IFERROR(AV4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BP4610,IF($D4610=24,\".\",IFERROR((CH4611-CH4610)/CH4610,\".\")))","v":"."},{"$f":"IFERROR(AW4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BQ4610,IF(D4610=24,\".\",IFERROR((CI4611-CI4610)/CI4610,\".\")))","v":"."},{"$f":"IFERROR(AW4610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4610,Table1[Country Code],0)))+BR4610,IF(D4610=24,\".\",IFERROR((CJ4611-CJ4610)/CJ4610,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Sudan","SSD",2040,{"$f":"C4629-'Initial Conditions and Settings'!$B$9","v":24},"SSD2040",".",{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,G4628*F4629/F4628,\"\")),\".\")","v":"."},21189,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4629,Table1[Country Code],0)),MAX(IF(D4629>0,K4628*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4629,Table1[Country Code],0))*EXP(D4629*INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4629,Table1[Country Code],0))*EXP(D4629*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,Q4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))+growthdif),IF($D4629>1,Q4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(T4628-LN(Z4628)+LN(Z4627))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,R4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))),IF($D4629>1,R4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(U4628-LN(AA4628)+LN(AA4627))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Minimum wage, W],MATCH($B4629,Table1[Country Code],0)),IF($D4629=1,S4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4629,Table1[Country Code],0)))-growthdif),IF($D4629>1,S4628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4628)*(V4628-LN(AB4628)+LN(AB4627))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4628/$G4628=mininf,AF4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(W4628/Z4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AC4628/$G4628>mininf,AF4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(W4628/Z4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AC4628/$G4628=mininf,AF4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(Q4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4628/$G4628=mininf,AG4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(X4628/AA4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AD4628/$G4628>mininf,AG4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(X4628/AA4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AD4628/$G4628=mininf,AG4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(R4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4628/$G4628=mininf,AH4628/$G4628>minfor,$B4629=$B4628),FALSE),$P4628*$I4628*(Y4628/AB4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AE4628/$G4628>mininf,AH4628/$G4628=minfor,$B4629=$B4628),FALSE),($J4628*$P4628*$I4628/$M4628)*(Y4628/AB4628)^(-(1-$I4628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0)),IF(IFERROR(AND(AE4628/$G4628=mininf,AH4628/$G4628=minfor),FALSE),0,((($P4629*($I4629^$I4629)*((1-$I4629)^(1-$I4629)))^(1/$I4629))*(S4629^(-(1-$I4629)/$I4629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4629,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,W4628*EXP(T4628),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,X4628*EXP(U4628),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4629,Table1[Country Code],0)),IF($D4629>0,Y4628*EXP(V4628),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000001E-3,2.5000000000000001E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BJ4629)+$I4629*BA4629,IF(D4629=24,\".\",IFERROR((CB4630-CB4629)/CB4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BK4629)+$I4629*BB4629,IF(D4629=24,\".\",IFERROR((CC4630-CC4629)/CC4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+(1-$I4629)*(BL4629)+$I4629*BC4629,IF(D4629=24,\".\",IFERROR((CD4630-CD4629)/CD4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BM4629)+$I4629*BG4629,IF($D4629=24,\".\",IFERROR((CE4630-CE4629)/CE4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BN4629)+$I4629*BH4629,IF($D4629=24,\".\",IFERROR((CF4630-CF4629)/CF4629,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+$AV4629+(1-$I4629)*(BO4629)+$I4629*BI4629,IF($D4629=24,\".\",IFERROR((CG4630-CG4629)/CG4629,\".\")))","v":"."},{"$f":"IFERROR(AV4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BP4629,IF($D4629=24,\".\",IFERROR((CH4630-CH4629)/CH4629,\".\")))","v":"."},{"$f":"IFERROR(AW4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BQ4629,IF(D4629=24,\".\",IFERROR((CI4630-CI4629)/CI4629,\".\")))","v":"."},{"$f":"IFERROR(AW4629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4629,Table1[Country Code],0)))+BR4629,IF(D4629=24,\".\",IFERROR((CJ4630-CJ4629)/CJ4629,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Suriname","SUR",2017,{"$f":"C4658-'Initial Conditions and Settings'!$B$9","v":1},"SUR2017",221.77900695800781,{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,G4657*F4658/F4657,\"\")),\".\")","v":215.69169047245327},563.40200000000004,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4658,Table1[Country Code],0)),MAX(IF(D4658>0,K4657*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4658,Table1[Country Code],0))*EXP(D4658*INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4658,Table1[Country Code],0))*EXP(D4658*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,Q4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))+growthdif),IF($D4658>1,Q4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(T4657-LN(Z4657)+LN(Z4656))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,R4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))),IF($D4658>1,R4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(U4657-LN(AA4657)+LN(AA4656))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Minimum wage, W],MATCH($B4658,Table1[Country Code],0)),IF($D4658=1,S4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4658,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4658,Table1[Country Code],0)))-growthdif),IF($D4658>1,S4657*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4657)*(V4657-LN(AB4657)+LN(AB4656))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4657/$G4657=mininf,AF4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(W4657/Z4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AC4657/$G4657>mininf,AF4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(W4657/Z4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AC4657/$G4657=mininf,AF4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(Q4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4657/$G4657=mininf,AG4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(X4657/AA4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AD4657/$G4657>mininf,AG4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(X4657/AA4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AD4657/$G4657=mininf,AG4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(R4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4657/$G4657=mininf,AH4657/$G4657>minfor,$B4658=$B4657),FALSE),$P4657*$I4657*(Y4657/AB4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AE4657/$G4657>mininf,AH4657/$G4657=minfor,$B4658=$B4657),FALSE),($J4657*$P4657*$I4657/$M4657)*(Y4657/AB4657)^(-(1-$I4657))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0)),IF(IFERROR(AND(AE4657/$G4657=mininf,AH4657/$G4657=minfor),FALSE),0,((($P4658*($I4658^$I4658)*((1-$I4658)^(1-$I4658)))^(1/$I4658))*(S4658^(-(1-$I4658)/$I4658)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4658,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,W4657*EXP(T4657),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,X4657*EXP(U4657),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4658=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4658,Table1[Country Code],0)),IF($D4658>0,Y4657*EXP(V4657),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BJ4658)+$I4658*BA4658,IF(D4658=24,\".\",IFERROR((CB4659-CB4658)/CB4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BK4658)+$I4658*BB4658,IF(D4658=24,\".\",IFERROR((CC4659-CC4658)/CC4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+(1-$I4658)*(BL4658)+$I4658*BC4658,IF(D4658=24,\".\",IFERROR((CD4659-CD4658)/CD4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BM4658)+$I4658*BG4658,IF($D4658=24,\".\",IFERROR((CE4659-CE4658)/CE4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BN4658)+$I4658*BH4658,IF($D4658=24,\".\",IFERROR((CF4659-CF4658)/CF4658,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+$AV4658+(1-$I4658)*(BO4658)+$I4658*BI4658,IF($D4658=24,\".\",IFERROR((CG4659-CG4658)/CG4658,\".\")))","v":"."},{"$f":"IFERROR(AV4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BP4658,IF($D4658=24,\".\",IFERROR((CH4659-CH4658)/CH4658,\".\")))","v":"."},{"$f":"IFERROR(AW4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BQ4658,IF(D4658=24,\".\",IFERROR((CI4659-CI4658)/CI4658,\".\")))","v":"."},{"$f":"IFERROR(AW4658+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4658,Table1[Country Code],0)))+BR4658,IF(D4658=24,\".\",IFERROR((CJ4659-CJ4658)/CJ4658,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovak Republic","SVK",2018,{"$f":"C4685-'Initial Conditions and Settings'!$B$9","v":2},"SVK2018",2721.761962890625,{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,G4684*F4685/F4684,\"\")),\".\")","v":2720.8383771406111},5441,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4685,Table1[Country Code],0)),MAX(IF(D4685>0,K4684*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4685,Table1[Country Code],0))*EXP(D4685*INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4685,Table1[Country Code],0))*EXP(D4685*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,Q4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))+growthdif),IF($D4685>1,Q4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(T4684-LN(Z4684)+LN(Z4683))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,R4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))),IF($D4685>1,R4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(U4684-LN(AA4684)+LN(AA4683))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Minimum wage, W],MATCH($B4685,Table1[Country Code],0)),IF($D4685=1,S4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4685,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4685,Table1[Country Code],0)))-growthdif),IF($D4685>1,S4684*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4684)*(V4684-LN(AB4684)+LN(AB4683))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4684/$G4684=mininf,AF4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(W4684/Z4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AC4684/$G4684>mininf,AF4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(W4684/Z4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AC4684/$G4684=mininf,AF4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(Q4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4684/$G4684=mininf,AG4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(X4684/AA4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AD4684/$G4684>mininf,AG4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(X4684/AA4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AD4684/$G4684=mininf,AG4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(R4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4684/$G4684=mininf,AH4684/$G4684>minfor,$B4685=$B4684),FALSE),$P4684*$I4684*(Y4684/AB4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AE4684/$G4684>mininf,AH4684/$G4684=minfor,$B4685=$B4684),FALSE),($J4684*$P4684*$I4684/$M4684)*(Y4684/AB4684)^(-(1-$I4684))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0)),IF(IFERROR(AND(AE4684/$G4684=mininf,AH4684/$G4684=minfor),FALSE),0,((($P4685*($I4685^$I4685)*((1-$I4685)^(1-$I4685)))^(1/$I4685))*(S4685^(-(1-$I4685)/$I4685)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4685,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,W4684*EXP(T4684),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,X4684*EXP(U4684),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4685=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4685,Table1[Country Code],0)),IF($D4685>0,Y4684*EXP(V4684),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BJ4685)+$I4685*BA4685,IF(D4685=24,\".\",IFERROR((CB4686-CB4685)/CB4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BK4685)+$I4685*BB4685,IF(D4685=24,\".\",IFERROR((CC4686-CC4685)/CC4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+(1-$I4685)*(BL4685)+$I4685*BC4685,IF(D4685=24,\".\",IFERROR((CD4686-CD4685)/CD4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BM4685)+$I4685*BG4685,IF($D4685=24,\".\",IFERROR((CE4686-CE4685)/CE4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BN4685)+$I4685*BH4685,IF($D4685=24,\".\",IFERROR((CF4686-CF4685)/CF4685,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+$AV4685+(1-$I4685)*(BO4685)+$I4685*BI4685,IF($D4685=24,\".\",IFERROR((CG4686-CG4685)/CG4685,\".\")))","v":"."},{"$f":"IFERROR(AV4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BP4685,IF($D4685=24,\".\",IFERROR((CH4686-CH4685)/CH4685,\".\")))","v":"."},{"$f":"IFERROR(AW4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BQ4685,IF(D4685=24,\".\",IFERROR((CI4686-CI4685)/CI4685,\".\")))","v":"."},{"$f":"IFERROR(AW4685+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4685,Table1[Country Code],0)))+BR4685,IF(D4685=24,\".\",IFERROR((CJ4686-CJ4685)/CJ4685,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovak Republic","SVK",2033,{"$f":"C4700-'Initial Conditions and Settings'!$B$9","v":17},"SVK2033",2542.2470703125,{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,G4699*F4700/F4699,\"\")),\".\")","v":2541.384400027895},5297,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4700,Table1[Country Code],0)),MAX(IF(D4700>0,K4699*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4700,Table1[Country Code],0))*EXP(D4700*INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4700,Table1[Country Code],0))*EXP(D4700*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,Q4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))+growthdif),IF($D4700>1,Q4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(T4699-LN(Z4699)+LN(Z4698))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,R4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))),IF($D4700>1,R4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(U4699-LN(AA4699)+LN(AA4698))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Minimum wage, W],MATCH($B4700,Table1[Country Code],0)),IF($D4700=1,S4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4700,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4700,Table1[Country Code],0)))-growthdif),IF($D4700>1,S4699*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4699)*(V4699-LN(AB4699)+LN(AB4698))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4699/$G4699=mininf,AF4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(W4699/Z4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AC4699/$G4699>mininf,AF4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(W4699/Z4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AC4699/$G4699=mininf,AF4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(Q4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4699/$G4699=mininf,AG4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(X4699/AA4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AD4699/$G4699>mininf,AG4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(X4699/AA4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AD4699/$G4699=mininf,AG4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(R4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4699/$G4699=mininf,AH4699/$G4699>minfor,$B4700=$B4699),FALSE),$P4699*$I4699*(Y4699/AB4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AE4699/$G4699>mininf,AH4699/$G4699=minfor,$B4700=$B4699),FALSE),($J4699*$P4699*$I4699/$M4699)*(Y4699/AB4699)^(-(1-$I4699))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0)),IF(IFERROR(AND(AE4699/$G4699=mininf,AH4699/$G4699=minfor),FALSE),0,((($P4700*($I4700^$I4700)*((1-$I4700)^(1-$I4700)))^(1/$I4700))*(S4700^(-(1-$I4700)/$I4700)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4700,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,W4699*EXP(T4699),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,X4699*EXP(U4699),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4700=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4700,Table1[Country Code],0)),IF($D4700>0,Y4699*EXP(V4699),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BJ4700)+$I4700*BA4700,IF(D4700=24,\".\",IFERROR((CB4701-CB4700)/CB4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BK4700)+$I4700*BB4700,IF(D4700=24,\".\",IFERROR((CC4701-CC4700)/CC4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+(1-$I4700)*(BL4700)+$I4700*BC4700,IF(D4700=24,\".\",IFERROR((CD4701-CD4700)/CD4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BM4700)+$I4700*BG4700,IF($D4700=24,\".\",IFERROR((CE4701-CE4700)/CE4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BN4700)+$I4700*BH4700,IF($D4700=24,\".\",IFERROR((CF4701-CF4700)/CF4700,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+$AV4700+(1-$I4700)*(BO4700)+$I4700*BI4700,IF($D4700=24,\".\",IFERROR((CG4701-CG4700)/CG4700,\".\")))","v":"."},{"$f":"IFERROR(AV4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BP4700,IF($D4700=24,\".\",IFERROR((CH4701-CH4700)/CH4700,\".\")))","v":"."},{"$f":"IFERROR(AW4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BQ4700,IF(D4700=24,\".\",IFERROR((CI4701-CI4700)/CI4700,\".\")))","v":"."},{"$f":"IFERROR(AW4700+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4700,Table1[Country Code],0)))+BR4700,IF(D4700=24,\".\",IFERROR((CJ4701-CJ4700)/CJ4700,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Slovenia","SVN",2018,{"$f":"C4711-'Initial Conditions and Settings'!$B$9","v":2},"SVN2018",995.53802490234375,{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,G4710*F4711/F4710,\"\")),\".\")","v":1002.4625613604791},2068,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4711,Table1[Country Code],0)),MAX(IF(D4711>0,K4710*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4711,Table1[Country Code],0))*EXP(D4711*INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4711,Table1[Country Code],0))*EXP(D4711*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,Q4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))+growthdif),IF($D4711>1,Q4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(T4710-LN(Z4710)+LN(Z4709))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,R4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))),IF($D4711>1,R4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(U4710-LN(AA4710)+LN(AA4709))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Minimum wage, W],MATCH($B4711,Table1[Country Code],0)),IF($D4711=1,S4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4711,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4711,Table1[Country Code],0)))-growthdif),IF($D4711>1,S4710*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4710)*(V4710-LN(AB4710)+LN(AB4709))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4710/$G4710=mininf,AF4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(W4710/Z4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AC4710/$G4710>mininf,AF4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(W4710/Z4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AC4710/$G4710=mininf,AF4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(Q4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4710/$G4710=mininf,AG4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(X4710/AA4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AD4710/$G4710>mininf,AG4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(X4710/AA4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AD4710/$G4710=mininf,AG4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(R4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4710/$G4710=mininf,AH4710/$G4710>minfor,$B4711=$B4710),FALSE),$P4710*$I4710*(Y4710/AB4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AE4710/$G4710>mininf,AH4710/$G4710=minfor,$B4711=$B4710),FALSE),($J4710*$P4710*$I4710/$M4710)*(Y4710/AB4710)^(-(1-$I4710))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0)),IF(IFERROR(AND(AE4710/$G4710=mininf,AH4710/$G4710=minfor),FALSE),0,((($P4711*($I4711^$I4711)*((1-$I4711)^(1-$I4711)))^(1/$I4711))*(S4711^(-(1-$I4711)/$I4711)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4711,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,W4710*EXP(T4710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,X4710*EXP(U4710),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4711=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4711,Table1[Country Code],0)),IF($D4711>0,Y4710*EXP(V4710),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BJ4711)+$I4711*BA4711,IF(D4711=24,\".\",IFERROR((CB4712-CB4711)/CB4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BK4711)+$I4711*BB4711,IF(D4711=24,\".\",IFERROR((CC4712-CC4711)/CC4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+(1-$I4711)*(BL4711)+$I4711*BC4711,IF(D4711=24,\".\",IFERROR((CD4712-CD4711)/CD4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BM4711)+$I4711*BG4711,IF($D4711=24,\".\",IFERROR((CE4712-CE4711)/CE4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BN4711)+$I4711*BH4711,IF($D4711=24,\".\",IFERROR((CF4712-CF4711)/CF4711,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+$AV4711+(1-$I4711)*(BO4711)+$I4711*BI4711,IF($D4711=24,\".\",IFERROR((CG4712-CG4711)/CG4711,\".\")))","v":"."},{"$f":"IFERROR(AV4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BP4711,IF($D4711=24,\".\",IFERROR((CH4712-CH4711)/CH4711,\".\")))","v":"."},{"$f":"IFERROR(AW4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BQ4711,IF(D4711=24,\".\",IFERROR((CI4712-CI4711)/CI4711,\".\")))","v":"."},{"$f":"IFERROR(AW4711+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4711,Table1[Country Code],0)))+BR4711,IF(D4711=24,\".\",IFERROR((CJ4712-CJ4711)/CJ4711,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sweden","SWE",2016,{"$f":"C4735-'Initial Conditions and Settings'!$B$9","v":0},"SWE2016",5241.22216796875,{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,G4734*F4735/F4734,\"\")),\".\")","v":5130.2},9923.0849999999991,0.5,0.71,{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4735,Table1[Country Code],0)),MAX(IF(D4735>0,K4734*EXP(growthb),\".\"),0.001)),\".\")","v":169.48942909797262},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4735,Table1[Country Code],0))*EXP(D4735*INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0))),\".\")","v":167.86741560947709},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4735,Table1[Country Code],0))*EXP(D4735*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))),\".\")","v":167.86741560947709},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,Q4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))+growthdif),IF($D4735>1,Q4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(T4734-LN(Z4734)+LN(Z4733))+growthdif),\".\"))),\".\")","v":54616.226197514472},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,R4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))),IF($D4735>1,R4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(U4734-LN(AA4734)+LN(AA4733))),\".\"))),\".\")","v":54616.226197514472},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Minimum wage, W],MATCH($B4735,Table1[Country Code],0)),IF($D4735=1,S4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4735,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4735,Table1[Country Code],0)))-growthdif),IF($D4735>1,S4734*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4734)*(V4734-LN(AB4734)+LN(AB4733))-growthdif),\".\"))),\".\")","v":54616.226197514472},{"$f":"IFERROR(IF(IFERROR(AND(AC4734/$G4734=mininf,AF4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(W4734/Z4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AC4734/$G4734>mininf,AF4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(W4734/Z4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AC4734/$G4734=mininf,AF4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(Q4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4734/$G4734=mininf,AG4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(X4734/AA4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AD4734/$G4734>mininf,AG4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(X4734/AA4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AD4734/$G4734=mininf,AG4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(R4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4734/$G4734=mininf,AH4734/$G4734>minfor,$B4735=$B4734),FALSE),$P4734*$I4734*(Y4734/AB4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AE4734/$G4734>mininf,AH4734/$G4734=minfor,$B4735=$B4734),FALSE),($J4734*$P4734*$I4734/$M4734)*(Y4734/AB4734)^(-(1-$I4734))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0)),IF(IFERROR(AND(AE4734/$G4734=mininf,AH4734/$G4734=minfor),FALSE),0,((($P4735*($I4735^$I4735)*((1-$I4735)^(1-$I4735)))^(1/$I4735))*(S4735^(-(1-$I4735)/$I4735)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4735,Table1[Country Code],0))))),\".\")","v":2.3166974418007205E-2},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,W4734*EXP(T4734),\"\")),\".\")","v":2011277824},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,X4734*EXP(U4734),\"\")),\".\")","v":2011277824},{"$f":"IFERROR(IF($D4735=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4735,Table1[Country Code],0)),IF($D4735>0,Y4734*EXP(V4734),\"\")),\".\")","v":2011277824},4873.6899999999996,4873.6899999999996,4873.6899999999996,176.1448335636814,176.1448335636814,176.1448335636814,4697.5451664363181,4697.5451664363181,4697.5451664363181,256.51000000000022,256.51000000000022,256.51000000000022,0.91566511372584269,0.91566511372584269,0.91566511372584269,3.4334886274157227E-2,3.4334886274157227E-2,3.4334886274157227E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,null,2.5000000000000577E-3,2.4999999999995026E-3,1989030873.2202976,1989030873.2202976,1989030873.2202976,2.048450800849011E-2,2.4962857366130464E-2,2.9376976604201133E-2,22246950.779702425,22246950.779702425,22246950.779702425,0.23788280846526177,-0.15203032635325187,-0.79089339469592801,-4.8535294234373083E-3,9.6248199342010565E-3,2.4038939172271512E-2,0.20254477103333901,-0.17736836378517751,-0.80623143212788762,3.4417061450673359E-3,3.4417061450673359E-3,3.4417061450673359E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BJ4735)+$I4735*BA4735,IF(D4735=24,\".\",IFERROR((CB4736-CB4735)/CB4735,\".\")))","v":1.4902158990007443E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BK4735)+$I4735*BB4735,IF(D4735=24,\".\",IFERROR((CC4736-CC4735)/CC4735,\".\")))","v":2.4380508347646802E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+(1-$I4735)*(BL4735)+$I4735*BC4735,IF(D4735=24,\".\",IFERROR((CD4736-CD4735)/CD4735,\".\")))","v":3.3794627585717364E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BM4735)+$I4735*BG4735,IF($D4735=24,\".\",IFERROR((CE4736-CE4735)/CE4735,\".\")))","v":0.22980045944678149},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BN4735)+$I4735*BH4735,IF($D4735=24,\".\",IFERROR((CF4736-CF4735)/CF4735,\".\")))","v":-0.15511267537173359},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+$AV4735+(1-$I4735)*(BO4735)+$I4735*BI4735,IF($D4735=24,\".\",IFERROR((CG4736-CG4735)/CG4735,\".\")))","v":-0.78897574371442669},{"$f":"IFERROR(AV4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BP4735,IF($D4735=24,\".\",IFERROR((CH4736-CH4735)/CH4735,\".\")))","v":1.3028375842548436E-2},{"$f":"IFERROR(AW4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BQ4735,IF(D4735=24,\".\",IFERROR((CI4736-CI4735)/CI4735,\".\")))","v":1.302837584254788E-2},{"$f":"IFERROR(AW4735+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4735,Table1[Country Code],0)))+BR4735,IF(D4735=24,\".\",IFERROR((CJ4736-CJ4735)/CJ4735,\".\")))","v":1.302837584254788E-2},513124378.76625341,513124378.76625341,513124378.76625341,7460964.1776971715,7460964.1776971715,7460964.1776971715,7298159.0173076717,7298159.0173076717,7298159.0173076717,527883501.96125829,527883501.96125829,527883501.96125829,1.7913568417041507E-2,2.1686652834459655E-2,2.1878711193585611E-2,0.97204094626907267,0.97204094626907267,0.97204094626907267,1.4133732442816021E-2,1.4133732442816021E-2,1.4133732442816021E-2,1.3825321288111194E-2,1.3825321288111194E-2,1.3825321288111194E-2,53197.518912843974,53197.518912843974,53197.518912843974,3.7862098894940743E-3,7.4263217966610284E-3,1.1077799233284225E-2]
["Sweden","SWE",2031,{"$f":"C4750-'Initial Conditions and Settings'!$B$9","v":15},"SWE2031",5563.52197265625,{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,G4749*F4750/F4749,\"\")),\".\")","v":5445.6726903417302},10961,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4750,Table1[Country Code],0)),MAX(IF(D4750>0,K4749*EXP(growthb),\".\"),0.001)),\".\")","v":175.96595866806481},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4750,Table1[Country Code],0))*EXP(D4750*INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0))),\".\")","v":186.69467351387186},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4750,Table1[Country Code],0))*EXP(D4750*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))),\".\")","v":186.69467351387186},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,Q4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))+growthdif),IF($D4750>1,Q4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(T4749-LN(Z4749)+LN(Z4748))+growthdif),\".\"))),\".\")","v":78087.140903786276},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,R4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))),IF($D4750>1,R4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(U4749-LN(AA4749)+LN(AA4748))),\".\"))),\".\")","v":69793.080257337671},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Minimum wage, W],MATCH($B4750,Table1[Country Code],0)),IF($D4750=1,S4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4750,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4750,Table1[Country Code],0)))-growthdif),IF($D4750>1,S4749*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4749)*(V4749-LN(AB4749)+LN(AB4748))-growthdif),\".\"))),\".\")","v":64650.342671830876},{"$f":"IFERROR(IF(IFERROR(AND(AC4749/$G4749=mininf,AF4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(W4749/Z4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AC4749/$G4749>mininf,AF4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(W4749/Z4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AC4749/$G4749=mininf,AF4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(Q4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":5.7681934777366467E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD4749/$G4749=mininf,AG4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(X4749/AA4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AD4749/$G4749>mininf,AG4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(X4749/AA4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AD4749/$G4749=mininf,AG4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(R4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":1.9029282256921104E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4749/$G4749=mininf,AH4749/$G4749>minfor,$B4750=$B4749),FALSE),$P4749*$I4749*(Y4749/AB4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AE4749/$G4749>mininf,AH4749/$G4749=minfor,$B4750=$B4749),FALSE),($J4749*$P4749*$I4749/$M4749)*(Y4749/AB4749)^(-(1-$I4749))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0)),IF(IFERROR(AND(AE4749/$G4749=mininf,AH4749/$G4749=minfor),FALSE),0,((($P4750*($I4750^$I4750)*((1-$I4750)^(1-$I4750)))^(1/$I4750))*(S4750^(-(1-$I4750)/$I4750)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4750,Table1[Country Code],0))))),\".\")","v":2.0772716665961491E-2},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,W4749*EXP(T4749),\"\")),\".\")","v":2565233026.903646},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,X4749*EXP(U4749),\"\")),\".\")","v":2775953589.6736474},{"$f":"IFERROR(IF($D4750=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4750,Table1[Country Code],0)),IF($D4750>0,Y4749*EXP(V4749),\"\")),\".\")","v":2821105760.1075859},4234.3050663134863,5031.3688978405908,5173.389055824643,869.97711900490401,100.30675861889515,0,3364.3279473085827,4931.0621392216954,5173.389055824643,1211.3676240282439,414.30379250113947,272.28363451708719,0.61779841327508456,0.90550101330314403,0.94999999999999984,0.1597556754646432,1.8419534981747247E-2,0,0.22244591126027208,7.6079451715108645E-2,5.0000000000000128E-2,null,2.5000000000000022E-3,2.5000000000003908E-3,2354255009.2476821,2756521242.4597936,2821105760.1075859,-1.4975149068057192E-3,1.9305921132435344E-2,2.0772716665959479E-2,210978017.6559639,19432347.213853836,0,8.3453543089344606E-2,-2.1008917491499801E-2,0,-4.0959315884174785E-2,-4.4701494859324953E-3,3.4062233576630518E-3,3.3991742111978418E-2,-5.4784988109836341E-2,0,9.709489196856147E-2,0.10511702895512087,3.4062233576621637E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BJ4750)+$I4750*BA4750,IF(D4750=24,\".\",IFERROR((CB4751-CB4750)/CB4750,\".\")))","v":-1.414174569800921E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BK4750)+$I4750*BB4750,IF(D4750=24,\".\",IFERROR((CC4751-CC4750)/CC4750,\".\")))","v":1.4504555520732466E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+(1-$I4750)*(BL4750)+$I4750*BC4750,IF(D4750=24,\".\",IFERROR((CD4751-CD4750)/CD4750,\".\")))","v":1.9176139709292307E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BM4750)+$I4750*BG4750,IF($D4750=24,\".\",IFERROR((CE4751-CE4750)/CE4750,\".\")))","v":6.8309312298142549E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BN4750)+$I4750*BH4750,IF($D4750=24,\".\",IFERROR((CF4751-CF4750)/CF4750,\".\")))","v":-2.8310283103187027E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+$AV4750+(1-$I4750)*(BO4750)+$I4750*BI4750,IF($D4750=24,\".\",IFERROR((CG4751-CG4750)/CG4750,\".\")))","v":9.5866696974810442E-3},{"$f":"IFERROR(AV4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BP4750,IF($D4750=24,\".\",IFERROR((CH4751-CH4750)/CH4750,\".\")))","v":0.10668156166604251},{"$f":"IFERROR(AW4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BQ4750,IF(D4750=24,\".\",IFERROR((CI4751-CI4750)/CI4750,\".\")))","v":0.1147036986526023},{"$f":"IFERROR(AW4750+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4750,Table1[Country Code],0)))+BR4750,IF(D4750=24,\".\",IFERROR((CJ4751-CJ4750)/CJ4750,\".\")))","v":1.2992893055143596E-2},525421500.93606269,688308031.27323794,713229308.74827886,58958827.503271841,6075808.0988722872,0,39795736.773403279,13610669.745135618,8945036.6940753758,624176065.2127378,707994509.11724591,722174345.4423542,1.3498291647877645E-3,1.6063384986834395E-2,1.9099552430113898E-2,0.84178412185187423,0.97219402468452221,0.98761374348102016,9.4458648431475681E-2,8.5817164125295727E-3,0,6.3757229716650071E-2,1.9224258902948148E-2,1.2386256518979864E-2,56945.175185908018,64592.145709081829,65885.808360765819,-2.5181685674979803E-3,1.1618307871213318E-2,1.4548530909113566E-2]
["Sint Maarten (Dutch part)","SXM",2015,{"$f":"C4786-'Initial Conditions and Settings'!$B$9","v":-1},"SXM2015",".",{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,G4785*F4786/F4785,\"\")),\".\")","v":""},38.823999999999998,0.5,".",{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4786,Table1[Country Code],0)),MAX(IF(D4786>0,K4785*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4786,Table1[Country Code],0))*EXP(D4786*INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4786,Table1[Country Code],0))*EXP(D4786*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,Q4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))+growthdif),IF($D4786>1,Q4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(T4785-LN(Z4785)+LN(Z4784))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,R4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))),IF($D4786>1,R4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(U4785-LN(AA4785)+LN(AA4784))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Minimum wage, W],MATCH($B4786,Table1[Country Code],0)),IF($D4786=1,S4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4786,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4786,Table1[Country Code],0)))-growthdif),IF($D4786>1,S4785*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4785)*(V4785-LN(AB4785)+LN(AB4784))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4785/$G4785=mininf,AF4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(W4785/Z4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AC4785/$G4785>mininf,AF4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(W4785/Z4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AC4785/$G4785=mininf,AF4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(Q4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4785/$G4785=mininf,AG4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(X4785/AA4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AD4785/$G4785>mininf,AG4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(X4785/AA4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AD4785/$G4785=mininf,AG4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(R4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4785/$G4785=mininf,AH4785/$G4785>minfor,$B4786=$B4785),FALSE),$P4785*$I4785*(Y4785/AB4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AE4785/$G4785>mininf,AH4785/$G4785=minfor,$B4786=$B4785),FALSE),($J4785*$P4785*$I4785/$M4785)*(Y4785/AB4785)^(-(1-$I4785))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0)),IF(IFERROR(AND(AE4785/$G4785=mininf,AH4785/$G4785=minfor),FALSE),0,((($P4786*($I4786^$I4786)*((1-$I4786)^(1-$I4786)))^(1/$I4786))*(S4786^(-(1-$I4786)/$I4786)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4786,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,W4785*EXP(T4785),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,X4785*EXP(U4785),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D4786=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4786,Table1[Country Code],0)),IF($D4786>0,Y4785*EXP(V4785),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BJ4786)+$I4786*BA4786,IF(D4786=24,\".\",IFERROR((CB4787-CB4786)/CB4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BK4786)+$I4786*BB4786,IF(D4786=24,\".\",IFERROR((CC4787-CC4786)/CC4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+(1-$I4786)*(BL4786)+$I4786*BC4786,IF(D4786=24,\".\",IFERROR((CD4787-CD4786)/CD4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BM4786)+$I4786*BG4786,IF($D4786=24,\".\",IFERROR((CE4787-CE4786)/CE4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BN4786)+$I4786*BH4786,IF($D4786=24,\".\",IFERROR((CF4787-CF4786)/CF4786,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+$AV4786+(1-$I4786)*(BO4786)+$I4786*BI4786,IF($D4786=24,\".\",IFERROR((CG4787-CG4786)/CG4786,\".\")))","v":"."},{"$f":"IFERROR(AV4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BP4786,IF($D4786=24,\".\",IFERROR((CH4787-CH4786)/CH4786,\".\")))","v":"."},{"$f":"IFERROR(AW4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BQ4786,IF(D4786=24,\".\",IFERROR((CI4787-CI4786)/CI4786,\".\")))","v":"."},{"$f":"IFERROR(AW4786+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4786,Table1[Country Code],0)))+BR4786,IF(D4786=24,\".\",IFERROR((CJ4787-CJ4786)/CJ4786,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Sint Maarten (Dutch part)","SXM",2035,{"$f":"C4806-'Initial Conditions and Settings'!$B$9","v":19},"SXM2035",".",{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,G4805*F4806/F4805,\"\")),\".\")","v":"."},".",0.5,0.74453880279611351,{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4806,Table1[Country Code],0)),MAX(IF(D4806>0,K4805*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4806,Table1[Country Code],0))*EXP(D4806*INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4806,Table1[Country Code],0))*EXP(D4806*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,Q4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))+growthdif),IF($D4806>1,Q4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(T4805-LN(Z4805)+LN(Z4804))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,R4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))),IF($D4806>1,R4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(U4805-LN(AA4805)+LN(AA4804))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Minimum wage, W],MATCH($B4806,Table1[Country Code],0)),IF($D4806=1,S4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4806,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4806,Table1[Country Code],0)))-growthdif),IF($D4806>1,S4805*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4805)*(V4805-LN(AB4805)+LN(AB4804))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4805/$G4805=mininf,AF4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(W4805/Z4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AC4805/$G4805>mininf,AF4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(W4805/Z4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AC4805/$G4805=mininf,AF4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(Q4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4805/$G4805=mininf,AG4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(X4805/AA4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AD4805/$G4805>mininf,AG4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(X4805/AA4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AD4805/$G4805=mininf,AG4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(R4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4805/$G4805=mininf,AH4805/$G4805>minfor,$B4806=$B4805),FALSE),$P4805*$I4805*(Y4805/AB4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AE4805/$G4805>mininf,AH4805/$G4805=minfor,$B4806=$B4805),FALSE),($J4805*$P4805*$I4805/$M4805)*(Y4805/AB4805)^(-(1-$I4805))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0)),IF(IFERROR(AND(AE4805/$G4805=mininf,AH4805/$G4805=minfor),FALSE),0,((($P4806*($I4806^$I4806)*((1-$I4806)^(1-$I4806)))^(1/$I4806))*(S4806^(-(1-$I4806)/$I4806)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4806,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,W4805*EXP(T4805),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,X4805*EXP(U4805),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4806=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4806,Table1[Country Code],0)),IF($D4806>0,Y4805*EXP(V4805),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BJ4806)+$I4806*BA4806,IF(D4806=24,\".\",IFERROR((CB4807-CB4806)/CB4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BK4806)+$I4806*BB4806,IF(D4806=24,\".\",IFERROR((CC4807-CC4806)/CC4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+(1-$I4806)*(BL4806)+$I4806*BC4806,IF(D4806=24,\".\",IFERROR((CD4807-CD4806)/CD4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BM4806)+$I4806*BG4806,IF($D4806=24,\".\",IFERROR((CE4807-CE4806)/CE4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BN4806)+$I4806*BH4806,IF($D4806=24,\".\",IFERROR((CF4807-CF4806)/CF4806,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+$AV4806+(1-$I4806)*(BO4806)+$I4806*BI4806,IF($D4806=24,\".\",IFERROR((CG4807-CG4806)/CG4806,\".\")))","v":"."},{"$f":"IFERROR(AV4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BP4806,IF($D4806=24,\".\",IFERROR((CH4807-CH4806)/CH4806,\".\")))","v":"."},{"$f":"IFERROR(AW4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BQ4806,IF(D4806=24,\".\",IFERROR((CI4807-CI4806)/CI4806,\".\")))","v":"."},{"$f":"IFERROR(AW4806+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4806,Table1[Country Code],0)))+BR4806,IF(D4806=24,\".\",IFERROR((CJ4807-CJ4806)/CJ4806,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Seychelles","SYC",2024,{"$f":"C4821-'Initial Conditions and Settings'!$B$9","v":8},"SYC2024",".",{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,G4820*F4821/F4820,\"\")),\".\")","v":"."},97,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4821,Table1[Country Code],0)),MAX(IF(D4821>0,K4820*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4821,Table1[Country Code],0))*EXP(D4821*INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4821,Table1[Country Code],0))*EXP(D4821*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,Q4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))+growthdif),IF($D4821>1,Q4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(T4820-LN(Z4820)+LN(Z4819))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,R4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))),IF($D4821>1,R4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(U4820-LN(AA4820)+LN(AA4819))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Minimum wage, W],MATCH($B4821,Table1[Country Code],0)),IF($D4821=1,S4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4821,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4821,Table1[Country Code],0)))-growthdif),IF($D4821>1,S4820*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4820)*(V4820-LN(AB4820)+LN(AB4819))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4820/$G4820=mininf,AF4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(W4820/Z4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AC4820/$G4820>mininf,AF4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(W4820/Z4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AC4820/$G4820=mininf,AF4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(Q4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4820/$G4820=mininf,AG4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(X4820/AA4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AD4820/$G4820>mininf,AG4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(X4820/AA4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AD4820/$G4820=mininf,AG4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(R4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4820/$G4820=mininf,AH4820/$G4820>minfor,$B4821=$B4820),FALSE),$P4820*$I4820*(Y4820/AB4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AE4820/$G4820>mininf,AH4820/$G4820=minfor,$B4821=$B4820),FALSE),($J4820*$P4820*$I4820/$M4820)*(Y4820/AB4820)^(-(1-$I4820))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0)),IF(IFERROR(AND(AE4820/$G4820=mininf,AH4820/$G4820=minfor),FALSE),0,((($P4821*($I4821^$I4821)*((1-$I4821)^(1-$I4821)))^(1/$I4821))*(S4821^(-(1-$I4821)/$I4821)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4821,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,W4820*EXP(T4820),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,X4820*EXP(U4820),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4821=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4821,Table1[Country Code],0)),IF($D4821>0,Y4820*EXP(V4820),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BJ4821)+$I4821*BA4821,IF(D4821=24,\".\",IFERROR((CB4822-CB4821)/CB4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BK4821)+$I4821*BB4821,IF(D4821=24,\".\",IFERROR((CC4822-CC4821)/CC4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+(1-$I4821)*(BL4821)+$I4821*BC4821,IF(D4821=24,\".\",IFERROR((CD4822-CD4821)/CD4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BM4821)+$I4821*BG4821,IF($D4821=24,\".\",IFERROR((CE4822-CE4821)/CE4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BN4821)+$I4821*BH4821,IF($D4821=24,\".\",IFERROR((CF4822-CF4821)/CF4821,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+$AV4821+(1-$I4821)*(BO4821)+$I4821*BI4821,IF($D4821=24,\".\",IFERROR((CG4822-CG4821)/CG4821,\".\")))","v":"."},{"$f":"IFERROR(AV4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BP4821,IF($D4821=24,\".\",IFERROR((CH4822-CH4821)/CH4821,\".\")))","v":"."},{"$f":"IFERROR(AW4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BQ4821,IF(D4821=24,\".\",IFERROR((CI4822-CI4821)/CI4821,\".\")))","v":"."},{"$f":"IFERROR(AW4821+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4821,Table1[Country Code],0)))+BR4821,IF(D4821=24,\".\",IFERROR((CJ4822-CJ4821)/CJ4821,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Syrian Arab Republic","SYR",2017,{"$f":"C4840-'Initial Conditions and Settings'!$B$9","v":1},"SYR2017",5117.4951171875,{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,G4839*F4840/F4839,\"\")),\".\")","v":5252.6681906817903},18269.867999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4840,Table1[Country Code],0)),MAX(IF(D4840>0,K4839*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4840,Table1[Country Code],0))*EXP(D4840*INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4840,Table1[Country Code],0))*EXP(D4840*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,Q4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))+growthdif),IF($D4840>1,Q4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(T4839-LN(Z4839)+LN(Z4838))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,R4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))),IF($D4840>1,R4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(U4839-LN(AA4839)+LN(AA4838))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Minimum wage, W],MATCH($B4840,Table1[Country Code],0)),IF($D4840=1,S4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4840,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4840,Table1[Country Code],0)))-growthdif),IF($D4840>1,S4839*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4839)*(V4839-LN(AB4839)+LN(AB4838))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4839/$G4839=mininf,AF4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(W4839/Z4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AC4839/$G4839>mininf,AF4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(W4839/Z4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AC4839/$G4839=mininf,AF4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(Q4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4839/$G4839=mininf,AG4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(X4839/AA4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AD4839/$G4839>mininf,AG4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(X4839/AA4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AD4839/$G4839=mininf,AG4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(R4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4839/$G4839=mininf,AH4839/$G4839>minfor,$B4840=$B4839),FALSE),$P4839*$I4839*(Y4839/AB4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AE4839/$G4839>mininf,AH4839/$G4839=minfor,$B4840=$B4839),FALSE),($J4839*$P4839*$I4839/$M4839)*(Y4839/AB4839)^(-(1-$I4839))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0)),IF(IFERROR(AND(AE4839/$G4839=mininf,AH4839/$G4839=minfor),FALSE),0,((($P4840*($I4840^$I4840)*((1-$I4840)^(1-$I4840)))^(1/$I4840))*(S4840^(-(1-$I4840)/$I4840)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4840,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,W4839*EXP(T4839),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,X4839*EXP(U4839),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4840=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4840,Table1[Country Code],0)),IF($D4840>0,Y4839*EXP(V4839),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BJ4840)+$I4840*BA4840,IF(D4840=24,\".\",IFERROR((CB4841-CB4840)/CB4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BK4840)+$I4840*BB4840,IF(D4840=24,\".\",IFERROR((CC4841-CC4840)/CC4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+(1-$I4840)*(BL4840)+$I4840*BC4840,IF(D4840=24,\".\",IFERROR((CD4841-CD4840)/CD4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BM4840)+$I4840*BG4840,IF($D4840=24,\".\",IFERROR((CE4841-CE4840)/CE4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BN4840)+$I4840*BH4840,IF($D4840=24,\".\",IFERROR((CF4841-CF4840)/CF4840,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+$AV4840+(1-$I4840)*(BO4840)+$I4840*BI4840,IF($D4840=24,\".\",IFERROR((CG4841-CG4840)/CG4840,\".\")))","v":"."},{"$f":"IFERROR(AV4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BP4840,IF($D4840=24,\".\",IFERROR((CH4841-CH4840)/CH4840,\".\")))","v":"."},{"$f":"IFERROR(AW4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BQ4840,IF(D4840=24,\".\",IFERROR((CI4841-CI4840)/CI4840,\".\")))","v":"."},{"$f":"IFERROR(AW4840+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4840,Table1[Country Code],0)))+BR4840,IF(D4840=24,\".\",IFERROR((CJ4841-CJ4840)/CJ4840,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Syrian Arab Republic","SYR",2036,{"$f":"C4859-'Initial Conditions and Settings'!$B$9","v":20},"SYR2036",9604.30859375,{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,G4858*F4859/F4858,\"\")),\".\")","v":9857.9959704207777},29286,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4859,Table1[Country Code],0)),MAX(IF(D4859>0,K4858*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4859,Table1[Country Code],0))*EXP(D4859*INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4859,Table1[Country Code],0))*EXP(D4859*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,Q4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))+growthdif),IF($D4859>1,Q4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(T4858-LN(Z4858)+LN(Z4857))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,R4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))),IF($D4859>1,R4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(U4858-LN(AA4858)+LN(AA4857))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Minimum wage, W],MATCH($B4859,Table1[Country Code],0)),IF($D4859=1,S4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4859,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4859,Table1[Country Code],0)))-growthdif),IF($D4859>1,S4858*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4858)*(V4858-LN(AB4858)+LN(AB4857))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4858/$G4858=mininf,AF4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(W4858/Z4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AC4858/$G4858>mininf,AF4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(W4858/Z4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AC4858/$G4858=mininf,AF4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(Q4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4858/$G4858=mininf,AG4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(X4858/AA4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AD4858/$G4858>mininf,AG4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(X4858/AA4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AD4858/$G4858=mininf,AG4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(R4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4858/$G4858=mininf,AH4858/$G4858>minfor,$B4859=$B4858),FALSE),$P4858*$I4858*(Y4858/AB4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AE4858/$G4858>mininf,AH4858/$G4858=minfor,$B4859=$B4858),FALSE),($J4858*$P4858*$I4858/$M4858)*(Y4858/AB4858)^(-(1-$I4858))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0)),IF(IFERROR(AND(AE4858/$G4858=mininf,AH4858/$G4858=minfor),FALSE),0,((($P4859*($I4859^$I4859)*((1-$I4859)^(1-$I4859)))^(1/$I4859))*(S4859^(-(1-$I4859)/$I4859)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4859,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,W4858*EXP(T4858),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,X4858*EXP(U4858),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4859=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4859,Table1[Country Code],0)),IF($D4859>0,Y4858*EXP(V4858),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BJ4859)+$I4859*BA4859,IF(D4859=24,\".\",IFERROR((CB4860-CB4859)/CB4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BK4859)+$I4859*BB4859,IF(D4859=24,\".\",IFERROR((CC4860-CC4859)/CC4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+(1-$I4859)*(BL4859)+$I4859*BC4859,IF(D4859=24,\".\",IFERROR((CD4860-CD4859)/CD4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BM4859)+$I4859*BG4859,IF($D4859=24,\".\",IFERROR((CE4860-CE4859)/CE4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BN4859)+$I4859*BH4859,IF($D4859=24,\".\",IFERROR((CF4860-CF4859)/CF4859,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+$AV4859+(1-$I4859)*(BO4859)+$I4859*BI4859,IF($D4859=24,\".\",IFERROR((CG4860-CG4859)/CG4859,\".\")))","v":"."},{"$f":"IFERROR(AV4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BP4859,IF($D4859=24,\".\",IFERROR((CH4860-CH4859)/CH4859,\".\")))","v":"."},{"$f":"IFERROR(AW4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BQ4859,IF(D4859=24,\".\",IFERROR((CI4860-CI4859)/CI4859,\".\")))","v":"."},{"$f":"IFERROR(AW4859+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4859,Table1[Country Code],0)))+BR4859,IF(D4859=24,\".\",IFERROR((CJ4860-CJ4859)/CJ4859,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Chad","TCD",2017,{"$f":"C4892-'Initial Conditions and Settings'!$B$9","v":1},"TCD2017",5641.41015625,{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,G4891*F4892/F4891,\"\")),\".\")","v":5241.8355629359494},14899.994000000001,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4892,Table1[Country Code],0)),MAX(IF(D4892>0,K4891*EXP(growthb),\".\"),0.001)),\".\")","v":52.747808095336218},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4892,Table1[Country Code],0))*EXP(D4892*INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0))),\".\")","v":34.167741608820236},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4892,Table1[Country Code],0))*EXP(D4892*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))),\".\")","v":34.167741608820236},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,Q4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))+growthdif),IF($D4892>1,Q4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(T4891-LN(Z4891)+LN(Z4890))+growthdif),\".\"))),\".\")","v":4053.8272100144854},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,R4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))),IF($D4892>1,R4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(U4891-LN(AA4891)+LN(AA4890))),\".\"))),\".\")","v":4033.6086624552681},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Minimum wage, W],MATCH($B4892,Table1[Country Code],0)),IF($D4892=1,S4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4892,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4892,Table1[Country Code],0)))-growthdif),IF($D4892>1,S4891*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4891)*(V4891-LN(AB4891)+LN(AB4890))-growthdif),\".\"))),\".\")","v":4013.4909553226953},{"$f":"IFERROR(IF(IFERROR(AND(AC4891/$G4891=mininf,AF4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(W4891/Z4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AC4891/$G4891>mininf,AF4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(W4891/Z4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AC4891/$G4891=mininf,AF4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(Q4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":6.1995826793203028E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4891/$G4891=mininf,AG4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(X4891/AA4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AD4891/$G4891>mininf,AG4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(X4891/AA4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AD4891/$G4891=mininf,AG4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(R4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":6.2356707376793781E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4891/$G4891=mininf,AH4891/$G4891>minfor,$B4892=$B4891),FALSE),$P4891*$I4891*(Y4891/AB4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AE4891/$G4891>mininf,AH4891/$G4891=minfor,$B4892=$B4891),FALSE),($J4891*$P4891*$I4891/$M4891)*(Y4891/AB4891)^(-(1-$I4891))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0)),IF(IFERROR(AND(AE4891/$G4891=mininf,AH4891/$G4891=minfor),FALSE),0,((($P4892*($I4892^$I4892)*((1-$I4892)^(1-$I4892)))^(1/$I4892))*(S4892^(-(1-$I4892)/$I4892)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4892,Table1[Country Code],0))))),\".\")","v":6.2719396881837544E-2},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,W4891*EXP(T4891),\"\")),\".\")","v":33589996.465415858},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,X4891*EXP(U4891),\"\")),\".\")","v":33589996.465415858},{"$f":"IFERROR(IF($D4892=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4892,Table1[Country Code],0)),IF($D4892>0,Y4891*EXP(V4891),\"\")),\".\")","v":33589996.465415858},760.6771869419257,763.77735906753674,766.89439530685945,234.88733861349218,230.74356932764314,226.53769824532702,525.78984832843344,533.03378973989356,540.35669706153226,4481.158375994024,4478.0582038684124,4474.9411676290902,0.10030643693712872,0.10168838441039187,0.10308539643675482,4.4810131068272564E-2,4.4019612320384163E-2,4.3217246234722284E-2,0.85488343199459882,0.85429200326922405,0.85369735732852292,null,2.5000000000000577E-3,2.5000000000003908E-3,29605343.654507753,29714587.487790495,29823084.47673836,4.9954831429314339E-2,5.5700277220569916E-2,6.1261203379416429E-2,3984652.8109081052,3875408.9776253626,3766911.988677498,0.14718794300752336,0.11197367127340918,7.4189637488197846E-2,-1.2449493432429293E-3,1.8206875734477102E-2,3.7477887023421808E-2,8.5988162234966303E-2,6.4480269787310363E-2,4.0406321132203438E-2,3.7874373897309965E-2,3.6883647851169599E-2,3.587146640985317E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BJ4892)+$I4892*BA4892,IF(D4892=24,\".\",IFERROR((CB4893-CB4892)/CB4892,\".\")))","v":2.7218530498135371E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BK4892)+$I4892*BB4892,IF(D4892=24,\".\",IFERROR((CC4893-CC4892)/CC4892,\".\")))","v":3.9817165932623175E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+(1-$I4892)*(BL4892)+$I4892*BC4892,IF(D4892=24,\".\",IFERROR((CD4893-CD4892)/CD4892,\".\")))","v":5.2233134656518784E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BM4892)+$I4892*BG4892,IF($D4892=24,\".\",IFERROR((CE4893-CE4892)/CE4892,\".\")))","v":0.12195164207634455},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BN4892)+$I4892*BH4892,IF($D4892=24,\".\",IFERROR((CF4893-CF4892)/CF4892,\".\")))","v":9.3590559985459496E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+$AV4892+(1-$I4892)*(BO4892)+$I4892*BI4892,IF($D4892=24,\".\",IFERROR((CG4893-CG4892)/CG4892,\".\")))","v":6.2661568765300366E-2},{"$f":"IFERROR(AV4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BP4892,IF($D4892=24,\".\",IFERROR((CH4893-CH4892)/CH4892,\".\")))","v":4.3237963352409689E-2},{"$f":"IFERROR(AW4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BQ4892,IF(D4892=24,\".\",IFERROR((CI4893-CI4892)/CI4892,\".\")))","v":4.2247237306269655E-2},{"$f":"IFERROR(AW4892+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4892,Table1[Country Code],0)))+BR4892,IF(D4892=24,\".\",IFERROR((CJ4893-CJ4892)/CJ4892,\".\")))","v":4.1235055864953227E-2},4262922.3878063848,4300099.4233523896,4337433.4326090105,744021.36360010726,727250.33959102747,710433.34515921969,8076272.8892311426,8070685.5312336748,8065067.7794913473,13083216.640637634,13098035.294177093,13112934.557259578,4.249464917796747E-2,4.4300209354192321E-2,4.6033794362817418E-2,0.32583136891315923,0.3283011021709536,0.33077519098939773,5.6868382144579857E-2,5.5523620394757708E-2,5.4178059232813741E-2,0.61730024894226099,0.61617527743428868,0.6150467497777885,878.06858449994229,879.0631254064325,880.06307635154599,1.2766903147309883E-2,1.4423284363298983E-2,1.6104680673243443E-2]
["Chad","TCD",2036,{"$f":"C4911-'Initial Conditions and Settings'!$B$9","v":20},"TCD2036",10858.4638671875,{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,G4910*F4911/F4910,\"\")),\".\")","v":10089.371359538522},24907,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4911,Table1[Country Code],0)),MAX(IF(D4911>0,K4910*EXP(growthb),\".\"),0.001)),\".\")","v":55.31378857664901},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4911,Table1[Country Code],0))*EXP(D4911*INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0))),\".\")","v":36.078249281745158},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4911,Table1[Country Code],0))*EXP(D4911*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))),\".\")","v":36.078249281745158},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,Q4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))+growthdif),IF($D4911>1,Q4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(T4910-LN(Z4910)+LN(Z4909))+growthdif),\".\"))),\".\")","v":6286.9096451750929},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,R4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))),IF($D4911>1,R4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(U4910-LN(AA4910)+LN(AA4909))),\".\"))),\".\")","v":5397.2037867570216},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Minimum wage, W],MATCH($B4911,Table1[Country Code],0)),IF($D4911=1,S4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4911,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4911,Table1[Country Code],0)))-growthdif),IF($D4911>1,S4910*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4910)*(V4910-LN(AB4910)+LN(AB4909))-growthdif),\".\"))),\".\")","v":4620.3606173069566},{"$f":"IFERROR(IF(IFERROR(AND(AC4910/$G4910=mininf,AF4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(W4910/Z4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AC4910/$G4910>mininf,AF4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(W4910/Z4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AC4910/$G4910=mininf,AF4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(Q4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":4.1759932331566628E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4910/$G4910=mininf,AG4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(X4910/AA4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AD4910/$G4910>mininf,AG4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(X4910/AA4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AD4910/$G4910=mininf,AG4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(R4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":5.0292334821113574E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4910/$G4910=mininf,AH4910/$G4910>minfor,$B4911=$B4910),FALSE),$P4910*$I4910*(Y4910/AB4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AE4910/$G4910>mininf,AH4910/$G4910=minfor,$B4911=$B4910),FALSE),($J4910*$P4910*$I4910/$M4910)*(Y4910/AB4910)^(-(1-$I4910))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0)),IF(IFERROR(AND(AE4910/$G4910=mininf,AH4910/$G4910=minfor),FALSE),0,((($P4911*($I4911^$I4911)*((1-$I4911)^(1-$I4911)))^(1/$I4911))*(S4911^(-(1-$I4911)/$I4911)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4911,Table1[Country Code],0))))),\".\")","v":6.0429571360732078E-2},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,W4910*EXP(T4910),\"\")),\".\")","v":89513966.791623995},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,X4910*EXP(U4910),\"\")),\".\")","v":97605715.519731238},{"$f":"IFERROR(IF($D4911=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4911,Table1[Country Code],0)),IF($D4911>0,Y4910*EXP(V4910),\"\")),\".\")","v":107491418.5817557},1126.8206350523155,1384.2370125120401,1731.1225740424152,613.29278752242158,462.31241727945417,145.66872521746302,513.52784752989396,921.92459523258594,1585.4538488249523,8962.5507244862056,8705.1343470264819,8358.2487854961073,5.0897903271684336E-2,9.1375821384649072E-2,0.15714099445116164,6.0786025775789565E-2,4.582172672654998E-2,1.4437839586482001E-2,0.88831607095252607,0.862802451888801,0.82842116596235627,null,2.5000000000000577E-3,2.5000000000003908E-3,62374563.340237245,82528151.070229992,104009841.06731054,2.292091985676592E-2,4.7870484605258667E-2,6.624449805101662E-2,27139403.45138675,15077564.449501246,3481577.5144451559,8.3757994955806936E-2,6.344558519550958E-2,-0.13100115389281264,-1.6463032020431534E-2,2.3984498219298267E-2,5.855081180729016E-2,3.4374043078611471E-2,2.9559598809546728E-2,-0.14869484013653889,3.3976153777045326E-2,3.238819180248953E-2,2.9162191213867317E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BJ4911)+$I4911*BA4911,IF(D4911=24,\".\",IFERROR((CB4912-CB4911)/CB4911,\".\")))","v":6.0925333732668599E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BK4911)+$I4911*BB4911,IF(D4911=24,\".\",IFERROR((CC4912-CC4911)/CC4911,\".\")))","v":3.8791080867378133E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+(1-$I4911)*(BL4911)+$I4911*BC4911,IF(D4911=24,\".\",IFERROR((CD4912-CD4911)/CD4911,\".\")))","v":6.5261244384253056E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BM4911)+$I4911*BG4911,IF($D4911=24,\".\",IFERROR((CE4912-CE4911)/CE4911,\".\")))","v":6.4429608472308927E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BN4911)+$I4911*BH4911,IF($D4911=24,\".\",IFERROR((CF4912-CF4911)/CF4911,\".\")))","v":5.1866181457627877E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+$AV4911+(1-$I4911)*(BO4911)+$I4911*BI4911,IF($D4911=24,\".\",IFERROR((CG4912-CG4911)/CG4911,\".\")))","v":-0.13448440755957602},{"$f":"IFERROR(AV4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BP4911,IF($D4911=24,\".\",IFERROR((CH4912-CH4911)/CH4911,\".\")))","v":3.933974323214505E-2},{"$f":"IFERROR(AW4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BQ4911,IF(D4911=24,\".\",IFERROR((CI4912-CI4911)/CI4911,\".\")))","v":3.7751781257589587E-2},{"$f":"IFERROR(AW4911+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4911,Table1[Country Code],0)))+BR4911,IF(D4911=24,\".\",IFERROR((CJ4912-CJ4911)/CJ4911,\".\")))","v":3.4525780668967374E-2},6457006.3554033907,9951629.8329874929,14650737.047337092,3474182.3138179481,2248287.7994563985,606442.6293246873,17885887.179423019,17372180.710482024,16679927.332127083,27817075.848644357,29572098.342925914,31937107.008788861,3.4755843760520044E-2,3.9174607540684248E-2,4.541600356526572E-2,0.23212383611191353,0.33652092312103621,0.45873713744032341,0.12489387212089942,7.6027334056063781E-2,1.8988652577636374E-2,0.64298229176718713,0.58745174282290014,0.52227420998204022,1116.8376700784661,1187.3006922923641,1282.2542662219,1.1265377875345983E-2,1.5534171846208977E-2,2.2180155937498114E-2]
["Togo","TGO",2033,{"$f":"C4934-'Initial Conditions and Settings'!$B$9","v":17},"TGO2033",5715.80078125,{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,G4933*F4934/F4933,\"\")),\".\")","v":5298.2017718336292},11195,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4934,Table1[Country Code],0)),MAX(IF(D4934>0,K4933*EXP(growthb),\".\"),0.001)),\".\")","v":27.105457510231396},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4934,Table1[Country Code],0))*EXP(D4934*INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0))),\".\")","v":28.153527968102729},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4934,Table1[Country Code],0))*EXP(D4934*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))),\".\")","v":28.153527968102729},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,Q4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))+growthdif),IF($D4934>1,Q4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(T4933-LN(Z4933)+LN(Z4932))+growthdif),\".\"))),\".\")","v":2589.6201910522877},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,R4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))),IF($D4934>1,R4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(U4933-LN(AA4933)+LN(AA4932))),\".\"))),\".\")","v":2287.7798490765585},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Minimum wage, W],MATCH($B4934,Table1[Country Code],0)),IF($D4934=1,S4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4934,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4934,Table1[Country Code],0)))-growthdif),IF($D4934>1,S4933*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4933)*(V4933-LN(AB4933)+LN(AB4932))-growthdif),\".\"))),\".\")","v":2017.2362742223418},{"$f":"IFERROR(IF(IFERROR(AND(AC4933/$G4933=mininf,AF4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(W4933/Z4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AC4933/$G4933>mininf,AF4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(W4933/Z4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AC4933/$G4933=mininf,AF4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(Q4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":4.5289608323592634E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD4933/$G4933=mininf,AG4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(X4933/AA4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AD4933/$G4933>mininf,AG4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(X4933/AA4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AD4933/$G4933=mininf,AG4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(R4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":1.4624572562427482E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4933/$G4933=mininf,AH4933/$G4933>minfor,$B4934=$B4933),FALSE),$P4933*$I4933*(Y4933/AB4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AE4933/$G4933>mininf,AH4933/$G4933=minfor,$B4934=$B4933),FALSE),($J4933*$P4933*$I4933/$M4933)*(Y4933/AB4933)^(-(1-$I4933))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0)),IF(IFERROR(AND(AE4933/$G4933=mininf,AH4933/$G4933=minfor),FALSE),0,((($P4934*($I4934^$I4934)*((1-$I4934)^(1-$I4934)))^(1/$I4934))*(S4934^(-(1-$I4934)/$I4934)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4934,Table1[Country Code],0))))),\".\")","v":2.6240981254833415E-2},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,W4933*EXP(T4933),\"\")),\".\")","v":12875495.435706096},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,X4933*EXP(U4933),\"\")),\".\")","v":14027498.398813307},{"$f":"IFERROR(IF($D4934=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4934,Table1[Country Code],0)),IF($D4934>0,Y4933*EXP(V4933),\"\")),\".\")","v":15403192.342403568},662.55194727027595,792.08346381603417,960.09943619814817,436.39158804801599,403.75835058952725,324.89758770668402,226.16035922225993,388.32511322650686,635.20184849146415,4635.6498245633529,4506.1183080175952,4338.1023356354808,4.2686248837214287E-2,7.3293757004673929E-2,0.11989008268207765,8.2365981297270852E-2,7.6206676902339357E-2,6.1322237562546011E-2,0.87494776986551481,0.85049956609298671,0.81878767975537625,null,2.5000000000001132E-3,2.4999999999999467E-3,7653903.3199926959,10256950.982016316,13044265.602851743,-2.0509882831698079E-2,9.9534305320609917E-3,3.2002686078310916E-2,5221592.1157133998,3770547.4167969916,2358926.7395518254,4.0134207961946444E-2,2.7222080175135943E-2,-6.2333755402015356E-3,-5.8527466923531613E-2,-1.3144352421893934E-2,2.4396463516993983E-2,-7.8833761298859883E-3,-5.8757027788178817E-3,-2.3839598101519144E-2,3.3462855532937041E-2,3.2509655250025915E-2,3.0294120595947049E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BJ4934)+$I4934*BA4934,IF(D4934=24,\".\",IFERROR((CB4935-CB4934)/CB4934,\".\")))","v":-3.8859026767730023E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BK4934)+$I4934*BB4934,IF(D4934=24,\".\",IFERROR((CC4935-CC4934)/CC4934,\".\")))","v":-9.3581283503164827E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+(1-$I4934)*(BL4934)+$I4934*BC4934,IF(D4934=24,\".\",IFERROR((CD4935-CD4934)/CD4934,\".\")))","v":2.8859222907537271E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BM4934)+$I4934*BG4934,IF($D4934=24,\".\",IFERROR((CE4935-CE4934)/CE4934,\".\")))","v":1.9285064025915163E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BN4934)+$I4934*BH4934,IF($D4934=24,\".\",IFERROR((CF4935-CF4934)/CF4934,\".\")))","v":1.3832836808043966E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+$AV4934+(1-$I4934)*(BO4934)+$I4934*BI4934,IF($D4934=24,\".\",IFERROR((CG4935-CG4934)/CG4934,\".\")))","v":-1.1876838710975404E-2},{"$f":"IFERROR(AV4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BP4934,IF($D4934=24,\".\",IFERROR((CH4935-CH4934)/CH4934,\".\")))","v":3.6622503642821977E-2},{"$f":"IFERROR(AW4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BQ4934,IF(D4934=24,\".\",IFERROR((CI4935-CI4934)/CI4934,\".\")))","v":3.5669303359910684E-2},{"$f":"IFERROR(AW4934+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4934,Table1[Country Code],0)))+BR4934,IF(D4934=24,\".\",IFERROR((CJ4935-CJ4934)/CJ4934,\".\")))","v":3.3453768705831818E-2},1171338.8653152054,1776804.7378599504,2562704.420460131,995607.92794607149,813788.69256168685,577403.16363673005,3537530.4674234395,3438683.1205327921,3310467.7367550735,5704477.2606847165,6029276.5509544294,6450575.3208519351,1.8097450831314147E-2,2.1934585313615505E-2,2.757080523795882E-2,0.20533675774081497,0.29469617504585749,0.39728307832884457,0.17453096619523858,0.13497285879727391,8.951188613676582E-2,0.62013227606394639,0.57033096615686862,0.51320503553438956,509.55580711788446,538.56869593161491,576.20145786975752,-2.0678605728408073E-3,1.4702880693855391E-3,7.0495346793162383E-3]
["Thailand","THA",2019,{"$f":"C4946-'Initial Conditions and Settings'!$B$9","v":3},"THA2019",40331.4296875,{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,G4945*F4946/F4945,\"\")),\".\")","v":39660.83678608905},69306,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4946,Table1[Country Code],0)),MAX(IF(D4946>0,K4945*EXP(growthb),\".\"),0.001)),\".\")","v":59.791841617062097},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4946,Table1[Country Code],0))*EXP(D4946*INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0))),\".\")","v":67.102791550444991},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4946,Table1[Country Code],0))*EXP(D4946*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))),\".\")","v":67.102791550444991},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,Q4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))+growthdif),IF($D4946>1,Q4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(T4945-LN(Z4945)+LN(Z4944))+growthdif),\".\"))),\".\")","v":9919.2042772099467},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,R4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))),IF($D4946>1,R4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(U4945-LN(AA4945)+LN(AA4944))),\".\"))),\".\")","v":9732.4590760641768},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Minimum wage, W],MATCH($B4946,Table1[Country Code],0)),IF($D4946=1,S4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4946,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4946,Table1[Country Code],0)))-growthdif),IF($D4946>1,S4945*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4945)*(V4945-LN(AB4945)+LN(AB4944))-growthdif),\".\"))),\".\")","v":9549.1417385822133},{"$f":"IFERROR(IF(IFERROR(AND(AC4945/$G4945=mininf,AF4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(W4945/Z4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AC4945/$G4945>mininf,AF4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(W4945/Z4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AC4945/$G4945=mininf,AF4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(Q4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":2.8383791207624701E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD4945/$G4945=mininf,AG4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(X4945/AA4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AD4945/$G4945>mininf,AG4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(X4945/AA4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AD4945/$G4945=mininf,AG4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(R4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":3.0561356641074081E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE4945/$G4945=mininf,AH4945/$G4945>minfor,$B4946=$B4945),FALSE),$P4945*$I4945*(Y4945/AB4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AE4945/$G4945>mininf,AH4945/$G4945=minfor,$B4946=$B4945),FALSE),($J4945*$P4945*$I4945/$M4945)*(Y4945/AB4945)^(-(1-$I4945))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0)),IF(IFERROR(AND(AE4945/$G4945=mininf,AH4945/$G4945=minfor),FALSE),0,((($P4946*($I4946^$I4946)*((1-$I4946)^(1-$I4946)))^(1/$I4946))*(S4946^(-(1-$I4946)/$I4946)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4946,Table1[Country Code],0))))),\".\")","v":3.2781790284497569E-2},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,W4945*EXP(T4945),\"\")),\".\")","v":1526654273.9962819},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,X4945*EXP(U4945),\"\")),\".\")","v":1529560956.9510245},{"$f":"IFERROR(IF($D4946=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4946,Table1[Country Code],0)),IF($D4946>0,Y4945*EXP(V4945),\"\")),\".\")","v":1532501926.1758318},24356.920156341526,24775.362631386713,25203.857658039389,9948.0360500960924,9525.263169032778,9074.1710928372177,14408.884106245434,15250.099462353939,16129.686565202175,15303.916629747524,14885.474154702337,14456.979128049661,0.36330257437481295,0.38451280149749328,0.40669052577477705,0.25082768938413685,0.24016798284936194,0.22879424208265728,0.3858697362410502,0.37531921565314486,0.36451523214256576,null,2.5000000000001132E-3,2.5000000000003908E-3,1259397517.0846386,1283206836.2429421,1306572230.143043,1.7713306346820445E-2,2.7179547540498561E-2,3.5995007476792296E-2,267256756.91164327,246354120.70808244,225929696.03278875,7.7188571508287396E-2,4.7993903846876407E-2,1.3994185980511276E-2,-2.3246057826183275E-2,1.1619675805487617E-3,2.495280257485355E-2,2.6229207335283888E-2,1.1976323886926821E-2,-7.0480189214254807E-3,5.1935891885879215E-3,-8.0610565299306103E-3,-2.3149707772191164E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BJ4946)+$I4946*BA4946,IF(D4946=24,\".\",IFERROR((CB4947-CB4946)/CB4946,\".\")))","v":1.8617021979757925E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BK4946)+$I4946*BB4946,IF(D4946=24,\".\",IFERROR((CC4947-CC4946)/CC4946,\".\")))","v":3.5554155279963001E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+(1-$I4946)*(BL4946)+$I4946*BC4946,IF(D4946=24,\".\",IFERROR((CD4947-CD4946)/CD4946,\".\")))","v":5.1857302745262263E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BM4946)+$I4946*BG4946,IF($D4946=24,\".\",IFERROR((CE4947-CE4946)/CE4946,\".\")))","v":7.5592287141225095E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BN4946)+$I4946*BH4946,IF($D4946=24,\".\",IFERROR((CF4947-CF4946)/CF4946,\".\")))","v":5.3868511586341067E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+$AV4946+(1-$I4946)*(BO4946)+$I4946*BI4946,IF($D4946=24,\".\",IFERROR((CG4947-CG4946)/CG4946,\".\")))","v":2.7356481248982351E-2},{"$f":"IFERROR(AV4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BP4946,IF($D4946=24,\".\",IFERROR((CH4947-CH4946)/CH4946,\".\")))","v":2.9076986908027375E-2},{"$f":"IFERROR(AW4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BQ4946,IF(D4946=24,\".\",IFERROR((CI4947-CI4946)/CI4946,\".\")))","v":1.582234118950912E-2},{"$f":"IFERROR(AW4946+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4946,Table1[Country Code],0)))+BR4946,IF(D4946=24,\".\",IFERROR((CJ4947-CJ4946)/CJ4946,\".\")))","v":7.3368994724856695E-4},285849329.71298426,296841937.84653604,308049326.42004174,78268888.647363409,73531690.784148321,68729990.806719825,61402366.41189196,59723491.729244962,58004284.204221018,425520584.77223963,430097120.35992932,434783601.43098259,3.0606235818822103E-2,3.5945305885798959E-2,4.1163868615785394E-2,0.67176381106447636,0.69017420437068289,0.70851183302722009,0.18393678578265943,0.17096531760689979,0.15807861791592892,0.14429940315286427,0.13886047802241736,0.13340954905685098,6139.736599605224,6205.770356966631,6273.3904918907829,2.9329533364542471E-2,3.448703563643285E-2,3.9813215338863728E-2]
["Tajikistan","TJK",2029,{"$f":"C4982-'Initial Conditions and Settings'!$B$9","v":13},"TJK2029",4913.9990234375,{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,G4981*F4982/F4981,\"\")),\".\")","v":4073.8529459507008},11029,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4982,Table1[Country Code],0)),MAX(IF(D4982>0,K4981*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4982,Table1[Country Code],0))*EXP(D4982*INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4982,Table1[Country Code],0))*EXP(D4982*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,Q4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))+growthdif),IF($D4982>1,Q4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(T4981-LN(Z4981)+LN(Z4980))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,R4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))),IF($D4982>1,R4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(U4981-LN(AA4981)+LN(AA4980))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Minimum wage, W],MATCH($B4982,Table1[Country Code],0)),IF($D4982=1,S4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4982,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4982,Table1[Country Code],0)))-growthdif),IF($D4982>1,S4981*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4981)*(V4981-LN(AB4981)+LN(AB4980))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4981/$G4981=mininf,AF4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(W4981/Z4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AC4981/$G4981>mininf,AF4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(W4981/Z4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AC4981/$G4981=mininf,AF4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(Q4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4981/$G4981=mininf,AG4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(X4981/AA4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AD4981/$G4981>mininf,AG4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(X4981/AA4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AD4981/$G4981=mininf,AG4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(R4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4981/$G4981=mininf,AH4981/$G4981>minfor,$B4982=$B4981),FALSE),$P4981*$I4981*(Y4981/AB4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AE4981/$G4981>mininf,AH4981/$G4981=minfor,$B4982=$B4981),FALSE),($J4981*$P4981*$I4981/$M4981)*(Y4981/AB4981)^(-(1-$I4981))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0)),IF(IFERROR(AND(AE4981/$G4981=mininf,AH4981/$G4981=minfor),FALSE),0,((($P4982*($I4982^$I4982)*((1-$I4982)^(1-$I4982)))^(1/$I4982))*(S4982^(-(1-$I4982)/$I4982)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4982,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,W4981*EXP(T4981),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,X4981*EXP(U4981),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4982=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4982,Table1[Country Code],0)),IF($D4982>0,Y4981*EXP(V4981),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BJ4982)+$I4982*BA4982,IF(D4982=24,\".\",IFERROR((CB4983-CB4982)/CB4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BK4982)+$I4982*BB4982,IF(D4982=24,\".\",IFERROR((CC4983-CC4982)/CC4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+(1-$I4982)*(BL4982)+$I4982*BC4982,IF(D4982=24,\".\",IFERROR((CD4983-CD4982)/CD4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BM4982)+$I4982*BG4982,IF($D4982=24,\".\",IFERROR((CE4983-CE4982)/CE4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BN4982)+$I4982*BH4982,IF($D4982=24,\".\",IFERROR((CF4983-CF4982)/CF4982,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+$AV4982+(1-$I4982)*(BO4982)+$I4982*BI4982,IF($D4982=24,\".\",IFERROR((CG4983-CG4982)/CG4982,\".\")))","v":"."},{"$f":"IFERROR(AV4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BP4982,IF($D4982=24,\".\",IFERROR((CH4983-CH4982)/CH4982,\".\")))","v":"."},{"$f":"IFERROR(AW4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BQ4982,IF(D4982=24,\".\",IFERROR((CI4983-CI4982)/CI4982,\".\")))","v":"."},{"$f":"IFERROR(AW4982+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4982,Table1[Country Code],0)))+BR4982,IF(D4982=24,\".\",IFERROR((CJ4983-CJ4982)/CJ4982,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tajikistan","TJK",2034,{"$f":"C4987-'Initial Conditions and Settings'!$B$9","v":18},"TJK2034",5412.31494140625,{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,G4986*F4987/F4986,\"\")),\".\")","v":4486.971825451621},11856,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B4987,Table1[Country Code],0)),MAX(IF(D4987>0,K4986*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4987,Table1[Country Code],0))*EXP(D4987*INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B4987,Table1[Country Code],0))*EXP(D4987*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,Q4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))+growthdif),IF($D4987>1,Q4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(T4986-LN(Z4986)+LN(Z4985))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,R4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))),IF($D4987>1,R4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(U4986-LN(AA4986)+LN(AA4985))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Minimum wage, W],MATCH($B4987,Table1[Country Code],0)),IF($D4987=1,S4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(INDEX(Table1[Growth Rate of Capital],MATCH($B4987,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B4987,Table1[Country Code],0)))-growthdif),IF($D4987>1,S4986*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4986)*(V4986-LN(AB4986)+LN(AB4985))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC4986/$G4986=mininf,AF4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(W4986/Z4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AC4986/$G4986>mininf,AF4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(W4986/Z4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AC4986/$G4986=mininf,AF4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(Q4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD4986/$G4986=mininf,AG4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(X4986/AA4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AD4986/$G4986>mininf,AG4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(X4986/AA4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AD4986/$G4986=mininf,AG4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(R4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE4986/$G4986=mininf,AH4986/$G4986>minfor,$B4987=$B4986),FALSE),$P4986*$I4986*(Y4986/AB4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AE4986/$G4986>mininf,AH4986/$G4986=minfor,$B4987=$B4986),FALSE),($J4986*$P4986*$I4986/$M4986)*(Y4986/AB4986)^(-(1-$I4986))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0)),IF(IFERROR(AND(AE4986/$G4986=mininf,AH4986/$G4986=minfor),FALSE),0,((($P4987*($I4987^$I4987)*((1-$I4987)^(1-$I4987)))^(1/$I4987))*(S4987^(-(1-$I4987)/$I4987)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B4987,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,W4986*EXP(T4986),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,X4986*EXP(U4986),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D4987=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B4987,Table1[Country Code],0)),IF($D4987>0,Y4986*EXP(V4986),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BJ4987)+$I4987*BA4987,IF(D4987=24,\".\",IFERROR((CB4988-CB4987)/CB4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BK4987)+$I4987*BB4987,IF(D4987=24,\".\",IFERROR((CC4988-CC4987)/CC4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+(1-$I4987)*(BL4987)+$I4987*BC4987,IF(D4987=24,\".\",IFERROR((CD4988-CD4987)/CD4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BM4987)+$I4987*BG4987,IF($D4987=24,\".\",IFERROR((CE4988-CE4987)/CE4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BN4987)+$I4987*BH4987,IF($D4987=24,\".\",IFERROR((CF4988-CF4987)/CF4987,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+$AV4987+(1-$I4987)*(BO4987)+$I4987*BI4987,IF($D4987=24,\".\",IFERROR((CG4988-CG4987)/CG4987,\".\")))","v":"."},{"$f":"IFERROR(AV4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BP4987,IF($D4987=24,\".\",IFERROR((CH4988-CH4987)/CH4987,\".\")))","v":"."},{"$f":"IFERROR(AW4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BQ4987,IF(D4987=24,\".\",IFERROR((CI4988-CI4987)/CI4987,\".\")))","v":"."},{"$f":"IFERROR(AW4987+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B4987,Table1[Country Code],0)))+BR4987,IF(D4987=24,\".\",IFERROR((CJ4988-CJ4987)/CJ4987,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Turkmenistan","TKM",2038,{"$f":"C5017-'Initial Conditions and Settings'!$B$9","v":22},"TKM2038",3043.787109375,{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,G5016*F5017/F5016,\"\")),\".\")","v":3120.4359461820186},7253,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5017,Table1[Country Code],0)),MAX(IF(D5017>0,K5016*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5017,Table1[Country Code],0))*EXP(D5017*INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5017,Table1[Country Code],0))*EXP(D5017*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,Q5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))+growthdif),IF($D5017>1,Q5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(T5016-LN(Z5016)+LN(Z5015))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,R5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))),IF($D5017>1,R5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(U5016-LN(AA5016)+LN(AA5015))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Minimum wage, W],MATCH($B5017,Table1[Country Code],0)),IF($D5017=1,S5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5017,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5017,Table1[Country Code],0)))-growthdif),IF($D5017>1,S5016*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5016)*(V5016-LN(AB5016)+LN(AB5015))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5016/$G5016=mininf,AF5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(W5016/Z5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AC5016/$G5016>mininf,AF5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(W5016/Z5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AC5016/$G5016=mininf,AF5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(Q5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5016/$G5016=mininf,AG5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(X5016/AA5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AD5016/$G5016>mininf,AG5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(X5016/AA5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AD5016/$G5016=mininf,AG5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(R5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5016/$G5016=mininf,AH5016/$G5016>minfor,$B5017=$B5016),FALSE),$P5016*$I5016*(Y5016/AB5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AE5016/$G5016>mininf,AH5016/$G5016=minfor,$B5017=$B5016),FALSE),($J5016*$P5016*$I5016/$M5016)*(Y5016/AB5016)^(-(1-$I5016))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0)),IF(IFERROR(AND(AE5016/$G5016=mininf,AH5016/$G5016=minfor),FALSE),0,((($P5017*($I5017^$I5017)*((1-$I5017)^(1-$I5017)))^(1/$I5017))*(S5017^(-(1-$I5017)/$I5017)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5017,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,W5016*EXP(T5016),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,X5016*EXP(U5016),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5017=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5017,Table1[Country Code],0)),IF($D5017>0,Y5016*EXP(V5016),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BJ5017)+$I5017*BA5017,IF(D5017=24,\".\",IFERROR((CB5018-CB5017)/CB5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BK5017)+$I5017*BB5017,IF(D5017=24,\".\",IFERROR((CC5018-CC5017)/CC5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+(1-$I5017)*(BL5017)+$I5017*BC5017,IF(D5017=24,\".\",IFERROR((CD5018-CD5017)/CD5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BM5017)+$I5017*BG5017,IF($D5017=24,\".\",IFERROR((CE5018-CE5017)/CE5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BN5017)+$I5017*BH5017,IF($D5017=24,\".\",IFERROR((CF5018-CF5017)/CF5017,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+$AV5017+(1-$I5017)*(BO5017)+$I5017*BI5017,IF($D5017=24,\".\",IFERROR((CG5018-CG5017)/CG5017,\".\")))","v":"."},{"$f":"IFERROR(AV5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BP5017,IF($D5017=24,\".\",IFERROR((CH5018-CH5017)/CH5017,\".\")))","v":"."},{"$f":"IFERROR(AW5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BQ5017,IF(D5017=24,\".\",IFERROR((CI5018-CI5017)/CI5017,\".\")))","v":"."},{"$f":"IFERROR(AW5017+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5017,Table1[Country Code],0)))+BR5017,IF(D5017=24,\".\",IFERROR((CJ5018-CJ5017)/CJ5017,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Timor-Leste","TLS",2027,{"$f":"C5032-'Initial Conditions and Settings'!$B$9","v":11},"TLS2027",371.39599609375,{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,G5031*F5032/F5031,\"\")),\".\")","v":346.32745510750186},1602,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5032,Table1[Country Code],0)),MAX(IF(D5032>0,K5031*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5032,Table1[Country Code],0))*EXP(D5032*INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5032,Table1[Country Code],0))*EXP(D5032*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,Q5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))+growthdif),IF($D5032>1,Q5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(T5031-LN(Z5031)+LN(Z5030))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,R5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))),IF($D5032>1,R5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(U5031-LN(AA5031)+LN(AA5030))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Minimum wage, W],MATCH($B5032,Table1[Country Code],0)),IF($D5032=1,S5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5032,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5032,Table1[Country Code],0)))-growthdif),IF($D5032>1,S5031*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5031)*(V5031-LN(AB5031)+LN(AB5030))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5031/$G5031=mininf,AF5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(W5031/Z5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AC5031/$G5031>mininf,AF5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(W5031/Z5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AC5031/$G5031=mininf,AF5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(Q5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5031/$G5031=mininf,AG5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(X5031/AA5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AD5031/$G5031>mininf,AG5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(X5031/AA5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AD5031/$G5031=mininf,AG5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(R5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5031/$G5031=mininf,AH5031/$G5031>minfor,$B5032=$B5031),FALSE),$P5031*$I5031*(Y5031/AB5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AE5031/$G5031>mininf,AH5031/$G5031=minfor,$B5032=$B5031),FALSE),($J5031*$P5031*$I5031/$M5031)*(Y5031/AB5031)^(-(1-$I5031))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0)),IF(IFERROR(AND(AE5031/$G5031=mininf,AH5031/$G5031=minfor),FALSE),0,((($P5032*($I5032^$I5032)*((1-$I5032)^(1-$I5032)))^(1/$I5032))*(S5032^(-(1-$I5032)/$I5032)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5032,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,W5031*EXP(T5031),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,X5031*EXP(U5031),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5032=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5032,Table1[Country Code],0)),IF($D5032>0,Y5031*EXP(V5031),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BJ5032)+$I5032*BA5032,IF(D5032=24,\".\",IFERROR((CB5033-CB5032)/CB5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BK5032)+$I5032*BB5032,IF(D5032=24,\".\",IFERROR((CC5033-CC5032)/CC5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+(1-$I5032)*(BL5032)+$I5032*BC5032,IF(D5032=24,\".\",IFERROR((CD5033-CD5032)/CD5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BM5032)+$I5032*BG5032,IF($D5032=24,\".\",IFERROR((CE5033-CE5032)/CE5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BN5032)+$I5032*BH5032,IF($D5032=24,\".\",IFERROR((CF5033-CF5032)/CF5032,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+$AV5032+(1-$I5032)*(BO5032)+$I5032*BI5032,IF($D5032=24,\".\",IFERROR((CG5033-CG5032)/CG5032,\".\")))","v":"."},{"$f":"IFERROR(AV5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BP5032,IF($D5032=24,\".\",IFERROR((CH5033-CH5032)/CH5032,\".\")))","v":"."},{"$f":"IFERROR(AW5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BQ5032,IF(D5032=24,\".\",IFERROR((CI5033-CI5032)/CI5032,\".\")))","v":"."},{"$f":"IFERROR(AW5032+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5032,Table1[Country Code],0)))+BR5032,IF(D5032=24,\".\",IFERROR((CJ5033-CJ5032)/CJ5032,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tonga","TON",2031,{"$f":"C5062-'Initial Conditions and Settings'!$B$9","v":15},"TON2031",54.667999267578125,{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,G5061*F5062/F5061,\"\")),\".\")","v":50.767763475849478},122,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5062,Table1[Country Code],0)),MAX(IF(D5062>0,K5061*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5062,Table1[Country Code],0))*EXP(D5062*INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5062,Table1[Country Code],0))*EXP(D5062*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,Q5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))+growthdif),IF($D5062>1,Q5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(T5061-LN(Z5061)+LN(Z5060))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,R5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))),IF($D5062>1,R5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(U5061-LN(AA5061)+LN(AA5060))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Minimum wage, W],MATCH($B5062,Table1[Country Code],0)),IF($D5062=1,S5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5062,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5062,Table1[Country Code],0)))-growthdif),IF($D5062>1,S5061*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5061)*(V5061-LN(AB5061)+LN(AB5060))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5061/$G5061=mininf,AF5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(W5061/Z5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AC5061/$G5061>mininf,AF5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(W5061/Z5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AC5061/$G5061=mininf,AF5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(Q5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5061/$G5061=mininf,AG5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(X5061/AA5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AD5061/$G5061>mininf,AG5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(X5061/AA5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AD5061/$G5061=mininf,AG5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(R5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5061/$G5061=mininf,AH5061/$G5061>minfor,$B5062=$B5061),FALSE),$P5061*$I5061*(Y5061/AB5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AE5061/$G5061>mininf,AH5061/$G5061=minfor,$B5062=$B5061),FALSE),($J5061*$P5061*$I5061/$M5061)*(Y5061/AB5061)^(-(1-$I5061))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0)),IF(IFERROR(AND(AE5061/$G5061=mininf,AH5061/$G5061=minfor),FALSE),0,((($P5062*($I5062^$I5062)*((1-$I5062)^(1-$I5062)))^(1/$I5062))*(S5062^(-(1-$I5062)/$I5062)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5062,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,W5061*EXP(T5061),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,X5061*EXP(U5061),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5062=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5062,Table1[Country Code],0)),IF($D5062>0,Y5061*EXP(V5061),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BJ5062)+$I5062*BA5062,IF(D5062=24,\".\",IFERROR((CB5063-CB5062)/CB5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BK5062)+$I5062*BB5062,IF(D5062=24,\".\",IFERROR((CC5063-CC5062)/CC5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+(1-$I5062)*(BL5062)+$I5062*BC5062,IF(D5062=24,\".\",IFERROR((CD5063-CD5062)/CD5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BM5062)+$I5062*BG5062,IF($D5062=24,\".\",IFERROR((CE5063-CE5062)/CE5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BN5062)+$I5062*BH5062,IF($D5062=24,\".\",IFERROR((CF5063-CF5062)/CF5062,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+$AV5062+(1-$I5062)*(BO5062)+$I5062*BI5062,IF($D5062=24,\".\",IFERROR((CG5063-CG5062)/CG5062,\".\")))","v":"."},{"$f":"IFERROR(AV5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BP5062,IF($D5062=24,\".\",IFERROR((CH5063-CH5062)/CH5062,\".\")))","v":"."},{"$f":"IFERROR(AW5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BQ5062,IF(D5062=24,\".\",IFERROR((CI5063-CI5062)/CI5062,\".\")))","v":"."},{"$f":"IFERROR(AW5062+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5062,Table1[Country Code],0)))+BR5062,IF(D5062=24,\".\",IFERROR((CJ5063-CJ5062)/CJ5062,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Trinidad and Tobago","TTO",2031,{"$f":"C5088-'Initial Conditions and Settings'!$B$9","v":15},"TTO2031",678.4439697265625,{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,G5087*F5088/F5087,\"\")),\".\")","v":675.82942434898359},1371,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5088,Table1[Country Code],0)),MAX(IF(D5088>0,K5087*EXP(growthb),\".\"),0.001)),\".\")","v":102.33936147641738},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5088,Table1[Country Code],0))*EXP(D5088*INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5088,Table1[Country Code],0))*EXP(D5088*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,Q5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))+growthdif),IF($D5088>1,Q5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(T5087-LN(Z5087)+LN(Z5086))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,R5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))),IF($D5088>1,R5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(U5087-LN(AA5087)+LN(AA5086))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Minimum wage, W],MATCH($B5088,Table1[Country Code],0)),IF($D5088=1,S5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5088,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5088,Table1[Country Code],0)))-growthdif),IF($D5088>1,S5087*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5087)*(V5087-LN(AB5087)+LN(AB5086))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5087/$G5087=mininf,AF5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(W5087/Z5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AC5087/$G5087>mininf,AF5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(W5087/Z5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AC5087/$G5087=mininf,AF5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(Q5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5087/$G5087=mininf,AG5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(X5087/AA5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AD5087/$G5087>mininf,AG5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(X5087/AA5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AD5087/$G5087=mininf,AG5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(R5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5087/$G5087=mininf,AH5087/$G5087>minfor,$B5088=$B5087),FALSE),$P5087*$I5087*(Y5087/AB5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AE5087/$G5087>mininf,AH5087/$G5087=minfor,$B5088=$B5087),FALSE),($J5087*$P5087*$I5087/$M5087)*(Y5087/AB5087)^(-(1-$I5087))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0)),IF(IFERROR(AND(AE5087/$G5087=mininf,AH5087/$G5087=minfor),FALSE),0,((($P5088*($I5088^$I5088)*((1-$I5088)^(1-$I5088)))^(1/$I5088))*(S5088^(-(1-$I5088)/$I5088)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5088,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,W5087*EXP(T5087),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,X5087*EXP(U5087),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5088=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5088,Table1[Country Code],0)),IF($D5088>0,Y5087*EXP(V5087),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BJ5088)+$I5088*BA5088,IF(D5088=24,\".\",IFERROR((CB5089-CB5088)/CB5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BK5088)+$I5088*BB5088,IF(D5088=24,\".\",IFERROR((CC5089-CC5088)/CC5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+(1-$I5088)*(BL5088)+$I5088*BC5088,IF(D5088=24,\".\",IFERROR((CD5089-CD5088)/CD5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BM5088)+$I5088*BG5088,IF($D5088=24,\".\",IFERROR((CE5089-CE5088)/CE5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BN5088)+$I5088*BH5088,IF($D5088=24,\".\",IFERROR((CF5089-CF5088)/CF5088,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+$AV5088+(1-$I5088)*(BO5088)+$I5088*BI5088,IF($D5088=24,\".\",IFERROR((CG5089-CG5088)/CG5088,\".\")))","v":"."},{"$f":"IFERROR(AV5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BP5088,IF($D5088=24,\".\",IFERROR((CH5089-CH5088)/CH5088,\".\")))","v":"."},{"$f":"IFERROR(AW5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BQ5088,IF(D5088=24,\".\",IFERROR((CI5089-CI5088)/CI5088,\".\")))","v":"."},{"$f":"IFERROR(AW5088+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5088,Table1[Country Code],0)))+BR5088,IF(D5088=24,\".\",IFERROR((CJ5089-CJ5088)/CJ5088,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tunisia","TUN",2020,{"$f":"C5103-'Initial Conditions and Settings'!$B$9","v":4},"TUN2020",4288.92578125,{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,G5102*F5103/F5102,\"\")),\".\")","v":4166.5501374723008},11903,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5103,Table1[Country Code],0)),MAX(IF(D5103>0,K5102*EXP(growthb),\".\"),0.001)),\".\")","v":52.810100543134972},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5103,Table1[Country Code],0))*EXP(D5103*INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0))),\".\")","v":75.958050762916443},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5103,Table1[Country Code],0))*EXP(D5103*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))),\".\")","v":75.958050762916443},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,Q5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))+growthdif),IF($D5103>1,Q5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(T5102-LN(Z5102)+LN(Z5101))+growthdif),\".\"))),\".\")","v":11063.370281099862},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,R5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))),IF($D5103>1,R5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(U5102-LN(AA5102)+LN(AA5101))),\".\"))),\".\")","v":10779.685125282613},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Minimum wage, W],MATCH($B5103,Table1[Country Code],0)),IF($D5103=1,S5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5103,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5103,Table1[Country Code],0)))-growthdif),IF($D5103>1,S5102*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5102)*(V5102-LN(AB5102)+LN(AB5101))-growthdif),\".\"))),\".\")","v":10502.978694818903},{"$f":"IFERROR(IF(IFERROR(AND(AC5102/$G5102=mininf,AF5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(W5102/Z5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AC5102/$G5102>mininf,AF5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(W5102/Z5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AC5102/$G5102=mininf,AF5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(Q5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.2339161574704151E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5102/$G5102=mininf,AG5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(X5102/AA5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AD5102/$G5102>mininf,AG5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(X5102/AA5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AD5102/$G5102=mininf,AG5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(R5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.5770240587555568E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5102/$G5102=mininf,AH5102/$G5102>minfor,$B5103=$B5102),FALSE),$P5102*$I5102*(Y5102/AB5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AE5102/$G5102>mininf,AH5102/$G5102=minfor,$B5103=$B5102),FALSE),($J5102*$P5102*$I5102/$M5102)*(Y5102/AB5102)^(-(1-$I5102))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0)),IF(IFERROR(AND(AE5102/$G5102=mininf,AH5102/$G5102=minfor),FALSE),0,((($P5103*($I5103^$I5103)*((1-$I5103)^(1-$I5103)))^(1/$I5103))*(S5103^(-(1-$I5103)/$I5103)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5103,Table1[Country Code],0))))),\".\")","v":3.9295477618115693E-2},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,W5102*EXP(T5102),\"\")),\".\")","v":174427849.20999399},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,X5102*EXP(U5102),\"\")),\".\")","v":175252078.38996232},{"$f":"IFERROR(IF($D5103=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5103,Table1[Country Code],0)),IF($D5103>0,Y5102*EXP(V5102),\"\")),\".\")","v":176092544.96312904},3236.5578008544144,3317.5480459500491,3401.5152192873202,1712.7369653766657,1656.3880613437641,1593.801173451611,1523.8208354777487,1661.1599846062852,1807.7140458357094,929.99233661788639,849.0020915222517,765.0349181849806,0.36572722881049913,0.39868954645870469,0.43386350486409503,0.4110683680421815,0.39754425284526551,0.38252297965110149,0.22320440314731937,0.20376620069602988,0.18361351548480354,null,2.5000000000001688E-3,2.4999999999999467E-3,129306742.85864301,133824608.07397048,138250614.4498097,1.8732382504850875E-2,3.1616776718003337E-2,4.3313470981672708E-2,45121106.351350978,41427470.315991834,37841930.513319343,7.0337798196707269E-2,4.907065131803634E-2,2.4477480582667965E-2,-1.977559518201133E-2,7.7264893143924596E-3,3.4099759364574211E-2,2.1829820509843501E-2,1.5180363914425676E-2,5.2637689655750108E-3,2.4131196926051146E-2,-8.9264882934818601E-3,-5.4310122911386038E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BJ5103)+$I5103*BA5103,IF(D5103=24,\".\",IFERROR((CB5104-CB5103)/CB5103,\".\")))","v":8.3393632048768037E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BK5103)+$I5103*BB5103,IF(D5103=24,\".\",IFERROR((CC5104-CC5103)/CC5103,\".\")))","v":2.8532602559654931E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+(1-$I5103)*(BL5103)+$I5103*BC5103,IF(D5103=24,\".\",IFERROR((CD5104-CD5103)/CD5103,\".\")))","v":4.7567584716580492E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BM5103)+$I5103*BG5103,IF($D5103=24,\".\",IFERROR((CE5104-CE5103)/CE5103,\".\")))","v":5.7444778896732586E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BN5103)+$I5103*BH5103,IF($D5103=24,\".\",IFERROR((CF5104-CF5103)/CF5103,\".\")))","v":4.348647715968821E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+$AV5103+(1-$I5103)*(BO5103)+$I5103*BI5103,IF($D5103=24,\".\",IFERROR((CG5104-CG5103)/CG5103,\".\")))","v":2.6231594317578689E-2},{"$f":"IFERROR(AV5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BP5103,IF($D5103=24,\".\",IFERROR((CH5104-CH5103)/CH5103,\".\")))","v":3.5492166469508347E-2},{"$f":"IFERROR(AW5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BQ5103,IF(D5103=24,\".\",IFERROR((CI5104-CI5103)/CI5103,\".\")))","v":2.4344812499751175E-3},{"$f":"IFERROR(AW5103+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5103,Table1[Country Code],0)))+BR5103,IF(D5103=24,\".\",IFERROR((CJ5104-CJ5103)/CJ5103,\".\")))","v":-4.2949153367929059E-2},33717188.289890572,35813563.153550133,37972764.219474681,15142943.791498013,14269224.080677707,13377618.847176388,3730526.8964752047,3405646.4907073826,3068824.5769969369,52590658.977863789,53488433.724935219,54419207.643648006,2.4404855233203612E-2,3.0860193846588131E-2,3.7218210623590771E-2,0.64112503903179174,0.66955714833082836,0.69778237985622327,0.28793979930679153,0.26677214281609607,0.24582531474505709,7.0935161661416724E-2,6.3670708853075644E-2,5.6392305398719644E-2,4418.2692579907407,4493.6934995324891,4571.8900817985386,1.495214341172435E-2,2.1210579412999309E-2,2.7748667904026192E-2]
["Tunisia","TUN",2036,{"$f":"C5119-'Initial Conditions and Settings'!$B$9","v":20},"TUN2036",4761.7119140625,{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,G5118*F5119/F5118,\"\")),\".\")","v":4625.8462939310384},13218,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5119,Table1[Country Code],0)),MAX(IF(D5119>0,K5118*EXP(growthb),\".\"),0.001)),\".\")","v":54.965321631478268},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5119,Table1[Country Code],0))*EXP(D5119*INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0))),\".\")","v":87.527824486694044},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5119,Table1[Country Code],0))*EXP(D5119*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))),\".\")","v":87.527824486694044},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,Q5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))+growthdif),IF($D5119>1,Q5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(T5118-LN(Z5118)+LN(Z5117))+growthdif),\".\"))),\".\")","v":17338.430189981911},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,R5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))),IF($D5119>1,R5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(U5118-LN(AA5118)+LN(AA5117))),\".\"))),\".\")","v":15044.099313049213},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Minimum wage, W],MATCH($B5119,Table1[Country Code],0)),IF($D5119=1,S5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5119,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5119,Table1[Country Code],0)))-growthdif),IF($D5119>1,S5118*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5118)*(V5118-LN(AB5118)+LN(AB5117))-growthdif),\".\"))),\".\")","v":13724.107567955007},{"$f":"IFERROR(IF(IFERROR(AND(AC5118/$G5118=mininf,AF5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(W5118/Z5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AC5118/$G5118>mininf,AF5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(W5118/Z5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AC5118/$G5118=mininf,AF5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(Q5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":1.2426843774256527E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5118/$G5118=mininf,AG5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(X5118/AA5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AD5118/$G5118>mininf,AG5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(X5118/AA5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AD5118/$G5118=mininf,AG5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(R5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":2.9273447525312635E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5118/$G5118=mininf,AH5118/$G5118>minfor,$B5119=$B5118),FALSE),$P5118*$I5118*(Y5118/AB5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AE5118/$G5118>mininf,AH5118/$G5118=minfor,$B5119=$B5118),FALSE),($J5118*$P5118*$I5118/$M5118)*(Y5118/AB5118)^(-(1-$I5118))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0)),IF(IFERROR(AND(AE5118/$G5118=mininf,AH5118/$G5118=minfor),FALSE),0,((($P5119*($I5119^$I5119)*((1-$I5119)^(1-$I5119)))^(1/$I5119))*(S5119^(-(1-$I5119)/$I5119)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5119,Table1[Country Code],0))))),\".\")","v":4.151828956866771E-2},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,W5118*EXP(T5118),\"\")),\".\")","v":250861770.99570858},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,X5118*EXP(U5118),\"\")),\".\")","v":295755866.45349479},{"$f":"IFERROR(IF($D5119=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5119,Table1[Country Code],0)),IF($D5119>0,Y5118*EXP(V5118),\"\")),\".\")","v":347860819.09861732},2895.570886085683,3791.7805873337265,4394.5539792344862,2040.8409925710389,2027.6705774992024,1348.6024863430421,854.72989351464412,1764.1100098345241,3045.9514928914441,1730.2754078453554,834.06570659731187,231.29231469655224,0.18477265330584422,0.38135940922831346,0.65846361927062613,0.44118218870535247,0.43833505236856679,0.29153638072937382,0.37404515798880328,0.18030553840311972,5.0000000000000072E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,134157873.17024626,208461457.88485605,299542832.74937654,-1.9519843020109562E-2,2.3103755874554821E-2,4.7455974775346021E-2,116703897.82546233,87294408.568638742,48317986.34924078,4.7933114398936993E-2,4.3854660153172631E-2,3.8998834679198069E-3,-5.7813968271199556E-2,-8.9499353379096647E-4,2.2810830399643933E-2,-3.6101085215722861E-4,9.8559107448252803E-3,-3.0745260907782068E-2,4.5058891624244701E-2,1.486575233449372E-2,6.6784384491569426E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BJ5119)+$I5119*BA5119,IF(D5119=24,\".\",IFERROR((CB5120-CB5119)/CB5119,\".\")))","v":-2.9805936102197526E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BK5119)+$I5119*BB5119,IF(D5119=24,\".\",IFERROR((CC5120-CC5119)/CC5119,\".\")))","v":1.996535071383896E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+(1-$I5119)*(BL5119)+$I5119*BC5119,IF(D5119=24,\".\",IFERROR((CD5120-CD5119)/CD5119,\".\")))","v":4.399437213095201E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BM5119)+$I5119*BG5119,IF($D5119=24,\".\",IFERROR((CE5120-CE5119)/CE5119,\".\")))","v":3.5147021316846973E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BN5119)+$I5119*BH5119,IF($D5119=24,\".\",IFERROR((CF5120-CF5119)/CF5119,\".\")))","v":3.8216254992456046E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+$AV5119+(1-$I5119)*(BO5119)+$I5119*BI5119,IF($D5119=24,\".\",IFERROR((CG5120-CG5119)/CG5119,\".\")))","v":-2.061719176474042E-3},{"$f":"IFERROR(AV5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BP5119,IF($D5119=24,\".\",IFERROR((CH5120-CH5119)/CH5119,\".\")))","v":5.6419861167701792E-2},{"$f":"IFERROR(AW5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BQ5119,IF(D5119=24,\".\",IFERROR((CI5120-CI5119)/CI5119,\".\")))","v":2.6226721877951144E-2},{"$f":"IFERROR(AW5119+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5119,Table1[Country Code],0)))+BR5119,IF(D5119=24,\".\",IFERROR((CJ5120-CJ5119)/CJ5119,\".\")))","v":1.8039407992614366E-2},29639349.179988656,53078892.374189608,83605931.870430633,31883535.408501945,27485973.290269535,16676910.513354929,8324346.3783572055,4012685.9646414262,1112746.1752367343,69847230.966847807,84577551.629100561,101395588.55902229,1.0119817322520194E-2,2.6193584725920881E-2,3.6134517360857321E-2,0.42434537160186975,0.62757660102242518,0.82455196580631995,0.45647529568688416,0.32497953370421812,0.16447372859468451,0.11917933271124609,4.7443865273356804E-2,1.0974305598995617E-2,5284.2510944808446,6398.6648229006323,7671.023495159804,6.4995915008605465E-3,2.200161476506679E-2,3.2052597672853622E-2]
["Turkey","TUR",2029,{"$f":"C5138-'Initial Conditions and Settings'!$B$9","v":13},"TUR2029",34246.0625,{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,G5137*F5138/F5137,\"\")),\".\")","v":32931.27625748024},87930,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5138,Table1[Country Code],0)),MAX(IF(D5138>0,K5137*EXP(growthb),\".\"),0.001)),\".\")","v":81.611102470665912},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5138,Table1[Country Code],0))*EXP(D5138*INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0))),\".\")","v":178.98342273525162},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5138,Table1[Country Code],0))*EXP(D5138*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))),\".\")","v":178.98342273525162},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,Q5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))+growthdif),IF($D5138>1,Q5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(T5137-LN(Z5137)+LN(Z5136))+growthdif),\".\"))),\".\")","v":37173.183770204516},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,R5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))),IF($D5138>1,R5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(U5137-LN(AA5137)+LN(AA5136))),\".\"))),\".\")","v":34000.685985802716},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Minimum wage, W],MATCH($B5138,Table1[Country Code],0)),IF($D5138=1,S5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5138,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5138,Table1[Country Code],0)))-growthdif),IF($D5138>1,S5137*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5137)*(V5137-LN(AB5137)+LN(AB5136))-growthdif),\".\"))),\".\")","v":33373.435395865716},{"$f":"IFERROR(IF(IFERROR(AND(AC5137/$G5137=mininf,AF5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(W5137/Z5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AC5137/$G5137>mininf,AF5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(W5137/Z5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AC5137/$G5137=mininf,AF5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(Q5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":3.5288436413985463E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5137/$G5137=mininf,AG5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(X5137/AA5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AD5137/$G5137>mininf,AG5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(X5137/AA5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AD5137/$G5137=mininf,AG5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(R5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":5.5390910733778276E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5137/$G5137=mininf,AH5137/$G5137>minfor,$B5138=$B5137),FALSE),$P5137*$I5137*(Y5137/AB5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AE5137/$G5137>mininf,AH5137/$G5137=minfor,$B5138=$B5137),FALSE),($J5137*$P5137*$I5137/$M5137)*(Y5137/AB5137)^(-(1-$I5137))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0)),IF(IFERROR(AND(AE5137/$G5137=mininf,AH5137/$G5137=minfor),FALSE),0,((($P5138*($I5138^$I5138)*((1-$I5138)^(1-$I5138)))^(1/$I5138))*(S5138^(-(1-$I5138)/$I5138)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5138,Table1[Country Code],0))))),\".\")","v":5.9817998290141117E-2},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,W5137*EXP(T5137),\"\")),\".\")","v":3540272356.754149},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,X5137*EXP(U5137),\"\")),\".\")","v":3984365215.6030097},{"$f":"IFERROR(IF($D5138=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5138,Table1[Country Code],0)),IF($D5138>0,Y5137*EXP(V5137),\"\")),\".\")","v":4385715572.5608635},26313.77334935718,31284.712444606226,31284.712444606226,8776.8546697815927,5576.4319082275779,0,17536.918679575585,25708.28053637865,31284.712444606226,6617.5029081230605,1646.5638128740138,1646.5638128740138,0.53253079359753408,0.78066456748815172,0.95,0.26652033164939837,0.16933543251184832,0,0.20094887475306744,5.0000000000000058E-2,5.0000000000000058E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,3025848494.8748374,3710930002.177433,4385715572.5608635,2.5665683765520697E-2,5.6574772982703081E-2,5.9817998290139229E-2,514423861.87931156,273435213.42557669,0,9.0088798597850683E-2,3.9183966813556736E-2,0,-1.3911107412683421E-2,1.3344347892688901E-2,8.5166209891411881E-3,4.0512007419648555E-2,-1.4046458276459006E-2,0,2.4047200171988692E-2,8.5166209891394118E-3,8.5166209891394118E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BJ5138)+$I5138*BA5138,IF(D5138=24,\".\",IFERROR((CB5139-CB5138)/CB5138,\".\")))","v":2.0264755504658526E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BK5138)+$I5138*BB5138,IF(D5138=24,\".\",IFERROR((CC5139-CC5138)/CC5138,\".\")))","v":4.9347027765935879E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+(1-$I5138)*(BL5138)+$I5138*BC5138,IF(D5138=24,\".\",IFERROR((CD5139-CD5138)/CD5138,\".\")))","v":4.8554776967880096E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BM5138)+$I5138*BG5138,IF($D5138=24,\".\",IFERROR((CE5139-CE5138)/CE5138,\".\")))","v":8.2187870336989571E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BN5138)+$I5138*BH5138,IF($D5138=24,\".\",IFERROR((CF5139-CF5138)/CF5138,\".\")))","v":2.9456221596788811E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+$AV5138+(1-$I5138)*(BO5138)+$I5138*BI5138,IF($D5138=24,\".\",IFERROR((CG5139-CG5138)/CG5138,\".\")))","v":1.6887467328239945E-2},{"$f":"IFERROR(AV5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BP5138,IF($D5138=24,\".\",IFERROR((CH5139-CH5138)/CH5138,\".\")))","v":4.0934667500228637E-2},{"$f":"IFERROR(AW5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BQ5138,IF(D5138=24,\".\",IFERROR((CI5139-CI5138)/CI5138,\".\")))","v":2.540408831737969E-2},{"$f":"IFERROR(AW5138+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5138,Table1[Country Code],0)))+BR5138,IF(D5138=24,\".\",IFERROR((CJ5139-CJ5138)/CJ5138,\".\")))","v":2.540408831737969E-2},1303806201.6779912,1748198347.5046687,2096520552.0200028,278943171.64514577,162103037.05220723,0,96662092.974409282,24051414.344367672,24051414.344367672,1679411466.2975461,1934352798.9012437,2120571966.3643706,3.173962476171488E-2,4.7382431830337433E-2,4.829220308973662E-2,0.77634708815724618,0.9037639609990924,0.98865805323947442,0.16609578846100639,8.3802208751312293E-2,0,5.7557123381747462E-2,1.2433830249595329E-2,1.1341946760525551E-2,19099.413923547665,21998.780835906331,24116.592361701019,2.6484689391258698E-2,4.1877327418434973E-2,4.2771970006105775E-2]
["Tuvalu","TUV",2039,{"$f":"C5174-'Initial Conditions and Settings'!$B$9","v":23},"TUV2039",".",{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,G5173*F5174/F5173,\"\")),\".\")","v":"."},14,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5174,Table1[Country Code],0)),MAX(IF(D5174>0,K5173*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5174,Table1[Country Code],0))*EXP(D5174*INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5174,Table1[Country Code],0))*EXP(D5174*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,Q5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))+growthdif),IF($D5174>1,Q5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(T5173-LN(Z5173)+LN(Z5172))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,R5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))),IF($D5174>1,R5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(U5173-LN(AA5173)+LN(AA5172))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Minimum wage, W],MATCH($B5174,Table1[Country Code],0)),IF($D5174=1,S5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5174,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5174,Table1[Country Code],0)))-growthdif),IF($D5174>1,S5173*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5173)*(V5173-LN(AB5173)+LN(AB5172))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5173/$G5173=mininf,AF5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(W5173/Z5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AC5173/$G5173>mininf,AF5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(W5173/Z5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AC5173/$G5173=mininf,AF5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(Q5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5173/$G5173=mininf,AG5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(X5173/AA5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AD5173/$G5173>mininf,AG5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(X5173/AA5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AD5173/$G5173=mininf,AG5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(R5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5173/$G5173=mininf,AH5173/$G5173>minfor,$B5174=$B5173),FALSE),$P5173*$I5173*(Y5173/AB5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AE5173/$G5173>mininf,AH5173/$G5173=minfor,$B5174=$B5173),FALSE),($J5173*$P5173*$I5173/$M5173)*(Y5173/AB5173)^(-(1-$I5173))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0)),IF(IFERROR(AND(AE5173/$G5173=mininf,AH5173/$G5173=minfor),FALSE),0,((($P5174*($I5174^$I5174)*((1-$I5174)^(1-$I5174)))^(1/$I5174))*(S5174^(-(1-$I5174)/$I5174)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5174,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,W5173*EXP(T5173),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,X5173*EXP(U5173),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5174=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5174,Table1[Country Code],0)),IF($D5174>0,Y5173*EXP(V5173),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BJ5174)+$I5174*BA5174,IF(D5174=24,\".\",IFERROR((CB5175-CB5174)/CB5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BK5174)+$I5174*BB5174,IF(D5174=24,\".\",IFERROR((CC5175-CC5174)/CC5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+(1-$I5174)*(BL5174)+$I5174*BC5174,IF(D5174=24,\".\",IFERROR((CD5175-CD5174)/CD5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BM5174)+$I5174*BG5174,IF($D5174=24,\".\",IFERROR((CE5175-CE5174)/CE5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BN5174)+$I5174*BH5174,IF($D5174=24,\".\",IFERROR((CF5175-CF5174)/CF5174,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+$AV5174+(1-$I5174)*(BO5174)+$I5174*BI5174,IF($D5174=24,\".\",IFERROR((CG5175-CG5174)/CG5174,\".\")))","v":"."},{"$f":"IFERROR(AV5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BP5174,IF($D5174=24,\".\",IFERROR((CH5175-CH5174)/CH5174,\".\")))","v":"."},{"$f":"IFERROR(AW5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BQ5174,IF(D5174=24,\".\",IFERROR((CI5175-CI5174)/CI5174,\".\")))","v":"."},{"$f":"IFERROR(AW5174+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5174,Table1[Country Code],0)))+BR5174,IF(D5174=24,\".\",IFERROR((CJ5175-CJ5174)/CJ5174,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Tanzania","TZA",2033,{"$f":"C5194-'Initial Conditions and Settings'!$B$9","v":17},"TZA2033",41617.27734375,{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,G5193*F5194/F5193,\"\")),\".\")","v":41820.286216827924},90866,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5194,Table1[Country Code],0)),MAX(IF(D5194>0,K5193*EXP(growthb),\".\"),0.001)),\".\")","v":36.13624296382249},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5194,Table1[Country Code],0))*EXP(D5194*INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0))),\".\")","v":43.025510046527558},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5194,Table1[Country Code],0))*EXP(D5194*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))),\".\")","v":43.025510046527558},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,Q5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))+growthdif),IF($D5194>1,Q5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(T5193-LN(Z5193)+LN(Z5192))+growthdif),\".\"))),\".\")","v":5052.6755153081876},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,R5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))),IF($D5194>1,R5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(U5193-LN(AA5193)+LN(AA5192))),\".\"))),\".\")","v":4463.8466334591585},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Minimum wage, W],MATCH($B5194,Table1[Country Code],0)),IF($D5194=1,S5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5194,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5194,Table1[Country Code],0)))-growthdif),IF($D5194>1,S5193*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5193)*(V5193-LN(AB5193)+LN(AB5192))-growthdif),\".\"))),\".\")","v":3937.3211005447974},{"$f":"IFERROR(IF(IFERROR(AND(AC5193/$G5193=mininf,AF5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(W5193/Z5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AC5193/$G5193>mininf,AF5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(W5193/Z5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AC5193/$G5193=mininf,AF5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(Q5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":5.5804335045697956E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5193/$G5193=mininf,AG5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(X5193/AA5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AD5193/$G5193>mininf,AG5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(X5193/AA5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AD5193/$G5193=mininf,AG5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(R5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":6.7886659495544482E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5193/$G5193=mininf,AH5193/$G5193>minfor,$B5194=$B5193),FALSE),$P5193*$I5193*(Y5193/AB5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AE5193/$G5193>mininf,AH5193/$G5193=minfor,$B5194=$B5193),FALSE),($J5193*$P5193*$I5193/$M5193)*(Y5193/AB5193)^(-(1-$I5193))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0)),IF(IFERROR(AND(AE5193/$G5193=mininf,AH5193/$G5193=minfor),FALSE),0,((($P5194*($I5194^$I5194)*((1-$I5194)^(1-$I5194)))^(1/$I5194))*(S5194^(-(1-$I5194)/$I5194)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5194,Table1[Country Code],0))))),\".\")","v":8.1751069741380911E-2},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,W5193*EXP(T5193),\"\")),\".\")","v":292970856.04568505},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,X5193*EXP(U5193),\"\")),\".\")","v":321430846.98227721},{"$f":"IFERROR(IF($D5194=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5194,Table1[Country Code],0)),IF($D5194>0,Y5193*EXP(V5193),\"\")),\".\")","v":355713213.88568336},8756.9486363614378,10559.666689631709,12913.832832996737,5330.6844783946717,4786.3951240544602,3549.685127567649,3426.2641579667661,5773.271565577249,9364.1477054290881,33063.337580466483,31260.619527196213,28906.453383831187,8.1928280935296013E-2,0.1380495469505936,0.22391400328726302,0.12746647525931268,0.11445151521054102,8.4879503434371603E-2,0.79060524380539121,0.74749893783886534,0.69120649327836536,null,2.5000000000001132E-3,2.4999999999999467E-3,189004261.7168842,248569851.52990013,313673522.16269016,3.2624627738094603E-2,6.2543828098959864E-2,8.5978726142652562E-2,103966594.32880086,72860995.452377081,42039691.722993195,9.6614660014971321E-2,8.5902198475697134E-2,4.9629797097594519E-2,-7.8729921439837369E-3,3.6634714376925004E-2,7.5099536060388772E-2,4.6117040132891418E-2,4.9993084753662487E-2,2.8750607015329166E-2,3.3572529879746682E-2,2.8159457140915833E-2,1.7819866427181807E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BJ5194)+$I5194*BA5194,IF(D5194=24,\".\",IFERROR((CB5195-CB5194)/CB5194,\".\")))","v":3.2483942586125109E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BK5194)+$I5194*BB5194,IF(D5194=24,\".\",IFERROR((CC5195-CC5194)/CC5194,\".\")))","v":6.969739602701211E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+(1-$I5194)*(BL5194)+$I5194*BC5194,IF(D5194=24,\".\",IFERROR((CD5195-CD5194)/CD5194,\".\")))","v":0.10064725589059034},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BM5194)+$I5194*BG5194,IF($D5194=24,\".\",IFERROR((CE5195-CE5194)/CE5194,\".\")))","v":9.3973974863001158E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BN5194)+$I5194*BH5194,IF($D5194=24,\".\",IFERROR((CF5195-CF5194)/CF5194,\".\")))","v":9.0555766403749599E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+$AV5194+(1-$I5194)*(BO5194)+$I5194*BI5194,IF($D5194=24,\".\",IFERROR((CG5195-CG5194)/CG5194,\".\")))","v":6.1798326845531631E-2},{"$f":"IFERROR(AV5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BP5194,IF($D5194=24,\".\",IFERROR((CH5195-CH5194)/CH5194,\".\")))","v":5.6180654668816471E-2},{"$f":"IFERROR(AW5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BQ5194,IF(D5194=24,\".\",IFERROR((CI5195-CI5194)/CI5194,\".\")))","v":5.0767581929985456E-2},{"$f":"IFERROR(AW5194+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5194,Table1[Country Code],0)))+BR5194,IF(D5194=24,\".\",IFERROR((CJ5195-CJ5194)/CJ5194,\".\")))","v":4.042799121625143E-2},34623602.039873406,51541997.68409498,73739312.698408201,23729046.60296721,18823211.216069955,12313076.236163029,51406225.415951133,48603394.927883126,44943183.821309313,109758874.05879176,118968603.82804805,130995572.75588055,5.6876123969305255E-2,6.526402703491084E-2,7.6335019683928015E-2,0.31545150528172744,0.43324033421953495,0.56291454090457382,0.21619251114271518,0.15821998922737793,9.3996125037823314E-2,0.4683559835755573,0.40853967655308721,0.34308933405760278,1207.9201688067237,1309.2752385716115,1441.6346351317384,3.0224930153368135E-2,3.8467053181496347E-2,4.9836110946459122E-2]
["Uganda","UGA",2022,{"$f":"C5209-'Initial Conditions and Settings'!$B$9","v":6},"UGA2022",22459.677734375,{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,G5208*F5209/F5208,\"\")),\".\")","v":17829.351631622198},50243,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5209,Table1[Country Code],0)),MAX(IF(D5209>0,K5208*EXP(growthb),\".\"),0.001)),\".\")","v":27.51928946376287},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5209,Table1[Country Code],0))*EXP(D5209*INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0))),\".\")","v":38.080068129763127},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5209,Table1[Country Code],0))*EXP(D5209*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))),\".\")","v":38.080068129763127},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,Q5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))+growthdif),IF($D5209>1,Q5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(T5208-LN(Z5208)+LN(Z5207))+growthdif),\".\"))),\".\")","v":3454.9500269920659},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,R5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))),IF($D5209>1,R5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(U5208-LN(AA5208)+LN(AA5207))),\".\"))),\".\")","v":3319.1152416218042},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Minimum wage, W],MATCH($B5209,Table1[Country Code],0)),IF($D5209=1,S5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5209,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5209,Table1[Country Code],0)))-growthdif),IF($D5209>1,S5208*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5208)*(V5208-LN(AB5208)+LN(AB5207))-growthdif),\".\"))),\".\")","v":3188.119339390485},{"$f":"IFERROR(IF(IFERROR(AND(AC5208/$G5208=mininf,AF5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(W5208/Z5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AC5208/$G5208>mininf,AF5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(W5208/Z5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AC5208/$G5208=mininf,AF5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(Q5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.1188943899975284E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5208/$G5208=mininf,AG5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(X5208/AA5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AD5208/$G5208>mininf,AG5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(X5208/AA5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AD5208/$G5208=mininf,AG5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(R5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.5483144628786225E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5208/$G5208=mininf,AH5208/$G5208>minfor,$B5209=$B5208),FALSE),$P5208*$I5208*(Y5208/AB5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AE5208/$G5208>mininf,AH5208/$G5208=minfor,$B5209=$B5208),FALSE),($J5208*$P5208*$I5208/$M5208)*(Y5208/AB5208)^(-(1-$I5208))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0)),IF(IFERROR(AND(AE5208/$G5208=mininf,AH5208/$G5208=minfor),FALSE),0,((($P5209*($I5209^$I5209)*((1-$I5209)^(1-$I5209)))^(1/$I5209))*(S5209^(-(1-$I5209)/$I5209)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5209,Table1[Country Code],0))))),\".\")","v":6.9970973117354451E-2},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,W5208*EXP(T5208),\"\")),\".\")","v":93286955.849552497},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,X5208*EXP(U5208),\"\")),\".\")","v":94241352.797916636},{"$f":"IFERROR(IF($D5209=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5209,Table1[Country Code],0)),IF($D5209>0,Y5208*EXP(V5208),\"\")),\".\")","v":95230700.559119642},5450.4258304006853,5667.4235444929218,5898.6088204723656,3830.4775383766701,3755.7648600319394,3661.8226796225035,1619.948292024015,1911.6586844609824,2236.786140849862,12378.925801221512,12161.928087129276,11930.742811149832,9.0858508233741336E-2,0.10721975335718087,0.12545527100843593,0.21484110120880237,0.21065066961665069,0.2053817073823303,0.69430039055745629,0.68212957702616839,0.6691630216092338,null,2.5000000000001132E-3,2.5000000000003908E-3,53339538.066254355,58092434.268534616,62713084.332655288,3.5437288289273283E-2,5.6616944116466783E-2,7.3958297232117332E-2,39947417.783298142,36148918.52938202,32517616.226464354,9.4571281559264975E-2,7.9568756735998392E-2,6.2235877353213453E-2,-2.8712141507858391E-3,3.2656850781851432E-2,6.4514872652229549E-2,4.6262779119206954E-2,4.5608663401383254E-2,4.279245277332322E-2,4.0584954155226782E-2,3.6391155762007799E-2,3.1377928709966696E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BJ5209)+$I5209*BA5209,IF(D5209=24,\".\",IFERROR((CB5210-CB5209)/CB5209,\".\")))","v":2.5850970993301626E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BK5209)+$I5209*BB5209,IF(D5209=24,\".\",IFERROR((CC5210-CC5209)/CC5209,\".\")))","v":5.4204831373217008E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+(1-$I5209)*(BL5209)+$I5209*BC5209,IF(D5209=24,\".\",IFERROR((CD5210-CD5209)/CD5209,\".\")))","v":7.8804518866231341E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BM5209)+$I5209*BG5209,IF($D5209=24,\".\",IFERROR((CE5210-CE5209)/CE5209,\".\")))","v":8.2484964263293978E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BN5209)+$I5209*BH5209,IF($D5209=24,\".\",IFERROR((CF5210-CF5209)/CF5209,\".\")))","v":7.4656643992748836E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+$AV5209+(1-$I5209)*(BO5209)+$I5209*BI5209,IF($D5209=24,\".\",IFERROR((CG5210-CG5209)/CG5209,\".\")))","v":6.458209898732635E-2},{"$f":"IFERROR(AV5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BP5209,IF($D5209=24,\".\",IFERROR((CH5210-CH5209)/CH5209,\".\")))","v":5.2652888079284796E-2},{"$f":"IFERROR(AW5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BQ5209,IF(D5209=24,\".\",IFERROR((CI5210-CI5209)/CI5209,\".\")))","v":4.845908968606609E-2},{"$f":"IFERROR(AW5209+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5209,Table1[Country Code],0)))+BR5209,IF(D5209=24,\".\",IFERROR((CJ5210-CJ5209)/CJ5209,\".\")))","v":4.3445862634024987E-2},11193680.790508244,12690030.952746266,14262282.30744811,10735970.227677697,10112704.901351845,9470621.6803936921,12972327.158645216,12744927.35149839,12502659.881572114,34901978.176831156,35547663.205596499,36235563.869413912,5.323349062291434E-2,5.7962999232611556E-2,6.2887216934016235E-2,0.32071766058059431,0.35698636164495878,0.39359901666900138,0.30760348806832144,0.28448297270240075,0.26136261366109864,0.37167885135108431,0.35853066565264052,0.34503836966990015,694.6634989318145,707.51474246355713,721.20621518249129,2.2542026017962513E-2,2.7077981480266189E-2,3.2058962865614937E-2]
["Uganda","UGA",2037,{"$f":"C5224-'Initial Conditions and Settings'!$B$9","v":21},"UGA2037",38096.1015625,{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,G5223*F5224/F5223,\"\")),\".\")","v":30242.143212599643},77398,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5224,Table1[Country Code],0)),MAX(IF(D5224>0,K5223*EXP(growthb),\".\"),0.001)),\".\")","v":28.570856472446124},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5224,Table1[Country Code],0))*EXP(D5224*INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0))),\".\")","v":43.956917561172823},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5224,Table1[Country Code],0))*EXP(D5224*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))),\".\")","v":43.956917561172823},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,Q5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))+growthdif),IF($D5224>1,Q5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(T5223-LN(Z5223)+LN(Z5222))+growthdif),\".\"))),\".\")","v":5307.3700476497042},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,R5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))),IF($D5224>1,R5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(U5223-LN(AA5223)+LN(AA5222))),\".\"))),\".\")","v":4586.9855931924958},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Minimum wage, W],MATCH($B5224,Table1[Country Code],0)),IF($D5224=1,S5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5224,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5224,Table1[Country Code],0)))-growthdif),IF($D5224>1,S5223*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5223)*(V5223-LN(AB5223)+LN(AB5222))-growthdif),\".\"))),\".\")","v":3950.2949262494344},{"$f":"IFERROR(IF(IFERROR(AND(AC5223/$G5223=mininf,AF5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(W5223/Z5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AC5223/$G5223>mininf,AF5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(W5223/Z5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AC5223/$G5223=mininf,AF5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(Q5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":4.7275839442303139E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5223/$G5223=mininf,AG5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(X5223/AA5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AD5223/$G5223>mininf,AG5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(X5223/AA5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AD5223/$G5223=mininf,AG5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(R5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":6.1569782787904176E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5223/$G5223=mininf,AH5223/$G5223>minfor,$B5224=$B5223),FALSE),$P5223*$I5223*(Y5223/AB5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AE5223/$G5223>mininf,AH5223/$G5223=minfor,$B5224=$B5223),FALSE),($J5223*$P5223*$I5223/$M5223)*(Y5223/AB5223)^(-(1-$I5223))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0)),IF(IFERROR(AND(AE5223/$G5223=mininf,AH5223/$G5223=minfor),FALSE),0,((($P5224*($I5224^$I5224)*((1-$I5224)^(1-$I5224)))^(1/$I5224))*(S5224^(-(1-$I5224)/$I5224)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5224,Table1[Country Code],0))))),\".\")","v":7.8543073743944786E-2},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,W5223*EXP(T5223),\"\")),\".\")","v":211296180.53729904},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,X5223*EXP(U5223),\"\")),\".\")","v":244848228.9451997},{"$f":"IFERROR(IF($D5224=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5224,Table1[Country Code],0)),IF($D5224>0,Y5223*EXP(V5223),\"\")),\".\")","v":288621033.15398896},7990.5471114200136,10231.658845461234,13469.268527286558,6909.7486055473992,7294.7171966746682,7175.3361257997776,1080.798505872614,2936.9416487865647,6293.9324014867789,22251.596101179632,20010.484367138408,16772.874685313087,3.5738158445805052E-2,9.7114203452451101E-2,0.20811793520191277,0.22848078447921052,0.24121032512125348,0.237262818159341,0.73578105707498431,0.66167547142629546,0.55461924663874618,null,2.5000000000000577E-3,2.4999999999999467E-3,63024441.331194639,127925051.63504705,203323064.49176455,-3.3890929954790039E-2,4.7403124733946811E-2,8.3672521870536087E-2,148271739.2061044,116923177.31015265,85297968.662224412,7.9876365299092811E-2,7.6842947589994992E-2,6.6208944607815567E-2,-7.1762539423592564E-2,2.3340655680041067E-2,7.4219078792248538E-2,3.2004755830289611E-2,4.2780478536089461E-2,4.6755501529524679E-2,3.68398803331349E-2,2.9383999163821173E-2,9.2906242707915254E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BJ5224)+$I5224*BA5224,IF(D5224=24,\".\",IFERROR((CB5225-CB5224)/CB5224,\".\")))","v":-4.3258800765133401E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BK5224)+$I5224*BB5224,IF(D5224=24,\".\",IFERROR((CC5225-CC5224)/CC5224,\".\")))","v":4.4939824131051839E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+(1-$I5224)*(BL5224)+$I5224*BC5224,IF(D5224=24,\".\",IFERROR((CD5225-CD5224)/CD5224,\".\")))","v":8.8513734255450213E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BM5224)+$I5224*BG5224,IF($D5224=24,\".\",IFERROR((CE5225-CE5224)/CE5224,\".\")))","v":6.8008494488749169E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BN5224)+$I5224*BH5224,IF($D5224=24,\".\",IFERROR((CF5225-CF5224)/CF5224,\".\")))","v":7.1879646987100185E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+$AV5224+(1-$I5224)*(BO5224)+$I5224*BI5224,IF($D5224=24,\".\",IFERROR((CG5225-CG5224)/CG5224,\".\")))","v":6.8550156992728081E-2},{"$f":"IFERROR(AV5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BP5224,IF($D5224=24,\".\",IFERROR((CH5225-CH5224)/CH5224,\".\")))","v":4.8907814257192858E-2},{"$f":"IFERROR(AW5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BQ5224,IF(D5224=24,\".\",IFERROR((CI5225-CI5224)/CI5224,\".\")))","v":4.145193308787902E-2},{"$f":"IFERROR(AW5224+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5224,Table1[Country Code],0)))+BR5224,IF(D5224=24,\".\",IFERROR((CJ5225-CJ5224)/CJ5224,\".\")))","v":2.1358558194849376E-2},11472395.235225728,26943418.062061977,49725778.463500284,33292495.804557972,30376698.694238067,25732175.741893224,27945485.435479198,25130902.830341473,21064831.623682305,72710376.475262895,82451019.58664152,96522785.829075813,4.311135797424244E-2,5.3801922314297576E-2,6.8535873708084477E-2,0.15778209096646337,0.32678089606580524,0.51517139747246354,0.45787819316111716,0.36842114077579718,0.26659172257481462,0.3843397158724195,0.30479796315839752,0.2182368799527219,939.43482357764924,1065.2861777648197,1247.0966411157369,1.7753749187289003E-2,2.7819583113467772E-2,4.2799556704437691E-2]
["Ukraine","UKR",2034,{"$f":"C5247-'Initial Conditions and Settings'!$B$9","v":18},"UKR2034",19288.4609375,{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,G5246*F5247/F5246,\"\")),\".\")","v":18028.437178207463},40061,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5247,Table1[Country Code],0)),MAX(IF(D5247>0,K5246*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5247,Table1[Country Code],0))*EXP(D5247*INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5247,Table1[Country Code],0))*EXP(D5247*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,Q5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))+growthdif),IF($D5247>1,Q5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(T5246-LN(Z5246)+LN(Z5245))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,R5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))),IF($D5247>1,R5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(U5246-LN(AA5246)+LN(AA5245))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Minimum wage, W],MATCH($B5247,Table1[Country Code],0)),IF($D5247=1,S5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5247,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5247,Table1[Country Code],0)))-growthdif),IF($D5247>1,S5246*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5246)*(V5246-LN(AB5246)+LN(AB5245))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5246/$G5246=mininf,AF5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(W5246/Z5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AC5246/$G5246>mininf,AF5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(W5246/Z5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AC5246/$G5246=mininf,AF5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(Q5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5246/$G5246=mininf,AG5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(X5246/AA5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AD5246/$G5246>mininf,AG5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(X5246/AA5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AD5246/$G5246=mininf,AG5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(R5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5246/$G5246=mininf,AH5246/$G5246>minfor,$B5247=$B5246),FALSE),$P5246*$I5246*(Y5246/AB5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AE5246/$G5246>mininf,AH5246/$G5246=minfor,$B5247=$B5246),FALSE),($J5246*$P5246*$I5246/$M5246)*(Y5246/AB5246)^(-(1-$I5246))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0)),IF(IFERROR(AND(AE5246/$G5246=mininf,AH5246/$G5246=minfor),FALSE),0,((($P5247*($I5247^$I5247)*((1-$I5247)^(1-$I5247)))^(1/$I5247))*(S5247^(-(1-$I5247)/$I5247)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5247,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,W5246*EXP(T5246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,X5246*EXP(U5246),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5247=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5247,Table1[Country Code],0)),IF($D5247>0,Y5246*EXP(V5246),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BJ5247)+$I5247*BA5247,IF(D5247=24,\".\",IFERROR((CB5248-CB5247)/CB5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BK5247)+$I5247*BB5247,IF(D5247=24,\".\",IFERROR((CC5248-CC5247)/CC5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+(1-$I5247)*(BL5247)+$I5247*BC5247,IF(D5247=24,\".\",IFERROR((CD5248-CD5247)/CD5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BM5247)+$I5247*BG5247,IF($D5247=24,\".\",IFERROR((CE5248-CE5247)/CE5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BN5247)+$I5247*BH5247,IF($D5247=24,\".\",IFERROR((CF5248-CF5247)/CF5247,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+$AV5247+(1-$I5247)*(BO5247)+$I5247*BI5247,IF($D5247=24,\".\",IFERROR((CG5248-CG5247)/CG5247,\".\")))","v":"."},{"$f":"IFERROR(AV5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BP5247,IF($D5247=24,\".\",IFERROR((CH5248-CH5247)/CH5247,\".\")))","v":"."},{"$f":"IFERROR(AW5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BQ5247,IF(D5247=24,\".\",IFERROR((CI5248-CI5247)/CI5247,\".\")))","v":"."},{"$f":"IFERROR(AW5247+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5247,Table1[Country Code],0)))+BR5247,IF(D5247=24,\".\",IFERROR((CJ5248-CJ5247)/CJ5247,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United States","USA",2015,{"$f":"C5280-'Initial Conditions and Settings'!$B$9","v":-1},"USA2015",162004.65625,{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,G5279*F5280/F5279,\"\")),\".\")","v":""},321039.83899999998,0.5,".",{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5280,Table1[Country Code],0)),MAX(IF(D5280>0,K5279*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5280,Table1[Country Code],0))*EXP(D5280*INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0))),\".\")","v":186.5628500481165},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5280,Table1[Country Code],0))*EXP(D5280*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))),\".\")","v":186.5628500481165},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,Q5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))+growthdif),IF($D5280>1,Q5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(T5279-LN(Z5279)+LN(Z5278))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,R5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))),IF($D5280>1,R5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(U5279-LN(AA5279)+LN(AA5278))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Minimum wage, W],MATCH($B5280,Table1[Country Code],0)),IF($D5280=1,S5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5280,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5280,Table1[Country Code],0)))-growthdif),IF($D5280>1,S5279*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5279)*(V5279-LN(AB5279)+LN(AB5278))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5279/$G5279=mininf,AF5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(W5279/Z5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AC5279/$G5279>mininf,AF5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(W5279/Z5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AC5279/$G5279=mininf,AF5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(Q5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5279/$G5279=mininf,AG5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(X5279/AA5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AD5279/$G5279>mininf,AG5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(X5279/AA5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AD5279/$G5279=mininf,AG5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(R5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5279/$G5279=mininf,AH5279/$G5279>minfor,$B5280=$B5279),FALSE),$P5279*$I5279*(Y5279/AB5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AE5279/$G5279>mininf,AH5279/$G5279=minfor,$B5280=$B5279),FALSE),($J5279*$P5279*$I5279/$M5279)*(Y5279/AB5279)^(-(1-$I5279))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0)),IF(IFERROR(AND(AE5279/$G5279=mininf,AH5279/$G5279=minfor),FALSE),0,((($P5280*($I5280^$I5280)*((1-$I5280)^(1-$I5280)))^(1/$I5280))*(S5280^(-(1-$I5280)/$I5280)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5280,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,W5279*EXP(T5279),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,X5279*EXP(U5279),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5280=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5280,Table1[Country Code],0)),IF($D5280>0,Y5279*EXP(V5279),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BJ5280)+$I5280*BA5280,IF(D5280=24,\".\",IFERROR((CB5281-CB5280)/CB5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BK5280)+$I5280*BB5280,IF(D5280=24,\".\",IFERROR((CC5281-CC5280)/CC5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+(1-$I5280)*(BL5280)+$I5280*BC5280,IF(D5280=24,\".\",IFERROR((CD5281-CD5280)/CD5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BM5280)+$I5280*BG5280,IF($D5280=24,\".\",IFERROR((CE5281-CE5280)/CE5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BN5280)+$I5280*BH5280,IF($D5280=24,\".\",IFERROR((CF5281-CF5280)/CF5280,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+$AV5280+(1-$I5280)*(BO5280)+$I5280*BI5280,IF($D5280=24,\".\",IFERROR((CG5281-CG5280)/CG5280,\".\")))","v":"."},{"$f":"IFERROR(AV5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BP5280,IF($D5280=24,\".\",IFERROR((CH5281-CH5280)/CH5280,\".\")))","v":"."},{"$f":"IFERROR(AW5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BQ5280,IF(D5280=24,\".\",IFERROR((CI5281-CI5280)/CI5280,\".\")))","v":"."},{"$f":"IFERROR(AW5280+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5280,Table1[Country Code],0)))+BR5280,IF(D5280=24,\".\",IFERROR((CJ5281-CJ5280)/CJ5280,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["United States","USA",2034,{"$f":"C5299-'Initial Conditions and Settings'!$B$9","v":18},"USA2034",178595.546875,{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,G5298*F5299/F5298,\"\")),\".\")","v":174959.86371001447},363288,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5299,Table1[Country Code],0)),MAX(IF(D5299>0,K5298*EXP(growthb),\".\"),0.001)),\".\")","v":162.59313961642272},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5299,Table1[Country Code],0))*EXP(D5299*INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0))),\".\")","v":189.8815308379468},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5299,Table1[Country Code],0))*EXP(D5299*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))),\".\")","v":189.8815308379468},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,Q5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))+growthdif),IF($D5299>1,Q5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(T5298-LN(Z5298)+LN(Z5297))+growthdif),\".\"))),\".\")","v":81948.453045651157},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,R5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))),IF($D5299>1,R5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(U5298-LN(AA5298)+LN(AA5297))),\".\"))),\".\")","v":71659.30502329921},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Minimum wage, W],MATCH($B5299,Table1[Country Code],0)),IF($D5299=1,S5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5299,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5299,Table1[Country Code],0)))-growthdif),IF($D5299>1,S5298*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5298)*(V5298-LN(AB5298)+LN(AB5297))-growthdif),\".\"))),\".\")","v":63342.250934963762},{"$f":"IFERROR(IF(IFERROR(AND(AC5298/$G5298=mininf,AF5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(W5298/Z5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AC5298/$G5298>mininf,AF5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(W5298/Z5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AC5298/$G5298=mininf,AF5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(Q5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":-1.125699484474256E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5298/$G5298=mininf,AG5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(X5298/AA5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AD5298/$G5298>mininf,AG5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(X5298/AA5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AD5298/$G5298=mininf,AG5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(R5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":4.5362555479064592E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5298/$G5298=mininf,AH5298/$G5298>minfor,$B5299=$B5298),FALSE),$P5298*$I5298*(Y5298/AB5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AE5298/$G5298>mininf,AH5298/$G5298=minfor,$B5299=$B5298),FALSE),($J5298*$P5298*$I5298/$M5298)*(Y5298/AB5298)^(-(1-$I5298))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0)),IF(IFERROR(AND(AE5298/$G5298=mininf,AH5298/$G5298=minfor),FALSE),0,((($P5299*($I5299^$I5299)*((1-$I5299)^(1-$I5299)))^(1/$I5299))*(S5299^(-(1-$I5299)/$I5299)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5299,Table1[Country Code],0))))),\".\")","v":1.647852760806795E-2},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,W5298*EXP(T5298),\"\")),\".\")","v":62121778792.030876},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,X5298*EXP(U5298),\"\")),\".\")","v":71545741886.394897},{"$f":"IFERROR(IF($D5299=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5299,Table1[Country Code],0)),IF($D5299>0,Y5298*EXP(V5298),\"\")),\".\")","v":79727118446.647736},105991.61737385043,136209.09480280487,166211.87052451374,35170.104319068763,16522.715075264561,0,70821.513054781681,119686.37972754032,166211.87052451374,68968.24633616404,38750.768907209596,8747.9931855007308,0.40478719834946886,0.68407906356119108,0.95,0.20101812823403375,9.443717390321002E-2,0,0.39419467341649728,0.22148376253559893,5.0000000000000044E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,52764431464.815498,68184311113.409393,79727118446.647736,-2.0867698602469176E-2,4.6119215210431719E-3,1.6478527608068561E-2,9357347327.2153778,3361430772.9855042,0,4.1272340588417222E-2,3.0001861091406568E-3,0,-5.9001481956311608E-2,-1.8059143416726542E-2,5.9410496618657049E-3,-6.8614427654267729E-3,-2.9670878828632397E-2,0,7.4585461000880926E-2,9.0431243109861725E-2,5.9410496618674813E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BJ5299)+$I5299*BA5299,IF(D5299=24,\".\",IFERROR((CB5300-CB5299)/CB5299,\".\")))","v":-3.9006581021793309E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BK5299)+$I5299*BB5299,IF(D5299=24,\".\",IFERROR((CC5300-CC5299)/CC5299,\".\")))","v":-5.7956016902446037E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+(1-$I5299)*(BL5299)+$I5299*BC5299,IF(D5299=24,\".\",IFERROR((CD5300-CD5299)/CD5299,\".\")))","v":1.2137797892564214E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BM5299)+$I5299*BG5299,IF($D5299=24,\".\",IFERROR((CE5300-CE5299)/CE5299,\".\")))","v":2.0633458169092365E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BN5299)+$I5299*BH5299,IF($D5299=24,\".\",IFERROR((CF5300-CF5299)/CF5299,\".\")))","v":-9.9073371021487309E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+$AV5299+(1-$I5299)*(BO5299)+$I5299*BI5299,IF($D5299=24,\".\",IFERROR((CG5300-CG5299)/CG5299,\".\")))","v":3.4280092575971395E-3},{"$f":"IFERROR(AV5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BP5299,IF($D5299=24,\".\",IFERROR((CH5300-CH5299)/CH5299,\".\")))","v":7.801347025847806E-2},{"$f":"IFERROR(AW5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BQ5299,IF(D5299=24,\".\",IFERROR((CI5300-CI5299)/CI5299,\".\")))","v":9.3859252367459192E-2},{"$f":"IFERROR(AW5299+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5299,Table1[Country Code],0)))+BR5299,IF(D5299=24,\".\",IFERROR((CJ5300-CJ5299)/CJ5299,\".\")))","v":9.3690589194649534E-3},11607426874.383493,17153285584.060455,21858319856.632069,2558276774.1083794,1050962251.8811603,0,2129286618.881124,1196369316.1531143,270080592.46799725,16294990267.372997,19400617152.09473,22128400449.100067,-1.435207372790288E-2,1.2703107921412018E-4,1.210400499985315E-2,0.71233100995615317,0.88416185163513594,0.98779484341449619,0.1569977479048113,5.4171588648028415E-2,0,0.13067124213903553,6.166655971683558E-2,1.2205156585503724E-2,44854.193552699231,53402.857105367453,60911.454408348385,-1.8336854520468293E-2,-4.4465538375213498E-3,7.2327571264150237E-3]
["Uzbekistan","UZB",2031,{"$f":"C5322-'Initial Conditions and Settings'!$B$9","v":15},"UZB2031",15946.8515625,{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,G5321*F5322/F5321,\"\")),\".\")","v":16947.4676759014},36643,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5322,Table1[Country Code],0)),MAX(IF(D5322>0,K5321*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5322,Table1[Country Code],0))*EXP(D5322*INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5322,Table1[Country Code],0))*EXP(D5322*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,Q5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))+growthdif),IF($D5322>1,Q5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(T5321-LN(Z5321)+LN(Z5320))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,R5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))),IF($D5322>1,R5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(U5321-LN(AA5321)+LN(AA5320))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Minimum wage, W],MATCH($B5322,Table1[Country Code],0)),IF($D5322=1,S5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5322,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5322,Table1[Country Code],0)))-growthdif),IF($D5322>1,S5321*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5321)*(V5321-LN(AB5321)+LN(AB5320))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5321/$G5321=mininf,AF5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(W5321/Z5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AC5321/$G5321>mininf,AF5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(W5321/Z5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AC5321/$G5321=mininf,AF5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(Q5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5321/$G5321=mininf,AG5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(X5321/AA5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AD5321/$G5321>mininf,AG5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(X5321/AA5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AD5321/$G5321=mininf,AG5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(R5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5321/$G5321=mininf,AH5321/$G5321>minfor,$B5322=$B5321),FALSE),$P5321*$I5321*(Y5321/AB5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AE5321/$G5321>mininf,AH5321/$G5321=minfor,$B5322=$B5321),FALSE),($J5321*$P5321*$I5321/$M5321)*(Y5321/AB5321)^(-(1-$I5321))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0)),IF(IFERROR(AND(AE5321/$G5321=mininf,AH5321/$G5321=minfor),FALSE),0,((($P5322*($I5322^$I5322)*((1-$I5322)^(1-$I5322)))^(1/$I5322))*(S5322^(-(1-$I5322)/$I5322)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5322,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,W5321*EXP(T5321),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,X5321*EXP(U5321),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5322=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5322,Table1[Country Code],0)),IF($D5322>0,Y5321*EXP(V5321),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000022E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BJ5322)+$I5322*BA5322,IF(D5322=24,\".\",IFERROR((CB5323-CB5322)/CB5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BK5322)+$I5322*BB5322,IF(D5322=24,\".\",IFERROR((CC5323-CC5322)/CC5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+(1-$I5322)*(BL5322)+$I5322*BC5322,IF(D5322=24,\".\",IFERROR((CD5323-CD5322)/CD5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BM5322)+$I5322*BG5322,IF($D5322=24,\".\",IFERROR((CE5323-CE5322)/CE5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BN5322)+$I5322*BH5322,IF($D5322=24,\".\",IFERROR((CF5323-CF5322)/CF5322,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+$AV5322+(1-$I5322)*(BO5322)+$I5322*BI5322,IF($D5322=24,\".\",IFERROR((CG5323-CG5322)/CG5322,\".\")))","v":"."},{"$f":"IFERROR(AV5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BP5322,IF($D5322=24,\".\",IFERROR((CH5323-CH5322)/CH5322,\".\")))","v":"."},{"$f":"IFERROR(AW5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BQ5322,IF(D5322=24,\".\",IFERROR((CI5323-CI5322)/CI5322,\".\")))","v":"."},{"$f":"IFERROR(AW5322+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5322,Table1[Country Code],0)))+BR5322,IF(D5322=24,\".\",IFERROR((CJ5323-CJ5322)/CJ5322,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Uzbekistan","UZB",2039,{"$f":"C5330-'Initial Conditions and Settings'!$B$9","v":23},"UZB2039",17069.279296875,{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,G5329*F5330/F5329,\"\")),\".\")","v":18140.324314235433},38084,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5330,Table1[Country Code],0)),MAX(IF(D5330>0,K5329*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5330,Table1[Country Code],0))*EXP(D5330*INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5330,Table1[Country Code],0))*EXP(D5330*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,Q5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))+growthdif),IF($D5330>1,Q5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(T5329-LN(Z5329)+LN(Z5328))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,R5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))),IF($D5330>1,R5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(U5329-LN(AA5329)+LN(AA5328))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Minimum wage, W],MATCH($B5330,Table1[Country Code],0)),IF($D5330=1,S5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5330,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5330,Table1[Country Code],0)))-growthdif),IF($D5330>1,S5329*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5329)*(V5329-LN(AB5329)+LN(AB5328))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5329/$G5329=mininf,AF5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(W5329/Z5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AC5329/$G5329>mininf,AF5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(W5329/Z5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AC5329/$G5329=mininf,AF5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(Q5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5329/$G5329=mininf,AG5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(X5329/AA5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AD5329/$G5329>mininf,AG5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(X5329/AA5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AD5329/$G5329=mininf,AG5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(R5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5329/$G5329=mininf,AH5329/$G5329>minfor,$B5330=$B5329),FALSE),$P5329*$I5329*(Y5329/AB5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AE5329/$G5329>mininf,AH5329/$G5329=minfor,$B5330=$B5329),FALSE),($J5329*$P5329*$I5329/$M5329)*(Y5329/AB5329)^(-(1-$I5329))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0)),IF(IFERROR(AND(AE5329/$G5329=mininf,AH5329/$G5329=minfor),FALSE),0,((($P5330*($I5330^$I5330)*((1-$I5330)^(1-$I5330)))^(1/$I5330))*(S5330^(-(1-$I5330)/$I5330)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5330,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,W5329*EXP(T5329),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,X5329*EXP(U5329),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5330=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5330,Table1[Country Code],0)),IF($D5330>0,Y5329*EXP(V5329),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001688E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BJ5330)+$I5330*BA5330,IF(D5330=24,\".\",IFERROR((CB5331-CB5330)/CB5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BK5330)+$I5330*BB5330,IF(D5330=24,\".\",IFERROR((CC5331-CC5330)/CC5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+(1-$I5330)*(BL5330)+$I5330*BC5330,IF(D5330=24,\".\",IFERROR((CD5331-CD5330)/CD5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BM5330)+$I5330*BG5330,IF($D5330=24,\".\",IFERROR((CE5331-CE5330)/CE5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BN5330)+$I5330*BH5330,IF($D5330=24,\".\",IFERROR((CF5331-CF5330)/CF5330,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+$AV5330+(1-$I5330)*(BO5330)+$I5330*BI5330,IF($D5330=24,\".\",IFERROR((CG5331-CG5330)/CG5330,\".\")))","v":"."},{"$f":"IFERROR(AV5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BP5330,IF($D5330=24,\".\",IFERROR((CH5331-CH5330)/CH5330,\".\")))","v":"."},{"$f":"IFERROR(AW5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BQ5330,IF(D5330=24,\".\",IFERROR((CI5331-CI5330)/CI5330,\".\")))","v":"."},{"$f":"IFERROR(AW5330+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5330,Table1[Country Code],0)))+BR5330,IF(D5330=24,\".\",IFERROR((CJ5331-CJ5330)/CJ5330,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["St. Vincent and the Grenadines","VCT",2032,{"$f":"C5349-'Initial Conditions and Settings'!$B$9","v":16},"VCT2032",57.2760009765625,{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,G5348*F5349/F5348,\"\")),\".\")","v":58.750959011689353},112,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5349,Table1[Country Code],0)),MAX(IF(D5349>0,K5348*EXP(growthb),\".\"),0.001)),\".\")","v":67.634748286710689},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5349,Table1[Country Code],0))*EXP(D5349*INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5349,Table1[Country Code],0))*EXP(D5349*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,Q5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))+growthdif),IF($D5349>1,Q5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(T5348-LN(Z5348)+LN(Z5347))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,R5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))),IF($D5349>1,R5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(U5348-LN(AA5348)+LN(AA5347))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Minimum wage, W],MATCH($B5349,Table1[Country Code],0)),IF($D5349=1,S5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5349,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5349,Table1[Country Code],0)))-growthdif),IF($D5349>1,S5348*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5348)*(V5348-LN(AB5348)+LN(AB5347))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5348/$G5348=mininf,AF5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(W5348/Z5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AC5348/$G5348>mininf,AF5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(W5348/Z5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AC5348/$G5348=mininf,AF5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(Q5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5348/$G5348=mininf,AG5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(X5348/AA5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AD5348/$G5348>mininf,AG5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(X5348/AA5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AD5348/$G5348=mininf,AG5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(R5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5348/$G5348=mininf,AH5348/$G5348>minfor,$B5349=$B5348),FALSE),$P5348*$I5348*(Y5348/AB5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AE5348/$G5348>mininf,AH5348/$G5348=minfor,$B5349=$B5348),FALSE),($J5348*$P5348*$I5348/$M5348)*(Y5348/AB5348)^(-(1-$I5348))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0)),IF(IFERROR(AND(AE5348/$G5348=mininf,AH5348/$G5348=minfor),FALSE),0,((($P5349*($I5349^$I5349)*((1-$I5349)^(1-$I5349)))^(1/$I5349))*(S5349^(-(1-$I5349)/$I5349)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5349,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,W5348*EXP(T5348),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,X5348*EXP(U5348),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5349=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5349,Table1[Country Code],0)),IF($D5349>0,Y5348*EXP(V5348),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,2.5000000000003908E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BJ5349)+$I5349*BA5349,IF(D5349=24,\".\",IFERROR((CB5350-CB5349)/CB5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BK5349)+$I5349*BB5349,IF(D5349=24,\".\",IFERROR((CC5350-CC5349)/CC5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+(1-$I5349)*(BL5349)+$I5349*BC5349,IF(D5349=24,\".\",IFERROR((CD5350-CD5349)/CD5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BM5349)+$I5349*BG5349,IF($D5349=24,\".\",IFERROR((CE5350-CE5349)/CE5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BN5349)+$I5349*BH5349,IF($D5349=24,\".\",IFERROR((CF5350-CF5349)/CF5349,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+$AV5349+(1-$I5349)*(BO5349)+$I5349*BI5349,IF($D5349=24,\".\",IFERROR((CG5350-CG5349)/CG5349,\".\")))","v":"."},{"$f":"IFERROR(AV5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BP5349,IF($D5349=24,\".\",IFERROR((CH5350-CH5349)/CH5349,\".\")))","v":"."},{"$f":"IFERROR(AW5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BQ5349,IF(D5349=24,\".\",IFERROR((CI5350-CI5349)/CI5349,\".\")))","v":"."},{"$f":"IFERROR(AW5349+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5349,Table1[Country Code],0)))+BR5349,IF(D5349=24,\".\",IFERROR((CJ5350-CJ5349)/CJ5349,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Venezuela, RB","VEN",2032,{"$f":"C5375-'Initial Conditions and Settings'!$B$9","v":16},"VEN2032",18272.533203125,{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,G5374*F5375/F5374,\"\")),\".\")","v":17501.778029007884},37380,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5375,Table1[Country Code],0)),MAX(IF(D5375>0,K5374*EXP(growthb),\".\"),0.001)),\".\")","v":98.586012079660449},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5375,Table1[Country Code],0))*EXP(D5375*INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0))),\".\")","v":115.83074819309809},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5375,Table1[Country Code],0))*EXP(D5375*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))),\".\")","v":115.83074819309809},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,Q5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))+growthdif),IF($D5375>1,Q5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(T5374-LN(Z5374)+LN(Z5373))+growthdif),\".\"))),\".\")","v":28826.055279260519},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,R5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))),IF($D5375>1,R5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(U5374-LN(AA5374)+LN(AA5373))),\".\"))),\".\")","v":25597.41753453475},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Minimum wage, W],MATCH($B5375,Table1[Country Code],0)),IF($D5375=1,S5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5375,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5375,Table1[Country Code],0)))-growthdif),IF($D5375>1,S5374*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5374)*(V5374-LN(AB5374)+LN(AB5373))-growthdif),\".\"))),\".\")","v":22663.534741067015},{"$f":"IFERROR(IF(IFERROR(AND(AC5374/$G5374=mininf,AF5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(W5374/Z5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AC5374/$G5374>mininf,AF5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(W5374/Z5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AC5374/$G5374=mininf,AF5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(Q5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":4.9961634962667478E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5374/$G5374=mininf,AG5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(X5374/AA5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AD5374/$G5374>mininf,AG5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(X5374/AA5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AD5374/$G5374=mininf,AG5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(R5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":1.9672771128632888E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5374/$G5374=mininf,AH5374/$G5374>minfor,$B5375=$B5374),FALSE),$P5374*$I5374*(Y5374/AB5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AE5374/$G5374>mininf,AH5374/$G5374=minfor,$B5375=$B5374),FALSE),($J5374*$P5374*$I5374/$M5374)*(Y5374/AB5374)^(-(1-$I5374))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0)),IF(IFERROR(AND(AE5374/$G5374=mininf,AH5374/$G5374=minfor),FALSE),0,((($P5375*($I5375^$I5375)*((1-$I5375)^(1-$I5375)))^(1/$I5375))*(S5375^(-(1-$I5375)/$I5375)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5375,Table1[Country Code],0))))),\".\")","v":3.2261903504727768E-2},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,W5374*EXP(T5374),\"\")),\".\")","v":1845754542.8146276},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,X5374*EXP(U5374),\"\")),\".\")","v":2071805828.3434911},{"$f":"IFERROR(IF($D5375=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5375,Table1[Country Code],0)),IF($D5375>0,Y5374*EXP(V5374),\"\")),\".\")","v":2326920842.1799278},9133.3752526980661,11304.634615050349,14073.96728640688,2589.0426292938546,1075.1563978030979,0,6544.3326234042115,10229.478217247251,14073.96728640688,8368.4027763098184,6197.1434139575358,3427.8107426010047,0.37392387290922507,0.58448222805092476,0.8041449996154868,0.14793026314256247,6.1431266927343429E-2,0,0.47814586394821246,0.35408650502173183,0.19585500038451326,null,2.5000000000001132E-3,2.5000000000003908E-3,1621242810.2140679,1998287883.4244246,2326920842.1799278,-3.1492240054511456E-3,1.9998834662672493E-2,3.2261903504728906E-2,224511732.60055971,73517944.919066429,0,6.1925042272267916E-2,1.0769087717889647E-2,0,-4.1039993446727152E-2,-2.3999329267034852E-3,1.559801683511175E-2,1.4034272830992123E-2,-2.1629679871500329E-2,0,4.8140366457095851E-2,3.7015277589331319E-2,-1.0288406975934805E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BJ5375)+$I5375*BA5375,IF(D5375=24,\".\",IFERROR((CB5376-CB5375)/CB5375,\".\")))","v":-2.2094608726089149E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BK5375)+$I5375*BB5375,IF(D5375=24,\".\",IFERROR((CC5376-CC5375)/CC5375,\".\")))","v":8.799450867984504E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+(1-$I5375)*(BL5375)+$I5375*BC5375,IF(D5375=24,\".\",IFERROR((CD5376-CD5375)/CD5375,\".\")))","v":2.3929960169920328E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BM5375)+$I5375*BG5375,IF($D5375=24,\".\",IFERROR((CE5376-CE5375)/CE5375,\".\")))","v":4.0479657551630133E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BN5375)+$I5375*BH5375,IF($D5375=24,\".\",IFERROR((CF5376-CF5375)/CF5375,\".\")))","v":-2.9302960768052277E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+$AV5375+(1-$I5375)*(BO5375)+$I5375*BI5375,IF($D5375=24,\".\",IFERROR((CG5376-CG5375)/CG5375,\".\")))","v":2.5000000000001132E-3},{"$f":"IFERROR(AV5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BP5375,IF($D5375=24,\".\",IFERROR((CH5376-CH5375)/CH5375,\".\")))","v":5.0640366457095964E-2},{"$f":"IFERROR(AW5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BQ5375,IF(D5375=24,\".\",IFERROR((CI5376-CI5375)/CI5375,\".\")))","v":3.951527758933171E-2},{"$f":"IFERROR(AW5375+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5375,Table1[Country Code],0)))+BR5375,IF(D5375=24,\".\",IFERROR((CJ5376-CJ5375)/CJ5375,\".\")))","v":-7.7884069759344143E-3},377294587.93623567,523696450.17461216,662861713.30685949,65259405.17335093,24065034.612459157,0,95561231.031520858,70766987.362647831,39143170.21562735,538115224.14110744,618528472.14971924,702004883.52248681,-1.589329059253939E-3,1.185733719070706E-2,2.2161372125458122E-2,0.7011408914112035,0.84668123417905927,0.9442408861613375,0.12127403620202773,3.8906914873005301E-2,0,0.17758507238676877,0.11441185094793531,5.57591138386625E-2,14395.805889275212,16547.043128670928,18780.226953517573,-9.1609867651154531E-3,3.8364276218700866E-3,1.4114346917210696E-2]
["British Virgin Islands","VGB",2036,{"$f":"C5405-'Initial Conditions and Settings'!$B$9","v":20},"VGB2036",".",{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,G5404*F5405/F5404,\"\")),\".\")","v":"."},36,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5405,Table1[Country Code],0)),MAX(IF(D5405>0,K5404*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5405,Table1[Country Code],0))*EXP(D5405*INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5405,Table1[Country Code],0))*EXP(D5405*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,Q5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))+growthdif),IF($D5405>1,Q5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(T5404-LN(Z5404)+LN(Z5403))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,R5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))),IF($D5405>1,R5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(U5404-LN(AA5404)+LN(AA5403))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Minimum wage, W],MATCH($B5405,Table1[Country Code],0)),IF($D5405=1,S5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5405,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5405,Table1[Country Code],0)))-growthdif),IF($D5405>1,S5404*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5404)*(V5404-LN(AB5404)+LN(AB5403))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5404/$G5404=mininf,AF5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(W5404/Z5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AC5404/$G5404>mininf,AF5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(W5404/Z5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AC5404/$G5404=mininf,AF5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(Q5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5404/$G5404=mininf,AG5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(X5404/AA5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AD5404/$G5404>mininf,AG5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(X5404/AA5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AD5404/$G5404=mininf,AG5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(R5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5404/$G5404=mininf,AH5404/$G5404>minfor,$B5405=$B5404),FALSE),$P5404*$I5404*(Y5404/AB5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AE5404/$G5404>mininf,AH5404/$G5404=minfor,$B5405=$B5404),FALSE),($J5404*$P5404*$I5404/$M5404)*(Y5404/AB5404)^(-(1-$I5404))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0)),IF(IFERROR(AND(AE5404/$G5404=mininf,AH5404/$G5404=minfor),FALSE),0,((($P5405*($I5405^$I5405)*((1-$I5405)^(1-$I5405)))^(1/$I5405))*(S5405^(-(1-$I5405)/$I5405)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5405,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,W5404*EXP(T5404),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,X5404*EXP(U5404),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5405=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5405,Table1[Country Code],0)),IF($D5405>0,Y5404*EXP(V5404),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BJ5405)+$I5405*BA5405,IF(D5405=24,\".\",IFERROR((CB5406-CB5405)/CB5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BK5405)+$I5405*BB5405,IF(D5405=24,\".\",IFERROR((CC5406-CC5405)/CC5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+(1-$I5405)*(BL5405)+$I5405*BC5405,IF(D5405=24,\".\",IFERROR((CD5406-CD5405)/CD5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BM5405)+$I5405*BG5405,IF($D5405=24,\".\",IFERROR((CE5406-CE5405)/CE5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BN5405)+$I5405*BH5405,IF($D5405=24,\".\",IFERROR((CF5406-CF5405)/CF5405,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+$AV5405+(1-$I5405)*(BO5405)+$I5405*BI5405,IF($D5405=24,\".\",IFERROR((CG5406-CG5405)/CG5405,\".\")))","v":"."},{"$f":"IFERROR(AV5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BP5405,IF($D5405=24,\".\",IFERROR((CH5406-CH5405)/CH5405,\".\")))","v":"."},{"$f":"IFERROR(AW5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BQ5405,IF(D5405=24,\".\",IFERROR((CI5406-CI5405)/CI5405,\".\")))","v":"."},{"$f":"IFERROR(AW5405+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5405,Table1[Country Code],0)))+BR5405,IF(D5405=24,\".\",IFERROR((CJ5406-CJ5405)/CJ5405,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Virgin Islands (U.S.)","VIR",2025,{"$f":"C5420-'Initial Conditions and Settings'!$B$9","v":9},"VIR2025",50.886001586914063,{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,G5419*F5420/F5419,\"\")),\".\")","v":50.460607083394699},107,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5420,Table1[Country Code],0)),MAX(IF(D5420>0,K5419*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5420,Table1[Country Code],0))*EXP(D5420*INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5420,Table1[Country Code],0))*EXP(D5420*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,Q5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))+growthdif),IF($D5420>1,Q5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(T5419-LN(Z5419)+LN(Z5418))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,R5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))),IF($D5420>1,R5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(U5419-LN(AA5419)+LN(AA5418))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Minimum wage, W],MATCH($B5420,Table1[Country Code],0)),IF($D5420=1,S5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5420,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5420,Table1[Country Code],0)))-growthdif),IF($D5420>1,S5419*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5419)*(V5419-LN(AB5419)+LN(AB5418))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5419/$G5419=mininf,AF5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(W5419/Z5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AC5419/$G5419>mininf,AF5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(W5419/Z5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AC5419/$G5419=mininf,AF5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(Q5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5419/$G5419=mininf,AG5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(X5419/AA5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AD5419/$G5419>mininf,AG5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(X5419/AA5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AD5419/$G5419=mininf,AG5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(R5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5419/$G5419=mininf,AH5419/$G5419>minfor,$B5420=$B5419),FALSE),$P5419*$I5419*(Y5419/AB5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AE5419/$G5419>mininf,AH5419/$G5419=minfor,$B5420=$B5419),FALSE),($J5419*$P5419*$I5419/$M5419)*(Y5419/AB5419)^(-(1-$I5419))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0)),IF(IFERROR(AND(AE5419/$G5419=mininf,AH5419/$G5419=minfor),FALSE),0,((($P5420*($I5420^$I5420)*((1-$I5420)^(1-$I5420)))^(1/$I5420))*(S5420^(-(1-$I5420)/$I5420)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5420,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,W5419*EXP(T5419),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,X5419*EXP(U5419),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5420=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5420,Table1[Country Code],0)),IF($D5420>0,Y5419*EXP(V5419),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BJ5420)+$I5420*BA5420,IF(D5420=24,\".\",IFERROR((CB5421-CB5420)/CB5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BK5420)+$I5420*BB5420,IF(D5420=24,\".\",IFERROR((CC5421-CC5420)/CC5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+(1-$I5420)*(BL5420)+$I5420*BC5420,IF(D5420=24,\".\",IFERROR((CD5421-CD5420)/CD5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BM5420)+$I5420*BG5420,IF($D5420=24,\".\",IFERROR((CE5421-CE5420)/CE5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BN5420)+$I5420*BH5420,IF($D5420=24,\".\",IFERROR((CF5421-CF5420)/CF5420,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+$AV5420+(1-$I5420)*(BO5420)+$I5420*BI5420,IF($D5420=24,\".\",IFERROR((CG5421-CG5420)/CG5420,\".\")))","v":"."},{"$f":"IFERROR(AV5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BP5420,IF($D5420=24,\".\",IFERROR((CH5421-CH5420)/CH5420,\".\")))","v":"."},{"$f":"IFERROR(AW5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BQ5420,IF(D5420=24,\".\",IFERROR((CI5421-CI5420)/CI5420,\".\")))","v":"."},{"$f":"IFERROR(AW5420+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5420,Table1[Country Code],0)))+BR5420,IF(D5420=24,\".\",IFERROR((CJ5421-CJ5420)/CJ5420,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Vietnam","VNM",2029,{"$f":"C5450-'Initial Conditions and Settings'!$B$9","v":13},"VNM2029",62438.5625,{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,G5449*F5450/F5449,\"\")),\".\")","v":60972.021385456705},105652,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5450,Table1[Country Code],0)),MAX(IF(D5450>0,K5449*EXP(growthb),\".\"),0.001)),\".\")","v":31.194225739792799},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5450,Table1[Country Code],0))*EXP(D5450*INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0))),\".\")","v":39.368695920576059},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5450,Table1[Country Code],0))*EXP(D5450*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))),\".\")","v":39.368695920576059},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,Q5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))+growthdif),IF($D5450>1,Q5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(T5449-LN(Z5449)+LN(Z5448))+growthdif),\".\"))),\".\")","v":3853.7223551659126},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,R5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))),IF($D5450>1,R5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(U5449-LN(AA5449)+LN(AA5448))),\".\"))),\".\")","v":3512.4104356454322},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Minimum wage, W],MATCH($B5450,Table1[Country Code],0)),IF($D5450=1,S5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5450,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5450,Table1[Country Code],0)))-growthdif),IF($D5450>1,S5449*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5449)*(V5449-LN(AB5449)+LN(AB5448))-growthdif),\".\"))),\".\")","v":3393.0556296387308},{"$f":"IFERROR(IF(IFERROR(AND(AC5449/$G5449=mininf,AF5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(W5449/Z5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AC5449/$G5449>mininf,AF5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(W5449/Z5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AC5449/$G5449=mininf,AF5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(Q5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":7.1024010091379389E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5449/$G5449=mininf,AG5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(X5449/AA5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AD5449/$G5449>mininf,AG5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(X5449/AA5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AD5449/$G5449=mininf,AG5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(R5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":8.0794308786185501E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5449/$G5449=mininf,AH5449/$G5449>minfor,$B5450=$B5449),FALSE),$P5449*$I5449*(Y5449/AB5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AE5449/$G5449>mininf,AH5449/$G5449=minfor,$B5450=$B5449),FALSE),($J5449*$P5449*$I5449/$M5449)*(Y5449/AB5449)^(-(1-$I5449))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0)),IF(IFERROR(AND(AE5449/$G5449=mininf,AH5449/$G5449=minfor),FALSE),0,((($P5450*($I5450^$I5450)*((1-$I5450)^(1-$I5450)))^(1/$I5450))*(S5450^(-(1-$I5450)/$I5450)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5450,Table1[Country Code],0))))),\".\")","v":8.4674791376417424E-2},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,W5449*EXP(T5449),\"\")),\".\")","v":1238636598.511086},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,X5449*EXP(U5449),\"\")),\".\")","v":1315435568.1628284},{"$f":"IFERROR(IF($D5450=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5450,Table1[Country Code],0)),IF($D5450>0,Y5449*EXP(V5449),\"\")),\".\")","v":1397974680.3606718},53558.443309616603,57923.420316183867,57923.420316183867,32169.772463690031,25153.579174893846,16467.288177435461,21388.670845926576,32769.841141290024,41456.132138748406,7413.5780758401015,3048.6010692728378,3048.6010692728378,0.35079484589678189,0.53745702367522974,0.67992057991104571,0.52761531818532248,0.41254297632477011,0.27007942008895419,0.12158983591789557,5.0000000000000037E-2,5.0000000000000044E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,819789921.53479457,1043380670.4124422,1231767307.0149782,5.2044156610556058E-2,7.6896185197270484E-2,8.9935379882405186E-2,418846676.97629142,272054897.75038624,166207373.34569359,0.10716122877143164,9.560500855421239E-2,4.4801213280504015E-2,1.4202776163289244E-2,2.0022826429357821E-3,2.1160994737838834E-2,5.9319848324161484E-2,1.0711105999877901E-2,-3.39731718640639E-2,-0.29931920051108385,5.7934594573261222E-3,5.7934594573261222E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BJ5450)+$I5450*BA5450,IF(D5450=24,\".\",IFERROR((CB5451-CB5450)/CB5450,\".\")))","v":3.5696998603611821E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BK5450)+$I5450*BB5450,IF(D5450=24,\".\",IFERROR((CC5451-CC5450)/CC5450,\".\")))","v":4.2022766136792296E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+(1-$I5450)*(BL5450)+$I5450*BC5450,IF(D5450=24,\".\",IFERROR((CD5451-CD5450)/CD5450,\".\")))","v":5.812171952681118E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BM5450)+$I5450*BG5450,IF($D5450=24,\".\",IFERROR((CE5451-CE5450)/CE5450,\".\")))","v":8.8314070764485789E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BN5450)+$I5450*BH5450,IF($D5450=24,\".\",IFERROR((CF5451-CF5450)/CF5450,\".\")))","v":5.8231589493734373E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+$AV5450+(1-$I5450)*(BO5450)+$I5450*BI5450,IF($D5450=24,\".\",IFERROR((CG5451-CG5450)/CG5450,\".\")))","v":1.0487552924909282E-2},{"$f":"IFERROR(AV5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BP5450,IF($D5450=24,\".\",IFERROR((CH5451-CH5450)/CH5450,\".\")))","v":-0.29424566829439464},{"$f":"IFERROR(AW5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BQ5450,IF(D5450=24,\".\",IFERROR((CI5451-CI5450)/CI5450,\".\")))","v":1.086699167401568E-2},{"$f":"IFERROR(AW5450+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5450,Table1[Country Code],0)))+BR5450,IF(D5450=24,\".\",IFERROR((CJ5451-CJ5450)/CJ5450,\".\")))","v":1.086699167401568E-2},164851997.97246534,230202263.99822021,281325925.07285482,105992584.05010475,75535675.664079174,47770538.224788085,9104437.217342468,3743913.7690301314,3743913.7690301314,279949019.23991257,309481853.43132955,332840377.06667304,4.4888233330465183E-2,4.5601974024779585E-2,5.0753540748938106E-2,0.58886435258838821,0.7438312180371488,0.84522775617605106,0.37861387883366909,0.24407142075242763,0.14352386764427597,3.2521768577942714E-2,1.2097361210423482E-2,1.1248376179672961E-2,2649.7275890651626,2929.2569324890164,3150.3462032585567,4.098459652423081E-2,3.9669411916631425E-2,4.4936082949197598E-2]
["Vietnam","VNM",2034,{"$f":"C5455-'Initial Conditions and Settings'!$B$9","v":18},"VNM2034",64187.0546875,{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,G5454*F5455/F5454,\"\")),\".\")","v":62679.445432071392},108494,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5455,Table1[Country Code],0)),MAX(IF(D5455>0,K5454*EXP(growthb),\".\"),0.001)),\".\")","v":31.586600796608408},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5455,Table1[Country Code],0))*EXP(D5455*INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0))),\".\")","v":39.878552251203089},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5455,Table1[Country Code],0))*EXP(D5455*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))),\".\")","v":39.878552251203089},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,Q5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))+growthdif),IF($D5455>1,Q5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(T5454-LN(Z5454)+LN(Z5453))+growthdif),\".\"))),\".\")","v":4409.9399760369461},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,R5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))),IF($D5455>1,R5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(U5454-LN(AA5454)+LN(AA5453))),\".\"))),\".\")","v":4218.8168106178091},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Minimum wage, W],MATCH($B5455,Table1[Country Code],0)),IF($D5455=1,S5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5455,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5455,Table1[Country Code],0)))-growthdif),IF($D5455>1,S5454*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5454)*(V5454-LN(AB5454)+LN(AB5453))-growthdif),\".\"))),\".\")","v":4017.3122796215639},{"$f":"IFERROR(IF(IFERROR(AND(AC5454/$G5454=mininf,AF5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(W5454/Z5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AC5454/$G5454>mininf,AF5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(W5454/Z5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AC5454/$G5454=mininf,AF5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(Q5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":6.0632967738218746E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5454/$G5454=mininf,AG5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(X5454/AA5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AD5454/$G5454>mininf,AG5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(X5454/AA5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AD5454/$G5454=mininf,AG5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(R5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":6.4717184269326475E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5454/$G5454=mininf,AH5454/$G5454>minfor,$B5455=$B5454),FALSE),$P5454*$I5454*(Y5454/AB5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AE5454/$G5454>mininf,AH5454/$G5454=minfor,$B5455=$B5454),FALSE),($J5454*$P5454*$I5454/$M5454)*(Y5454/AB5454)^(-(1-$I5454))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0)),IF(IFERROR(AND(AE5454/$G5454=mininf,AH5454/$G5454=minfor),FALSE),0,((($P5455*($I5455^$I5455)*((1-$I5455)^(1-$I5455)))^(1/$I5455))*(S5455^(-(1-$I5455)/$I5455)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5455,Table1[Country Code],0))))),\".\")","v":6.9444094245395341E-2},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,W5454*EXP(T5454),\"\")),\".\")","v":1736629203.6594975},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,X5454*EXP(U5454),\"\")),\".\")","v":1902812894.8006527},{"$f":"IFERROR(IF($D5455=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5455,Table1[Country Code],0)),IF($D5455>0,Y5454*EXP(V5454),\"\")),\".\")","v":2065660483.1425583},59545.473160467816,59545.473160467816,59545.473160467816,37398.116543549695,26507.07129359285,13468.122817799585,22147.35661691811,33038.401866874949,46077.350342668215,3133.9722716035758,3133.9722716035758,3133.9722716035758,0.35334321266323626,0.5271010558426239,0.7351269626755772,0.59665678733676364,0.42289894415737606,0.21487303732442264,5.0000000000000107E-2,5.0000000000000114E-2,5.0000000000000107E-2,null,2.5000000000000577E-3,2.5000000000003908E-3,1083349232.5458362,1479045695.6268599,1870423310.9344161,3.6170963919804677E-2,6.0576157542385545E-2,7.5304740033612205E-2,653279971.11366129,423767199.17379284,195237172.20814228,9.9924605436925162E-2,7.903741697314004E-2,1.1485082782275668E-2,-2.9339510992542728E-2,9.8146609892957315E-4,2.0983138614084851E-2,2.4414130524577971E-2,9.4427255296825052E-3,-5.2836518637244367E-2,4.7568972858389458E-3,4.7568972858389458E-3,4.7568972858389458E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BJ5455)+$I5455*BA5455,IF(D5455=24,\".\",IFERROR((CB5456-CB5455)/CB5455,\".\")))","v":5.9892586803201413E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BK5455)+$I5455*BB5455,IF(D5455=24,\".\",IFERROR((CC5456-CC5455)/CC5455,\".\")))","v":3.3352344037346722E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+(1-$I5455)*(BL5455)+$I5455*BC5455,IF(D5455=24,\".\",IFERROR((CD5456-CD5455)/CD5455,\".\")))","v":5.0717471540537698E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BM5455)+$I5455*BG5455,IF($D5455=24,\".\",IFERROR((CE5456-CE5455)/CE5455,\".\")))","v":6.7242900197440794E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BN5455)+$I5455*BH5455,IF($D5455=24,\".\",IFERROR((CF5456-CF5455)/CF5455,\".\")))","v":4.93136034681005E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+$AV5455+(1-$I5455)*(BO5455)+$I5455*BI5455,IF($D5455=24,\".\",IFERROR((CG5456-CG5455)/CG5455,\".\")))","v":-1.5602185710795125E-2},{"$f":"IFERROR(AV5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BP5455,IF($D5455=24,\".\",IFERROR((CH5456-CH5455)/CH5455,\".\")))","v":9.83042950252817E-3},{"$f":"IFERROR(AW5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BQ5455,IF(D5455=24,\".\",IFERROR((CI5456-CI5455)/CI5455,\".\")))","v":9.8304295025285031E-3},{"$f":"IFERROR(AW5455+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5455,Table1[Country Code],0)))+BR5455,IF(D5455=24,\".\",IFERROR((CJ5456-CJ5455)/CJ5455,\".\")))","v":9.8304295025285031E-3},195337026.61698705,278765930.3838377,370214210.68805176,146391385.37414271,99262572.404633865,48025928.744289987,3947638.9434352093,3947638.9434352093,3947638.9434352093,345676050.93456495,381976141.73190677,422187778.37577695,3.1973613026374685E-2,3.7257037239675994E-2,4.2790973938442813E-2,0.56508695377905582,0.72979932495232114,0.87689466547876938,0.42349299287110287,0.25986589621689554,0.11375490055409306,1.1420053349841355E-2,1.0334778830783346E-2,9.350433967137561E-3,3186.130578046389,3520.712129075403,3891.3467876175359,2.7889022938916597E-2,3.2742495583617526E-2,3.8470898780952112E-2]
["Samoa","WSM",2018,{"$f":"C5491-'Initial Conditions and Settings'!$B$9","v":2},"WSM2018",51.819000244140625,{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,G5490*F5491/F5490,\"\")),\".\")","v":39.572139292218431},198,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5491,Table1[Country Code],0)),MAX(IF(D5491>0,K5490*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5491,Table1[Country Code],0))*EXP(D5491*INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5491,Table1[Country Code],0))*EXP(D5491*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,Q5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))+growthdif),IF($D5491>1,Q5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(T5490-LN(Z5490)+LN(Z5489))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,R5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))),IF($D5491>1,R5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(U5490-LN(AA5490)+LN(AA5489))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Minimum wage, W],MATCH($B5491,Table1[Country Code],0)),IF($D5491=1,S5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5491,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5491,Table1[Country Code],0)))-growthdif),IF($D5491>1,S5490*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5490)*(V5490-LN(AB5490)+LN(AB5489))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5490/$G5490=mininf,AF5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(W5490/Z5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AC5490/$G5490>mininf,AF5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(W5490/Z5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AC5490/$G5490=mininf,AF5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(Q5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5490/$G5490=mininf,AG5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(X5490/AA5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AD5490/$G5490>mininf,AG5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(X5490/AA5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AD5490/$G5490=mininf,AG5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(R5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5490/$G5490=mininf,AH5490/$G5490>minfor,$B5491=$B5490),FALSE),$P5490*$I5490*(Y5490/AB5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AE5490/$G5490>mininf,AH5490/$G5490=minfor,$B5491=$B5490),FALSE),($J5490*$P5490*$I5490/$M5490)*(Y5490/AB5490)^(-(1-$I5490))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0)),IF(IFERROR(AND(AE5490/$G5490=mininf,AH5490/$G5490=minfor),FALSE),0,((($P5491*($I5491^$I5491)*((1-$I5491)^(1-$I5491)))^(1/$I5491))*(S5491^(-(1-$I5491)/$I5491)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5491,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,W5490*EXP(T5490),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,X5490*EXP(U5490),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5491=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5491,Table1[Country Code],0)),IF($D5491>0,Y5490*EXP(V5490),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BJ5491)+$I5491*BA5491,IF(D5491=24,\".\",IFERROR((CB5492-CB5491)/CB5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BK5491)+$I5491*BB5491,IF(D5491=24,\".\",IFERROR((CC5492-CC5491)/CC5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+(1-$I5491)*(BL5491)+$I5491*BC5491,IF(D5491=24,\".\",IFERROR((CD5492-CD5491)/CD5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BM5491)+$I5491*BG5491,IF($D5491=24,\".\",IFERROR((CE5492-CE5491)/CE5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BN5491)+$I5491*BH5491,IF($D5491=24,\".\",IFERROR((CF5492-CF5491)/CF5491,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+$AV5491+(1-$I5491)*(BO5491)+$I5491*BI5491,IF($D5491=24,\".\",IFERROR((CG5492-CG5491)/CG5491,\".\")))","v":"."},{"$f":"IFERROR(AV5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BP5491,IF($D5491=24,\".\",IFERROR((CH5492-CH5491)/CH5491,\".\")))","v":"."},{"$f":"IFERROR(AW5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BQ5491,IF(D5491=24,\".\",IFERROR((CI5492-CI5491)/CI5491,\".\")))","v":"."},{"$f":"IFERROR(AW5491+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5491,Table1[Country Code],0)))+BR5491,IF(D5491=24,\".\",IFERROR((CJ5492-CJ5491)/CJ5491,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Samoa","WSM",2030,{"$f":"C5503-'Initial Conditions and Settings'!$B$9","v":14},"WSM2030",60.953998565673828,{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,G5502*F5503/F5502,\"\")),\".\")","v":46.548179437932539},212,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5503,Table1[Country Code],0)),MAX(IF(D5503>0,K5502*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5503,Table1[Country Code],0))*EXP(D5503*INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5503,Table1[Country Code],0))*EXP(D5503*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,Q5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))+growthdif),IF($D5503>1,Q5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(T5502-LN(Z5502)+LN(Z5501))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,R5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))),IF($D5503>1,R5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(U5502-LN(AA5502)+LN(AA5501))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Minimum wage, W],MATCH($B5503,Table1[Country Code],0)),IF($D5503=1,S5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5503,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5503,Table1[Country Code],0)))-growthdif),IF($D5503>1,S5502*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5502)*(V5502-LN(AB5502)+LN(AB5501))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5502/$G5502=mininf,AF5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(W5502/Z5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AC5502/$G5502>mininf,AF5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(W5502/Z5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AC5502/$G5502=mininf,AF5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(Q5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5502/$G5502=mininf,AG5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(X5502/AA5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AD5502/$G5502>mininf,AG5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(X5502/AA5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AD5502/$G5502=mininf,AG5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(R5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5502/$G5502=mininf,AH5502/$G5502>minfor,$B5503=$B5502),FALSE),$P5502*$I5502*(Y5502/AB5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AE5502/$G5502>mininf,AH5502/$G5502=minfor,$B5503=$B5502),FALSE),($J5502*$P5502*$I5502/$M5502)*(Y5502/AB5502)^(-(1-$I5502))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0)),IF(IFERROR(AND(AE5502/$G5502=mininf,AH5502/$G5502=minfor),FALSE),0,((($P5503*($I5503^$I5503)*((1-$I5503)^(1-$I5503)))^(1/$I5503))*(S5503^(-(1-$I5503)/$I5503)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5503,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,W5502*EXP(T5502),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,X5502*EXP(U5502),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5503=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5503,Table1[Country Code],0)),IF($D5503>0,Y5502*EXP(V5502),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BJ5503)+$I5503*BA5503,IF(D5503=24,\".\",IFERROR((CB5504-CB5503)/CB5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BK5503)+$I5503*BB5503,IF(D5503=24,\".\",IFERROR((CC5504-CC5503)/CC5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+(1-$I5503)*(BL5503)+$I5503*BC5503,IF(D5503=24,\".\",IFERROR((CD5504-CD5503)/CD5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BM5503)+$I5503*BG5503,IF($D5503=24,\".\",IFERROR((CE5504-CE5503)/CE5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BN5503)+$I5503*BH5503,IF($D5503=24,\".\",IFERROR((CF5504-CF5503)/CF5503,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+$AV5503+(1-$I5503)*(BO5503)+$I5503*BI5503,IF($D5503=24,\".\",IFERROR((CG5504-CG5503)/CG5503,\".\")))","v":"."},{"$f":"IFERROR(AV5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BP5503,IF($D5503=24,\".\",IFERROR((CH5504-CH5503)/CH5503,\".\")))","v":"."},{"$f":"IFERROR(AW5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BQ5503,IF(D5503=24,\".\",IFERROR((CI5504-CI5503)/CI5503,\".\")))","v":"."},{"$f":"IFERROR(AW5503+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5503,Table1[Country Code],0)))+BR5503,IF(D5503=24,\".\",IFERROR((CJ5504-CJ5503)/CJ5503,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Kosovo","XKX",2027,{"$f":"C5526-'Initial Conditions and Settings'!$B$9","v":11},"XKX2027",".",{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,G5525*F5526/F5525,\"\")),\".\")","v":"."},1958,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5526,Table1[Country Code],0)),MAX(IF(D5526>0,K5525*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5526,Table1[Country Code],0))*EXP(D5526*INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5526,Table1[Country Code],0))*EXP(D5526*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,Q5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))+growthdif),IF($D5526>1,Q5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(T5525-LN(Z5525)+LN(Z5524))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,R5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))),IF($D5526>1,R5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(U5525-LN(AA5525)+LN(AA5524))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Minimum wage, W],MATCH($B5526,Table1[Country Code],0)),IF($D5526=1,S5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5526,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5526,Table1[Country Code],0)))-growthdif),IF($D5526>1,S5525*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5525)*(V5525-LN(AB5525)+LN(AB5524))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5525/$G5525=mininf,AF5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(W5525/Z5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AC5525/$G5525>mininf,AF5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(W5525/Z5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AC5525/$G5525=mininf,AF5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(Q5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5525/$G5525=mininf,AG5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(X5525/AA5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AD5525/$G5525>mininf,AG5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(X5525/AA5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AD5525/$G5525=mininf,AG5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(R5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5525/$G5525=mininf,AH5525/$G5525>minfor,$B5526=$B5525),FALSE),$P5525*$I5525*(Y5525/AB5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AE5525/$G5525>mininf,AH5525/$G5525=minfor,$B5526=$B5525),FALSE),($J5525*$P5525*$I5525/$M5525)*(Y5525/AB5525)^(-(1-$I5525))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0)),IF(IFERROR(AND(AE5525/$G5525=mininf,AH5525/$G5525=minfor),FALSE),0,((($P5526*($I5526^$I5526)*((1-$I5526)^(1-$I5526)))^(1/$I5526))*(S5526^(-(1-$I5526)/$I5526)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5526,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,W5525*EXP(T5525),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,X5525*EXP(U5525),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5526=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5526,Table1[Country Code],0)),IF($D5526>0,Y5525*EXP(V5525),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BJ5526)+$I5526*BA5526,IF(D5526=24,\".\",IFERROR((CB5527-CB5526)/CB5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BK5526)+$I5526*BB5526,IF(D5526=24,\".\",IFERROR((CC5527-CC5526)/CC5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+(1-$I5526)*(BL5526)+$I5526*BC5526,IF(D5526=24,\".\",IFERROR((CD5527-CD5526)/CD5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BM5526)+$I5526*BG5526,IF($D5526=24,\".\",IFERROR((CE5527-CE5526)/CE5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BN5526)+$I5526*BH5526,IF($D5526=24,\".\",IFERROR((CF5527-CF5526)/CF5526,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+$AV5526+(1-$I5526)*(BO5526)+$I5526*BI5526,IF($D5526=24,\".\",IFERROR((CG5527-CG5526)/CG5526,\".\")))","v":"."},{"$f":"IFERROR(AV5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BP5526,IF($D5526=24,\".\",IFERROR((CH5527-CH5526)/CH5526,\".\")))","v":"."},{"$f":"IFERROR(AW5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BQ5526,IF(D5526=24,\".\",IFERROR((CI5527-CI5526)/CI5526,\".\")))","v":"."},{"$f":"IFERROR(AW5526+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5526,Table1[Country Code],0)))+BR5526,IF(D5526=24,\".\",IFERROR((CJ5527-CJ5526)/CJ5526,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Yemen, Rep.","YEM",2016,{"$f":"C5541-'Initial Conditions and Settings'!$B$9","v":0},"YEM2016",8223.3359375,{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,G5540*F5541/F5540,\"\")),\".\")","v":5833.4},27584.213,0.5,0.71,{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5541,Table1[Country Code],0)),MAX(IF(D5541>0,K5540*EXP(growthb),\".\"),0.001)),\".\")","v":"."},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5541,Table1[Country Code],0))*EXP(D5541*INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5541,Table1[Country Code],0))*EXP(D5541*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,Q5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))+growthdif),IF($D5541>1,Q5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(T5540-LN(Z5540)+LN(Z5539))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,R5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))),IF($D5541>1,R5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(U5540-LN(AA5540)+LN(AA5539))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Minimum wage, W],MATCH($B5541,Table1[Country Code],0)),IF($D5541=1,S5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5541,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5541,Table1[Country Code],0)))-growthdif),IF($D5541>1,S5540*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5540)*(V5540-LN(AB5540)+LN(AB5539))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5540/$G5540=mininf,AF5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(W5540/Z5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AC5540/$G5540>mininf,AF5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(W5540/Z5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AC5540/$G5540=mininf,AF5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(Q5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5540/$G5540=mininf,AG5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(X5540/AA5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AD5540/$G5540>mininf,AG5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(X5540/AA5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AD5540/$G5540=mininf,AG5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(R5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5540/$G5540=mininf,AH5540/$G5540>minfor,$B5541=$B5540),FALSE),$P5540*$I5540*(Y5540/AB5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AE5540/$G5540>mininf,AH5540/$G5540=minfor,$B5541=$B5540),FALSE),($J5540*$P5540*$I5540/$M5540)*(Y5540/AB5540)^(-(1-$I5540))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0)),IF(IFERROR(AND(AE5540/$G5540=mininf,AH5540/$G5540=minfor),FALSE),0,((($P5541*($I5541^$I5541)*((1-$I5541)^(1-$I5541)))^(1/$I5541))*(S5541^(-(1-$I5541)/$I5541)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5541,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,W5540*EXP(T5540),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,X5540*EXP(U5540),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5541=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5541,Table1[Country Code],0)),IF($D5541>0,Y5540*EXP(V5540),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000000577E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BJ5541)+$I5541*BA5541,IF(D5541=24,\".\",IFERROR((CB5542-CB5541)/CB5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BK5541)+$I5541*BB5541,IF(D5541=24,\".\",IFERROR((CC5542-CC5541)/CC5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+(1-$I5541)*(BL5541)+$I5541*BC5541,IF(D5541=24,\".\",IFERROR((CD5542-CD5541)/CD5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BM5541)+$I5541*BG5541,IF($D5541=24,\".\",IFERROR((CE5542-CE5541)/CE5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BN5541)+$I5541*BH5541,IF($D5541=24,\".\",IFERROR((CF5542-CF5541)/CF5541,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+$AV5541+(1-$I5541)*(BO5541)+$I5541*BI5541,IF($D5541=24,\".\",IFERROR((CG5542-CG5541)/CG5541,\".\")))","v":"."},{"$f":"IFERROR(AV5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BP5541,IF($D5541=24,\".\",IFERROR((CH5542-CH5541)/CH5541,\".\")))","v":"."},{"$f":"IFERROR(AW5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BQ5541,IF(D5541=24,\".\",IFERROR((CI5542-CI5541)/CI5541,\".\")))","v":"."},{"$f":"IFERROR(AW5541+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5541,Table1[Country Code],0)))+BR5541,IF(D5541=24,\".\",IFERROR((CJ5542-CJ5541)/CJ5541,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Yemen, Rep.","YEM",2035,{"$f":"C5560-'Initial Conditions and Settings'!$B$9","v":19},"YEM2035",14275.625,{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,G5559*F5560/F5559,\"\")),\".\")","v":10126.721261045404},39962,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5560,Table1[Country Code],0)),MAX(IF(D5560>0,K5559*EXP(growthb),\".\"),0.001)),\".\")","v":"."},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5560,Table1[Country Code],0))*EXP(D5560*INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0))),\".\")","v":"."},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5560,Table1[Country Code],0))*EXP(D5560*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,Q5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))+growthdif),IF($D5560>1,Q5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(T5559-LN(Z5559)+LN(Z5558))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,R5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))),IF($D5560>1,R5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(U5559-LN(AA5559)+LN(AA5558))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Minimum wage, W],MATCH($B5560,Table1[Country Code],0)),IF($D5560=1,S5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5560,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5560,Table1[Country Code],0)))-growthdif),IF($D5560>1,S5559*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5559)*(V5559-LN(AB5559)+LN(AB5558))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5559/$G5559=mininf,AF5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(W5559/Z5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AC5559/$G5559>mininf,AF5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(W5559/Z5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AC5559/$G5559=mininf,AF5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(Q5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5559/$G5559=mininf,AG5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(X5559/AA5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AD5559/$G5559>mininf,AG5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(X5559/AA5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AD5559/$G5559=mininf,AG5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(R5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5559/$G5559=mininf,AH5559/$G5559>minfor,$B5560=$B5559),FALSE),$P5559*$I5559*(Y5559/AB5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AE5559/$G5559>mininf,AH5559/$G5559=minfor,$B5560=$B5559),FALSE),($J5559*$P5559*$I5559/$M5559)*(Y5559/AB5559)^(-(1-$I5559))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0)),IF(IFERROR(AND(AE5559/$G5559=mininf,AH5559/$G5559=minfor),FALSE),0,((($P5560*($I5560^$I5560)*((1-$I5560)^(1-$I5560)))^(1/$I5560))*(S5560^(-(1-$I5560)/$I5560)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5560,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,W5559*EXP(T5559),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,X5559*EXP(U5559),\"\")),\".\")","v":"."},{"$f":"IFERROR(IF($D5560=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5560,Table1[Country Code],0)),IF($D5560>0,Y5559*EXP(V5559),\"\")),\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,2.5000000000001132E-3,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BJ5560)+$I5560*BA5560,IF(D5560=24,\".\",IFERROR((CB5561-CB5560)/CB5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BK5560)+$I5560*BB5560,IF(D5560=24,\".\",IFERROR((CC5561-CC5560)/CC5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+(1-$I5560)*(BL5560)+$I5560*BC5560,IF(D5560=24,\".\",IFERROR((CD5561-CD5560)/CD5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BM5560)+$I5560*BG5560,IF($D5560=24,\".\",IFERROR((CE5561-CE5560)/CE5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BN5560)+$I5560*BH5560,IF($D5560=24,\".\",IFERROR((CF5561-CF5560)/CF5560,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+$AV5560+(1-$I5560)*(BO5560)+$I5560*BI5560,IF($D5560=24,\".\",IFERROR((CG5561-CG5560)/CG5560,\".\")))","v":"."},{"$f":"IFERROR(AV5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BP5560,IF($D5560=24,\".\",IFERROR((CH5561-CH5560)/CH5560,\".\")))","v":"."},{"$f":"IFERROR(AW5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BQ5560,IF(D5560=24,\".\",IFERROR((CI5561-CI5560)/CI5560,\".\")))","v":"."},{"$f":"IFERROR(AW5560+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5560,Table1[Country Code],0)))+BR5560,IF(D5560=24,\".\",IFERROR((CJ5561-CJ5560)/CJ5560,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["South Africa","ZAF",2031,{"$f":"C5582-'Initial Conditions and Settings'!$B$9","v":15},"ZAF2031",24803.2421875,{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,G5581*F5582/F5581,\"\")),\".\")","v":24593.319776032102},64967,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5582,Table1[Country Code],0)),MAX(IF(D5582>0,K5581*EXP(growthb),\".\"),0.001)),\".\")","v":69.333781170192168},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5582,Table1[Country Code],0))*EXP(D5582*INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0))),\".\")","v":100.33384865798331},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5582,Table1[Country Code],0))*EXP(D5582*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))),\".\")","v":100.33384865798331},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,Q5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))+growthdif),IF($D5582>1,Q5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(T5581-LN(Z5581)+LN(Z5580))+growthdif),\".\"))),\".\")","v":19750.516452207041},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,R5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))),IF($D5582>1,R5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(U5581-LN(AA5581)+LN(AA5580))),\".\"))),\".\")","v":17726.245987496732},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Minimum wage, W],MATCH($B5582,Table1[Country Code],0)),IF($D5582=1,S5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5582,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5582,Table1[Country Code],0)))-growthdif),IF($D5582>1,S5581*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5581)*(V5581-LN(AB5581)+LN(AB5580))-growthdif),\".\"))),\".\")","v":15899.643695148932},{"$f":"IFERROR(IF(IFERROR(AND(AC5581/$G5581=mininf,AF5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(W5581/Z5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AC5581/$G5581>mininf,AF5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(W5581/Z5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AC5581/$G5581=mininf,AF5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(Q5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":1.2864849332165362E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5581/$G5581=mininf,AG5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(X5581/AA5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AD5581/$G5581>mininf,AG5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(X5581/AA5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AD5581/$G5581=mininf,AG5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(R5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":1.5838001632078824E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5581/$G5581=mininf,AH5581/$G5581>minfor,$B5582=$B5581),FALSE),$P5581*$I5581*(Y5581/AB5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AE5581/$G5581>mininf,AH5581/$G5581=minfor,$B5582=$B5581),FALSE),($J5581*$P5581*$I5581/$M5581)*(Y5581/AB5581)^(-(1-$I5581))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0)),IF(IFERROR(AND(AE5581/$G5581=mininf,AH5581/$G5581=minfor),FALSE),0,((($P5582*($I5582^$I5582)*((1-$I5582)^(1-$I5582)))^(1/$I5582))*(S5582^(-(1-$I5582)/$I5582)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5582,Table1[Country Code],0))))),\".\")","v":3.214878374127822E-2},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,W5581*EXP(T5581),\"\")),\".\")","v":1531134068.7163811},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,X5581*EXP(U5581),\"\")),\".\")","v":1701008519.9116123},{"$f":"IFERROR(IF($D5582=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5582,Table1[Country Code],0)),IF($D5582>0,Y5581*EXP(V5581),\"\")),\".\")","v":1904569063.4817643},14118.69082862207,17089.832706330442,20915.9100742394,6488.9861254120788,5303.7959671666531,2991.9956816470904,7629.7047032099927,11786.03673916379,17923.914392592313,10474.628947410032,7503.4870697016595,3677.4097017927015,0.31023484314816535,0.4792373232445869,0.72881231797182622,0.26385157369994616,0.21566002538362347,0.12165887765030395,0.42591358315188843,0.30510265137178949,0.14952880437786981,null,2.5000000000000022E-3,2.5000000000003908E-3,1182577715.0284202,1471520722.5547533,1800415294.1125605,-1.1274412985869731E-2,1.4411443885364861E-2,3.7606983465003907E-2,348556353.68796086,229487797.35685897,104153769.36920381,4.2764194142772993E-2,2.4937323221479346E-2,-6.723970766342191E-2,-4.8923119690819306E-2,-8.2837717148400714E-3,3.0093616032504045E-2,-4.8845125621781449E-3,-7.7578923787253729E-3,-8.4753075095920671E-2,5.9494429059759213E-2,4.9961238593823509E-2,-1.5972767606944771E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BJ5582)+$I5582*BA5582,IF(D5582=24,\".\",IFERROR((CB5583-CB5582)/CB5582,\".\")))","v":-2.7546144833504788E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BK5582)+$I5582*BB5582,IF(D5582=24,\".\",IFERROR((CC5583-CC5582)/CC5582,\".\")))","v":5.6164575901021235E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+(1-$I5582)*(BL5582)+$I5582*BC5582,IF(D5582=24,\".\",IFERROR((CD5583-CD5582)/CD5582,\".\")))","v":3.6402921253593706E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BM5582)+$I5582*BG5582,IF($D5582=24,\".\",IFERROR((CE5583-CE5582)/CE5582,\".\")))","v":2.3992462295137157E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BN5582)+$I5582*BH5582,IF($D5582=24,\".\",IFERROR((CF5583-CF5582)/CF5582,\".\")))","v":1.3642336926216718E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+$AV5582+(1-$I5582)*(BO5582)+$I5582*BI5582,IF($D5582=24,\".\",IFERROR((CG5583-CG5582)/CG5582,\".\")))","v":-7.0943769874831558E-2},{"$f":"IFERROR(AV5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BP5582,IF($D5582=24,\".\",IFERROR((CH5583-CH5582)/CH5582,\".\")))","v":6.4547050564598946E-2},{"$f":"IFERROR(AW5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BQ5582,IF(D5582=24,\".\",IFERROR((CI5583-CI5582)/CI5582,\".\")))","v":5.5013860098663631E-2},{"$f":"IFERROR(AW5582+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5582,Table1[Country Code],0)))+BR5582,IF(D5582=24,\".\",IFERROR((CJ5583-CJ5582)/CJ5582,\".\")))","v":-1.0920146102104651E-2},301381216.53246075,417844372.91218245,569967704.92913902,111228681.17875125,81595285.513210267,41286668.512728669,72867019.25723739,52198196.18904727,25581992.918568909,485476916.96844935,551637854.61443996,636836366.36043668,-1.9154144973569081E-3,1.1477783451352103E-2,2.7542551581579089E-2,0.62079412223021757,0.75746138416158781,0.89499867632645314,0.22911219316732187,0.14791458713477926,6.4830890152653808E-2,0.15009368460246059,9.4624028703632956E-2,4.017043352089289E-2,7472.669462472476,8491.0470641162428,9802.4591925198438,-8.8414404901886456E-3,4.0375573184352476E-3,2.0366854288484504E-2]
["South Africa","ZAF",2032,{"$f":"C5583-'Initial Conditions and Settings'!$B$9","v":16},"ZAF2032",25051.533203125,{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,G5582*F5583/F5582,\"\")),\".\")","v":24839.509378932435},65459,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5583,Table1[Country Code],0)),MAX(IF(D5583>0,K5582*EXP(growthb),\".\"),0.001)),\".\")","v":69.507332471853445},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5583,Table1[Country Code],0))*EXP(D5583*INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0))),\".\")","v":100.59029015752917},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5583,Table1[Country Code],0))*EXP(D5583*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))),\".\")","v":100.59029015752917},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,Q5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))+growthdif),IF($D5583>1,Q5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(T5582-LN(Z5582)+LN(Z5581))+growthdif),\".\"))),\".\")","v":20177.26782136552},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,R5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))),IF($D5583>1,R5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(U5582-LN(AA5582)+LN(AA5581))),\".\"))),\".\")","v":17974.365334299328},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Minimum wage, W],MATCH($B5583,Table1[Country Code],0)),IF($D5583=1,S5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5583,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5583,Table1[Country Code],0)))-growthdif),IF($D5583>1,S5582*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5582)*(V5582-LN(AB5582)+LN(AB5581))-growthdif),\".\"))),\".\")","v":16000.276527930022},{"$f":"IFERROR(IF(IFERROR(AND(AC5582/$G5582=mininf,AF5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(W5582/Z5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AC5582/$G5582>mininf,AF5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(W5582/Z5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AC5582/$G5582=mininf,AF5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(Q5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":-7.70171286541943E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD5582/$G5582=mininf,AG5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(X5582/AA5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AD5582/$G5582>mininf,AG5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(X5582/AA5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AD5582/$G5582=mininf,AG5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(R5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":1.4594790358680526E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5582/$G5582=mininf,AH5582/$G5582>minfor,$B5583=$B5582),FALSE),$P5582*$I5582*(Y5582/AB5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AE5582/$G5582>mininf,AH5582/$G5582=minfor,$B5583=$B5582),FALSE),($J5582*$P5582*$I5582/$M5582)*(Y5582/AB5582)^(-(1-$I5582))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0)),IF(IFERROR(AND(AE5582/$G5582=mininf,AH5582/$G5582=minfor),FALSE),0,((($P5583*($I5583^$I5583)*((1-$I5583)^(1-$I5583)))^(1/$I5583))*(S5583^(-(1-$I5583)/$I5583)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5583,Table1[Country Code],0))))),\".\")","v":3.1958310025741454E-2},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,W5582*EXP(T5582),\"\")),\".\")","v":1533105117.2167709},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,X5582*EXP(U5582),\"\")),\".\")","v":1728163568.8469694},{"$f":"IFERROR(IF($D5583=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5583,Table1[Country Code],0)),IF($D5583>0,Y5582*EXP(V5582),\"\")),\".\")","v":1966793503.2352474},13722.787263690223,16951.616052286608,21220.371467917732,6457.3678739036059,5262.808881122628,2748.8634675221815,7265.4193897866162,11688.80717116398,18471.508000395552,11116.722115242212,7887.8933266458262,3619.1379110147027,0.29249448042435022,0.47057319018860383,0.74363417242299124,0.25996358363585093,0.21187249719136023,0.11066496626755529,0.4475419359397988,0.31755431262003597,0.14570086130945342,null,2.5000000000001132E-3,2.4999999999995026E-3,1169319723.9522903,1492881007.4562747,1869412743.6323383,-1.3941785390198191E-2,1.313734181987769E-2,3.749873837921669E-2,363785393.26448059,235282561.39069462,97380759.602909088,4.0429417759263231E-2,2.3793211665168457E-2,-8.0823522012227755E-2,-5.1613369355445471E-2,-9.5779850388471033E-3,2.9991950002948187E-2,-7.2421662059873881E-3,-8.9221151935525711E-3,-9.8330310388494269E-2,5.7844843320991046E-2,5.0443381997903103E-2,-1.5320476271522665E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BJ5583)+$I5583*BA5583,IF(D5583=24,\".\",IFERROR((CB5584-CB5583)/CB5583,\".\")))","v":-3.0224955867982101E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BK5583)+$I5583*BB5583,IF(D5583=24,\".\",IFERROR((CC5584-CC5583)/CC5583,\".\")))","v":4.3322998953550223E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+(1-$I5583)*(BL5583)+$I5583*BC5583,IF(D5583=24,\".\",IFERROR((CD5584-CD5583)/CD5583,\".\")))","v":3.6297965695922169E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BM5583)+$I5583*BG5583,IF($D5583=24,\".\",IFERROR((CE5584-CE5583)/CE5583,\".\")))","v":2.1646247281477765E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BN5583)+$I5583*BH5583,IF($D5583=24,\".\",IFERROR((CF5584-CF5583)/CF5583,\".\")))","v":1.2488169740647785E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+$AV5583+(1-$I5583)*(BO5583)+$I5583*BI5583,IF($D5583=24,\".\",IFERROR((CG5584-CG5583)/CG5583,\".\")))","v":-8.4524294695521168E-2},{"$f":"IFERROR(AV5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BP5583,IF($D5583=24,\".\",IFERROR((CH5584-CH5583)/CH5583,\".\")))","v":6.289746482583089E-2},{"$f":"IFERROR(AW5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BQ5583,IF(D5583=24,\".\",IFERROR((CI5584-CI5583)/CI5583,\".\")))","v":5.5496003502742336E-2},{"$f":"IFERROR(AW5583+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5583,Table1[Country Code],0)))+BR5583,IF(D5583=24,\".\",IFERROR((CJ5584-CJ5583)/CJ5583,\".\")))","v":-1.0267854766683434E-2},293192625.7245332,420197780.83335847,591098471.78840125,113929602.43218297,82716063.522792965,38459120.872892134,77725483.492065638,55150278.669534482,25304153.602291714,484847711.64878178,558064123.02568591,654861746.26358509,-3.1078830036697664E-3,1.0597375566164307E-2,2.7402917812351834E-2,0.60471075490383797,0.75295609141678888,0.90263093723370613,0.2349801797450006,0.14821964019891995,5.8728611179881235E-2,0.16030906535116143,9.8824268384291189E-2,3.8640451586412668E-2,7406.8915145172059,8525.399456540521,10004.1513965014,-9.8097196681763421E-3,3.3619219251921351E-3,2.0468664511025025E-2]
["South Africa","ZAF",2033,{"$f":"C5584-'Initial Conditions and Settings'!$B$9","v":17},"ZAF2033",25303.59765625,{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,G5583*F5584/F5583,\"\")),\".\")","v":25089.440482818438},65942,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5584,Table1[Country Code],0)),MAX(IF(D5584>0,K5583*EXP(growthb),\".\"),0.001)),\".\")","v":69.681318194568931},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5584,Table1[Country Code],0))*EXP(D5584*INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0))),\".\")","v":100.84738709134341},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5584,Table1[Country Code],0))*EXP(D5584*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))),\".\")","v":100.84738709134341},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,Q5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))+growthdif),IF($D5584>1,Q5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(T5583-LN(Z5583)+LN(Z5582))+growthdif),\".\"))),\".\")","v":20613.475838288796},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,R5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))),IF($D5584>1,R5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(U5583-LN(AA5583)+LN(AA5582))),\".\"))),\".\")","v":18226.140953124144},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Minimum wage, W],MATCH($B5584,Table1[Country Code],0)),IF($D5584=1,S5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5584,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5584,Table1[Country Code],0)))-growthdif),IF($D5584>1,S5583*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5583)*(V5583-LN(AB5583)+LN(AB5582))-growthdif),\".\"))),\".\")","v":16101.493324747662},{"$f":"IFERROR(IF(IFERROR(AND(AC5583/$G5583=mininf,AF5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(W5583/Z5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AC5583/$G5583>mininf,AF5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(W5583/Z5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AC5583/$G5583=mininf,AF5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(Q5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":-2.7950438413183315E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5583/$G5583=mininf,AG5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(X5583/AA5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AD5583/$G5583>mininf,AG5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(X5583/AA5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AD5583/$G5583=mininf,AG5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(R5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":1.3361062401187812E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5583/$G5583=mininf,AH5583/$G5583>minfor,$B5584=$B5583),FALSE),$P5583*$I5583*(Y5583/AB5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AE5583/$G5583>mininf,AH5583/$G5583=minfor,$B5584=$B5583),FALSE),($J5583*$P5583*$I5583/$M5583)*(Y5583/AB5583)^(-(1-$I5583))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0)),IF(IFERROR(AND(AE5583/$G5583=mininf,AH5583/$G5583=minfor),FALSE),0,((($P5584*($I5584^$I5584)*((1-$I5584)^(1-$I5584)))^(1/$I5584))*(S5584^(-(1-$I5584)/$I5584)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5584,Table1[Country Code],0))))),\".\")","v":3.176858495517132E-2},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,W5583*EXP(T5583),\"\")),\".\")","v":1531924818.2507691},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,X5583*EXP(U5583),\"\")),\".\")","v":1753570708.7884588},{"$f":"IFERROR(IF($D5584=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5584,Table1[Country Code],0)),IF($D5584>0,Y5583*EXP(V5583),\"\")),\".\")","v":2030664061.3136015},13310.7110444802,16793.448739148491,21525.32691248184,6410.771475599071,5216.0623431430577,2491.4309679385674,6899.9395688811301,11577.386396005433,19033.895944543274,11778.729438338238,8295.991743669947,3564.1135703365981,0.27501368847210023,0.46144458278907302,0.75864170656089047,0.25551671748077631,0.20789871128114962,9.9301974057362102E-2,0.46946959404712346,0.33065670592977736,0.14205631938174734,null,2.5000000000001132E-3,2.5000000000003908E-3,1153130435.3319187,1512622889.5377784,1940844289.3257051,-1.6616370371533407E-2,1.1871739263362713E-2,3.7392973633849635E-2,378794382.91885042,240947819.25068045,89819771.987896442,3.8141137083581356E-2,2.2660407196070764E-2,-9.8198168269622244E-2,-5.4310028720969683E-2,-1.0863640383755424E-2,2.989298785935901E-2,-9.5525212658511549E-3,-1.0074972451050712E-2,-0.11569815404411088,5.5926062425792011E-2,5.0441629887922446E-2,-1.51384043654339E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BJ5584)+$I5584*BA5584,IF(D5584=24,\".\",IFERROR((CB5585-CB5584)/CB5584,\".\")))","v":-3.2910578041411814E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BK5584)+$I5584*BB5584,IF(D5584=24,\".\",IFERROR((CC5585-CC5584)/CC5584,\".\")))","v":3.0566709446433731E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+(1-$I5584)*(BL5584)+$I5584*BC5584,IF(D5584=24,\".\",IFERROR((CD5585-CD5584)/CD5584,\".\")))","v":3.6195602251444053E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BM5584)+$I5584*BG5584,IF($D5584=24,\".\",IFERROR((CE5585-CE5584)/CE5584,\".\")))","v":1.9346929413704944E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BN5584)+$I5584*BH5584,IF($D5584=24,\".\",IFERROR((CF5585-CF5584)/CF5584,\".\")))","v":1.1345338877349868E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+$AV5584+(1-$I5584)*(BO5584)+$I5584*BI5584,IF($D5584=24,\".\",IFERROR((CG5585-CG5584)/CG5584,\".\")))","v":-0.10189553965202672},{"$f":"IFERROR(AV5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BP5584,IF($D5584=24,\".\",IFERROR((CH5585-CH5584)/CH5584,\".\")))","v":6.0978683930631855E-2},{"$f":"IFERROR(AW5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BQ5584,IF(D5584=24,\".\",IFERROR((CI5585-CI5584)/CI5584,\".\")))","v":5.5494251392762567E-2},{"$f":"IFERROR(AW5584+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5584,Table1[Country Code],0)))+BR5584,IF(D5584=24,\".\",IFERROR((CJ5585-CJ5584)/CJ5584,\".\")))","v":-1.008578286059378E-2},284463475.1775679,422022152.64475393,612948296.99001026,116422635.84407893,83755512.664148465,35341983.339744911,82771238.612791255,58297417.87853884,25045663.568195336,483657349.6344381,564075083.18744123,673335943.89795053,-4.2636707279895946E-3,9.7068444476692203E-3,2.7225989248844059E-2,0.58815083734915519,0.7481666274993336,0.91031572359206703,0.24071305012127789,0.14848291505958372,5.2487890569378651E-2,0.17113611252956684,0.10335045744108272,3.7196385838554322E-2,7334.58720746168,8554.1094171763252,10211.03308813731,-1.0732321310559456E-2,2.6861852049631096E-3,2.0560117244052378E-2]
["South Africa","ZAF",2034,{"$f":"C5585-'Initial Conditions and Settings'!$B$9","v":18},"ZAF2034",25557.564453125,{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,G5584*F5585/F5584,\"\")),\".\")","v":25341.257829954982},66415,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5585,Table1[Country Code],0)),MAX(IF(D5585>0,K5584*EXP(growthb),\".\"),0.001)),\".\")","v":69.85573942574996},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5585,Table1[Country Code],0))*EXP(D5585*INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0))),\".\")","v":101.10514113463883},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5585,Table1[Country Code],0))*EXP(D5585*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))),\".\")","v":101.10514113463883},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,Q5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))+growthdif),IF($D5585>1,Q5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(T5584-LN(Z5584)+LN(Z5583))+growthdif),\".\"))),\".\")","v":21059.346577359378},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,R5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))),IF($D5585>1,R5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(U5584-LN(AA5584)+LN(AA5583))),\".\"))),\".\")","v":18481.628617841998},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Minimum wage, W],MATCH($B5585,Table1[Country Code],0)),IF($D5585=1,S5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5585,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5585,Table1[Country Code],0)))-growthdif),IF($D5585>1,S5584*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5584)*(V5584-LN(AB5584)+LN(AB5583))-growthdif),\".\"))),\".\")","v":16203.295300620101},{"$f":"IFERROR(IF(IFERROR(AND(AC5584/$G5584=mininf,AF5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(W5584/Z5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AC5584/$G5584>mininf,AF5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(W5584/Z5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AC5584/$G5584=mininf,AF5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(Q5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":-4.7885514152557485E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5584/$G5584=mininf,AG5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(X5584/AA5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AD5584/$G5584>mininf,AG5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(X5584/AA5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AD5584/$G5584=mininf,AG5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(R5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":1.2136763370589998E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5584/$G5584=mininf,AH5584/$G5584>minfor,$B5585=$B5584),FALSE),$P5584*$I5584*(Y5584/AB5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AE5584/$G5584>mininf,AH5584/$G5584=minfor,$B5585=$B5584),FALSE),($J5584*$P5584*$I5584/$M5584)*(Y5584/AB5584)^(-(1-$I5584))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0)),IF(IFERROR(AND(AE5584/$G5584=mininf,AH5584/$G5584=minfor),FALSE),0,((($P5585*($I5585^$I5585)*((1-$I5585)^(1-$I5585)))^(1/$I5585))*(S5585^(-(1-$I5585)/$I5585)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5585,Table1[Country Code],0))))),\".\")","v":3.1579624012343377E-2},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,W5584*EXP(T5584),\"\")),\".\")","v":1527648999.5561631},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,X5584*EXP(U5584),\"\")),\".\")","v":1777157497.845896},{"$f":"IFERROR(IF($D5585=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5585,Table1[Country Code],0)),IF($D5585>0,Y5584*EXP(V5584),\"\")),\".\")","v":2096211039.7950914},12885.021876526889,16616.069040655413,21830.692908850659,6349.8240091897296,5163.7745003103073,2219.2273112066027,6535.1978673371605,11452.294540345107,19611.465597644059,12456.235953428093,8725.1887892995692,3510.5649211043237,0.25788766726536122,0.45192289258853452,0.77389471861424552,0.25057256635792691,0.20376946302193397,8.7573684230596249E-2,0.49153976637671187,0.34430764438953138,0.13853159715515825,null,2.5000000000000577E-3,2.5000000000003908E-3,1134127906.679261,1530687370.3249733,2014792178.2205427,-1.9302068052873267E-2,1.0614540113763837E-2,3.7289755478820297E-2,393521092.8769021,246470127.52092266,81418861.574548721,3.5898285507254712E-2,2.1538905423220456E-2,-0.12123033604921574,-5.7017027510045892E-2,-1.2140835974442155E-2,2.9796804883590156E-2,-1.1816673949919476E-2,-1.1216470664979994E-2,-0.13872328664446609,5.3845279734158424E-2,5.0082281290364961E-2,-1.5323440153693468E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BJ5585)+$I5585*BA5585,IF(D5585=24,\".\",IFERROR((CB5586-CB5585)/CB5585,\".\")))","v":-3.5606926276619849E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BK5585)+$I5585*BB5585,IF(D5585=24,\".\",IFERROR((CC5586-CC5585)/CC5585,\".\")))","v":1.7894735745005701E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+(1-$I5585)*(BL5585)+$I5585*BC5585,IF(D5585=24,\".\",IFERROR((CD5586-CD5585)/CD5585,\".\")))","v":3.6095901686044957E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BM5585)+$I5585*BG5585,IF($D5585=24,\".\",IFERROR((CE5586-CE5585)/CE5585,\".\")))","v":1.7093427283507406E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BN5585)+$I5585*BH5585,IF($D5585=24,\".\",IFERROR((CF5586-CF5585)/CF5585,\".\")))","v":1.0213838883960017E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+$AV5585+(1-$I5585)*(BO5585)+$I5585*BI5585,IF($D5585=24,\".\",IFERROR((CG5586-CG5585)/CG5585,\".\")))","v":-0.12492418984200113},{"$f":"IFERROR(AV5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BP5585,IF($D5585=24,\".\",IFERROR((CH5586-CH5585)/CH5585,\".\")))","v":5.8897901238998213E-2},{"$f":"IFERROR(AW5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BQ5585,IF(D5585=24,\".\",IFERROR((CI5586-CI5585)/CI5585,\".\")))","v":5.5134902795205082E-2},{"$f":"IFERROR(AW5585+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5585,Table1[Country Code],0)))+BR5585,IF(D5585=24,\".\",IFERROR((CJ5586-CJ5585)/CJ5585,\".\")))","v":-1.0270818648853349E-2},275253993.67974627,423314109.03359562,635540736.71315753,118696986.26944777,84711158.148495689,31918189.381409224,87975584.333819568,61624039.961306959,24794328.032214645,481926564.28301364,569649307.14339828,692253254.12678134,-5.3751614274450393E-3,8.8130906559357493E-3,2.7010929659010412E-2,0.57115339572379764,0.74311353270378755,0.91807547732634087,0.24629683247703774,0.1487075593461071,4.6107676910340144E-2,0.1825497717991646,0.10817890795010533,3.5816845763319068E-2,7256.2909626291294,8577.1182284634233,10423.146188764305,-1.1646142925144432E-2,1.9723529199566769E-3,2.0602543528690731E-2]
["South Africa","ZAF",2035,{"$f":"C5586-'Initial Conditions and Settings'!$B$9","v":19},"ZAF2035",25812.02734375,{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,G5585*F5586/F5585,\"\")),\".\")","v":25593.567072148649},66880,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5586,Table1[Country Code],0)),MAX(IF(D5586>0,K5585*EXP(growthb),\".\"),0.001)),\".\")","v":70.030597255529784},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5586,Table1[Country Code],0))*EXP(D5586*INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0))),\".\")","v":101.36355396690985},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5586,Table1[Country Code],0))*EXP(D5586*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))),\".\")","v":101.36355396690985},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,Q5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))+growthdif),IF($D5586>1,Q5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(T5585-LN(Z5585)+LN(Z5584))+growthdif),\".\"))),\".\")","v":21515.090674110259},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,R5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))),IF($D5586>1,R5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(U5585-LN(AA5585)+LN(AA5584))),\".\"))),\".\")","v":18740.884993787622},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Minimum wage, W],MATCH($B5586,Table1[Country Code],0)),IF($D5586=1,S5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5586,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5586,Table1[Country Code],0)))-growthdif),IF($D5586>1,S5585*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5585)*(V5585-LN(AB5585)+LN(AB5584))-growthdif),\".\"))),\".\")","v":16305.683564478339},{"$f":"IFERROR(IF(IFERROR(AND(AC5585/$G5585=mininf,AF5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(W5585/Z5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AC5585/$G5585>mininf,AF5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(W5585/Z5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AC5585/$G5585=mininf,AF5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(Q5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":-6.7511111251340877E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5585/$G5585=mininf,AG5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(X5585/AA5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AD5585/$G5585>mininf,AG5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(X5585/AA5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AD5585/$G5585=mininf,AG5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(R5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":1.0921838819778706E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5585/$G5585=mininf,AH5585/$G5585>minfor,$B5586=$B5585),FALSE),$P5585*$I5585*(Y5585/AB5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AE5585/$G5585>mininf,AH5585/$G5585=minfor,$B5586=$B5585),FALSE),($J5585*$P5585*$I5585/$M5585)*(Y5585/AB5585)^(-(1-$I5585))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0)),IF(IFERROR(AND(AE5585/$G5585=mininf,AH5585/$G5585=minfor),FALSE),0,((($P5586*($I5586^$I5586)*((1-$I5586)^(1-$I5586)))^(1/$I5586))*(S5586^(-(1-$I5586)/$I5586)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5586,Table1[Country Code],0))))),\".\")","v":3.1391443317224488E-2},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,W5585*EXP(T5585),\"\")),\".\")","v":1520351260.5215099},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,X5585*EXP(U5585),\"\")),\".\")","v":1798857857.5618711},{"$f":"IFERROR(IF($D5586=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5586,Table1[Country Code],0)),IF($D5586>0,Y5585*EXP(V5585),\"\")),\".\")","v":2163464933.5078998},12448.235828986262,16420.273528155914,22136.386025639586,6275.2317931459538,5106.1787892467864,1931.7682798636647,6173.0040358403076,11314.094738909127,20204.617745775915,13145.331243162387,9173.2935439927351,3457.1810465090639,0.24119357877854686,0.44206791132375273,0.78944125642270957,0.24518785425478137,0.19951024313462801,7.5478665182464849E-2,0.51361856696667185,0.35842184554161921,0.1350800783948255,null,2.5000000000001132E-3,2.4999999999995026E-3,1112446810.7774947,1547021448.8236353,2091341671.7020249,-2.2003194902705303E-2,9.3656460070832281E-3,3.7189152799388836E-2,407904449.74401522,251836408.73823571,72123261.805874825,3.3699848845767377E-2,2.0428703638646795E-2,-0.15325657973778561,-5.9738713322250447E-2,-1.340967233190149E-2,2.9703479443798031E-2,-1.4035669573781107E-2,-1.2346614700341263E-2,-0.17074225309336111,5.0598077892246351E-2,4.7908329728331367E-2,-2.0197029238607556E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BJ5586)+$I5586*BA5586,IF(D5586=24,\".\",IFERROR((CB5587-CB5586)/CB5586,\".\")))","v":-3.8318332607638145E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BK5586)+$I5586*BB5586,IF(D5586=24,\".\",IFERROR((CC5587-CC5586)/CC5586,\".\")))","v":5.3060834243059789E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+(1-$I5586)*(BL5586)+$I5586*BC5586,IF(D5586=24,\".\",IFERROR((CD5587-CD5586)/CD5586,\".\")))","v":3.5998937626433164E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BM5586)+$I5586*BG5586,IF($D5586=24,\".\",IFERROR((CE5587-CE5586)/CE5586,\".\")))","v":1.4884711140832977E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BN5586)+$I5586*BH5586,IF($D5586=24,\".\",IFERROR((CF5587-CF5586)/CF5586,\".\")))","v":9.0936659739926078E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+$AV5586+(1-$I5586)*(BO5586)+$I5586*BI5586,IF($D5586=24,\".\",IFERROR((CG5587-CG5586)/CG5586,\".\")))","v":-0.15694679491073352},{"$f":"IFERROR(AV5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BP5586,IF($D5586=24,\".\",IFERROR((CH5587-CH5586)/CH5586,\".\")))","v":5.5650699397086195E-2},{"$f":"IFERROR(AW5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BQ5586,IF(D5586=24,\".\",IFERROR((CI5587-CI5586)/CI5586,\".\")))","v":5.29609512331706E-2},{"$f":"IFERROR(AW5586+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5586,Table1[Country Code],0)))+BR5586,IF(D5586=24,\".\",IFERROR((CJ5587-CJ5586)/CJ5586,\".\")))","v":-1.5144407733768324E-2},265625483.12550554,424072296.62142706,658900207.00773144,120743364.55567673,85580817.991848752,28169838.744181614,93312794.043935984,65117084.943782382,24540973.292955324,479681641.72511828,574770199.55705822,711611019.04486835,-6.6464358426913516E-3,7.7455693328650028E-3,2.6597231546155006E-2,0.55375369832836396,0.73781190630313609,0.92592749321407941,0.25171562564170163,0.1488957118128269,3.9586006947997326E-2,0.19453067602993426,0.11329238188403698,3.4486499837923353E-2,7172.2733511530841,8594.0520268698892,10640.116911556046,-1.2737549554413974E-2,1.0725335277985693E-3,2.0485579675003862E-2]
["South Africa","ZAF",2036,{"$f":"C5587-'Initial Conditions and Settings'!$B$9","v":20},"ZAF2036",26050.861328125,{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,G5586*F5587/F5586,\"\")),\".\")","v":25830.379683448249},67337,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5587,Table1[Country Code],0)),MAX(IF(D5587>0,K5586*EXP(growthb),\".\"),0.001)),\".\")","v":70.205892776770426},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5587,Table1[Country Code],0))*EXP(D5587*INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0))),\".\")","v":101.62262727194354},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5587,Table1[Country Code],0))*EXP(D5587*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))),\".\")","v":101.62262727194354},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,Q5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))+growthdif),IF($D5587>1,Q5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(T5586-LN(Z5586)+LN(Z5585))+growthdif),\".\"))),\".\")","v":21980.923453730011},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,R5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))),IF($D5587>1,R5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(U5586-LN(AA5586)+LN(AA5585))),\".\"))),\".\")","v":19003.967653321761},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Minimum wage, W],MATCH($B5587,Table1[Country Code],0)),IF($D5587=1,S5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5587,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5587,Table1[Country Code],0)))-growthdif),IF($D5587>1,S5586*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5586)*(V5586-LN(AB5586)+LN(AB5585))-growthdif),\".\"))),\".\")","v":16408.659112525565},{"$f":"IFERROR(IF(IFERROR(AND(AC5586/$G5586=mininf,AF5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(W5586/Z5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AC5586/$G5586>mininf,AF5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(W5586/Z5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AC5586/$G5586=mininf,AF5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(Q5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":-8.6831384289323826E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5586/$G5586=mininf,AG5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(X5586/AA5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AD5586/$G5586>mininf,AG5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(X5586/AA5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AD5586/$G5586=mininf,AG5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(R5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":9.7162342506638411E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5586/$G5586=mininf,AH5586/$G5586>minfor,$B5587=$B5586),FALSE),$P5586*$I5586*(Y5586/AB5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AE5586/$G5586>mininf,AH5586/$G5586=minfor,$B5587=$B5586),FALSE),($J5586*$P5586*$I5586/$M5586)*(Y5586/AB5586)^(-(1-$I5586))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0)),IF(IFERROR(AND(AE5586/$G5586=mininf,AH5586/$G5586=minfor),FALSE),0,((($P5587*($I5587^$I5587)*((1-$I5587)^(1-$I5587)))^(1/$I5587))*(S5587^(-(1-$I5587)/$I5587)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5587,Table1[Country Code],0))))),\".\")","v":3.1204059659037331E-2},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,W5586*EXP(T5586),\"\")),\".\")","v":1510121769.2814074},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,X5586*EXP(U5586),\"\")),\".\")","v":1818612374.5970514},{"$f":"IFERROR(IF($D5587=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5587,Table1[Country Code],0)),IF($D5587>0,Y5586*EXP(V5586),\"\")),\".\")","v":2232456426.2142973},12002.805401290485,16206.911510791786,22442.323020270887,6187.7699418485236,5043.5223604748826,1628.5556823160105,5815.0354594419623,11163.389150316903,20813.767337954876,13827.574282157764,9623.4681726564631,3388.0566631773618,0.2251238863193388,0.43218060621347543,0.80578634898239809,0.23955396775733656,0.1952554481305864,6.3048073712968555E-2,0.53532214592332461,0.3725639456559382,0.13116557730463335,null,2.5000000000000577E-3,2.5000000000003908E-3,1088236752.8408473,1561578365.1360211,2170581189.5935745,-2.4724547952640563E-2,8.1249561579213037E-3,3.7091237242378838E-2,421885016.4405601,257034009.46103024,61875236.620722771,3.1544861422009518E-2,1.9329801059051022E-2,-0.20089333204053261,-6.2479916005148795E-2,-1.467025248594922E-2,2.9613093133354695E-2,-1.6210506630496724E-2,-1.3465407584822842E-2,-0.21837147614956898,4.8592463218339432E-2,4.7370369733721773E-2,-2.0664202053005454E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BJ5587)+$I5587*BA5587,IF(D5587=24,\".\",IFERROR((CB5588-CB5587)/CB5587,\".\")))","v":-4.1049610474054948E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BK5587)+$I5587*BB5587,IF(D5587=24,\".\",IFERROR((CC5588-CC5587)/CC5587,\".\")))","v":-7.2002665917422944E-4},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+(1-$I5587)*(BL5587)+$I5587*BC5587,IF(D5587=24,\".\",IFERROR((CD5588-CD5587)/CD5587,\".\")))","v":3.5904786692706497E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BM5587)+$I5587*BG5587,IF($D5587=24,\".\",IFERROR((CE5588-CE5587)/CE5587,\".\")))","v":1.2719798900596184E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BN5587)+$I5587*BH5587,IF($D5587=24,\".\",IFERROR((CF5588-CF5587)/CF5587,\".\")))","v":7.9848182419538765E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+$AV5587+(1-$I5587)*(BO5587)+$I5587*BI5587,IF($D5587=24,\".\",IFERROR((CG5588-CG5587)/CG5587,\".\")))","v":-0.20457978259021101},{"$f":"IFERROR(AV5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BP5587,IF($D5587=24,\".\",IFERROR((CH5588-CH5587)/CH5587,\".\")))","v":5.364508472317922E-2},{"$f":"IFERROR(AW5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BQ5587,IF(D5587=24,\".\",IFERROR((CI5588-CI5587)/CI5587,\".\")))","v":5.2422991238561895E-2},{"$f":"IFERROR(AW5587+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5587,Table1[Country Code],0)))+BR5587,IF(D5587=24,\".\",IFERROR((CJ5588-CJ5587)/CJ5587,\".\")))","v":-1.5611580548165334E-2},255639698.629439,424297372.62813115,683052026.19184053,122554036.89652976,86362610.657623723,24078156.557281327,98652929.297107741,68658703.678422436,24172114.907986112,476846664.82307655,579318686.96417725,731302297.65710807,-7.6393584459306073E-3,6.8759717929195519E-3,2.6284025647741609E-2,0.5361046170350976,0.73240753694929228,0.93402144144788257,0.25700931963527679,0.14907616930189591,3.2925038844293437E-2,0.20688606332962556,0.1185162937488119,3.3053519707823886E-2,7081.4955347442947,8603.2743805660666,10860.333808413028,-1.3509848304778416E-2,4.0563359921463871E-4,2.055291334556486E-2]
["South Africa","ZAF",2037,{"$f":"C5588-'Initial Conditions and Settings'!$B$9","v":21},"ZAF2037",26289.6875,{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,G5587*F5588/F5587,\"\")),\".\")","v":26067.184548368998},67784,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5588,Table1[Country Code],0)),MAX(IF(D5588>0,K5587*EXP(growthb),\".\"),0.001)),\".\")","v":70.381627085069454},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5588,Table1[Country Code],0))*EXP(D5588*INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0))),\".\")","v":101.88236273783043},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5588,Table1[Country Code],0))*EXP(D5588*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))),\".\")","v":101.88236273783043},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,Q5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))+growthdif),IF($D5588>1,Q5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(T5587-LN(Z5587)+LN(Z5586))+growthdif),\".\"))),\".\")","v":22457.065066807096},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,R5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))),IF($D5588>1,R5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(U5587-LN(AA5587)+LN(AA5586))),\".\"))),\".\")","v":19270.935092217107},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Minimum wage, W],MATCH($B5588,Table1[Country Code],0)),IF($D5588=1,S5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5588,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5588,Table1[Country Code],0)))-growthdif),IF($D5588>1,S5587*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5587)*(V5587-LN(AB5587)+LN(AB5586))-growthdif),\".\"))),\".\")","v":16512.222821307139},{"$f":"IFERROR(IF(IFERROR(AND(AC5587/$G5587=mininf,AF5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(W5587/Z5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AC5587/$G5587>mininf,AF5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(W5587/Z5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AC5587/$G5587=mininf,AF5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(Q5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":-1.0585047043652193E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5587/$G5587=mininf,AG5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(X5587/AA5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AD5587/$G5587>mininf,AG5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(X5587/AA5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AD5587/$G5587=mininf,AG5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(R5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":8.519895117635512E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5587/$G5587=mininf,AH5587/$G5587>minfor,$B5588=$B5587),FALSE),$P5587*$I5587*(Y5587/AB5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AE5587/$G5587>mininf,AH5587/$G5587=minfor,$B5588=$B5587),FALSE),($J5587*$P5587*$I5587/$M5587)*(Y5587/AB5587)^(-(1-$I5587))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0)),IF(IFERROR(AND(AE5587/$G5587=mininf,AH5587/$G5587=minfor),FALSE),0,((($P5588*($I5588^$I5588)*((1-$I5588)^(1-$I5588)))^(1/$I5588))*(S5588^(-(1-$I5588)/$I5588)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5588,Table1[Country Code],0))))),\".\")","v":3.1017490529141517E-2},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,W5587*EXP(T5587),\"\")),\".\")","v":1497065937.7411351},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,X5587*EXP(U5587),\"\")),\".\")","v":1836368560.3805463},{"$f":"IFERROR(IF($D5588=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5588,Table1[Country Code],0)),IF($D5588>0,Y5587*EXP(V5587),\"\")),\".\")","v":2303216387.2989416},11551.101679196798,15976.87930123964,22748.420963842942,6088.2716935259041,4976.0644694962584,1309.0766762238784,5462.8299856708918,11000.814831743381,21439.344287619057,14516.0828691722,10090.305247129358,3318.7635845260556,0.20956731922982827,0.42201775996678142,0.82246489826460778,0.23356076994923655,0.19089382132017041,5.0219335110580118E-2,0.55687191082093523,0.38708841871304817,0.12731576662481214,null,2.5000000000000577E-3,2.5000000000003908E-3,1061660487.9617875,1574317804.5003958,2252602463.4654737,-2.747148120468168E-2,6.8923671989153945E-3,3.6996083352157427E-2,435405449.77934766,262050755.88015056,50613923.83346796,2.9432402468053454E-2,1.8242198977677759E-2,-0.27942535213449204,-6.5246024167484151E-2,-1.5922682157489376E-2,2.9525730929416127E-2,-1.8342140494748804E-2,-1.4572850378723246E-2,-0.29689570455723313,4.6422545563268969E-2,4.6456731257418227E-2,-2.1970447046296471E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BJ5588)+$I5588*BA5588,IF(D5588=24,\".\",IFERROR((CB5589-CB5588)/CB5588,\".\")))","v":-4.3806131181243185E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BK5588)+$I5588*BB5588,IF(D5588=24,\".\",IFERROR((CC5589-CC5588)/CC5588,\".\")))","v":-1.9625359744472621E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+(1-$I5588)*(BL5588)+$I5588*BC5588,IF(D5588=24,\".\",IFERROR((CD5589-CD5588)/CD5588,\".\")))","v":3.5813528645626508E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BM5588)+$I5588*BG5588,IF($D5588=24,\".\",IFERROR((CE5589-CE5588)/CE5588,\".\")))","v":1.0597752491492111E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BN5588)+$I5588*BH5588,IF($D5588=24,\".\",IFERROR((CF5589-CF5588)/CF5588,\".\")))","v":6.8872958043170434E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+$AV5588+(1-$I5588)*(BO5588)+$I5588*BI5588,IF($D5588=24,\".\",IFERROR((CG5589-CG5588)/CG5588,\".\")))","v":-0.28310790684102283},{"$f":"IFERROR(AV5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BP5588,IF($D5588=24,\".\",IFERROR((CH5589-CH5588)/CH5588,\".\")))","v":5.1475167068108757E-2},{"$f":"IFERROR(AW5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BQ5588,IF(D5588=24,\".\",IFERROR((CI5589-CI5588)/CI5588,\".\")))","v":5.1509352762258348E-2},{"$f":"IFERROR(AW5588+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5588,Table1[Country Code],0)))+BR5588,IF(D5588=24,\".\",IFERROR((CJ5589-CJ5588)/CJ5588,\".\")))","v":-1.6917825541456349E-2},245358256.8742322,423991977.1680519,708022460.03976846,124122855.97996072,87054960.873412684,19623450.006518044,104089698.24992497,72354011.608313739,23797680.351480126,473570811.10411787,583400949.64977837,751443590.39776659,-8.6042846767455383E-3,5.9896749713794556E-3,2.5815143067878632E-2,0.51810257541461624,0.7267591480997394,0.94221638069330826,0.26209988679532753,0.14921977916846499,2.6114335470119099E-2,0.21979753779005631,0.12402107273179552,3.1669283836572672E-2,6986.4689470098829,8606.7648655992325,11085.854927383551,-1.4304156590963402E-2,-3.2712804027568154E-4,2.0547054190410918E-2]
["South Africa","ZAF",2038,{"$f":"C5589-'Initial Conditions and Settings'!$B$9","v":22},"ZAF2038",26525.7421875,{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,G5588*F5589/F5588,\"\")),\".\")","v":26301.241385391881},68224,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5589,Table1[Country Code],0)),MAX(IF(D5589>0,K5588*EXP(growthb),\".\"),0.001)),\".\")","v":70.557801278766874},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5589,Table1[Country Code],0))*EXP(D5589*INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0))),\".\")","v":102.14276205697571},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5589,Table1[Country Code],0))*EXP(D5589*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))),\".\")","v":102.14276205697571},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,Q5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))+growthdif),IF($D5589>1,Q5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(T5588-LN(Z5588)+LN(Z5587))+growthdif),\".\"))),\".\")","v":22943.740632316079},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,R5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))),IF($D5589>1,R5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(U5588-LN(AA5588)+LN(AA5587))),\".\"))),\".\")","v":19541.846746618197},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Minimum wage, W],MATCH($B5589,Table1[Country Code],0)),IF($D5589=1,S5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5589,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5589,Table1[Country Code],0)))-growthdif),IF($D5589>1,S5588*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5588)*(V5588-LN(AB5588)+LN(AB5587))-growthdif),\".\"))),\".\")","v":16616.375440401338},{"$f":"IFERROR(IF(IFERROR(AND(AC5588/$G5588=mininf,AF5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(W5588/Z5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AC5588/$G5588>mininf,AF5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(W5588/Z5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AC5588/$G5588=mininf,AF5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(Q5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":-1.2457248868905368E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5588/$G5588=mininf,AG5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(X5588/AA5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AD5588/$G5588>mininf,AG5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(X5588/AA5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AD5588/$G5588=mininf,AG5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(R5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":7.3327668296906956E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5588/$G5588=mininf,AH5588/$G5588>minfor,$B5589=$B5588),FALSE),$P5588*$I5588*(Y5588/AB5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AE5588/$G5588>mininf,AH5588/$G5588=minfor,$B5589=$B5588),FALSE),($J5588*$P5588*$I5588/$M5588)*(Y5588/AB5588)^(-(1-$I5588))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0)),IF(IFERROR(AND(AE5588/$G5588=mininf,AH5588/$G5588=minfor),FALSE),0,((($P5589*($I5589^$I5589)*((1-$I5589)^(1-$I5589)))^(1/$I5589))*(S5589^(-(1-$I5589)/$I5589)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5589,Table1[Country Code],0))))),\".\")","v":3.0831754155504654E-2},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,W5588*EXP(T5588),\"\")),\".\")","v":1481302997.2731726},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,X5588*EXP(U5588),\"\")),\".\")","v":1852081067.3222594},{"$f":"IFERROR(IF($D5589=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5589,Table1[Country Code],0)),IF($D5589>0,Y5588*EXP(V5588),\"\")),\".\")","v":2375775869.0264211},11095.398661643163,15731.114357284221,23054.597369883191,5977.6176768116347,4904.0748475219698,972.80303962389723,5117.7809848315283,10827.039509762251,22081.794330259294,15205.842723748718,10570.127028107659,3246.6440155086893,0.19458324836614072,0.41165507555760306,0.83957232309665297,0.22727511561989222,0.18645792324638219,3.6986962910587451E-2,0.57814163601396695,0.40188700119601478,0.12344071399275952,null,2.5000000000001132E-3,2.4999999999995026E-3,1032892066.6227694,1585206060.7232213,2337500699.8759594,-3.0249997035493692E-2,5.6677730113037228E-3,3.690376871545098E-2,448410930.65040326,266875006.59903812,38275169.150461674,2.7361592875358554E-2,1.7165900890407926E-2,-0.43430655355899717,-6.8043076678113934E-2,-1.7167069939610258E-2,2.9441481364983701E-2,-2.0431486767259699E-2,-1.5668942060509394E-2,-0.45176884090943847,4.4122718910658776E-2,4.521799316355235E-2,-2.4244613554426309E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BJ5589)+$I5589*BA5589,IF(D5589=24,\".\",IFERROR((CB5590-CB5589)/CB5589,\".\")))","v":-4.6593915351964083E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BK5589)+$I5589*BB5589,IF(D5589=24,\".\",IFERROR((CC5590-CC5589)/CC5589,\".\")))","v":-3.1970269593135387E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+(1-$I5589)*(BL5589)+$I5589*BC5589,IF(D5589=24,\".\",IFERROR((CD5590-CD5589)/CD5589,\".\")))","v":3.5725246545057071E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BM5589)+$I5589*BG5589,IF($D5589=24,\".\",IFERROR((CE5590-CE5589)/CE5589,\".\")))","v":8.5176745588892693E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BN5589)+$I5589*BH5589,IF($D5589=24,\".\",IFERROR((CF5590-CF5589)/CF5589,\".\")))","v":5.8011009197891077E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+$AV5589+(1-$I5589)*(BO5589)+$I5589*BI5589,IF($D5589=24,\".\",IFERROR((CG5590-CG5589)/CG5589,\".\")))","v":-0.43798507572937795},{"$f":"IFERROR(AV5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BP5589,IF($D5589=24,\".\",IFERROR((CH5590-CH5589)/CH5589,\".\")))","v":4.917534041549862E-2},{"$f":"IFERROR(AW5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BQ5589,IF(D5589=24,\".\",IFERROR((CI5590-CI5589)/CI5589,\".\")))","v":5.0270614668391583E-2},{"$f":"IFERROR(AW5589+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5589,Table1[Country Code],0)))+BR5589,IF(D5589=24,\".\",IFERROR((CJ5590-CJ5589)/CJ5589,\".\")))","v":-1.9191992049587075E-2},234842079.05794749,423160693.63870829,733838769.97862804,125445274.23990844,87656603.607687101,14785062.390529457,109588032.67788531,76178574.723551333,23398461.823450506,469875385.97574121,586995871.96994674,772022294.19260812,-9.5444052896417209E-3,5.0855424656157319E-3,2.4988748852020883E-2,0.49979651215454801,0.72089211158945499,0.95054090471064312,0.26697562371650801,0.14933086890971353,1.9151082166599716E-2,0.23322786412894403,0.12977701950083143,3.0308013122756966E-2,6887.2447522241619,8603.9498119422315,11315.992820599908,-1.5049558341370783E-2,-1.0528263950320138E-3,2.05428439258597E-2]
["South Africa","ZAF",2039,{"$f":"C5590-'Initial Conditions and Settings'!$B$9","v":23},"ZAF2039",26756.09765625,{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,G5589*F5590/F5589,\"\")),\".\")","v":26529.647239041995},68655,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5590,Table1[Country Code],0)),MAX(IF(D5590>0,K5589*EXP(growthb),\".\"),0.001)),\".\")","v":70.734416458951969},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5590,Table1[Country Code],0))*EXP(D5590*INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0))),\".\")","v":102.40382692611011},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5590,Table1[Country Code],0))*EXP(D5590*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))),\".\")","v":102.40382692611011},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,Q5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))+growthdif),IF($D5590>1,Q5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(T5589-LN(Z5589)+LN(Z5588))+growthdif),\".\"))),\".\")","v":23441.180388215831},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,R5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))),IF($D5590>1,R5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(U5589-LN(AA5589)+LN(AA5588))),\".\"))),\".\")","v":19816.763010505663},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Minimum wage, W],MATCH($B5590,Table1[Country Code],0)),IF($D5590=1,S5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5590,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5590,Table1[Country Code],0)))-growthdif),IF($D5590>1,S5589*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5589)*(V5589-LN(AB5589)+LN(AB5588))-growthdif),\".\"))),\".\")","v":16721.117584681077},{"$f":"IFERROR(IF(IFERROR(AND(AC5589/$G5589=mininf,AF5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(W5589/Z5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AC5589/$G5589>mininf,AF5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(W5589/Z5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AC5589/$G5589=mininf,AF5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(Q5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":-1.4300153915191419E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5589/$G5589=mininf,AG5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(X5589/AA5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AD5589/$G5589>mininf,AG5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(X5589/AA5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AD5589/$G5589=mininf,AG5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(R5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":6.1547947519783319E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5589/$G5589=mininf,AH5589/$G5589>minfor,$B5590=$B5589),FALSE),$P5589*$I5589*(Y5589/AB5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AE5589/$G5589>mininf,AH5589/$G5589=minfor,$B5590=$B5589),FALSE),($J5589*$P5589*$I5589/$M5589)*(Y5589/AB5589)^(-(1-$I5589))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0)),IF(IFERROR(AND(AE5589/$G5589=mininf,AH5589/$G5589=minfor),FALSE),0,((($P5590*($I5590^$I5590)*((1-$I5590)^(1-$I5590)))^(1/$I5590))*(S5590^(-(1-$I5590)/$I5590)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5590,Table1[Country Code],0))))),\".\")","v":3.0646869539118576E-2},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,W5589*EXP(T5589),\"\")),\".\")","v":1462964497.9621918},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,X5589*EXP(U5589),\"\")),\".\")","v":1865711860.5762804},{"$f":"IFERROR(IF($D5590=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5590,Table1[Country Code],0)),IF($D5590>0,Y5589*EXP(V5589),\"\")),\".\")","v":2450166104.4388046},10637.859798332329,15470.589348601561,23360.77032708866,5856.7252716081885,4827.8320646434013,619.19038553051234,4781.1345267241413,10642.757283958159,22741.57994155815,15891.787440709666,11059.057890440434,3168.8769119533354,0.18021854884252098,0.40116467392359029,0.85721380825941818,0.22076152083127656,0.18197875083459789,2.33395634684237E-2,0.59901993032620249,0.4168565752418118,0.11944662827215811,null,2.5000000000001688E-3,2.5000000000003908E-3,1002114935.6106691,1594216158.3258014,2425374754.3070645,-3.3066856149851276E-2,4.4510645431650175E-3,3.6814374115312631E-2,460849562.35152268,271495702.25047898,24791350.131740093,2.5331592275435355E-2,1.6100912617581287E-2,-0.89883210604804731,-7.0877872714968149E-2,-1.8403527487942384E-2,2.936043671295252E-2,-2.2479424289684857E-2,-1.6753679413529454E-2,-0.91628604345052977,4.1790245096049006E-2,4.3799362882547044E-2,-2.7263445865761682E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BJ5590)+$I5590*BA5590,IF(D5590=24,\".\",IFERROR((CB5591-CB5590)/CB5590,\".\")))","v":-4.9419742927569982E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BK5590)+$I5590*BB5590,IF(D5590=24,\".\",IFERROR((CC5591-CC5590)/CC5590,\".\")))","v":-4.4236099675489544E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+(1-$I5590)*(BL5590)+$I5590*BC5590,IF(D5590=24,\".\",IFERROR((CD5591-CD5590)/CD5590,\".\")))","v":3.5640026918972306E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BM5590)+$I5590*BG5590,IF($D5590=24,\".\",IFERROR((CE5591-CE5590)/CE5590,\".\")))","v":6.4787054977151464E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BN5590)+$I5590*BH5590,IF($D5590=24,\".\",IFERROR((CF5591-CF5590)/CF5590,\".\")))","v":4.7262381068658137E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+$AV5590+(1-$I5590)*(BO5590)+$I5590*BI5590,IF($D5590=24,\".\",IFERROR((CG5591-CG5590)/CG5590,\".\")))","v":-0.90250645324444867},{"$f":"IFERROR(AV5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BP5590,IF($D5590=24,\".\",IFERROR((CH5591-CH5590)/CH5590,\".\")))","v":4.6842866600888905E-2},{"$f":"IFERROR(AW5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BQ5590,IF(D5590=24,\".\",IFERROR((CI5591-CI5590)/CI5590,\".\")))","v":4.8851984387387165E-2},{"$f":"IFERROR(AW5590+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5590,Table1[Country Code],0)))+BR5590,IF(D5590=24,\".\",IFERROR((CJ5591-CJ5590)/CJ5590,\".\")))","v":-2.2210824360921561E-2},224150873.80253506,421809997.74906355,760529264.52843702,126518339.78474306,88166586.211584389,9541324.358006604,115111764.09101318,80106008.698061749,22953680.502156354,465780977.67829132,590082592.65870965,793024269.38859999,-1.0446194070721716E-2,4.1758745063162697E-3,2.2678191806986742E-2,0.48123664242328301,0.71483213197076778,0.95902394653669842,0.27162624891935278,0.14941397578656915,1.2031566657301301E-2,0.24713710865736413,0.13575389224266313,2.8944486806000293E-2,6784.3708058887378,8594.8961133014291,11550.859651716553,-1.5746589816799883E-2,-1.7736259027998358E-3,2.0536419020666941E-2]
["South Africa","ZAF",2040,{"$f":"C5591-'Initial Conditions and Settings'!$B$9","v":24},"ZAF2040",26978.84375,{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,G5590*F5591/F5590,\"\")),\".\")","v":26750.508119689952},69076,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5591,Table1[Country Code],0)),MAX(IF(D5591>0,K5590*EXP(growthb),\".\"),0.001)),\".\")","v":70.911473729470188},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5591,Table1[Country Code],0))*EXP(D5591*INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0))),\".\")","v":102.665559046301},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5591,Table1[Country Code],0))*EXP(D5591*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))),\".\")","v":102.665559046301},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,Q5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))+growthdif),IF($D5591>1,Q5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(T5590-LN(Z5590)+LN(Z5589))+growthdif),\".\"))),\".\")","v":23949.619850185332},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,R5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))),IF($D5591>1,R5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(U5590-LN(AA5590)+LN(AA5589))),\".\"))),\".\")","v":20095.745253656463},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Minimum wage, W],MATCH($B5591,Table1[Country Code],0)),IF($D5591=1,S5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5591,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5591,Table1[Country Code],0)))-growthdif),IF($D5591>1,S5590*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5590)*(V5590-LN(AB5590)+LN(AB5589))-growthdif),\".\"))),\".\")","v":16826.449726109215},{"$f":"IFERROR(IF(IFERROR(AND(AC5590/$G5590=mininf,AF5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(W5590/Z5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AC5590/$G5590>mininf,AF5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(W5590/Z5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AC5590/$G5590=mininf,AF5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(Q5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":-1.6114170236573438E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5590/$G5590=mininf,AG5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(X5590/AA5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AD5590/$G5590>mininf,AG5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(X5590/AA5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AD5590/$G5590=mininf,AG5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(R5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":4.9859242070003362E-3},{"$f":"IFERROR(IF(IFERROR(AND(AE5590/$G5590=mininf,AH5590/$G5590>minfor,$B5591=$B5590),FALSE),$P5590*$I5590*(Y5590/AB5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AE5590/$G5590>mininf,AH5590/$G5590=minfor,$B5591=$B5590),FALSE),($J5590*$P5590*$I5590/$M5590)*(Y5590/AB5590)^(-(1-$I5590))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0)),IF(IFERROR(AND(AE5590/$G5590=mininf,AH5590/$G5590=minfor),FALSE),0,((($P5591*($I5591^$I5591)*((1-$I5591)^(1-$I5591)))^(1/$I5591))*(S5591^(-(1-$I5591)/$I5591)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5591,Table1[Country Code],0))))),\".\")","v":3.0462856492575546E-2},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,W5590*EXP(T5590),\"\")),\".\")","v":1442192754.0109069},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,X5590*EXP(U5590),\"\")),\".\")","v":1877230344.7359571},{"$f":"IFERROR(IF($D5591=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5591,Table1[Country Code],0)),IF($D5591>0,Y5590*EXP(V5590),\"\")),\".\")","v":2526418505.9691911},10180.526739687153,15196.306196832373,23666.858636158919,5726.5382065954464,4747.621897825913,247.6773154256598,4453.9885330917059,10448.684299006458,23419.181320733253,16569.981380002799,11554.201922857579,3083.6494835310332,0.16650108151827245,0.39059760107194419,0.87546678425503854,0.21407212831147593,0.177477821228053,9.2587891907501656E-3,0.6194267901702516,0.43192457770000287,0.11527442655421136,null,2.5000000000000001E-3,2.5000000000000001E-3,969520020.80080819,1601327933.0849767,2516327316.6220059,".",".",".",472672733.21009874,275902411.65098047,10091189.347185135,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BJ5591)+$I5591*BA5591,IF(D5591=24,\".\",IFERROR((CB5592-CB5591)/CB5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BK5591)+$I5591*BB5591,IF(D5591=24,\".\",IFERROR((CC5592-CC5591)/CC5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+(1-$I5591)*(BL5591)+$I5591*BC5591,IF(D5591=24,\".\",IFERROR((CD5592-CD5591)/CD5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BM5591)+$I5591*BG5591,IF($D5591=24,\".\",IFERROR((CE5592-CE5591)/CE5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BN5591)+$I5591*BH5591,IF($D5591=24,\".\",IFERROR((CF5592-CF5591)/CF5591,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+$AV5591+(1-$I5591)*(BO5591)+$I5591*BI5591,IF($D5591=24,\".\",IFERROR((CG5592-CG5591)/CG5591,\".\")))","v":"."},{"$f":"IFERROR(AV5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BP5591,IF($D5591=24,\".\",IFERROR((CH5592-CH5591)/CH5591,\".\")))","v":"."},{"$f":"IFERROR(AW5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BQ5591,IF(D5591=24,\".\",IFERROR((CI5592-CI5591)/CI5591,\".\")))","v":"."},{"$f":"IFERROR(AW5591+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5591,Table1[Country Code],0)))+BR5591,IF(D5591=24,\".\",IFERROR((CJ5592-CJ5591)/CJ5591,\".\")))","v":"."},213342664.36926189,419948195.81742769,788123354.2399081,127340675.80836008,88584268.747155488,3869502.1067364095,120632216.60820091,84116509.073156938,22449480.41341852,461315556.78582287,592648973.63774014,814442336.76006305,".",".",".",0.46246579208320843,0.70859516256265931,0.96768465816149163,0.27603811303394032,0.14947173231975106,4.751106287192405E-3,0.2614960948828513,0.14193310511758955,2.7564235551315892E-2,6678.3768137388224,8579.6654936264422,11790.52546123202,".",".","."]
["Zambia","ZMB",2015,{"$f":"C5592-'Initial Conditions and Settings'!$B$9","v":-1},"ZMB2015",6602.88623046875,{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,G5591*F5592/F5591,\"\")),\".\")","v":""},16100.587,0.5,".",{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5592,Table1[Country Code],0)),MAX(IF(D5592>0,K5591*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5592,Table1[Country Code],0))*EXP(D5592*INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5592,Table1[Country Code],0))*EXP(D5592*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,Q5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))+growthdif),IF($D5592>1,Q5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(T5591-LN(Z5591)+LN(Z5590))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,R5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))),IF($D5592>1,R5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(U5591-LN(AA5591)+LN(AA5590))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Minimum wage, W],MATCH($B5592,Table1[Country Code],0)),IF($D5592=1,S5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5592,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5592,Table1[Country Code],0)))-growthdif),IF($D5592>1,S5591*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5591)*(V5591-LN(AB5591)+LN(AB5590))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5591/$G5591=mininf,AF5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(W5591/Z5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AC5591/$G5591>mininf,AF5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(W5591/Z5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AC5591/$G5591=mininf,AF5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(Q5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5591/$G5591=mininf,AG5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(X5591/AA5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AD5591/$G5591>mininf,AG5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(X5591/AA5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AD5591/$G5591=mininf,AG5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(R5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5591/$G5591=mininf,AH5591/$G5591>minfor,$B5592=$B5591),FALSE),$P5591*$I5591*(Y5591/AB5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AE5591/$G5591>mininf,AH5591/$G5591=minfor,$B5592=$B5591),FALSE),($J5591*$P5591*$I5591/$M5591)*(Y5591/AB5591)^(-(1-$I5591))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0)),IF(IFERROR(AND(AE5591/$G5591=mininf,AH5591/$G5591=minfor),FALSE),0,((($P5592*($I5592^$I5592)*((1-$I5592)^(1-$I5592)))^(1/$I5592))*(S5592^(-(1-$I5592)/$I5592)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5592,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,W5591*EXP(T5591),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,X5591*EXP(U5591),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5592=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5592,Table1[Country Code],0)),IF($D5592>0,Y5591*EXP(V5591),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BJ5592)+$I5592*BA5592,IF(D5592=24,\".\",IFERROR((CB5593-CB5592)/CB5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BK5592)+$I5592*BB5592,IF(D5592=24,\".\",IFERROR((CC5593-CC5592)/CC5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+(1-$I5592)*(BL5592)+$I5592*BC5592,IF(D5592=24,\".\",IFERROR((CD5593-CD5592)/CD5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BM5592)+$I5592*BG5592,IF($D5592=24,\".\",IFERROR((CE5593-CE5592)/CE5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BN5592)+$I5592*BH5592,IF($D5592=24,\".\",IFERROR((CF5593-CF5592)/CF5592,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+$AV5592+(1-$I5592)*(BO5592)+$I5592*BI5592,IF($D5592=24,\".\",IFERROR((CG5593-CG5592)/CG5592,\".\")))","v":"."},{"$f":"IFERROR(AV5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BP5592,IF($D5592=24,\".\",IFERROR((CH5593-CH5592)/CH5592,\".\")))","v":"."},{"$f":"IFERROR(AW5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BQ5592,IF(D5592=24,\".\",IFERROR((CI5593-CI5592)/CI5592,\".\")))","v":"."},{"$f":"IFERROR(AW5592+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5592,Table1[Country Code],0)))+BR5592,IF(D5592=24,\".\",IFERROR((CJ5593-CJ5592)/CJ5592,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Zambia","ZMB",2016,{"$f":"C5593-'Initial Conditions and Settings'!$B$9","v":0},"ZMB2016",6834.9501953125,{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,G5592*F5593/F5592,\"\")),\".\")","v":6374.2},16591.39,0.5,0.71,{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5593,Table1[Country Code],0)),MAX(IF(D5593>0,K5592*EXP(growthb),\".\"),0.001)),\".\")","v":50.505927769146872},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5593,Table1[Country Code],0))*EXP(D5593*INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5593,Table1[Country Code],0))*EXP(D5593*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,Q5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))+growthdif),IF($D5593>1,Q5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(T5592-LN(Z5592)+LN(Z5591))+growthdif),\".\"))),\".\")","v":5506.1057215631026},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,R5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))),IF($D5593>1,R5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(U5592-LN(AA5592)+LN(AA5591))),\".\"))),\".\")","v":5506.1057215631026},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Minimum wage, W],MATCH($B5593,Table1[Country Code],0)),IF($D5593=1,S5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5593,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5593,Table1[Country Code],0)))-growthdif),IF($D5593>1,S5592*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5592)*(V5592-LN(AB5592)+LN(AB5591))-growthdif),\".\"))),\".\")","v":5506.1057215631026},{"$f":"IFERROR(IF(IFERROR(AND(AC5592/$G5592=mininf,AF5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(W5592/Z5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AC5592/$G5592>mininf,AF5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(W5592/Z5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AC5592/$G5592=mininf,AF5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(Q5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":8.9213407544316739E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5592/$G5592=mininf,AG5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(X5592/AA5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AD5592/$G5592>mininf,AG5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(X5592/AA5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AD5592/$G5592=mininf,AG5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(R5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":8.9213407544316739E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5592/$G5592=mininf,AH5592/$G5592>minfor,$B5593=$B5592),FALSE),$P5592*$I5592*(Y5592/AB5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AE5592/$G5592>mininf,AH5592/$G5592=minfor,$B5593=$B5592),FALSE),($J5592*$P5592*$I5592/$M5592)*(Y5592/AB5592)^(-(1-$I5592))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0)),IF(IFERROR(AND(AE5592/$G5592=mininf,AH5592/$G5592=minfor),FALSE),0,((($P5593*($I5593^$I5593)*((1-$I5593)^(1-$I5593)))^(1/$I5593))*(S5593^(-(1-$I5593)/$I5593)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5593,Table1[Country Code],0))))),\".\")","v":8.9213407544316739E-2},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,W5592*EXP(T5592),\"\")),\".\")","v":67046168},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,X5592*EXP(U5592),\"\")),\".\")","v":67046168},{"$f":"IFERROR(IF($D5593=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5593,Table1[Country Code],0)),IF($D5593>0,Y5592*EXP(V5592),\"\")),\".\")","v":67046168},1627.4031088727634,1627.4031088727634,1627.4031088727634,597.55195651470854,597.55195651470854,597.55195651470854,1029.8511523580551,1029.8511523580551,1029.8511523580551,4746.7968911272364,4746.7968911272364,4746.7968911272364,0.16156555369427614,0.16156555369427614,0.16156555369427614,9.3745404366776766E-2,9.3745404366776766E-2,9.3745404366776766E-2,0.74468904193894703,0.74468904193894703,0.74468904193894703,null,2.5000000000000577E-3,2.4999999999999467E-3,57154264.355088823,57154264.355088823,57154264.355088823,5.7651595273654266E-2,6.2044563432841926E-2,6.6387670130048093E-2,9891903.6449111775,9891903.6449111775,9891903.6449111775,0.25431478777247207,0.23319697412200213,0.21177669130055676,-3.5437602111404232E-2,-2.1044633952217673E-2,-6.7015272550117189E-3,0.15122559038740935,0.14010777673694363,0.12868749391549628,3.3263131092830633E-2,3.1891855692311566E-2,3.0511081637206061E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BJ5593)+$I5593*BA5593,IF(D5593=24,\".\",IFERROR((CB5594-CB5593)/CB5593,\".\")))","v":1.1106996581125017E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BK5593)+$I5593*BB5593,IF(D5593=24,\".\",IFERROR((CC5594-CC5593)/CC5593,\".\")))","v":2.0499964740312127E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+(1-$I5593)*(BL5593)+$I5593*BC5593,IF(D5593=24,\".\",IFERROR((CD5594-CD5593)/CD5593,\".\")))","v":2.9843071437518187E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BM5593)+$I5593*BG5593,IF($D5593=24,\".\",IFERROR((CE5594-CE5593)/CE5593,\".\")))","v":0.20527018907994077},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BN5593)+$I5593*BH5593,IF($D5593=24,\".\",IFERROR((CF5594-CF5593)/CF5593,\".\")))","v":0.18915237542947294},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+$AV5593+(1-$I5593)*(BO5593)+$I5593*BI5593,IF($D5593=24,\".\",IFERROR((CG5594-CG5593)/CG5593,\".\")))","v":0.17273209260802658},{"$f":"IFERROR(AV5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BP5593,IF($D5593=24,\".\",IFERROR((CH5594-CH5593)/CH5593,\".\")))","v":3.5763131092830691E-2},{"$f":"IFERROR(AW5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BQ5593,IF(D5593=24,\".\",IFERROR((CI5594-CI5593)/CI5593,\".\")))","v":3.4391855692311513E-2},{"$f":"IFERROR(AW5593+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5593,Table1[Country Code],0)))+BR5593,IF(D5593=24,\".\",IFERROR((CJ5594-CJ5593)/CJ5593,\".\")))","v":3.3011081637206008E-2},11340938.644714084,11340938.644714084,11340938.644714084,2551664.5224558716,2551664.5224558716,2551664.5224558716,11206769.87904546,11206769.87904546,11206769.87904546,25099373.046215415,25099373.046215415,25099373.046215415,4.1854973991733803E-2,4.3848261009983437E-2,4.5784027672356585E-2,0.45184151109400383,0.45184151109400383,0.45184151109400383,0.10166248048337694,0.10166248048337694,0.10166248048337694,0.44649600842261922,0.44649600842261922,0.44649600842261922,1512.7950729996351,1512.7950729996351,1512.7950729996351,1.3656541455673299E-2,1.5265459407832971E-2,1.688068845423274E-2]
["Zambia","ZMB",2017,{"$f":"C5594-'Initial Conditions and Settings'!$B$9","v":1},"ZMB2017",7073.26318359375,{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,G5593*F5594/F5593,\"\")),\".\")","v":6596.4480934746425},17094.13,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5594,Table1[Country Code],0)),MAX(IF(D5594>0,K5593*EXP(growthb),\".\"),0.001)),\".\")","v":50.632350551202123},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5594,Table1[Country Code],0))*EXP(D5594*INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5594,Table1[Country Code],0))*EXP(D5594*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,Q5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))+growthdif),IF($D5594>1,Q5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(T5593-LN(Z5593)+LN(Z5592))+growthdif),\".\"))),\".\")","v":5768.4430363383644},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,R5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))),IF($D5594>1,R5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(U5593-LN(AA5593)+LN(AA5592))),\".\"))),\".\")","v":5739.6728066687992},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Minimum wage, W],MATCH($B5594,Table1[Country Code],0)),IF($D5594=1,S5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5594,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5594,Table1[Country Code],0)))-growthdif),IF($D5594>1,S5593*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5593)*(V5593-LN(AB5593)+LN(AB5592))-growthdif),\".\"))),\".\")","v":5711.0460691183425},{"$f":"IFERROR(IF(IFERROR(AND(AC5593/$G5593=mininf,AF5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(W5593/Z5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AC5593/$G5593>mininf,AF5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(W5593/Z5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AC5593/$G5593=mininf,AF5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(Q5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":8.4701379123316475E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5593/$G5593=mininf,AG5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(X5593/AA5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AD5593/$G5593>mininf,AG5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(X5593/AA5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AD5593/$G5593=mininf,AG5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(R5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":8.5176071761586175E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5593/$G5593=mininf,AH5593/$G5593>minfor,$B5594=$B5593),FALSE),$P5593*$I5593*(Y5593/AB5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AE5593/$G5593>mininf,AH5593/$G5593=minfor,$B5594=$B5593),FALSE),($J5593*$P5593*$I5593/$M5593)*(Y5593/AB5593)^(-(1-$I5593))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0)),IF(IFERROR(AND(AE5593/$G5593=mininf,AH5593/$G5593=minfor),FALSE),0,((($P5594*($I5594^$I5594)*((1-$I5594)^(1-$I5594)))^(1/$I5594))*(S5594^(-(1-$I5594)/$I5594)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5594,Table1[Country Code],0))))),\".\")","v":8.5653143806606977E-2},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,W5593*EXP(T5593),\"\")),\".\")","v":73302510.961380586},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,X5593*EXP(U5593),\"\")),\".\")","v":73302510.961380586},{"$f":"IFERROR(IF($D5594=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5594,Table1[Country Code],0)),IF($D5594>0,Y5593*EXP(V5593),\"\")),\".\")","v":73302510.961380586},1689.1025016450826,1695.8272121681885,1702.5891928769083,695.10772039075141,687.42244319022529,679.61654210900485,993.99478125433109,1008.404768977963,1022.9726507679034,4907.3455918295604,4900.6208813064541,4893.8589005977337,0.15068636441445107,0.15287087151879514,0.15507931484822135,0.10537606156233804,0.10421099862367438,0.10302764949841677,0.74393757402321081,0.74291812985753058,0.74189303565336195,null,2.5000000000000577E-3,2.5000000000003908E-3,60546132.771909133,60812695.076516047,61077385.473033138,6.6602219420225595E-2,7.3518082612093139E-2,8.0195846749827382E-2,12756378.189471453,12489815.884864539,12225125.488347448,0.16640307976262392,0.14007417178722292,0.11248073302786565,9.1126044424081343E-3,2.9527103802670318E-2,4.9707290357837941E-2,9.8913464784811111E-2,8.6083192977797651E-2,7.1992176635876426E-2,2.9777587622897173E-2,2.770700658080294E-2,2.5586226967384107E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BJ5594)+$I5594*BA5594,IF(D5594=24,\".\",IFERROR((CB5595-CB5594)/CB5594,\".\")))","v":3.7857411931316864E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BK5594)+$I5594*BB5594,IF(D5594=24,\".\",IFERROR((CC5595-CC5594)/CC5594,\".\")))","v":5.1522593207381728E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+(1-$I5594)*(BL5594)+$I5594*BC5594,IF(D5594=24,\".\",IFERROR((CD5595-CD5594)/CD5594,\".\")))","v":6.4951568553832661E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BM5594)+$I5594*BG5594,IF($D5594=24,\".\",IFERROR((CE5595-CE5594)/CE5594,\".\")))","v":0.13515827227371757},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BN5594)+$I5594*BH5594,IF($D5594=24,\".\",IFERROR((CF5595-CF5594)/CF5594,\".\")))","v":0.11557868238251034},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+$AV5594+(1-$I5594)*(BO5594)+$I5594*BI5594,IF($D5594=24,\".\",IFERROR((CG5595-CG5594)/CG5594,\".\")))","v":9.4736454831871098E-2},{"$f":"IFERROR(AV5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BP5594,IF($D5594=24,\".\",IFERROR((CH5595-CH5594)/CH5594,\".\")))","v":3.227758762289723E-2},{"$f":"IFERROR(AW5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BQ5594,IF(D5594=24,\".\",IFERROR((CI5595-CI5594)/CI5594,\".\")))","v":3.0207006580803331E-2},{"$f":"IFERROR(AW5594+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5594,Table1[Country Code],0)))+BR5594,IF(D5594=24,\".\",IFERROR((CJ5595-CJ5594)/CJ5594,\".\")))","v":2.8086226967384498E-2},11467604.548166443,11575826.861235896,11684487.871967211,3133078.567957114,3082984.9754951471,3032774.8506450625,11614812.001703896,11598895.81095878,11582891.408329852,26215495.117827453,26257707.647689823,26300154.130942125,4.7013929050632883E-2,4.9627785458631904E-2,5.2150259762362206E-2,0.43743612304953455,0.44085443468841223,0.44427450173078697,0.11951246977694925,0.11741257145752367,0.11531395730783964,0.44305140717351615,0.44173299385406412,0.44041154096137342,1533.5963349891133,1536.0657516755648,1538.54885454493,1.7883147128308963E-2,2.0297330940600489E-2,2.2744342124355832E-2]
["Zambia","ZMB",2018,{"$f":"C5595-'Initial Conditions and Settings'!$B$9","v":2},"ZMB2018",7319.56298828125,{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,G5594*F5595/F5594,\"\")),\".\")","v":6826.1446048136368},17609,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5595,Table1[Country Code],0)),MAX(IF(D5595>0,K5594*EXP(growthb),\".\"),0.001)),\".\")","v":50.759089785613135},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5595,Table1[Country Code],0))*EXP(D5595*INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5595,Table1[Country Code],0))*EXP(D5595*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,Q5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))+growthdif),IF($D5595>1,Q5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(T5594-LN(Z5594)+LN(Z5593))+growthdif),\".\"))),\".\")","v":5936.6619484416769},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,R5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))),IF($D5595>1,R5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(U5594-LN(AA5594)+LN(AA5593))),\".\"))),\".\")","v":5867.3183863528175},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Minimum wage, W],MATCH($B5595,Table1[Country Code],0)),IF($D5595=1,S5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5595,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5595,Table1[Country Code],0)))-growthdif),IF($D5595>1,S5594*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5594)*(V5594-LN(AB5594)+LN(AB5593))-growthdif),\".\"))),\".\")","v":5798.7738183939646},{"$f":"IFERROR(IF(IFERROR(AND(AC5594/$G5594=mininf,AF5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(W5594/Z5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AC5594/$G5594>mininf,AF5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(W5594/Z5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AC5594/$G5594=mininf,AF5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(Q5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":8.2017958185900755E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5594/$G5594=mininf,AG5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(X5594/AA5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AD5594/$G5594>mininf,AG5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(X5594/AA5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AD5594/$G5594=mininf,AG5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(R5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":8.3105482771509698E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5594/$G5594=mininf,AH5594/$G5594>minfor,$B5595=$B5594),FALSE),$P5594*$I5594*(Y5594/AB5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AE5594/$G5594>mininf,AH5594/$G5594=minfor,$B5595=$B5594),FALSE),($J5594*$P5594*$I5594/$M5594)*(Y5594/AB5594)^(-(1-$I5594))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0)),IF(IFERROR(AND(AE5594/$G5594=mininf,AH5594/$G5594=minfor),FALSE),0,((($P5595*($I5595^$I5595)*((1-$I5595)^(1-$I5595)))^(1/$I5595))*(S5595^(-(1-$I5595)/$I5595)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5595,Table1[Country Code],0))))),\".\")","v":8.4206038732311264E-2},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,W5594*EXP(T5594),\"\")),\".\")","v":79781866.626940623},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,X5594*EXP(U5594),\"\")),\".\")","v":79819747.481866017},{"$f":"IFERROR(IF($D5595=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5595,Table1[Country Code],0)),IF($D5595>0,Y5594*EXP(V5594),\"\")),\".\")","v":79857836.336871803},1770.4726591057661,1787.8436447957356,1805.45467502777,767.37860050102142,749.21965602926014,730.34783509221052,1003.0940586047448,1038.6239887664756,1075.1068399355595,5055.6719457078707,5038.3009600179012,5020.6899297858672,0.1469488439927549,0.1521538216512528,0.15749839802359583,0.11241757169338078,0.10975736662550747,0.10699272830774584,0.74063358431386428,0.7380888117232397,0.73550887366865836,null,2.5000000000000577E-3,2.4999999999999467E-3,64715958.121956684,65451973.873029448,66177301.150614277,6.8840694863151697E-2,7.7312267061213191E-2,8.5297299588329878E-2,15065908.504983939,14367773.608836569,13680535.186257526,0.136725753751751,0.10907974086104133,7.8910368172763867E-2,2.3871962902060062E-2,4.704635767325005E-2,6.9753571418049276E-2,8.1757021790660467E-2,6.8813831473078402E-2,5.3366640002480814E-2,2.9253577216058702E-2,2.6690683267093007E-2,2.4005921909150629E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BJ5595)+$I5595*BA5595,IF(D5595=24,\".\",IFERROR((CB5596-CB5595)/CB5595,\".\")))","v":4.6356328882605879E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BK5595)+$I5595*BB5595,IF(D5595=24,\".\",IFERROR((CC5596-CC5595)/CC5595,\".\")))","v":6.2179312367231621E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+(1-$I5595)*(BL5595)+$I5595*BC5595,IF(D5595=24,\".\",IFERROR((CD5596-CD5595)/CD5595,\".\")))","v":7.7525435503189577E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BM5595)+$I5595*BG5595,IF($D5595=24,\".\",IFERROR((CE5596-CE5595)/CE5595,\".\")))","v":0.11174138777120579},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BN5595)+$I5595*BH5595,IF($D5595=24,\".\",IFERROR((CF5596-CF5595)/CF5595,\".\")))","v":9.1446786167059924E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+$AV5595+(1-$I5595)*(BO5595)+$I5595*BI5595,IF($D5595=24,\".\",IFERROR((CG5596-CG5595)/CG5595,\".\")))","v":6.8638504087622398E-2},{"$f":"IFERROR(AV5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BP5595,IF($D5595=24,\".\",IFERROR((CH5596-CH5595)/CH5595,\".\")))","v":3.1753577216058759E-2},{"$f":"IFERROR(AW5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BQ5595,IF(D5595=24,\".\",IFERROR((CI5596-CI5595)/CI5595,\".\")))","v":2.9190683267092954E-2},{"$f":"IFERROR(AW5595+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5595,Table1[Country Code],0)))+BR5595,IF(D5595=24,\".\",IFERROR((CJ5596-CJ5595)/CJ5595,\".\")))","v":2.6505921909150576E-2},11910060.656853428,12187875.251593288,12468602.790789185,3586491.2664984441,3460721.0313932439,3334138.9081182461,11995826.143325301,11954609.203912931,11912822.69973762,27492378.066677175,27603205.486899465,27715564.398645051,4.851441329107363E-2,5.1561719164541178E-2,5.4526925557268263E-2,0.43321318468587899,0.44153840239234815,0.44987728236191887,0.13045402103085221,0.12537388213972861,0.12029843088027622,0.43633279428326871,0.43308771546792313,0.42982428675780493,1561.2685596386607,1567.5623537338556,1573.9431199185105,1.9298737720662373E-2,2.2251383892958998E-2,2.5282072972860448E-2]
["Zambia","ZMB",2019,{"$f":"C5596-'Initial Conditions and Settings'!$B$9","v":3},"ZMB2019",7576.578125,{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,G5595*F5596/F5595,\"\")),\".\")","v":7065.8341179276022},18137,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5596,Table1[Country Code],0)),MAX(IF(D5596>0,K5595*EXP(growthb),\".\"),0.001)),\".\")","v":50.886146264500539},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5596,Table1[Country Code],0))*EXP(D5596*INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5596,Table1[Country Code],0))*EXP(D5596*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,Q5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))+growthdif),IF($D5596>1,Q5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(T5595-LN(Z5595)+LN(Z5594))+growthdif),\".\"))),\".\")","v":6071.6559687716644},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,R5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))),IF($D5596>1,R5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(U5595-LN(AA5595)+LN(AA5594))),\".\"))),\".\")","v":5956.7834779246396},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Minimum wage, W],MATCH($B5596,Table1[Country Code],0)),IF($D5596=1,S5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5596,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5596,Table1[Country Code],0)))-growthdif),IF($D5596>1,S5595*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5595)*(V5595-LN(AB5595)+LN(AB5594))-growthdif),\".\"))),\".\")","v":5844.0166833403364},{"$f":"IFERROR(IF(IFERROR(AND(AC5595/$G5595=mininf,AF5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(W5595/Z5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AC5595/$G5595>mininf,AF5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(W5595/Z5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AC5595/$G5595=mininf,AF5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(Q5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":7.9972079074508276E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5595/$G5595=mininf,AG5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(X5595/AA5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AD5595/$G5595>mininf,AG5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(X5595/AA5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AD5595/$G5595=mininf,AG5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(R5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":8.1707129016859892E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5595/$G5595=mininf,AH5595/$G5595>minfor,$B5596=$B5595),FALSE),$P5595*$I5595*(Y5595/AB5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AE5595/$G5595>mininf,AH5595/$G5595=minfor,$B5596=$B5595),FALSE),($J5595*$P5595*$I5595/$M5595)*(Y5595/AB5595)^(-(1-$I5595))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0)),IF(IFERROR(AND(AE5595/$G5595=mininf,AH5595/$G5595=minfor),FALSE),0,((($P5596*($I5596^$I5596)*((1-$I5596)^(1-$I5596)))^(1/$I5596))*(S5596^(-(1-$I5596)/$I5596)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5596,Table1[Country Code],0))))),\".\")","v":8.3476719957495157E-2},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,W5595*EXP(T5595),\"\")),\".\")","v":86601245.836566657},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,X5595*EXP(U5595),\"\")),\".\")","v":86736641.52562429},{"$f":"IFERROR(IF($D5596=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5596,Table1[Country Code],0)),IF($D5596>0,Y5595*EXP(V5595),\"\")),\".\")","v":86873587.677064121},1860.0811824355753,1891.246764996597,1923.1595793557626,832.75319478840743,802.59163686340139,770.38280995233674,1027.3279876471681,1088.6551281331958,1152.776769403426,5205.7529354920271,5174.5873529310047,5142.6745385718395,0.14539373137003134,0.15407312285622926,0.16314800916123592,0.11785631829022511,0.11358767039648536,0.10902928049183933,0.73674995033974366,0.73233920674728537,0.72782271034692458,null,2.5000000000001132E-3,2.4999999999999467E-3,69327975.659188747,70712963.647891983,72069780.322032198,6.8322182797817987E-2,7.8010046097855223E-2,8.6948468109692811E-2,17273270.177377909,16023677.877732307,14803807.355031922,0.12541063362616711,9.7861160877545927E-2,6.6400772751471493E-2,2.7723686986717233E-2,5.2528966743876637E-2,7.6628738313886835E-2,7.481213781506213E-2,6.2380081523566666E-2,4.6081042955668394E-2,2.9751926964857844E-2,2.6771574339196746E-2,2.3567314753771385E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BJ5596)+$I5596*BA5596,IF(D5596=24,\".\",IFERROR((CB5597-CB5596)/CB5596,\".\")))","v":4.802293489226761E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BK5596)+$I5596*BB5596,IF(D5596=24,\".\",IFERROR((CC5597-CC5596)/CC5596,\".\")))","v":6.526950642086593E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+(1-$I5596)*(BL5596)+$I5596*BC5596,IF(D5596=24,\".\",IFERROR((CD5597-CD5596)/CD5596,\".\")))","v":8.1788603211789823E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BM5596)+$I5596*BG5596,IF($D5596=24,\".\",IFERROR((CE5597-CE5596)/CE5596,\".\")))","v":0.10261138572061473},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BN5596)+$I5596*BH5596,IF($D5596=24,\".\",IFERROR((CF5597-CF5596)/CF5596,\".\")))","v":8.262062120055641E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+$AV5596+(1-$I5596)*(BO5596)+$I5596*BI5596,IF($D5596=24,\".\",IFERROR((CG5597-CG5596)/CG5596,\".\")))","v":5.8740907853570057E-2},{"$f":"IFERROR(AV5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BP5596,IF($D5596=24,\".\",IFERROR((CH5597-CH5596)/CH5596,\".\")))","v":3.2251926964857958E-2},{"$f":"IFERROR(AW5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BQ5596,IF(D5596=24,\".\",IFERROR((CI5597-CI5596)/CI5596,\".\")))","v":2.9271574339196693E-2},{"$f":"IFERROR(AW5596+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5596,Table1[Country Code],0)))+BR5596,IF(D5596=24,\".\",IFERROR((CJ5597-CJ5596)/CJ5596,\".\")))","v":2.6067314753771331E-2},12475164.216168225,12969765.760843504,13473693.345121596,4010499.3078818256,3792114.3673438192,3571026.007825694,12382848.691532372,12308715.57418724,12232805.027446482,28868512.215582423,29070595.702374563,29277524.380393773,4.8841714163289321E-2,5.2291069395722256E-2,5.5695837744185218E-2,0.432137414044998,0.44614723047399057,0.46020603279369138,0.13892296485293307,0.13044501757609561,0.12197158343815082,0.4289396211020689,0.42340775194991381,0.41782238376815778,1591.6916918775114,1602.8337488214459,1614.242949792897,1.9659152142957659E-2,2.3054871046223724E-2,2.6590126194952823E-2]
["Zambia","ZMB",2020,{"$f":"C5597-'Initial Conditions and Settings'!$B$9","v":4},"ZMB2020",7845.48291015625,{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,G5596*F5597/F5596,\"\")),\".\")","v":7316.6117874881629},18679,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5597,Table1[Country Code],0)),MAX(IF(D5597>0,K5596*EXP(growthb),\".\"),0.001)),\".\")","v":51.013520781967742},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5597,Table1[Country Code],0))*EXP(D5597*INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5597,Table1[Country Code],0))*EXP(D5597*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,Q5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))+growthdif),IF($D5597>1,Q5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(T5596-LN(Z5596)+LN(Z5595))+growthdif),\".\"))),\".\")","v":6196.1654676574544},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,R5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))),IF($D5597>1,R5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(U5596-LN(AA5596)+LN(AA5595))),\".\"))),\".\")","v":6033.1616304662102},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Minimum wage, W],MATCH($B5597,Table1[Country Code],0)),IF($D5597=1,S5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5597,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5597,Table1[Country Code],0)))-growthdif),IF($D5597>1,S5596*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5596)*(V5596-LN(AB5596)+LN(AB5595))-growthdif),\".\"))),\".\")","v":5874.2489500174524},{"$f":"IFERROR(IF(IFERROR(AND(AC5596/$G5596=mininf,AF5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(W5596/Z5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AC5596/$G5596>mininf,AF5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(W5596/Z5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AC5596/$G5596=mininf,AF5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(Q5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":7.8164125665621198E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5596/$G5596=mininf,AG5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(X5596/AA5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AD5596/$G5596>mininf,AG5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(X5596/AA5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AD5596/$G5596=mininf,AG5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(R5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":8.054614220460074E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5596/$G5596=mininf,AH5596/$G5596>minfor,$B5597=$B5596),FALSE),$P5596*$I5596*(Y5596/AB5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AE5596/$G5596>mininf,AH5596/$G5596=minfor,$B5597=$B5596),FALSE),($J5596*$P5596*$I5596/$M5596)*(Y5596/AB5596)^(-(1-$I5596))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0)),IF(IFERROR(AND(AE5596/$G5596=mininf,AH5596/$G5596=minfor),FALSE),0,((($P5597*($I5597^$I5597)*((1-$I5597)^(1-$I5597)))^(1/$I5597))*(S5597^(-(1-$I5597)/$I5597)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5597,Table1[Country Code],0))))),\".\")","v":8.2995634945623356E-2},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,W5596*EXP(T5596),\"\")),\".\")","v":93811390.321886063},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,X5596*EXP(U5596),\"\")),\".\")","v":94121222.057310224},{"$f":"IFERROR(IF($D5597=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5597,Table1[Country Code],0)),IF($D5597>0,Y5596*EXP(V5596),\"\")),\".\")","v":94436794.245011166},1953.6506435494834,2001.6215673269835,2051.2987657755671,897.44285884728799,854.25190348564422,806.713502739673,1056.2077847021956,1147.3696638413394,1244.5852630358941,5362.961143938679,5314.9902201611794,5265.3130217125963,0.1443574998072705,0.15681707560368435,0.17010404531291495,0.12265825834602406,0.11675512222016006,0.11025779775813725,0.73298424184670541,0.72642780217615555,0.71963815692894784,null,2.5000000000001688E-3,2.5000000000003908E-3,74230171.884919733,76450155.283333078,78616632.693251729,6.6759081442793189E-2,7.7562441145410332E-2,8.7346726166575905E-2,19581218.43696633,17671066.773977146,15820161.551759437,0.12025534019956297,9.3352901607847372E-2,6.1088005883114249E-2,2.7674569764920776E-2,5.3737659048480602E-2,7.885478029958648E-2,7.1170828521691654E-2,5.9528119510916966E-2,4.2596060016125037E-2,2.8576974421531176E-2,2.5186517753752469E-2,2.1436066185376745E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BJ5597)+$I5597*BA5597,IF(D5597=24,\".\",IFERROR((CB5598-CB5597)/CB5597,\".\")))","v":4.7216825603856982E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BK5597)+$I5597*BB5597,IF(D5597=24,\".\",IFERROR((CC5598-CC5597)/CC5597,\".\")))","v":6.5650050096945467E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+(1-$I5597)*(BL5597)+$I5597*BC5597,IF(D5597=24,\".\",IFERROR((CD5598-CD5597)/CD5597,\".\")))","v":8.3100753233081193E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BM5597)+$I5597*BG5597,IF($D5597=24,\".\",IFERROR((CE5598-CE5597)/CE5597,\".\")))","v":9.8213084360627478E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BN5597)+$I5597*BH5597,IF($D5597=24,\".\",IFERROR((CF5598-CF5597)/CF5597,\".\")))","v":7.8940510559382338E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+$AV5597+(1-$I5597)*(BO5597)+$I5597*BI5597,IF($D5597=24,\".\",IFERROR((CG5598-CG5597)/CG5597,\".\")))","v":5.4342032949619812E-2},{"$f":"IFERROR(AV5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BP5597,IF($D5597=24,\".\",IFERROR((CH5598-CH5597)/CH5597,\".\")))","v":3.1076974421531345E-2},{"$f":"IFERROR(AW5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BQ5597,IF(D5597=24,\".\",IFERROR((CI5598-CI5597)/CI5597,\".\")))","v":2.768651775375286E-2},{"$f":"IFERROR(AW5597+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5597,Table1[Country Code],0)))+BR5597,IF(D5597=24,\".\",IFERROR((CJ5598-CJ5597)/CJ5597,\".\")))","v":2.3936066185377136E-2},13088876.404485445,13844533.263696969,14622007.349191589,4443876.7393325884,4118727.9484130153,3787074.6447205292,12788729.459550558,12674336.095576901,12555873.881472409,30321482.603368595,30637597.307686884,30964955.875384528,4.7883445309048533E-2,5.1731766197051596E-2,5.5593019243866025E-2,0.43167006625960053,0.45188051545489227,0.4722114705422622,0.14655868901472818,0.13443377778777837,0.12230195515088881,0.42177124472567118,0.41368570675732941,0.40548657430684898,1623.2926068509339,1640.2161415325704,1657.7416283197456,1.8799881889083103E-2,2.2612932616110193E-2,2.6642763590475127E-2]
["Zambia","ZMB",2021,{"$f":"C5598-'Initial Conditions and Settings'!$B$9","v":5},"ZMB2021",8114.9541015625,{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,G5597*F5598/F5597,\"\")),\".\")","v":7567.9176813394033},19235,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5598,Table1[Country Code],0)),MAX(IF(D5598>0,K5597*EXP(growthb),\".\"),0.001)),\".\")","v":51.141214134105894},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5598,Table1[Country Code],0))*EXP(D5598*INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5598,Table1[Country Code],0))*EXP(D5598*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,Q5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))+growthdif),IF($D5598>1,Q5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(T5597-LN(Z5597)+LN(Z5596))+growthdif),\".\"))),\".\")","v":6318.4434204970566},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,R5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))),IF($D5598>1,R5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(U5597-LN(AA5597)+LN(AA5596))),\".\"))),\".\")","v":6105.4607839956143},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Minimum wage, W],MATCH($B5598,Table1[Country Code],0)),IF($D5598=1,S5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5598,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5598,Table1[Country Code],0)))-growthdif),IF($D5598>1,S5597*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5597)*(V5597-LN(AB5597)+LN(AB5596))-growthdif),\".\"))),\".\")","v":5899.2438784072456},{"$f":"IFERROR(IF(IFERROR(AND(AC5597/$G5597=mininf,AF5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(W5597/Z5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AC5597/$G5597>mininf,AF5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(W5597/Z5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AC5597/$G5597=mininf,AF5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(Q5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":7.6457925564926532E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5597/$G5597=mininf,AG5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(X5597/AA5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AD5597/$G5597>mininf,AG5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(X5597/AA5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AD5597/$G5597=mininf,AG5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(R5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":7.9473920194116962E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5597/$G5597=mininf,AH5597/$G5597>minfor,$B5598=$B5597),FALSE),$P5597*$I5597*(Y5597/AB5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AE5597/$G5597>mininf,AH5597/$G5597=minfor,$B5598=$B5597),FALSE),($J5597*$P5597*$I5597/$M5597)*(Y5597/AB5597)^(-(1-$I5597))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0)),IF(IFERROR(AND(AE5597/$G5597=mininf,AH5597/$G5597=minfor),FALSE),0,((($P5598*($I5598^$I5598)*((1-$I5598)^(1-$I5598)))^(1/$I5598))*(S5598^(-(1-$I5598)/$I5598)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5598,Table1[Country Code],0))))),\".\")","v":8.2601615087495917E-2},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,W5597*EXP(T5597),\"\")),\".\")","v":101438266.97526272},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,X5597*EXP(U5597),\"\")),\".\")","v":102016002.68160239},{"$f":"IFERROR(IF($D5598=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5598,Table1[Country Code],0)),IF($D5598>0,Y5597*EXP(V5597),\"\")),\".\")","v":102609077.31729271},2049.4885110792807,2117.3613124415174,2188.5186521600235,963.64240809619844,906.6479606358331,841.81868288445003,1085.8461029830823,1210.7133518056844,1346.6999692755737,5518.4291702601222,5450.5563688978855,5379.3990291793798,0.1434801683507351,0.15997972002140054,0.17794854885858494,0.12733257002415607,0.11980150932024548,0.11123517965320433,0.72918726162510883,0.72021877065835394,0.7108162714882108,null,2.5000000000000022E-3,2.4999999999999467E-3,79354866.777523965,82615837.934365228,85792364.877153322,6.4811664575760375E-2,7.6706499019369545E-2,8.7303660450498199E-2,22083400.197738752,19400164.747237161,16816712.440139383,0.11722275253248426,9.1174011064904192E-2,5.8263324840524433E-2,2.6244247007441324E-2,5.3445592613072357E-2,7.9453808954455418E-2,6.8655334964162762E-2,5.7913104658608106E-2,4.0413473344480977E-2,2.9748885246094758E-2,2.5980966503967196E-2,2.1681551536570254E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BJ5598)+$I5598*BA5598,IF(D5598=24,\".\",IFERROR((CB5599-CB5598)/CB5598,\".\")))","v":4.5527955791600849E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BK5598)+$I5598*BB5598,IF(D5598=24,\".\",IFERROR((CC5599-CC5598)/CC5598,\".\")))","v":6.5076045816220951E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+(1-$I5598)*(BL5598)+$I5598*BC5598,IF(D5598=24,\".\",IFERROR((CD5599-CD5598)/CD5598,\".\")))","v":8.3378734702476809E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BM5598)+$I5598*BG5598,IF($D5598=24,\".\",IFERROR((CE5599-CE5598)/CE5598,\".\")))","v":9.5439043748323515E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BN5598)+$I5598*BH5598,IF($D5598=24,\".\",IFERROR((CF5599-CF5598)/CF5598,\".\")))","v":7.7043557861756151E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+$AV5598+(1-$I5598)*(BO5598)+$I5598*BI5598,IF($D5598=24,\".\",IFERROR((CG5599-CG5598)/CG5598,\".\")))","v":5.1838399092502707E-2},{"$f":"IFERROR(AV5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BP5598,IF($D5598=24,\".\",IFERROR((CH5599-CH5598)/CH5598,\".\")))","v":3.2248885246094761E-2},{"$f":"IFERROR(AW5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BQ5598,IF(D5598=24,\".\",IFERROR((CI5599-CI5598)/CI5598,\".\")))","v":2.8480966503967142E-2},{"$f":"IFERROR(AW5598+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5598,Table1[Country Code],0)))+BR5598,IF(D5598=24,\".\",IFERROR((CJ5599-CJ5598)/CJ5598,\".\")))","v":2.4181551536570201E-2},13721714.330131654,14783925.780218985,15889023.099600308,4902475.1945951125,4457040.0324991476,3998566.3823058717,13192404.489275193,13030147.183479484,12860037.831889665,31816594.014001958,32271112.996197615,32747627.313795842,4.771250768721115E-2,5.1952866909955597E-2,5.6280767200638626E-2,0.43127540063191405,0.45811638978677061,0.48519616237682717,0.15408548106807454,0.13811237415407099,0.12210247612722053,0.41463911830001143,0.40377123605915849,0.39270136149595236,1654.0989869509726,1677.7287754716722,1702.5020698620142,1.8788744173988903E-2,2.2994267306710725E-2,2.7509420499352011E-2]
["Zambia","ZMB",2022,{"$f":"C5599-'Initial Conditions and Settings'!$B$9","v":6},"ZMB2022",8398.02734375,{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,G5598*F5599/F5598,\"\")),\".\")","v":7831.9086993850096},19804,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5599,Table1[Country Code],0)),MAX(IF(D5599>0,K5598*EXP(growthb),\".\"),0.001)),\".\")","v":51.269227118998856},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5599,Table1[Country Code],0))*EXP(D5599*INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5599,Table1[Country Code],0))*EXP(D5599*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,Q5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))+growthdif),IF($D5599>1,Q5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(T5598-LN(Z5598)+LN(Z5597))+growthdif),\".\"))),\".\")","v":6441.4688240717169},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,R5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))),IF($D5599>1,R5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(U5598-LN(AA5598)+LN(AA5597))),\".\"))),\".\")","v":6176.884600497312},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Minimum wage, W],MATCH($B5599,Table1[Country Code],0)),IF($D5599=1,S5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5599,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5599,Table1[Country Code],0)))-growthdif),IF($D5599>1,S5598*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5598)*(V5598-LN(AB5598)+LN(AB5597))-growthdif),\".\"))),\".\")","v":5922.4434711563781},{"$f":"IFERROR(IF(IFERROR(AND(AC5598/$G5598=mininf,AF5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(W5598/Z5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AC5598/$G5598>mininf,AF5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(W5598/Z5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AC5598/$G5598=mininf,AF5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(Q5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":7.4806668456438408E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5598/$G5598=mininf,AG5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(X5598/AA5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AD5598/$G5598>mininf,AG5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(X5598/AA5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AD5598/$G5598=mininf,AG5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(R5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":7.8439326014209887E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5598/$G5598=mininf,AH5598/$G5598>minfor,$B5599=$B5598),FALSE),$P5598*$I5598*(Y5598/AB5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AE5598/$G5598>mininf,AH5598/$G5598=minfor,$B5599=$B5598),FALSE),($J5598*$P5598*$I5598/$M5598)*(Y5598/AB5598)^(-(1-$I5598))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0)),IF(IFERROR(AND(AE5598/$G5598=mininf,AH5598/$G5598=minfor),FALSE),0,((($P5599*($I5599^$I5599)*((1-$I5599)^(1-$I5599)))^(1/$I5599))*(S5599^(-(1-$I5599)/$I5599)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5599,Table1[Country Code],0))))),\".\")","v":8.2238872957764386E-2},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,W5598*EXP(T5598),\"\")),\".\")","v":109498224.21095562},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,X5598*EXP(U5598),\"\")),\".\")","v":110454493.23514235},{"$f":"IFERROR(IF($D5599=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5599,Table1[Country Code],0)),IF($D5599>0,Y5598*EXP(V5598),\"\")),\".\")","v":111444645.73146404},2146.8461229400455,2237.8859808449065,2334.6023651441415,1032.1255697964721,960.7049553037242,876.53630454389202,1114.7205531435734,1277.1810255411824,1458.0660606002493,5685.0625764449642,5594.0227185401036,5497.3063342408677,0.14233063687669203,0.16307404421625488,0.18616995122973565,0.1317846784753145,0.12266549473172002,0.11191860607526247,0.72588468464799338,0.71426046105202501,0.70191144269500194,null,2.5000000000001132E-3,2.4999999999999467E-3,84668314.6657812,89202396.312305003,93619030.070659086,6.2723781911497412E-2,7.5709982104068985E-2,8.7107571054712452E-2,24829909.54517442,21252096.922837347,17825615.660804957,0.11494418057862177,8.9814760021486251E-2,5.6272189130986305E-2,2.4326703824274709E-2,5.2631668281197364E-2,7.9485380998025157E-2,6.6547102491401056E-2,5.6736446198612178E-2,3.8649999074302777E-2,3.0628584019046556E-2,2.6493841068768731E-2,2.1616219497101241E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BJ5599)+$I5599*BA5599,IF(D5599=24,\".\",IFERROR((CB5600-CB5599)/CB5599,\".\")))","v":4.352524286788606E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BK5599)+$I5599*BB5599,IF(D5599=24,\".\",IFERROR((CC5600-CC5599)/CC5599,\".\")))","v":6.4170825192633174E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+(1-$I5599)*(BL5599)+$I5599*BC5599,IF(D5599=24,\".\",IFERROR((CD5600-CD5599)/CD5599,\".\")))","v":8.3296476026368804E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BM5599)+$I5599*BG5599,IF($D5599=24,\".\",IFERROR((CE5600-CE5599)/CE5599,\".\")))","v":9.3245641535011525E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BN5599)+$I5599*BH5599,IF($D5599=24,\".\",IFERROR((CF5600-CF5599)/CF5599,\".\")))","v":7.5775603110049328E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+$AV5599+(1-$I5599)*(BO5599)+$I5599*BI5599,IF($D5599=24,\".\",IFERROR((CG5600-CG5599)/CG5599,\".\")))","v":4.9961094102644654E-2},{"$f":"IFERROR(AV5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BP5599,IF($D5599=24,\".\",IFERROR((CH5600-CH5599)/CH5599,\".\")))","v":3.312858401904667E-2},{"$f":"IFERROR(AW5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BQ5599,IF(D5599=24,\".\",IFERROR((CI5600-CI5599)/CI5599,\".\")))","v":2.8993841068768678E-2},{"$f":"IFERROR(AW5599+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5599,Table1[Country Code],0)))+BR5599,IF(D5599=24,\".\",IFERROR((CJ5600-CJ5599)/CJ5599,\".\")))","v":2.4116219497101188E-2},14360875.381252615,15777999.61742539,17270627.642233294,5393417.6863499172,4814000.4542649062,4211312.2250812352,13624779.156805161,13406593.702952813,13174803.927694824,33379072.224407692,33998593.774643108,34656743.795009352,4.7315363093787796E-2,5.1942727453253887E-2,5.6748281451914691E-2,0.43023590604029877,0.46407800634369079,0.49833382340785004,0.16158081477190078,0.14159410492604824,0.12151494237285135,0.40818327918780051,0.39432788873026103,0.38015123421929858,1685.4712292672032,1716.7538767240512,1749.9870629675495,1.8567929734370381E-2,2.3156677511880552E-2,2.8163945965103743E-2]
["Zambia","ZMB",2023,{"$f":"C5600-'Initial Conditions and Settings'!$B$9","v":7},"ZMB2023",8693.2177734375,{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,G5599*F5600/F5599,\"\")),\".\")","v":8107.2000743250182},20386,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5600,Table1[Country Code],0)),MAX(IF(D5600>0,K5599*EXP(growthb),\".\"),0.001)),\".\")","v":51.397560536728207},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5600,Table1[Country Code],0))*EXP(D5600*INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5600,Table1[Country Code],0))*EXP(D5600*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,Q5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))+growthdif),IF($D5600>1,Q5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(T5599-LN(Z5599)+LN(Z5598))+growthdif),\".\"))),\".\")","v":6566.3303591781614},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,R5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))),IF($D5600>1,R5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(U5599-LN(AA5599)+LN(AA5598))),\".\"))),\".\")","v":6248.573460167886},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Minimum wage, W],MATCH($B5600,Table1[Country Code],0)),IF($D5600=1,S5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5600,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5600,Table1[Country Code],0)))-growthdif),IF($D5600>1,S5599*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5599)*(V5599-LN(AB5599)+LN(AB5598))-growthdif),\".\"))),\".\")","v":5945.0575308187381},{"$f":"IFERROR(IF(IFERROR(AND(AC5599/$G5599=mininf,AF5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(W5599/Z5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AC5599/$G5599>mininf,AF5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(W5599/Z5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AC5599/$G5599=mininf,AF5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(Q5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":7.3194033966318198E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5599/$G5599=mininf,AG5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(X5599/AA5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AD5599/$G5599>mininf,AG5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(X5599/AA5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AD5599/$G5599=mininf,AG5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(R5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":7.7424676114931507E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5599/$G5599=mininf,AH5599/$G5599>minfor,$B5600=$B5599),FALSE),$P5599*$I5599*(Y5599/AB5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AE5599/$G5599>mininf,AH5599/$G5599=minfor,$B5600=$B5599),FALSE),($J5599*$P5599*$I5599/$M5599)*(Y5599/AB5599)^(-(1-$I5599))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0)),IF(IFERROR(AND(AE5599/$G5599=mininf,AH5599/$G5599=minfor),FALSE),0,((($P5600*($I5600^$I5600)*((1-$I5600)^(1-$I5600)))^(1/$I5600))*(S5600^(-(1-$I5600)/$I5600)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5600,Table1[Country Code],0))))),\".\")","v":8.1888010856692603E-2},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,W5599*EXP(T5599),\"\")),\".\")","v":118003584.40642464},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,X5599*EXP(U5599),\"\")),\".\")","v":119467328.96654904},{"$f":"IFERROR(IF($D5600=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5600,Table1[Country Code],0)),IF($D5600>0,Y5599*EXP(V5599),\"\")),\".\")","v":120997137.67598015},2245.3180390735092,2362.9894648208397,2489.7691170366465,1103.1474787932232,1016.7878693834023,911.07764348361093,1142.1705602802861,1346.2015954374374,1578.6914735530356,5861.8820352515086,5744.2106095041781,5617.4309572883722,0.14088348009289509,0.1660501261959442,0.19472708938720412,0.136070094321074,0.12541788287716052,0.11237882809490977,0.72304642558603094,0.70853199092689523,0.6928940825178862,null,2.5000000000001132E-3,2.5000000000003908E-3,90149123.293677017,96218138.117292464,102139675.74424022,6.058298512714444E-2,7.466885000883039E-2,8.6859688912582556E-2,27854461.112747625,23249190.849256575,18857461.931739926,0.11295166644831767,8.8749751556679968E-2,5.4521254248392381E-2,2.2236282236076654E-2,5.1640052002136727E-2,7.9320076832538611E-2,6.4604963557250095E-2,5.5720953549990959E-2,3.6981642168343321E-2,3.1081779469657178E-2,2.6584262273233961E-2,2.1087634115287912E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BJ5600)+$I5600*BA5600,IF(D5600=24,\".\",IFERROR((CB5601-CB5600)/CB5600,\".\")))","v":4.1409633681610547E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BK5600)+$I5600*BB5600,IF(D5600=24,\".\",IFERROR((CC5601-CC5600)/CC5600,\".\")))","v":6.3154451005483558E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+(1-$I5600)*(BL5600)+$I5600*BC5600,IF(D5600=24,\".\",IFERROR((CD5601-CD5600)/CD5600,\".\")))","v":8.3089882872560583E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BM5600)+$I5600*BG5600,IF($D5600=24,\".\",IFERROR((CE5601-CE5600)/CE5600,\".\")))","v":9.1278315002783994E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BN5600)+$I5600*BH5600,IF($D5600=24,\".\",IFERROR((CF5601-CF5600)/CF5600,\".\")))","v":7.4735352553335577E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+$AV5600+(1-$I5600)*(BO5600)+$I5600*BI5600,IF($D5600=24,\".\",IFERROR((CG5601-CG5600)/CG5600,\".\")))","v":4.8251448208367964E-2},{"$f":"IFERROR(AV5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BP5600,IF($D5600=24,\".\",IFERROR((CH5601-CH5600)/CH5600,\".\")))","v":3.3581779469657291E-2},{"$f":"IFERROR(AW5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BQ5600,IF(D5600=24,\".\",IFERROR((CI5601-CI5600)/CI5600,\".\")))","v":2.9084262273234351E-2},{"$f":"IFERROR(AW5600+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5600,Table1[Country Code],0)))+BR5600,IF(D5600=24,\".\",IFERROR((CJ5601-CJ5600)/CJ5600,\".\")))","v":2.3587634115288303E-2},14999738.450655941,16823679.122572076,18770823.26737161,5920523.6810053457,5192960.9070979375,4427058.5780056892,14083708.667999309,13800992.286330873,13496392.55605652,35003970.799660593,35817632.316000886,36694274.401433818,4.6694848080417822E-2,5.17058091951349E-2,5.7001412291349918E-2,0.42851534005968778,0.46970383117860076,0.5115463808336852,0.1691386304396858,0.14498336632871389,0.12064712138939865,0.40234602950062648,0.38531280249268535,0.36780649777691621,1717.0592955783673,1756.972055135921,1799.9742176706475,1.8041669846799557E-2,2.3009093223860688E-2,2.8520410193179302E-2]
["Zambia","ZMB",2024,{"$f":"C5601-'Initial Conditions and Settings'!$B$9","v":8},"ZMB2024",8998.134765625,{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,G5600*F5601/F5600,\"\")),\".\")","v":8391.5623353601477},20983,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5601,Table1[Country Code],0)),MAX(IF(D5601>0,K5600*EXP(growthb),\".\"),0.001)),\".\")","v":51.52621518937822},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5601,Table1[Country Code],0))*EXP(D5601*INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5601,Table1[Country Code],0))*EXP(D5601*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,Q5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))+growthdif),IF($D5601>1,Q5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(T5600-LN(Z5600)+LN(Z5599))+growthdif),\".\"))),\".\")","v":6693.4436183949865},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,R5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))),IF($D5601>1,R5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(U5600-LN(AA5600)+LN(AA5599))),\".\"))),\".\")","v":6320.9378448771358},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Minimum wage, W],MATCH($B5601,Table1[Country Code],0)),IF($D5601=1,S5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5601,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5601,Table1[Country Code],0)))-growthdif),IF($D5601>1,S5600*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5600)*(V5600-LN(AB5600)+LN(AB5599))-growthdif),\".\"))),\".\")","v":5967.5115416475464},{"$f":"IFERROR(IF(IFERROR(AND(AC5600/$G5600=mininf,AF5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(W5600/Z5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AC5600/$G5600>mininf,AF5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(W5600/Z5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AC5600/$G5600=mininf,AF5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(Q5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":7.1614120037441373E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5600/$G5600=mininf,AG5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(X5600/AA5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AD5600/$G5600>mininf,AG5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(X5600/AA5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AD5600/$G5600=mininf,AG5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(R5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":7.6423806773906464E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5600/$G5600=mininf,AH5600/$G5600>minfor,$B5601=$B5600),FALSE),$P5600*$I5600*(Y5600/AB5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AE5600/$G5600>mininf,AH5600/$G5600=minfor,$B5601=$B5600),FALSE),($J5600*$P5600*$I5600/$M5600)*(Y5600/AB5600)^(-(1-$I5600))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0)),IF(IFERROR(AND(AE5600/$G5600=mininf,AH5600/$G5600=minfor),FALSE),0,((($P5601*($I5601^$I5601)*((1-$I5601)^(1-$I5601)))^(1/$I5601))*(S5601^(-(1-$I5601)/$I5601)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5601,Table1[Country Code],0))))),\".\")","v":8.1542262989023756E-2},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,W5600*EXP(T5600),\"\")),\".\")","v":126964692.2843053},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,X5600*EXP(U5600),\"\")),\".\")","v":129084549.52456033},{"$f":"IFERROR(IF($D5601=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5601,Table1[Country Code],0)),IF($D5601>0,Y5600*EXP(V5600),\"\")),\".\")","v":131322338.56342085},2344.6214951104835,2492.5982346414335,2654.41522044351,1176.7688288170716,1075.0524640782889,945.40155640269199,1167.8526662934123,1417.5457705631447,1709.0136640408182,6046.9408402496647,5898.9641007187147,5737.1471149166373,0.13916987321566388,0.16892513144899457,0.20365857938508314,0.14023238841454272,0.12811112175717992,0.11266097046303088,0.72059773836979335,0.70296374679382556,0.68368045015188594,null,2.5000000000000577E-3,2.4999999999999467E-3,95779455.477080405,103677667.56027025,111408200.23446211,5.8419141772898087E-2,7.361728049111349E-2,8.659548591930033E-2,31185236.8072249,25406881.964290082,19914138.328958735,0.11108445649488985,8.7795418457574215E-2,5.2791455064543413E-2,2.0081824599071929E-2,5.0591568083968141E-2,7.908761531498687E-2,6.2747139321059464E-2,5.4769706050425526E-2,3.5283584460232831E-2,3.1370269738351553E-2,2.6516425541993627E-2,2.0357738576436191E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BJ5601)+$I5601*BA5601,IF(D5601=24,\".\",IFERROR((CB5602-CB5601)/CB5601,\".\")))","v":3.9250483185985008E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BK5601)+$I5601*BB5601,IF(D5601=24,\".\",IFERROR((CC5602-CC5601)/CC5601,\".\")))","v":6.2104424287540816E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+(1-$I5601)*(BL5601)+$I5601*BC5601,IF(D5601=24,\".\",IFERROR((CD5602-CD5601)/CD5601,\".\")))","v":8.28415506171436E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BM5601)+$I5601*BG5601,IF($D5601=24,\".\",IFERROR((CE5602-CE5601)/CE5601,\".\")))","v":8.9415797907974714E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BN5601)+$I5601*BH5601,IF($D5601=24,\".\",IFERROR((CF5602-CF5601)/CF5601,\".\")))","v":7.3782562253999928E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+$AV5601+(1-$I5601)*(BO5601)+$I5601*BI5601,IF($D5601=24,\".\",IFERROR((CG5602-CG5601)/CG5601,\".\")))","v":4.653751976238818E-2},{"$f":"IFERROR(AV5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BP5601,IF($D5601=24,\".\",IFERROR((CH5602-CH5601)/CH5601,\".\")))","v":3.387026973835161E-2},{"$f":"IFERROR(AW5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BQ5601,IF(D5601=24,\".\",IFERROR((CI5602-CI5601)/CI5601,\".\")))","v":2.9016425541993573E-2},{"$f":"IFERROR(AW5601+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5601,Table1[Country Code],0)))+BR5601,IF(D5601=24,\".\",IFERROR((CJ5602-CJ5601)/CJ5601,\".\")))","v":2.2857738576436137E-2},15633911.952854421,17920437.415996205,20397117.529993888,6486371.0858993568,5595929.1135908337,4645908.007831607,14564695.664888728,14208278.059079671,13818524.758381004,36684978.703642502,37724644.588666707,38861550.296206497,4.5984293158901943E-2,5.1374741906973651E-2,5.7172142890282024E-2,0.42616658112717148,0.47503263745471808,0.52486628491465437,0.17681272594701863,0.14833616524705368,0.11955024883001442,0.39702069292580999,0.3766311972982283,0.35558346625533133,1748.3190536931088,1797.8670632734454,1852.0492921034406,1.748921497357081E-2,2.2830219999364409E-2,2.8857274705644365E-2]
["Zambia","ZMB",2025,{"$f":"C5602-'Initial Conditions and Settings'!$B$9","v":9},"ZMB2025",9311.8798828125,{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,G5601*F5602/F5601,\"\")),\".\")","v":8684.1576094775937},21594,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5602,Table1[Country Code],0)),MAX(IF(D5602>0,K5601*EXP(growthb),\".\"),0.001)),\".\")","v":51.655191881040899},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5602,Table1[Country Code],0))*EXP(D5602*INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5602,Table1[Country Code],0))*EXP(D5602*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,Q5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))+growthdif),IF($D5602>1,Q5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(T5601-LN(Z5601)+LN(Z5600))+growthdif),\".\"))),\".\")","v":6822.9855599896446},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,R5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))),IF($D5602>1,R5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(U5601-LN(AA5601)+LN(AA5600))),\".\"))),\".\")","v":6394.1304126651339},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Minimum wage, W],MATCH($B5602,Table1[Country Code],0)),IF($D5602=1,S5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5602,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5602,Table1[Country Code],0)))-growthdif),IF($D5602>1,S5601*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5601)*(V5601-LN(AB5601)+LN(AB5600))-growthdif),\".\"))),\".\")","v":5989.9552937298922},{"$f":"IFERROR(IF(IFERROR(AND(AC5601/$G5601=mininf,AF5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(W5601/Z5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AC5601/$G5601>mininf,AF5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(W5601/Z5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AC5601/$G5601=mininf,AF5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(Q5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":7.0064585529675871E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5601/$G5601=mininf,AG5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(X5601/AA5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AD5601/$G5601>mininf,AG5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(X5601/AA5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AD5601/$G5601=mininf,AG5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(R5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":7.5434527555693048E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5601/$G5601=mininf,AH5601/$G5601>minfor,$B5602=$B5601),FALSE),$P5601*$I5601*(Y5601/AB5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AE5601/$G5601>mininf,AH5601/$G5601=minfor,$B5602=$B5601),FALSE),($J5601*$P5601*$I5601/$M5601)*(Y5601/AB5601)^(-(1-$I5601))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0)),IF(IFERROR(AND(AE5601/$G5601=mininf,AH5601/$G5601=minfor),FALSE),0,((($P5602*($I5602^$I5602)*((1-$I5602)^(1-$I5602)))^(1/$I5602))*(S5602^(-(1-$I5602)/$I5602)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5602,Table1[Country Code],0))))),\".\")","v":8.1199263458170301E-2},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,W5601*EXP(T5601),\"\")),\".\")","v":136390644.49813613},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,X5601*EXP(U5601),\"\")),\".\")","v":139336437.05333504},{"$f":"IFERROR(IF($D5602=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5602,Table1[Country Code],0)),IF($D5602>0,Y5601*EXP(V5601),\"\")),\".\")","v":142479362.34797961},2444.5158670589553,2626.6817717037861,2829.0182002885185,1252.9735184663834,1135.5750450284274,979.35417478932004,1191.5423485925721,1491.1067266753589,1849.6640254991989,6239.6417424186384,6057.4758377738071,5855.1394091890752,0.13720874288280574,0.17170424510121923,0.21299291292002095,0.14428267827600583,0.13076398380760612,0.11277480428504499,0.71850857884118846,0.69753177109117459,0.67423228279493386,null,2.5000000000000577E-3,2.5000000000003908E-3,101541476.60640718,111598099.06304258,121485683.11894736,5.6240851674854042E-2,7.2567359455206315E-2,8.6327416380367339E-2,34849167.891728953,27738337.99029246,20993679.229032248,0.10928690226120708,8.6887486830374172E-2,5.0996019239434531E-2,1.7899380546919197E-2,4.9528563563232098E-2,7.8833504211083927E-2,6.0945431133276884E-2,5.3848690938402832E-2,3.3502107070146891E-2,3.1609015061345502E-2,2.640846184297807E-2,1.9543208705181669E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BJ5602)+$I5602*BA5602,IF(D5602=24,\".\",IFERROR((CB5603-CB5602)/CB5602,\".\")))","v":3.707011611088662E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BK5602)+$I5602*BB5602,IF(D5602=24,\".\",IFERROR((CC5603-CC5602)/CC5602,\".\")))","v":6.1047961509219206E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+(1-$I5602)*(BL5602)+$I5602*BC5602,IF(D5602=24,\".\",IFERROR((CD5603-CD5602)/CD5602,\".\")))","v":8.2580460295725633E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BM5602)+$I5602*BG5602,IF($D5602=24,\".\",IFERROR((CE5603-CE5602)/CE5602,\".\")))","v":8.7616166697242037E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BN5602)+$I5602*BH5602,IF($D5602=24,\".\",IFERROR((CF5603-CF5602)/CF5602,\".\")))","v":7.286808888438856E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+$AV5602+(1-$I5602)*(BO5602)+$I5602*BI5602,IF($D5602=24,\".\",IFERROR((CG5603-CG5602)/CG5602,\".\")))","v":4.4749063154790769E-2},{"$f":"IFERROR(AV5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BP5602,IF($D5602=24,\".\",IFERROR((CH5603-CH5602)/CH5602,\".\")))","v":3.410901506134556E-2},{"$f":"IFERROR(AW5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BQ5602,IF(D5602=24,\".\",IFERROR((CI5603-CI5602)/CI5602,\".\")))","v":2.8908461842978461E-2},{"$f":"IFERROR(AW5602+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5602,Table1[Country Code],0)))+BR5602,IF(D5602=24,\".\",IFERROR((CJ5603-CJ5602)/CJ5602,\".\")))","v":2.204320870518206E-2},16259752.477126533,19068661.739128944,22158809.642321341,7093075.4366101651,6024424.4728854764,4867226.9183051419,15066455.234604677,14626591.126871668,14138022.572866838,38419283.148341373,39719677.33888609,41164059.133493319,4.5240847777368365E-2,5.1005537130856302E-2,5.7315434302172327E-2,0.42321852842349283,0.48008098294545992,0.53830477627245776,0.18462279499653772,0.15167355015211781,0.11823972224218532,0.3921586765799695,0.36824546690242221,0.34345550148535703,1779.164728551513,1839.38489112189,1906.2729986798795,1.6914969703153204E-2,2.2623293316469173E-2,2.9176796772374836E-2]
["Zambia","ZMB",2026,{"$f":"C5603-'Initial Conditions and Settings'!$B$9","v":10},"ZMB2026",9634.248046875,{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,G5602*F5603/F5602,\"\")),\".\")","v":8984.7946430548727},22219,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5603,Table1[Country Code],0)),MAX(IF(D5603>0,K5602*EXP(growthb),\".\"),0.001)),\".\")","v":51.784491417820981},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5603,Table1[Country Code],0))*EXP(D5603*INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5603,Table1[Country Code],0))*EXP(D5603*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,Q5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))+growthdif),IF($D5603>1,Q5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(T5602-LN(Z5602)+LN(Z5601))+growthdif),\".\"))),\".\")","v":6955.0490443777471},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,R5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))),IF($D5603>1,R5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(U5602-LN(AA5602)+LN(AA5601))),\".\"))),\".\")","v":6468.2128185596048},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Minimum wage, W],MATCH($B5603,Table1[Country Code],0)),IF($D5603=1,S5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5603,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5603,Table1[Country Code],0)))-growthdif),IF($D5603>1,S5602*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5602)*(V5602-LN(AB5602)+LN(AB5601))-growthdif),\".\"))),\".\")","v":6012.4414942591648},{"$f":"IFERROR(IF(IFERROR(AND(AC5602/$G5602=mininf,AF5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(W5602/Z5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AC5602/$G5602>mininf,AF5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(W5602/Z5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AC5602/$G5602=mininf,AF5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(Q5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":6.8544307516728478E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5602/$G5602=mininf,AG5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(X5602/AA5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AD5602/$G5602>mininf,AG5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(X5602/AA5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AD5602/$G5602=mininf,AG5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(R5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":7.4456019963978923E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5602/$G5602=mininf,AH5602/$G5602>minfor,$B5603=$B5602),FALSE),$P5602*$I5602*(Y5602/AB5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AE5602/$G5602>mininf,AH5602/$G5602=minfor,$B5603=$B5602),FALSE),($J5602*$P5602*$I5602/$M5602)*(Y5602/AB5602)^(-(1-$I5602))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0)),IF(IFERROR(AND(AE5602/$G5602=mininf,AH5602/$G5602=minfor),FALSE),0,((($P5603*($I5603^$I5603)*((1-$I5603)^(1-$I5603)))^(1/$I5603))*(S5603^(-(1-$I5603)/$I5603)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5603,Table1[Country Code],0))))),\".\")","v":8.0858183228416633E-2},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,W5602*EXP(T5602),\"\")),\".\")","v":146289529.95246291},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,X5602*EXP(U5602),\"\")),\".\")","v":150253812.37937868},{"$f":"IFERROR(IF($D5603=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5603,Table1[Country Code],0)),IF($D5603>0,Y5602*EXP(V5602),\"\")),\".\")","v":154531263.25775146},2544.7737606493961,2765.2192058832311,3014.1015553953339,1331.711520311967,1198.4006320249746,1012.7204018977284,1213.0622403374296,1566.8185738582567,2001.3811534976057,6440.0208824054771,6219.5754371716412,5970.6930876595388,0.13501279534253025,0.17438557430685261,0.22275201971863062,0.14821835926337643,0.13338097081064867,0.11271491916407325,0.71676884539409347,0.69223345488249866,0.66453306111729615,null,2.5000000000001132E-3,2.4999999999999467E-3,107415898.64590333,119997555.98369068,132439221.93409872,5.4048747891012994E-2,7.1523283733117893E-2,8.605987774437196E-2,38873631.306559578,30256256.395687997,22092041.323652744,0.1075393494014989,8.6003404752165835E-2,4.9094208449606214E-2,1.5699096868674545E-2,4.8465808567694779E-2,7.8573762940385983E-2,5.9189698379158884E-2,5.2945929586737606E-2,3.1608093645622226E-2,3.1956044956041652E-2,2.6426229411947944E-2,1.8814309544000096E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BJ5603)+$I5603*BA5603,IF(D5603=24,\".\",IFERROR((CB5604-CB5603)/CB5603,\".\")))","v":3.4873922379843769E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BK5603)+$I5603*BB5603,IF(D5603=24,\".\",IFERROR((CC5604-CC5603)/CC5603,\".\")))","v":5.9994546150406336E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+(1-$I5603)*(BL5603)+$I5603*BC5603,IF(D5603=24,\".\",IFERROR((CD5604-CD5603)/CD5603,\".\")))","v":8.2316820342378971E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BM5603)+$I5603*BG5603,IF($D5603=24,\".\",IFERROR((CE5604-CE5603)/CE5603,\".\")))","v":8.5864523890329003E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BN5603)+$I5603*BH5603,IF($D5603=24,\".\",IFERROR((CF5604-CF5603)/CF5603,\".\")))","v":7.1974667169451834E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+$AV5603+(1-$I5603)*(BO5603)+$I5603*BI5603,IF($D5603=24,\".\",IFERROR((CG5604-CG5603)/CG5603,\".\")))","v":4.2851151047614333E-2},{"$f":"IFERROR(AV5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BP5603,IF($D5603=24,\".\",IFERROR((CH5604-CH5603)/CH5603,\".\")))","v":3.4456044956041765E-2},{"$f":"IFERROR(AW5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BQ5603,IF(D5603=24,\".\",IFERROR((CI5604-CI5603)/CI5603,\".\")))","v":2.892622941194789E-2},{"$f":"IFERROR(AW5603+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5603,Table1[Country Code],0)))+BR5603,IF(D5603=24,\".\",IFERROR((CJ5604-CJ5603)/CJ5603,\".\")))","v":2.1314309544000043E-2},16873814.750859134,20269031.967574507,24066374.186234549,7742581.6943021426,6479802.5584562346,5089977.5338707203,15589222.031046303,15055594.414888714,14453130.187365368,40205618.476207577,41804428.940919459,43609481.907470636,4.4531391375747957E-2,5.0662445054394524E-2,5.7492939088948959E-2,0.41968797870487995,0.48485369806677481,0.55186104336891462,0.19257461986025559,0.15500277656259537,0.11671722091701274,0.38773740143486451,0.36014352537062971,0.33142173571407268,1809.5152111349555,1881.4721157981664,1962.7112789716296,1.6340148761855744E-2,2.2406396803976492E-2,2.9493932535680223E-2]
["Zambia","ZMB",2027,{"$f":"C5604-'Initial Conditions and Settings'!$B$9","v":11},"ZMB2027",9966.1396484375,{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,G5603*F5604/F5603,\"\")),\".\")","v":9294.3131305678544},22859,0.5,{"$f":"IFERROR(IF($D5604=0,a,IF(D5604>0,MAX(MIN(J5603*EXP(growtha),0.999),0.001),\".\")),\".\")","v":0.72979594672615},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5604,Table1[Country Code],0)),MAX(IF(D5604>0,K5603*EXP(growthb),\".\"),0.001)),\".\")","v":51.914114607840993},{"$f":"IFERROR(IF($D5604=0,miu,IF(D5604>0,MAX(L5603*EXP(growthmiu),1.001),\".\")),\".\")","v":2.0181390305358398},{"$f":"IFERROR(IF($D5604=0,psi,IF(D5604>0,MAX(M5603*EXP(growthpsi),1.001),\".\")),\".\")","v":1.2647370409292058},0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5604,Table1[Country Code],0))*EXP(D5604*INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5604,Table1[Country Code],0))*EXP(D5604*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,Q5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))+growthdif),IF($D5604>1,Q5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(T5603-LN(Z5603)+LN(Z5602))+growthdif),\".\"))),\".\")","v":7089.6977029504951},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,R5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))),IF($D5604>1,R5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(U5603-LN(AA5603)+LN(AA5602))),\".\"))),\".\")","v":6543.2146542979617},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Minimum wage, W],MATCH($B5604,Table1[Country Code],0)),IF($D5604=1,S5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5604,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5604,Table1[Country Code],0)))-growthdif),IF($D5604>1,S5603*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5603)*(V5603-LN(AB5603)+LN(AB5602))-growthdif),\".\"))),\".\")","v":6034.9885790900753},{"$f":"IFERROR(IF(IFERROR(AND(AC5603/$G5603=mininf,AF5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(W5603/Z5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AC5603/$G5603>mininf,AF5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(W5603/Z5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AC5603/$G5603=mininf,AF5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(Q5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":6.7052581622512777E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5603/$G5603=mininf,AG5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(X5603/AA5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AD5603/$G5603>mininf,AG5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(X5603/AA5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AD5603/$G5603=mininf,AG5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(R5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":7.3487939766228874E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5603/$G5603=mininf,AH5603/$G5603>minfor,$B5604=$B5603),FALSE),$P5603*$I5603*(Y5603/AB5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AE5603/$G5603>mininf,AH5603/$G5603=minfor,$B5604=$B5603),FALSE),($J5603*$P5603*$I5603/$M5603)*(Y5603/AB5603)^(-(1-$I5603))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0)),IF(IFERROR(AND(AE5603/$G5603=mininf,AH5603/$G5603=minfor),FALSE),0,((($P5604*($I5604^$I5604)*((1-$I5604)^(1-$I5604)))^(1/$I5604))*(S5604^(-(1-$I5604)/$I5604)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5604,Table1[Country Code],0))))),\".\")","v":8.0518731523084267E-2},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,W5603*EXP(T5603),\"\")),\".\")","v":156668490.48786059},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,X5603*EXP(U5603),\"\")),\".\")","v":161868125.99082994},{"$f":"IFERROR(IF($D5604=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5604,Table1[Country Code],0)),IF($D5604>0,Y5603*EXP(V5603),\"\")),\".\")","v":167545442.04780096},2645.1711047070335,2908.1868024157243,3210.2221686226098,1412.9146107463246,1263.5608300335314,1045.2418257455272,1232.2564939607087,1644.6259723821925,2164.9803428770824,6649.1420258608214,6386.1263281521296,6084.090961945245,0.13258177087965417,0.17694970561872073,0.23293602361606777,0.15201926069172578,0.13594988809639252,0.11246036270371128,0.71539896842862005,0.68710040628488667,0.65460361368022102,null,2.5000000000000577E-3,2.4999999999999467E-3,113381354.01457517,128894554.03333731,144341744.77893218,5.1840312339965777E-2,7.0486431298292018E-2,8.579444355651944E-2,43287136.473285422,32973571.957492635,23203697.268868774,0.10583448080445379,8.5135230256675243E-2,4.7060180688443864E-2,1.3481733373812865E-2,4.7408375927293633E-2,7.8314063995440719E-2,5.7475901838299315E-2,5.2057174885677959E-2,2.9579801127361804E-2,3.2309297700352957E-2,2.6467881446903263E-2,1.8064756248351799E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BJ5604)+$I5604*BA5604,IF(D5604=24,\".\",IFERROR((CB5605-CB5604)/CB5604,\".\")))","v":3.2661022856889321E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BK5604)+$I5604*BB5604,IF(D5604=24,\".\",IFERROR((CC5605-CC5604)/CC5604,\".\")))","v":5.8947403612792826E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+(1-$I5604)*(BL5604)+$I5604*BC5604,IF(D5604=24,\".\",IFERROR((CD5605-CD5604)/CD5604,\".\")))","v":8.2054253775980079E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BM5604)+$I5604*BG5604,IF($D5604=24,\".\",IFERROR((CE5605-CE5604)/CE5604,\".\")))","v":8.415519132137661E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BN5604)+$I5604*BH5604,IF($D5604=24,\".\",IFERROR((CF5605-CF5604)/CF5604,\".\")))","v":7.1096202571176659E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+$AV5604+(1-$I5604)*(BO5604)+$I5604*BI5604,IF($D5604=24,\".\",IFERROR((CG5605-CG5604)/CG5604,\".\")))","v":4.0819990907902892E-2},{"$f":"IFERROR(AV5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BP5604,IF($D5604=24,\".\",IFERROR((CH5605-CH5604)/CH5604,\".\")))","v":3.4809297700353015E-2},{"$f":"IFERROR(AW5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BQ5604,IF(D5604=24,\".\",IFERROR((CI5605-CI5604)/CI5604,\".\")))","v":2.896788144690321E-2},{"$f":"IFERROR(AW5604+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5604,Table1[Country Code],0)))+BR5604,IF(D5604=24,\".\",IFERROR((CJ5605-CJ5604)/CJ5604,\".\")))","v":2.0564756248351745E-2},17472652.069358133,21522281.526660398,26131263.286435414,8436771.4694662504,6963378.0436129337,5312829.5635727001,16135726.08300465,15497455.876525136,14764495.155045684,42045149.621829033,43983115.446798466,46208588.005053803,4.3818279044334607E-2,5.0307505365890334E-2,5.7666319675780807E-2,0.4155687927505119,0.48933053759444423,0.56550663880007446,0.2006598036955502,0.15831934534141326,0.11497493848960802,0.38377140355393791,0.35235011706414254,0.31951842271031744,1839.3258507296484,1924.1049672688423,2021.461481475734,1.581646860693553E-2,2.2231373851284708E-2,2.986068246025475E-2]
["Zambia","ZMB",2028,{"$f":"C5605-'Initial Conditions and Settings'!$B$9","v":12},"ZMB2028",10307.8232421875,{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,G5604*F5605/F5604,\"\")),\".\")","v":9612.963523188846},23513,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5605,Table1[Country Code],0)),MAX(IF(D5605>0,K5604*EXP(growthb),\".\"),0.001)),\".\")","v":52.044062261246296},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5605,Table1[Country Code],0))*EXP(D5605*INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5605,Table1[Country Code],0))*EXP(D5605*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,Q5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))+growthdif),IF($D5605>1,Q5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(T5604-LN(Z5604)+LN(Z5603))+growthdif),\".\"))),\".\")","v":7226.9853994208388},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,R5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))),IF($D5605>1,R5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(U5604-LN(AA5604)+LN(AA5603))),\".\"))),\".\")","v":6619.1542814699915},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Minimum wage, W],MATCH($B5605,Table1[Country Code],0)),IF($D5605=1,S5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5605,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5605,Table1[Country Code],0)))-growthdif),IF($D5605>1,S5604*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5604)*(V5604-LN(AB5604)+LN(AB5603))-growthdif),\".\"))),\".\")","v":6057.6028461619471},{"$f":"IFERROR(IF(IFERROR(AND(AC5604/$G5604=mininf,AF5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(W5604/Z5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AC5604/$G5604>mininf,AF5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(W5604/Z5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AC5604/$G5604=mininf,AF5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(Q5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":6.5588849394840679E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5604/$G5604=mininf,AG5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(X5604/AA5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AD5604/$G5604>mininf,AG5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(X5604/AA5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AD5604/$G5604=mininf,AG5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(R5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":7.2530106975269917E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5604/$G5604=mininf,AH5604/$G5604>minfor,$B5605=$B5604),FALSE),$P5604*$I5604*(Y5604/AB5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AE5604/$G5604>mininf,AH5604/$G5604=minfor,$B5605=$B5604),FALSE),($J5604*$P5604*$I5604/$M5604)*(Y5604/AB5604)^(-(1-$I5604))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0)),IF(IFERROR(AND(AE5604/$G5604=mininf,AH5604/$G5604=minfor),FALSE),0,((($P5605*($I5605^$I5605)*((1-$I5605)^(1-$I5605)))^(1/$I5605))*(S5605^(-(1-$I5605)/$I5605)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5605,Table1[Country Code],0))))),\".\")","v":8.0180806634038912E-2},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,W5604*EXP(T5604),\"\")),\".\")","v":167533717.41420013},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,X5604*EXP(U5604),\"\")),\".\")","v":174211470.05024803},{"$f":"IFERROR(IF($D5605=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5605,Table1[Country Code],0)),IF($D5605>0,Y5604*EXP(V5604),\"\")),\".\")","v":181593984.7148931},2745.4842191267148,3055.5531974902487,3417.9662089525036,1496.5022810068895,1331.080429743186,1076.6216881364221,1248.9819381198251,1724.4727677470628,2341.3445208160815,6867.4793040621316,6557.4103256985973,6194.9973142363424,0.12992683630880028,0.17939033718241079,0.24356115730265482,0.15567543530119049,0.13846722985396653,0.11199685565635865,0.71439772839000926,0.68214243296362265,0.64444198704098654,null,2.5000000000000577E-3,2.5000000000003908E-3,119414097.49185061,138307724.56567565,157272215.25858259,4.9611588213473112E-2,6.9457170417297931E-2,8.553169624804724E-2,48119619.922349513,35903745.484572381,24321769.456310511,0.1041692198201325,8.428014248217508E-2,4.4871429983821542E-2,1.1244445545564474E-2,4.6357924019994279E-2,7.8056441898049833E-2,5.5802077152225849E-2,5.1180896084872529E-2,2.7396175633823461E-2,3.2754847688053701E-2,2.6626871698546495E-2,1.7392821720088492E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BJ5605)+$I5605*BA5605,IF(D5605=24,\".\",IFERROR((CB5606-CB5605)/CB5605,\".\")))","v":3.0428016879518793E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BK5605)+$I5605*BB5605,IF(D5605=24,\".\",IFERROR((CC5606-CC5605)/CC5605,\".\")))","v":5.7907547218646105E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+(1-$I5605)*(BL5605)+$I5605*BC5605,IF(D5605=24,\".\",IFERROR((CD5606-CD5605)/CD5605,\".\")))","v":8.1794069073048536E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BM5605)+$I5605*BG5605,IF($D5605=24,\".\",IFERROR((CE5606-CE5605)/CE5605,\".\")))","v":8.2485648486179231E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BN5605)+$I5605*BH5605,IF($D5605=24,\".\",IFERROR((CF5606-CF5605)/CF5605,\".\")))","v":7.0230519283523862E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+$AV5605+(1-$I5605)*(BO5605)+$I5605*BI5605,IF($D5605=24,\".\",IFERROR((CG5606-CG5605)/CG5605,\".\")))","v":3.8633802808822559E-2},{"$f":"IFERROR(AV5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BP5605,IF($D5605=24,\".\",IFERROR((CH5606-CH5605)/CH5605,\".\")))","v":3.5254847688053759E-2},{"$f":"IFERROR(AW5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BQ5605,IF(D5605=24,\".\",IFERROR((CI5606-CI5605)/CI5605,\".\")))","v":2.9126871698546886E-2},{"$f":"IFERROR(AW5605+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5605,Table1[Country Code],0)))+BR5605,IF(D5605=24,\".\",IFERROR((CJ5606-CJ5605)/CJ5605,\".\")))","v":1.9892821720088882E-2},18052748.461864632,22829102.60782275,28365870.466282353,9177500.5785838347,7476471.1573994346,5534186.3736796062,16707289.524999095,15952949.837193117,15071266.931131033,43937538.565447561,46258523.602415301,48971323.771092996,4.3137017479641993E-2,4.9973780659416475E-2,5.7866041618704442E-2,0.41087300407085836,0.4935112673295689,0.57923430044229851,0.20887607449637638,0.16162364414520711,0.11300871505022189,0.38025092143276529,0.34486508852522402,0.30775698450747957,1868.6487715496773,1967.3594863443755,2082.7339672135836,1.5373278090995868E-2,2.2124765693967596E-2,3.0300596053197459E-2]
["Zambia","ZMB",2029,{"$f":"C5606-'Initial Conditions and Settings'!$B$9","v":13},{"$f":"B5606&C5606","v":"ZMB2029"},10660.25390625,{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,G5605*F5606/F5605,\"\")),\".\")","v":9941.6365163597166},24180,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5606,Table1[Country Code],0)),MAX(IF(D5606>0,K5605*EXP(growthb),\".\"),0.001)),\".\")","v":52.174335190210144},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5606,Table1[Country Code],0))*EXP(D5606*INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5606,Table1[Country Code],0))*EXP(D5606*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,Q5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))+growthdif),IF($D5606>1,Q5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(T5605-LN(Z5605)+LN(Z5604))+growthdif),\".\"))),\".\")","v":7366.9631330452166},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,R5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))),IF($D5606>1,R5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(U5605-LN(AA5605)+LN(AA5604))),\".\"))),\".\")","v":6696.0462009228731},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Minimum wage, W],MATCH($B5606,Table1[Country Code],0)),IF($D5606=1,S5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5606,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5606,Table1[Country Code],0)))-growthdif),IF($D5606>1,S5605*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5605)*(V5605-LN(AB5605)+LN(AB5604))-growthdif),\".\"))),\".\")","v":6080.2862718622564},{"$f":"IFERROR(IF(IFERROR(AND(AC5605/$G5605=mininf,AF5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(W5605/Z5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AC5605/$G5605>mininf,AF5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(W5605/Z5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AC5605/$G5605=mininf,AF5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(Q5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":6.4152605499699797E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5605/$G5605=mininf,AG5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(X5605/AA5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AD5605/$G5605>mininf,AG5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(X5605/AA5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AD5605/$G5605=mininf,AG5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(R5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":7.1582398708695302E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5605/$G5605=mininf,AH5605/$G5605>minfor,$B5606=$B5605),FALSE),$P5605*$I5605*(Y5605/AB5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AE5605/$G5605>mininf,AH5605/$G5605=minfor,$B5606=$B5605),FALSE),($J5605*$P5605*$I5605/$M5605)*(Y5605/AB5605)^(-(1-$I5605))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0)),IF(IFERROR(AND(AE5605/$G5605=mininf,AH5605/$G5605=minfor),FALSE),0,((($P5606*($I5606^$I5606)*((1-$I5606)^(1-$I5606)))^(1/$I5606))*(S5606^(-(1-$I5606)/$I5606)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5606,Table1[Country Code],0))))),\".\")","v":7.9844373522929724E-2},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,W5605*EXP(T5605),\"\")),\".\")","v":178890426.93837082},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,X5605*EXP(U5605),\"\")),\".\")","v":187316558.78652638},{"$f":"IFERROR(IF($D5606=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5606,Table1[Country Code],0)),IF($D5606>0,Y5605*EXP(V5605),\"\")),\".\")","v":196753986.41937372},{"$f":"IFERROR(IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606>minrud,W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":2845.4894285377},{"$f":"IFERROR(IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606>minrud,X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":3207.2775270121733},{"$f":"IFERROR(IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606>minrud,Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606))),(1-minrud)*$G5606),\".\")","v":3637.9482369879242},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((Q5606/($P5606*(1-$I5606)))^(-1/$I5606))*W5606)),Z5606*(1-($L5606*$K5606*$P5606/Q5606))/(1-$N5606))),mininf*$G5606),Z5606-$G5606*minfor),\".\")","v":1582.3841251313527},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((R5606/($P5606*(1-$I5606)))^(-1/$I5606))*X5606)),AA5606*(1-($L5606*$K5606*$P5606/R5606))/(1-$N5606))),mininf*$G5606),AA5606-$G5606*minfor),\".\")","v":1400.9798178630117},{"$f":"IFERROR(MIN(MAX((IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*(((1-minrud)*$G5606)-(((S5606/($P5606*(1-$I5606)))^(-1/$I5606))*Y5606)),AB5606*(1-($L5606*$K5606*$P5606/S5606))/(1-$N5606))),mininf*$G5606),AB5606-$G5606*minfor),\".\")","v":1106.5247494662933},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((Q5606/($P5606*(1-$I5606)))^(-1/$I5606)))*W5606),MIN((W5606*(((1-$N5606)*(($P5606*(1-$I5606)/Q5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/Q5606))+($L5606*$K5606*$P5606/Q5606)-$N5606))))-mininf*$G5606,Z5606*(($L5606*$K5606*$P5606/Q5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":1263.1053034063473},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((R5606/($P5606*(1-$I5606)))^(-1/$I5606)))*X5606),MIN((X5606*(((1-$N5606)*(($P5606*(1-$I5606)/R5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/R5606))+($L5606*$K5606*$P5606/R5606)-$N5606))))-mininf*$G5606,AA5606*(($L5606*$K5606*$P5606/R5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":1806.2977091491616},{"$f":"IFERROR(MIN(MAX(IF(($G5606-(Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606)))))/$G5606<minrud,(1/(1-($N5606/$M5606)))*((-$N5606/$M5606)*$G5606*(1-minrud)+(((S5606/($P5606*(1-$I5606)))^(-1/$I5606)))*Y5606),MIN((Y5606*(((1-$N5606)*(($P5606*(1-$I5606)/S5606)^(1/$I5606))/(($N5606/$M5606)*(1-($L5606*$K5606*$P5606/S5606))+($L5606*$K5606*$P5606/S5606)-$N5606))))-mininf*$G5606,AB5606*(($L5606*$K5606*$P5606/S5606)-$N5606)/(1-$N5606))),0),$G5606*(1-mininf-minrud)),\".\")","v":2531.4234875216312},{"$f":"IFERROR(MAX(MIN($G5606-Z5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":7096.1470878220171},{"$f":"IFERROR(MAX(MIN($G5606-AA5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":6734.3589893475437},{"$f":"IFERROR(MAX(MIN($G5606-AB5606,$G5606*(1-mininf)),minrud*$G5606),\".\")","v":6303.6882793717923},{"$f":"IFERROR(AF5606/(AC5606+AI5606+AF5606),\".\")","v":0.12705205036694026},{"$f":"IFERROR(AG5606/(AD5606+AJ5606+AG5606),\".\")","v":0.18169017808856336},{"$f":"IFERROR(AH5606/(AE5606+AK5606+AH5606),\".\")","v":0.25462844908441201},{"$f":"IFERROR(AC5606/(AC5606+AI5606+AF5606),\".\")","v":0.15916736872520126},{"$f":"IFERROR(AD5606/(AD5606+AJ5606+AG5606),\".\")","v":0.14092044258081587},{"$f":"IFERROR(AE5606/(AE5606+AK5606+AH5606),\".\")","v":0.11130207261605501},{"$f":"IFERROR(AI5606/(AC5606+AI5606+AF5606),\".\")","v":0.71378058090785834},{"$f":"IFERROR(AJ5606/(AD5606+AJ5606+AG5606),\".\")","v":0.67738937933062082},{"$f":"IFERROR(AK5606/(AE5606+AK5606+AH5606),\".\")","v":0.63406947829953297},null,2.5000000000000577E-3,2.4999999999999467E-3,{"$f":"IF(IFERROR(AND(AC5606/$G5606>mininf,AF5606/$G5606>minfor),FALSE),AF5606*(Q5606/(P5606*(1-I5606)))^(1/I5606),IF(IFERROR(AF5606/$G5606=minfor,FALSE),0,IF(IFERROR(AC5606/$G5606=mininf,FALSE), W5606,\".\")))","v":125487838.77036025},{"$f":"IF(IFERROR(AND(AD5606/$G5606>mininf,AG5606/$G5606>minfor),FALSE),AG5606*(R5606/($P5606*(1-$I5606)))^(1/$I5606),IF(IFERROR(AG5606/$G5606=minfor,FALSE),0,IF(IFERROR(AD5606/$G5606=mininf,FALSE), X5606,\".\")))","v":148255666.71889004},{"$f":"IF(IFERROR(AND(AE5606/$G5606>mininf,AH5606/$G5606>minfor),FALSE),AH5606*(S5606/($P5606*(1-$I5606)))^(1/$I5606),IF(IFERROR(AH5606/$G5606=minfor,FALSE),0,IF(IFERROR(AE5606/$G5606=mininf,FALSE), Y5606,\".\")))","v":171316008.73725525},4.7357755125400303E-2,6.8435505225803439E-2,8.5271870369162173E-2,53402588.168010578,39060892.067636341,25437977.682118475,0.10254196014723149,8.3437117739226352E-2,4.2504130068667934E-2,8.9827737135639296E-3,4.5314905768067071E-2,7.7801649975530296E-2,5.4166978735395332E-2,5.031651828148842E-2,2.5033909675038046E-2,3.3198883670085166E-2,2.6808730480693654E-2,1.6699018007672706E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BJ5606)+$I5606*BA5606,IF(D5606=24,\".\",IFERROR((CB5607-CB5606)/CB5606,\".\")))","v":2.8170264419482116E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BK5606)+$I5606*BB5606,IF(D5606=24,\".\",IFERROR((CC5607-CC5606)/CC5606,\".\")))","v":5.6875205496935255E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+(1-$I5606)*(BL5606)+$I5606*BC5606,IF(D5606=24,\".\",IFERROR((CD5607-CD5606)/CD5606,\".\")))","v":8.1536760172346234E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BM5606)+$I5606*BG5606,IF($D5606=24,\".\",IFERROR((CE5607-CE5606)/CE5606,\".\")))","v":8.085446944131347E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BN5606)+$I5606*BH5606,IF($D5606=24,\".\",IFERROR((CF5607-CF5606)/CF5606,\".\")))","v":6.9376818010357444E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+$AV5606+(1-$I5606)*(BO5606)+$I5606*BI5606,IF($D5606=24,\".\",IFERROR((CG5607-CG5606)/CG5606,\".\")))","v":3.6269019871853048E-2},{"$f":"IFERROR(AV5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BP5606,IF($D5606=24,\".\",IFERROR((CH5607-CH5606)/CH5606,\".\")))","v":3.5698883670085224E-2},{"$f":"IFERROR(AW5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BQ5606,IF(D5606=24,\".\",IFERROR((CI5607-CI5606)/CI5606,\".\")))","v":2.9308730480693601E-2},{"$f":"IFERROR(AW5606+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5606,Table1[Country Code],0)))+BR5606,IF(D5606=24,\".\",IFERROR((CJ5607-CJ5606)/CJ5606,\".\")))","v":1.9199018007672652E-2},18610500.406696908,24190105.826167867,30783558.958894897,9966610.4168546759,8020425.1327943718,5752176.8256426128,17306808.350838512,16424442.581580792,15374078.863407418,45883919.174390092,48634973.540543035,51909814.647944927,4.2453685035755681E-2,4.9627422405537296E-2,5.8058090113939372E-2,0.40559962491356399,0.49738087769293299,0.59302001302972474,0.2172135814940912,0.16491065068861183,0.11081096830443676,0.37718679359234492,0.33770847161845508,0.2961690186658385,1897.5979807440071,2011.371941296238,2146.8078845303939,1.4971635171770359E-2,2.2048111532001258E-2,3.0775585528239446E-2]
["Zambia","ZMB",2030,{"$f":"C5607-'Initial Conditions and Settings'!$B$9","v":14},"ZMB2030",11023.771484375,{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,G5606*F5607/F5606,\"\")),\".\")","v":10280.649044654874},24859,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5607,Table1[Country Code],0)),MAX(IF(D5607>0,K5606*EXP(growthb),\".\"),0.001)),\".\")","v":52.304934208938768},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5607,Table1[Country Code],0))*EXP(D5607*INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5607,Table1[Country Code],0))*EXP(D5607*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,Q5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))+growthdif),IF($D5607>1,Q5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(T5606-LN(Z5606)+LN(Z5605))+growthdif),\".\"))),\".\")","v":7509.6814947405774},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,R5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))),IF($D5607>1,R5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(U5606-LN(AA5606)+LN(AA5605))),\".\"))),\".\")","v":6773.9036627270807},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Minimum wage, W],MATCH($B5607,Table1[Country Code],0)),IF($D5607=1,S5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5607,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5607,Table1[Country Code],0)))-growthdif),IF($D5607>1,S5606*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5606)*(V5606-LN(AB5606)+LN(AB5605))-growthdif),\".\"))),\".\")","v":6103.0392771545366},{"$f":"IFERROR(IF(IFERROR(AND(AC5606/$G5606=mininf,AF5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(W5606/Z5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AC5606/$G5606>mininf,AF5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(W5606/Z5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AC5606/$G5606=mininf,AF5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(Q5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":6.2743366189114996E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5606/$G5606=mininf,AG5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(X5606/AA5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AD5606/$G5606>mininf,AG5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(X5606/AA5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AD5606/$G5606=mininf,AG5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(R5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":7.06447121386444E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5606/$G5606=mininf,AH5606/$G5606>minfor,$B5607=$B5606),FALSE),$P5606*$I5606*(Y5606/AB5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AE5606/$G5606>mininf,AH5606/$G5606=minfor,$B5607=$B5606),FALSE),($J5606*$P5606*$I5606/$M5606)*(Y5606/AB5606)^(-(1-$I5606))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0)),IF(IFERROR(AND(AE5606/$G5606=mininf,AH5606/$G5606=minfor),FALSE),0,((($P5607*($I5607^$I5607)*((1-$I5607)^(1-$I5607)))^(1/$I5607))*(S5607^(-(1-$I5607)/$I5607)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5607,Table1[Country Code],0))))),\".\")","v":7.9509420819298751E-2},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,W5606*EXP(T5606),\"\")),\".\")","v":190742830.55423006},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,X5606*EXP(U5606),\"\")),\".\")","v":201216695.03228992},{"$f":"IFERROR(IF($D5607=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5607,Table1[Country Code],0)),IF($D5607>0,Y5606*EXP(V5606),\"\")),\".\")","v":213107881.19198844},2944.9635925263547,3363.3086496607289,3870.8115339231076,1670.4609869473923,1473.2758340692712,1134.5750292805471,1274.5026055789619,1890.0328155914574,2736.2365046425598,7335.6854521285195,6917.3403949941458,6409.8375107317661,0.1239710255688188,0.18384372498097531,0.26615406213727211,0.16248594613935394,0.14330572200937627,0.11036025297161922,0.71354302829182725,0.67285055300964847,0.62348568489110878,null,2.5000000000000577E-3,2.4999999999999467E-3,131573628.40801777,158756846.82460773,186565377.21465307,4.5073281761286665E-2,6.7421306049062935E-2,8.501507887775972E-2,59169202.146212295,42459848.207682192,26542503.977335364,0.10095161817454823,8.2605764324934938E-2,3.9930812314199926E-2,6.6912862263821538E-3,4.4279345674066661E-2,7.754999023541842E-2,5.2569622639643931E-2,4.9463803949935325E-2,2.2465723671859728E-2,3.2812835058372514E-2,2.6131435168199602E-2,1.5019822635055746E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BJ5607)+$I5607*BA5607,IF(D5607=24,\".\",IFERROR((CB5608-CB5607)/CB5607,\".\")))","v":2.588228399383441E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BK5607)+$I5607*BB5607,IF(D5607=24,\".\",IFERROR((CC5608-CC5607)/CC5607,\".\")))","v":5.5850325861564798E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+(1-$I5607)*(BL5607)+$I5607*BC5607,IF(D5607=24,\".\",IFERROR((CD5608-CD5607)/CD5607,\".\")))","v":8.128253455658907E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BM5607)+$I5607*BG5607,IF($D5607=24,\".\",IFERROR((CE5608-CE5607)/CE5607,\".\")))","v":7.9260620407096138E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BN5607)+$I5607*BH5607,IF($D5607=24,\".\",IFERROR((CF5608-CF5607)/CF5607,\".\")))","v":6.853478413743519E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+$AV5607+(1-$I5607)*(BO5607)+$I5607*BI5607,IF($D5607=24,\".\",IFERROR((CG5608-CG5607)/CG5607,\".\")))","v":3.3698267993029885E-2},{"$f":"IFERROR(AV5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BP5607,IF($D5607=24,\".\",IFERROR((CH5608-CH5607)/CH5607,\".\")))","v":3.5312835058372571E-2},{"$f":"IFERROR(AW5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BQ5607,IF(D5607=24,\".\",IFERROR((CI5608-CI5607)/CI5607,\".\")))","v":2.8631435168199548E-2},{"$f":"IFERROR(AW5607+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5607,Table1[Country Code],0)))+BR5607,IF(D5607=24,\".\",IFERROR((CJ5608-CJ5607)/CJ5607,\".\")))","v":1.7519822635055693E-2},19142217.264229953,25605800.424418699,33398717.718835171,10805929.566053731,8596612.6482655983,5964632.1251060562,17935802.484765802,16912945.879993711,15672097.761303203,47883949.315049484,51115358.95267801,55035447.605244428,4.1460511260406965E-2,4.8977474766361821E-2,5.7968140732481632E-2,0.3997627083406366,0.50094141856901064,0.60685829173945971,0.22566913800189675,0.16818061781047533,0.10837800698722173,0.37456815365746665,0.33087796362051403,0.28476370127331863,1926.2218639144569,2056.211390348687,2213.904324600524,1.4222487046939847E-2,2.1633129552834696E-2,3.0939174999724095E-2]
["Zambia","ZMB",2031,{"$f":"C5608-'Initial Conditions and Settings'!$B$9","v":15},"ZMB2031",11392.013671875,{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,G5607*F5608/F5607,\"\")),\".\")","v":10624.067692119528},25551,0.5,0.73713051792809658,{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5608,Table1[Country Code],0)),MAX(IF(D5608>0,K5607*EXP(growthb),\".\"),0.001)),\".\")","v":52.435860133676464},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5608,Table1[Country Code],0))*EXP(D5608*INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5608,Table1[Country Code],0))*EXP(D5608*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,Q5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))+growthdif),IF($D5608>1,Q5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(T5607-LN(Z5607)+LN(Z5606))+growthdif),\".\"))),\".\")","v":7655.1915512746846},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,R5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))),IF($D5608>1,R5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(U5607-LN(AA5607)+LN(AA5606))),\".\"))),\".\")","v":6852.739592698359},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Minimum wage, W],MATCH($B5608,Table1[Country Code],0)),IF($D5608=1,S5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5608,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5608,Table1[Country Code],0)))-growthdif),IF($D5608>1,S5607*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5607)*(V5607-LN(AB5607)+LN(AB5606))-growthdif),\".\"))),\".\")","v":6125.8617081212897},{"$f":"IFERROR(IF(IFERROR(AND(AC5607/$G5607=mininf,AF5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(W5607/Z5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AC5607/$G5607>mininf,AF5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(W5607/Z5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AC5607/$G5607=mininf,AF5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(Q5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":6.1360658616644533E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5607/$G5607=mininf,AG5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(X5607/AA5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AD5607/$G5607>mininf,AG5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(X5607/AA5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AD5607/$G5607=mininf,AG5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(R5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":6.971695167252509E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5607/$G5607=mininf,AH5607/$G5607>minfor,$B5608=$B5607),FALSE),$P5607*$I5607*(Y5607/AB5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AE5607/$G5607>mininf,AH5607/$G5607=minfor,$B5608=$B5607),FALSE),($J5607*$P5607*$I5607/$M5607)*(Y5607/AB5607)^(-(1-$I5607))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0)),IF(IFERROR(AND(AE5607/$G5607=mininf,AH5607/$G5607=minfor),FALSE),0,((($P5608*($I5608^$I5608)*((1-$I5608)^(1-$I5608)))^(1/$I5608))*(S5608^(-(1-$I5608)/$I5608)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5608,Table1[Country Code],0))))),\".\")","v":7.9175945681455834E-2},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,W5607*EXP(T5607),\"\")),\".\")","v":203094106.4281494},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,X5607*EXP(U5607),\"\")),\".\")","v":215945729.59053901},{"$f":"IFERROR(IF($D5608=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5608,Table1[Country Code],0)),IF($D5608>0,Y5607*EXP(V5607),\"\")),\".\")","v":230743785.84662405},3043.6849520419642,3523.5847983725912,4117.2289114996811,1760.6256891369487,1547.9820569148148,1160.3525495275703,1283.0592629050159,1975.6027414577768,2956.8763619721112,7580.3827400775644,7100.4828937469374,6506.8387806198471,0.12076911594386146,0.18595539850740908,0.27831866735613831,0.16572048862630123,0.14570521402673672,0.10921923533942364,0.71351039542983741,0.66833938746585431,0.6124620973044379,null,2.5000000000000022E-3,2.5000000000003908E-3,137639767.05904809,169829513.57003757,203119973.02676925,4.2751913914198525E-2,6.6414391439977294E-2,8.4761392969298299E-2,65454339.369101316,46116216.020501435,27623812.819854796,9.9397308388599726E-2,8.1785913836711188E-2,3.711868275441077E-2,4.3637373682754443E-3,4.3251113159629817E-2,7.7301606313930904E-2,5.100913184267597E-2,4.8622635556368365E-2,1.9658896099038259E-2,3.3281398626330727E-2,2.638386534117565E-2,1.4283175526003333E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BJ5608)+$I5608*BA5608,IF(D5608=24,\".\",IFERROR((CB5609-CB5608)/CB5608,\".\")))","v":2.3557825641236985E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BK5608)+$I5608*BB5608,IF(D5608=24,\".\",IFERROR((CC5609-CC5608)/CC5608,\".\")))","v":5.4832752299803555E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+(1-$I5608)*(BL5608)+$I5608*BC5608,IF(D5608=24,\".\",IFERROR((CD5609-CD5608)/CD5608,\".\")))","v":8.1031499641614602E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BM5608)+$I5608*BG5608,IF($D5608=24,\".\",IFERROR((CE5609-CE5608)/CE5608,\".\")))","v":7.770322011563785E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BN5608)+$I5608*BH5608,IF($D5608=24,\".\",IFERROR((CF5609-CF5608)/CF5608,\".\")))","v":6.7704274696539779E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+$AV5608+(1-$I5608)*(BO5608)+$I5608*BI5608,IF($D5608=24,\".\",IFERROR((CG5609-CG5608)/CG5608,\".\")))","v":3.0888789426724517E-2},{"$f":"IFERROR(AV5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BP5608,IF($D5608=24,\".\",IFERROR((CH5609-CH5608)/CH5608,\".\")))","v":3.5781398626330729E-2},{"$f":"IFERROR(AW5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BQ5608,IF(D5608=24,\".\",IFERROR((CI5609-CI5608)/CI5608,\".\")))","v":2.888386534117604E-2},{"$f":"IFERROR(AW5608+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5608,Table1[Country Code],0)))+BR5608,IF(D5608=24,\".\",IFERROR((CJ5609-CJ5608)/CJ5608,\".\")))","v":1.6783175526003724E-2},19644128.858350407,27076582.251662254,36226831.362907879,11697271.830894848,9206438.0899273865,6169054.8992644669,18580482.263512362,17404186.70051058,15949089.472176757,49921882.952757612,53687207.042100221,58344975.734349102,4.0794220338501726E-2,4.8627951983621936E-2,5.8166884735528071E-2,0.39349735419515652,0.5043395576609051,0.62090747158508575,0.23431151108551501,0.17148290248565023,0.10573412400328748,0.37219113471932858,0.32417753985344466,0.27335840441162684,1953.8132735610195,2101.178311694267,2283.4713214492231,1.3838569764861752E-2,2.1551857132673824E-2,3.1420210279232919E-2]
["Zambia","ZMB",2032,{"$f":"C5609-'Initial Conditions and Settings'!$B$9","v":16},"ZMB2032",11771.90234375,{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,G5608*F5609/F5608,\"\")),\".\")","v":10978.3477238784},26255,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5609,Table1[Country Code],0)),MAX(IF(D5609>0,K5608*EXP(growthb),\".\"),0.001)),\".\")","v":52.567113782710685},2.1216112312706574,1.249026225084005,0.4372086028683827,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5609,Table1[Country Code],0))*EXP(D5609*INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5609,Table1[Country Code],0))*EXP(D5609*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,Q5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))+growthdif),IF($D5609>1,Q5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(T5608-LN(Z5608)+LN(Z5607))+growthdif),\".\"))),\".\")","v":7803.5451753449761},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,R5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))),IF($D5609>1,R5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(U5608-LN(AA5608)+LN(AA5607))),\".\"))),\".\")","v":6932.5669231529573},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Minimum wage, W],MATCH($B5609,Table1[Country Code],0)),IF($D5609=1,S5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5609,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5609,Table1[Country Code],0)))-growthdif),IF($D5609>1,S5608*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5608)*(V5608-LN(AB5608)+LN(AB5607))-growthdif),\".\"))),\".\")","v":6148.7531836746493},{"$f":"IFERROR(IF(IFERROR(AND(AC5608/$G5608=mininf,AF5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(W5608/Z5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AC5608/$G5608>mininf,AF5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(W5608/Z5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AC5608/$G5608=mininf,AF5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(Q5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":6.0004017233280714E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5608/$G5608=mininf,AG5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(X5608/AA5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AD5608/$G5608>mininf,AG5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(X5608/AA5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AD5608/$G5608=mininf,AG5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(R5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":6.8799024515883711E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5608/$G5608=mininf,AH5608/$G5608>minfor,$B5609=$B5608),FALSE),$P5608*$I5608*(Y5608/AB5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AE5608/$G5608>mininf,AH5608/$G5608=minfor,$B5609=$B5608),FALSE),($J5608*$P5608*$I5608/$M5608)*(Y5608/AB5608)^(-(1-$I5608))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0)),IF(IFERROR(AND(AE5608/$G5608=mininf,AH5608/$G5608=minfor),FALSE),0,((($P5609*($I5609^$I5609)*((1-$I5609)^(1-$I5609)))^(1/$I5609))*(S5609^(-(1-$I5609)/$I5609)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5609,Table1[Country Code],0))))),\".\")","v":7.8843948458679869E-2},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,W5608*EXP(T5608),\"\")),\".\")","v":215946374.07795814},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,X5608*EXP(U5608),\"\")),\".\")","v":231538015.96873087},{"$f":"IFERROR(IF($D5609=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5609,Table1[Country Code],0)),IF($D5609>0,Y5608*EXP(V5608),\"\")),\".\")","v":249755861.93380445},3141.4340687331446,3688.0334141556086,4377.9037243036282,1852.7636382501385,1625.1088847167291,1183.3894983046409,1288.6704304830059,2062.9245294388797,3194.5142259989875,7836.9136551452557,7290.3143097227912,6600.4439995747716,0.11738291251971276,0.18790847050252618,0.29098315214144432,0.16876525364744044,0.1480285490668185,0.10779304209236473,0.71385183383284678,0.66406298043065537,0.60122380576619094,null,2.5000000000001132E-3,2.4999999999999467E-3,143651726.25585499,181491616.7504853,221087421.91417342,4.0386588870973128E-2,6.5414557219973801E-2,8.4510870344399081E-2,72294647.822103143,50046399.218245566,28668440.019631028,9.7878231647879232E-2,8.0977477771366324E-2,3.4027887989022787E-2,1.9930404572834348E-3,4.2230018582489315E-2,7.705658717831021E-2,4.9484683234189752E-2,4.7792939133881163E-2,1.6573604822937682E-2,3.3662226192372913E-2,2.6572869672959243E-2,1.3422518718632759E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BJ5609)+$I5609*BA5609,IF(D5609=24,\".\",IFERROR((CB5610-CB5609)/CB5609,\".\")))","v":2.1189814664128281E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BK5609)+$I5609*BB5609,IF(D5609=24,\".\",IFERROR((CC5610-CC5609)/CC5609,\".\")))","v":5.3822287901231558E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+(1-$I5609)*(BL5609)+$I5609*BC5609,IF(D5609=24,\".\",IFERROR((CD5610-CD5609)/CD5609,\".\")))","v":8.0783728761354645E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BM5609)+$I5609*BG5609,IF($D5609=24,\".\",IFERROR((CE5610-CE5609)/CE5609,\".\")))","v":7.6181457441034606E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BN5609)+$I5609*BH5609,IF($D5609=24,\".\",IFERROR((CF5610-CF5609)/CF5609,\".\")))","v":6.6885208452623857E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+$AV5609+(1-$I5609)*(BO5609)+$I5609*BI5609,IF($D5609=24,\".\",IFERROR((CG5610-CG5609)/CG5609,\".\")))","v":2.7800746405980348E-2},{"$f":"IFERROR(AV5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BP5609,IF($D5609=24,\".\",IFERROR((CH5610-CH5609)/CH5609,\".\")))","v":3.6162226192373026E-2},{"$f":"IFERROR(AW5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BQ5609,IF(D5609=24,\".\",IFERROR((CI5610-CI5609)/CI5609,\".\")))","v":2.907286967295919E-2},{"$f":"IFERROR(AW5609+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5609,Table1[Country Code],0)))+BR5609,IF(D5609=24,\".\",IFERROR((CJ5610-CJ5609)/CJ5609,\".\")))","v":1.5922518718632706E-2},20112395.840810787,28602724.71549771,39284559.034810461,12642433.044369668,9851338.2253204584,6362583.0754130865,19257355.424587052,17914217.254022133,16219024.689195504,52012184.309767507,56368280.194840297,61866166.799419053,4.0099945534844694E-2,4.8239729671639239E-2,5.833051619402517E-2,0.38668623722910683,0.50742588946532874,0.63499261498094561,0.24306675853249085,0.17476740803992466,0.10284430739085056,0.37024700423840229,0.31780670249474668,0.26216307762820384,1981.0392043331749,2146.9541114012682,2356.3575242589623,1.3388787582353068E-2,2.1393376807502307E-2,3.1828734075534548E-2]
["Zambia","ZMB",2033,{"$f":"C5610-'Initial Conditions and Settings'!$B$9","v":17},"ZMB2033",12163.134765625,{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,G5609*F5610/F5609,\"\")),\".\")","v":11343.206813155435},26972,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5610,Table1[Country Code],0)),MAX(IF(D5610>0,K5609*EXP(growthb),\".\"),0.001)),\".\")","v":52.698695976377167},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5610,Table1[Country Code],0))*EXP(D5610*INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5610,Table1[Country Code],0))*EXP(D5610*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,Q5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))+growthdif),IF($D5610>1,Q5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(T5609-LN(Z5609)+LN(Z5608))+growthdif),\".\"))),\".\")","v":7954.7951813858617},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,R5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))),IF($D5610>1,R5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(U5609-LN(AA5609)+LN(AA5608))),\".\"))),\".\")","v":7013.3987127495539},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Minimum wage, W],MATCH($B5610,Table1[Country Code],0)),IF($D5610=1,S5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5610,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5610,Table1[Country Code],0)))-growthdif),IF($D5610>1,S5609*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5609)*(V5609-LN(AB5609)+LN(AB5608))-growthdif),\".\"))),\".\")","v":6171.7132184202528},{"$f":"IFERROR(IF(IFERROR(AND(AC5609/$G5609=mininf,AF5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(W5609/Z5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AC5609/$G5609>mininf,AF5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(W5609/Z5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AC5609/$G5609=mininf,AF5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(Q5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":5.8672982582106285E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5609/$G5609=mininf,AG5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(X5609/AA5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AD5609/$G5609>mininf,AG5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(X5609/AA5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AD5609/$G5609=mininf,AG5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(R5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":6.7890839136588776E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5609/$G5609=mininf,AH5609/$G5609>minfor,$B5610=$B5609),FALSE),$P5609*$I5609*(Y5609/AB5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AE5609/$G5609>mininf,AH5609/$G5609=minfor,$B5610=$B5609),FALSE),($J5609*$P5609*$I5609/$M5609)*(Y5609/AB5609)^(-(1-$I5609))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0)),IF(IFERROR(AND(AE5609/$G5609=mininf,AH5609/$G5609=minfor),FALSE),0,((($P5610*($I5610^$I5610)*((1-$I5610)^(1-$I5610)))^(1/$I5610))*(S5610^(-(1-$I5610)/$I5610)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5610,Table1[Country Code],0))))),\".\")","v":7.8513430809632329E-2},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,W5609*EXP(T5609),\"\")),\".\")","v":229300673.24237704},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,X5609*EXP(U5609),\"\")),\".\")","v":248028361.47383413},{"$f":"IFERROR(IF($D5610=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5610,Table1[Country Code],0)),IF($D5610>0,Y5609*EXP(V5609),\"\")),\".\")","v":270244697.85484427},3237.9947720360515,3856.5710715224027,4653.5709800097611,1946.7534081128324,1704.6635478956337,1203.1659591361358,1291.2413639232191,2151.9075236267695,3450.4050208736253,8105.2120411193837,7486.635741633032,6689.635833145674,0.11383389064419464,0.18970892086099198,0.30418250127221275,0.17162284353795432,0.15028056668407275,0.10606929583094157,0.71454326581785121,0.66001051245493525,0.58974820289684571,null,2.5000000000001132E-3,2.4999999999999467E-3,149572076.14307016,193760724.92548874,240583943.94438025,3.7969305651806451E-2,6.4421586549244125E-2,8.426356528336143E-2,79728597.099306881,54267636.548345387,29660753.910464019,9.6393636161302254E-2,8.0180397214554944E-2,3.0609363265394762E-2,-4.2884168953971624E-4,4.1215846765790154E-2,7.6815003973662144E-2,4.7995488819954524E-2,4.6974657431101186E-2,1.3160801955695689E-2,3.3931093749767882E-2,2.6671392584978193E-2,1.2400389524882982E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BJ5610)+$I5610*BA5610,IF(D5610=24,\".\",IFERROR((CB5611-CB5610)/CB5610,\".\")))","v":1.8770231981133367E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BK5610)+$I5610*BB5610,IF(D5610=24,\".\",IFERROR((CC5611-CC5610)/CC5610,\".\")))","v":5.281871665751714E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+(1-$I5610)*(BL5610)+$I5610*BC5610,IF(D5610=24,\".\",IFERROR((CD5611-CD5610)/CD5610,\".\")))","v":8.0539284628511787E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BM5610)+$I5610*BG5610,IF($D5610=24,\".\",IFERROR((CE5611-CE5610)/CE5610,\".\")))","v":7.4694562490628502E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BN5610)+$I5610*BH5610,IF($D5610=24,\".\",IFERROR((CF5611-CF5610)/CF5610,\".\")))","v":6.6077527322828178E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+$AV5610+(1-$I5610)*(BO5610)+$I5610*BI5610,IF($D5610=24,\".\",IFERROR((CG5611-CG5610)/CG5610,\".\")))","v":2.4385082610545339E-2},{"$f":"IFERROR(AV5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BP5610,IF($D5610=24,\".\",IFERROR((CH5611-CH5610)/CH5610,\".\")))","v":3.6431093749767995E-2},{"$f":"IFERROR(AW5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BQ5610,IF(D5610=24,\".\",IFERROR((CI5611-CI5610)/CI5610,\".\")))","v":2.917139258497814E-2},{"$f":"IFERROR(AW5610+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5610,Table1[Country Code],0)))+BR5610,IF(D5610=24,\".\",IFERROR((CJ5611-CJ5610)/CJ5610,\".\")))","v":1.4900389524882929E-2},20543121.159485064,30184370.91232013,42589820.552458726,13643187.534462081,10532782.274529863,6541949.3397369357,19966488.913605154,18442679.695134982,16479339.346205698,54152797.607552297,59159832.881984979,65611109.238401361,3.9371411954757699E-2,4.7807413495938478E-2,5.8453945905271872E-2,0.37935475297808186,0.51021731201528975,0.64912514125780751,0.25193873885029655,0.17803941900142262,9.9707952139117539E-2,0.36870650817162165,0.31174326898328752,0.25116690660307489,2007.7412727106739,2193.3795373715325,2432.5637415987453,1.2942745497143804E-2,2.1228299987521737E-2,3.2236115494881368E-2]
["Zambia","ZMB",2034,{"$f":"C5611-'Initial Conditions and Settings'!$B$9","v":18},"ZMB2034",12565.1318359375,{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,G5610*F5611/F5610,\"\")),\".\")","v":11718.104896149993},27701,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5611,Table1[Country Code],0)),MAX(IF(D5611>0,K5610*EXP(growthb),\".\"),0.001)),\".\")","v":52.830607537065042},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5611,Table1[Country Code],0))*EXP(D5611*INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5611,Table1[Country Code],0))*EXP(D5611*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,Q5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))+growthdif),IF($D5611>1,Q5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(T5610-LN(Z5610)+LN(Z5609))+growthdif),\".\"))),\".\")","v":8108.9953941868462},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,R5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))),IF($D5611>1,R5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(U5610-LN(AA5610)+LN(AA5609))),\".\"))),\".\")","v":7095.2481916821444},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Minimum wage, W],MATCH($B5611,Table1[Country Code],0)),IF($D5611=1,S5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5611,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5611,Table1[Country Code],0)))-growthdif),IF($D5611>1,S5610*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5610)*(V5610-LN(AB5610)+LN(AB5609))-growthdif),\".\"))),\".\")","v":6194.7412654047566},{"$f":"IFERROR(IF(IFERROR(AND(AC5610/$G5610=mininf,AF5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(W5610/Z5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AC5610/$G5610>mininf,AF5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(W5610/Z5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AC5610/$G5610=mininf,AF5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(Q5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":5.7367100902184449E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5610/$G5610=mininf,AG5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(X5610/AA5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AD5610/$G5610>mininf,AG5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(X5610/AA5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AD5610/$G5610=mininf,AG5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(R5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":6.6992304733743527E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5610/$G5610=mininf,AH5610/$G5610>minfor,$B5611=$B5610),FALSE),$P5610*$I5610*(Y5610/AB5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AE5610/$G5610>mininf,AH5610/$G5610=minfor,$B5611=$B5610),FALSE),($J5610*$P5610*$I5610/$M5610)*(Y5610/AB5610)^(-(1-$I5610))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0)),IF(IFERROR(AND(AE5610/$G5610=mininf,AH5610/$G5610=minfor),FALSE),0,((($P5611*($I5611^$I5611)*((1-$I5611)^(1-$I5611)))^(1/$I5611))*(S5611^(-(1-$I5611)/$I5611)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5611,Table1[Country Code],0))))),\".\")","v":7.8184395042662225E-2},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,W5610*EXP(T5610),\"\")),\".\")","v":243156947.30044699},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,X5610*EXP(U5610),\"\")),\".\")","v":265451975.09199727},{"$f":"IFERROR(IF($D5611=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5611,Table1[Country Code],0)),IF($D5611>0,Y5610*EXP(V5610),\"\")),\".\")","v":292317712.63367212},3333.1550794973555,4029.1034622487123,4944.9985088011981,2042.4673349862194,1786.6501037481348,1219.1052448703231,1290.6877445111365,2242.4533585005779,3725.8932639308759,8384.9498166526373,7689.0014339012805,6773.1063873487947,0.11014475087479329,0.19136655443640382,0.31796039521331004,0.17430014094320628,0.1524692021092201,0.10403604129460066,0.71555510818200041,0.65616424345437607,0.57800356349208915,null,2.5000000000000577E-3,2.5000000000003908E-3,155360418.29632658,206653940.18084964,261735023.99602583,3.5490957252797273E-2,6.3435253183016016E-2,8.4019532289048016E-2,87796529.004120409,58798034.911147624,30582688.637646288,9.4942803324592262E-2,7.9394625218505155E-2,2.6801953711540705E-2,-2.9110575925184179E-3,4.0208368471539302E-2,7.6576923199382918E-2,4.654078847927412E-2,4.6167740507024213E-2,9.3593446218731557E-3,3.41343199914661E-2,2.6728481028708728E-2,1.1263306208766366E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BJ5611)+$I5611*BA5611,IF(D5611=24,\".\",IFERROR((CB5612-CB5611)/CB5611,\".\")))","v":1.6289949830139427E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BK5611)+$I5611*BB5611,IF(D5611=24,\".\",IFERROR((CC5612-CC5611)/CC5611,\".\")))","v":5.1821810827277659E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+(1-$I5611)*(BL5611)+$I5611*BC5611,IF(D5611=24,\".\",IFERROR((CD5612-CD5611)/CD5611,\".\")))","v":8.0298227744215467E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BM5611)+$I5611*BG5611,IF($D5611=24,\".\",IFERROR((CE5612-CE5611)/CE5611,\".\")))","v":7.3241795901933249E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BN5611)+$I5611*BH5611,IF($D5611=24,\".\",IFERROR((CF5612-CF5611)/CF5611,\".\")))","v":6.5281182862764742E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+$AV5611+(1-$I5611)*(BO5611)+$I5611*BI5611,IF($D5611=24,\".\",IFERROR((CG5612-CG5611)/CG5611,\".\")))","v":2.0580649166706988E-2},{"$f":"IFERROR(AV5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BP5611,IF($D5611=24,\".\",IFERROR((CH5612-CH5611)/CH5611,\".\")))","v":3.6634319991466158E-2},{"$f":"IFERROR(AW5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BQ5611,IF(D5611=24,\".\",IFERROR((CI5612-CI5611)/CI5611,\".\")))","v":2.9228481028709119E-2},{"$f":"IFERROR(AW5611+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5611,Table1[Country Code],0)))+BR5611,IF(D5611=24,\".\",IFERROR((CJ5612-CJ5611)/CJ5611,\".\")))","v":1.3763306208766757E-2},20932361.951148428,31821526.273665555,46161889.505132422,14701284.601363776,11252271.75643529,6703436.2485958748,20707302.330929518,18988602.292948026,16726726.426416675,56340948.883441724,62062400.323048875,69592052.180144981,3.8627917973720248E-2,4.7349421091151388E-2,5.8554014664763766E-2,0.37153016351310203,0.51273437875472572,0.66332128539101598,0.26093427414184711,0.18130577769897172,9.6324738796945614E-2,0.36753556234505086,0.30595984354630246,0.24035397581203832,2033.8958479275739,2240.438984984256,2512.2577589309044,1.2515506190394987E-2,2.107055667646307E-2,3.2654728577406367E-2]
["Zambia","ZMB",2035,{"$f":"C5612-'Initial Conditions and Settings'!$B$9","v":19},"ZMB2035",12977.6484375,{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,G5611*F5612/F5611,\"\")),\".\")","v":12102.813379246621},28441,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5612,Table1[Country Code],0)),MAX(IF(D5612>0,K5611*EXP(growthb),\".\"),0.001)),\".\")","v":52.962849289222},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5612,Table1[Country Code],0))*EXP(D5612*INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5612,Table1[Country Code],0))*EXP(D5612*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,Q5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))+growthdif),IF($D5612>1,Q5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(T5611-LN(Z5611)+LN(Z5610))+growthdif),\".\"))),\".\")","v":8266.2006951927015},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,R5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))),IF($D5612>1,R5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(U5611-LN(AA5611)+LN(AA5610))),\".\"))),\".\")","v":7178.1287805054862},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Minimum wage, W],MATCH($B5612,Table1[Country Code],0)),IF($D5612=1,S5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5612,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5612,Table1[Country Code],0)))-growthdif),IF($D5612>1,S5611*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5611)*(V5611-LN(AB5611)+LN(AB5610))-growthdif),\".\"))),\".\")","v":6217.8367302064726},{"$f":"IFERROR(IF(IFERROR(AND(AC5611/$G5611=mininf,AF5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(W5611/Z5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AC5611/$G5611>mininf,AF5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(W5611/Z5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AC5611/$G5611=mininf,AF5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(Q5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":5.6085924002937527E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5611/$G5611=mininf,AG5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(X5611/AA5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AD5611/$G5611>mininf,AG5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(X5611/AA5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AD5611/$G5611=mininf,AG5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(R5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":6.6103331054624112E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5611/$G5611=mininf,AH5611/$G5611>minfor,$B5612=$B5611),FALSE),$P5611*$I5611*(Y5611/AB5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AE5611/$G5611>mininf,AH5611/$G5611=minfor,$B5612=$B5611),FALSE),($J5611*$P5611*$I5611/$M5611)*(Y5611/AB5611)^(-(1-$I5611))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0)),IF(IFERROR(AND(AE5611/$G5611=mininf,AH5611/$G5611=minfor),FALSE),0,((($P5612*($I5612^$I5612)*((1-$I5612)^(1-$I5612)))^(1/$I5612))*(S5612^(-(1-$I5612)/$I5612)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5612,Table1[Country Code],0))))),\".\")","v":7.7856843889401117E-2},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,W5611*EXP(T5611),\"\")),\".\")","v":257514031.3813279},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,X5611*EXP(U5611),\"\")),\".\")","v":283844412.37165642},{"$f":"IFERROR(IF($D5612=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5612,Table1[Country Code],0)),IF($D5612>0,Y5611*EXP(V5611),\"\")),\".\")","v":316089582.63751382},3426.7080746226156,4205.5254252858413,5252.9881779832476,2139.7721329631418,1871.069432782007,1230.5688331424954,1286.9359416594732,2334.4559925038334,4022.4193448407514,8676.1053046240049,7897.2879539607802,6849.8252012633739,0.10633361858377947,0.19288539939869329,0.33235407494080849,0.17679956435850944,0.15459789175882324,0.10167626274834753,0.71686681705771116,0.65251670884248336,0.56596966231084389,null,2.5000000000001132E-3,2.4999999999999467E-3,160973322.77810246,220187809.31662112,284676134.94207412,3.2941121172758159E-2,6.2455322258262669E-2,8.3778827453265592E-2,96540708.60322544,63656603.055035293,31413447.695439696,9.3525042096057831E-2,7.8620120667316939E-2,2.2528426037759175E-2,-5.4640742556877342E-3,3.9207344062060834E-2,7.6342411488710127E-2,4.5119846667613039E-2,4.537214247111887E-2,5.0920100732092521E-3,3.3711972211271757E-2,2.6123576564915041E-2,9.2753898289590353E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BJ5612)+$I5612*BA5612,IF(D5612=24,\".\",IFERROR((CB5613-CB5612)/CB5612,\".\")))","v":1.3738523458535212E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BK5612)+$I5612*BB5612,IF(D5612=24,\".\",IFERROR((CC5613-CC5612)/CC5612,\".\")))","v":5.0831333160161751E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+(1-$I5612)*(BL5612)+$I5612*BC5612,IF(D5612=24,\".\",IFERROR((CD5613-CD5612)/CD5612,\".\")))","v":8.0060619470987859E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BM5612)+$I5612*BG5612,IF($D5612=24,\".\",IFERROR((CE5613-CE5612)/CE5612,\".\")))","v":7.1822444381835548E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BN5612)+$I5612*BH5612,IF($D5612=24,\".\",IFERROR((CF5613-CF5612)/CF5612,\".\")))","v":6.4496131569218018E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+$AV5612+(1-$I5612)*(BO5612)+$I5612*BI5612,IF($D5612=24,\".\",IFERROR((CG5613-CG5612)/CG5612,\".\")))","v":1.6310218055484327E-2},{"$f":"IFERROR(AV5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BP5612,IF($D5612=24,\".\",IFERROR((CH5613-CH5612)/CH5612,\".\")))","v":3.621197221127187E-2},{"$f":"IFERROR(AW5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BQ5612,IF(D5612=24,\".\",IFERROR((CI5613-CI5612)/CI5612,\".\")))","v":2.8623576564914988E-2},{"$f":"IFERROR(AW5612+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5612,Table1[Country Code],0)))+BR5612,IF(D5612=24,\".\",IFERROR((CJ5613-CJ5612)/CJ5612,\".\")))","v":1.1775389828958982E-2},21276141.55122802,33514051.493230529,50021493.493287764,15818445.150395749,12011340.257956034,6842826.7719463725,21479966.878374118,19551800.92035684,16958533.037556987,58574553.579997882,65077192.671543404,73822853.302791119,3.7665743837306774E-2,4.6681352475630017E-2,5.8464999618001605E-2,0.36323181741658933,0.5149892015530253,0.67758818923078035,0.27005660621538996,0.18457065778143633,9.2692526308620155E-2,0.36671157636802076,0.30044014066553831,0.22971928446059958,2059.5110432121896,2288.1471351760979,2595.6490032977435,1.1797150765037401E-2,2.0632500904145701E-2,3.2820332100055971E-2]
["Zambia","ZMB",2036,{"$f":"C5613-'Initial Conditions and Settings'!$B$9","v":20},"ZMB2036",13395.001953125,{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,G5612*F5613/F5612,\"\")),\".\")","v":12492.03271563935},29194,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5613,Table1[Country Code],0)),MAX(IF(D5613>0,K5612*EXP(growthb),\".\"),0.001)),\".\")","v":53.095422059359421},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5613,Table1[Country Code],0))*EXP(D5613*INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5613,Table1[Country Code],0))*EXP(D5613*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,Q5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))+growthdif),IF($D5613>1,Q5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(T5612-LN(Z5612)+LN(Z5611))+growthdif),\".\"))),\".\")","v":8426.4670623706679},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,R5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))),IF($D5613>1,R5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(U5612-LN(AA5612)+LN(AA5611))),\".\"))),\".\")","v":7262.0540997157796},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Minimum wage, W],MATCH($B5613,Table1[Country Code],0)),IF($D5613=1,S5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5613,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5613,Table1[Country Code],0)))-growthdif),IF($D5613>1,S5612*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5612)*(V5612-LN(AB5612)+LN(AB5611))-growthdif),\".\"))),\".\")","v":6240.998974705446},{"$f":"IFERROR(IF(IFERROR(AND(AC5612/$G5612=mininf,AF5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(W5612/Z5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AC5612/$G5612>mininf,AF5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(W5612/Z5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AC5612/$G5612=mininf,AF5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(Q5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":5.4829009226773882E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5612/$G5612=mininf,AG5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(X5612/AA5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AD5612/$G5612>mininf,AG5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(X5612/AA5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AD5612/$G5612=mininf,AG5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(R5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":6.5223828332112613E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5612/$G5612=mininf,AH5612/$G5612>minfor,$B5613=$B5612),FALSE),$P5612*$I5612*(Y5612/AB5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AE5612/$G5612>mininf,AH5612/$G5612=minfor,$B5613=$B5612),FALSE),($J5612*$P5612*$I5612/$M5612)*(Y5612/AB5612)^(-(1-$I5612))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0)),IF(IFERROR(AND(AE5612/$G5612=mininf,AH5612/$G5612=minfor),FALSE),0,((($P5613*($I5613^$I5613)*((1-$I5613)^(1-$I5613)))^(1/$I5613))*(S5613^(-(1-$I5613)/$I5613)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5613,Table1[Country Code],0))))),\".\")","v":7.7530780432681745E-2},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,W5612*EXP(T5612),\"\")),\".\")","v":272369645.20334917},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,X5612*EXP(U5612),\"\")),\".\")","v":303241517.46064442},{"$f":"IFERROR(IF($D5613=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5613,Table1[Country Code],0)),IF($D5613>0,Y5612*EXP(V5612),\"\")),\".\")","v":341682692.49233609},3518.4527337822046,4385.7210183435545,5578.3771472300141,2238.5295291645625,1957.9192438599202,1236.8508825924685,1279.9232046176426,2427.8017744836343,4341.5262646375459,8973.5799818571468,8106.311697295796,6913.6555684093364,0.10245916207177777,0.19434801603138274,0.34754361947853285,0.17919657914136297,0.15673343869878847,9.9011178624596297E-2,0.71834425878685926,0.64891854526982873,0.55344520189687085,null,2.5000000000000577E-3,2.4999999999999467E-3,166364268.93934792,234378231.21479756,309553517.42920077,3.0307799026697779E-2,6.1481550162056919E-2,8.3541509018360216E-2,106005376.26400125,68863286.245846868,32129175.063135326,9.2139686348406968E-2,7.7856846183966155E-2,1.7689805807872716E-2,-8.0999368129175409E-3,3.8212524369253487E-2,7.6111537406202245E-2,4.3731950508794526E-2,4.4587820391157607E-2,2.5983419571140587E-4,3.3991675711057212E-2,2.631748769457154E-2,8.1175572900953341E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BJ5613)+$I5613*BA5613,IF(D5613=24,\".\",IFERROR((CB5614-CB5613)/CB5613,\".\")))","v":1.1103931106890119E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BK5613)+$I5613*BB5613,IF(D5613=24,\".\",IFERROR((CC5614-CC5613)/CC5613,\".\")))","v":4.9847037265655203E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+(1-$I5613)*(BL5613)+$I5613*BC5613,IF(D5613=24,\".\",IFERROR((CD5614-CD5613)/CD5613,\".\")))","v":7.9826523212281231E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BM5613)+$I5613*BG5613,IF($D5613=24,\".\",IFERROR((CE5614-CE5613)/CE5613,\".\")))","v":7.0435818428600805E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BN5613)+$I5613*BH5613,IF($D5613=24,\".\",IFERROR((CF5614-CF5613)/CF5613,\".\")))","v":6.3722333287561939E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+$AV5613+(1-$I5613)*(BO5613)+$I5613*BI5613,IF($D5613=24,\".\",IFERROR((CG5614-CG5613)/CG5613,\".\")))","v":1.1474820001792119E-2},{"$f":"IFERROR(AV5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BP5613,IF($D5613=24,\".\",IFERROR((CH5614-CH5613)/CH5613,\".\")))","v":3.649167571105727E-2},{"$f":"IFERROR(AW5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BQ5613,IF(D5613=24,\".\",IFERROR((CI5614-CI5613)/CI5613,\".\")))","v":2.8817487694571486E-2},{"$f":"IFERROR(AW5613+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5613,Table1[Country Code],0)))+BR5613,IF(D5613=24,\".\",IFERROR((CJ5614-CJ5613)/CJ5613,\".\")))","v":1.0617557290095281E-2},21570461.452148955,35261655.65937224,54190921.932519376,16996358.54877501,12811553.187433014,6955349.9127243552,22272053.803061094,20119529.845566779,17159406.736973014,60838873.803985059,68192738.692372024,78305678.58221674,3.6973299582192282E-2,4.624928533542437E-2,5.858930467112939E-2,0.35455063684522131,0.51708812896403844,0.69204332193637563,0.2793667516518315,0.18787268898566911,8.8823059050840258E-2,0.36608261150294719,0.29503918205029256,0.21913361901278414,2083.9512846470184,2335.8477321494838,2682.2524690764108,1.1382521345554508E-2,2.0459475722497622E-2,3.3224994349374981E-2]
["Zambia","ZMB",2037,{"$f":"C5614-'Initial Conditions and Settings'!$B$9","v":21},"ZMB2037",13823.9287109375,{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,G5613*F5614/F5613,\"\")),\".\")","v":12892.045131461122},29959,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5614,Table1[Country Code],0)),MAX(IF(D5614>0,K5613*EXP(growthb),\".\"),0.001)),\".\")","v":53.228326676057549},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5614,Table1[Country Code],0))*EXP(D5614*INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5614,Table1[Country Code],0))*EXP(D5614*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,Q5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))+growthdif),IF($D5614>1,Q5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(T5613-LN(Z5613)+LN(Z5612))+growthdif),\".\"))),\".\")","v":8589.8516093321359},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,R5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))),IF($D5614>1,R5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(U5613-LN(AA5613)+LN(AA5612))),\".\"))),\".\")","v":7347.0379761672257},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Minimum wage, W],MATCH($B5614,Table1[Country Code],0)),IF($D5614=1,S5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5614,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5614,Table1[Country Code],0)))-growthdif),IF($D5614>1,S5613*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5613)*(V5613-LN(AB5613)+LN(AB5612))-growthdif),\".\"))),\".\")","v":6264.2273170785875},{"$f":"IFERROR(IF(IFERROR(AND(AC5613/$G5613=mininf,AF5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(W5613/Z5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AC5613/$G5613>mininf,AF5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(W5613/Z5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AC5613/$G5613=mininf,AF5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(Q5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":5.3595919438474172E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5613/$G5613=mininf,AG5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(X5613/AA5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AD5613/$G5613>mininf,AG5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(X5613/AA5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AD5613/$G5613=mininf,AG5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(R5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":6.4353707263742135E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5613/$G5613=mininf,AH5613/$G5613>minfor,$B5614=$B5613),FALSE),$P5613*$I5613*(Y5613/AB5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AE5613/$G5613>mininf,AH5613/$G5613=minfor,$B5614=$B5613),FALSE),($J5613*$P5613*$I5613/$M5613)*(Y5613/AB5613)^(-(1-$I5613))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0)),IF(IFERROR(AND(AE5613/$G5613=mininf,AH5613/$G5613=minfor),FALSE),0,((($P5614*($I5614^$I5614)*((1-$I5614)^(1-$I5614)))^(1/$I5614))*(S5614^(-(1-$I5614)/$I5614)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5614,Table1[Country Code],0))))),\".\")","v":7.7206208089890913E-2},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,W5613*EXP(T5613),\"\")),\".\")","v":287720390.6236254},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,X5613*EXP(U5613),\"\")),\".\")","v":323679362.43049449},{"$f":"IFERROR(IF($D5614=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5614,Table1[Country Code],0)),IF($D5614>0,Y5613*EXP(V5613),\"\")),\".\")","v":369227611.45655102},3608.1946967633085,4569.5636293741463,5922.0391635255492,2338.5969151382442,2047.1940909443797,1237.1723005026356,1269.597781625064,2522.3695384297662,4684.8668630229131,9283.8504346978134,8322.4815020869755,6970.0059679355727,9.8479160496172891E-2,0.1956531731551496,0.36339206194602836,0.1813984430935047,0.15879513840271212,9.5964006322278556E-2,0.7201223964103225,0.64555168844213828,0.54064393173169312,null,2.5000000000000577E-3,2.5000000000003908E-3,171483589.57601419,249240360.30961722,336525020.67254061,2.7577091444879187E-2,6.0513684033644211E-2,8.3307637656648836E-2,116236801.04761121,74439002.120877266,32702590.78401041,9.0786093298429904E-2,7.710476746254713E-2,1.215714557235259E-2,-1.0832593438488303E-2,3.7223650539336184E-2,7.5884372187372762E-2,4.2376408415058187E-2,4.3814733968242869E-2,-5.2661198969232714E-3,3.4193135507411654E-2,2.6457798509174069E-2,6.8116197347762864E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BJ5614)+$I5614*BA5614,IF(D5614=24,\".\",IFERROR((CB5615-CB5614)/CB5614,\".\")))","v":8.3722490031954422E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BK5614)+$I5614*BB5614,IF(D5614=24,\".\",IFERROR((CC5615-CC5614)/CC5614,\".\")))","v":4.8868667286490197E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+(1-$I5614)*(BL5614)+$I5614*BC5614,IF(D5614=24,\".\",IFERROR((CD5615-CD5614)/CD5614,\".\")))","v":7.9596004922010799E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BM5614)+$I5614*BG5614,IF($D5614=24,\".\",IFERROR((CE5615-CE5614)/CE5614,\".\")))","v":6.9081250856744103E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BN5614)+$I5614*BH5614,IF($D5614=24,\".\",IFERROR((CF5615-CF5614)/CF5614,\".\")))","v":6.2959750715395058E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+$AV5614+(1-$I5614)*(BO5614)+$I5614*BI5614,IF($D5614=24,\".\",IFERROR((CG5615-CG5614)/CG5614,\".\")))","v":5.9455128377147171E-3},{"$f":"IFERROR(AV5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BP5614,IF($D5614=24,\".\",IFERROR((CH5615-CH5614)/CH5614,\".\")))","v":3.6693135507411712E-2},{"$f":"IFERROR(AW5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BQ5614,IF(D5614=24,\".\",IFERROR((CI5615-CI5614)/CI5614,\".\")))","v":2.8957798509174459E-2},{"$f":"IFERROR(AW5614+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5614,Table1[Country Code],0)))+BR5614,IF(D5614=24,\".\",IFERROR((CJ5615-CJ5614)/CJ5614,\".\")))","v":9.3116197347766771E-3},21811313.095393132,37063889.577541776,58694141.960448809,18236679.744535446,13654507.540810421,7035620.9681965793,23099809.611945704,20707759.086535376,17342568.364919782,63147802.451874286,71426156.204887569,83072331.293565169,3.626455312644393E-2,4.5789925819914465E-2,5.8685448128033016E-2,0.34540098385871465,0.51891200012532046,0.70654261228124815,0.28879357691716734,0.19116956961315618,8.4692711263076856E-2,0.3658054392241179,0.28991843026152342,0.20876467645567504,2107.8074185344735,2384.1301847487421,2772.8672950887935,1.0950057086696496E-2,2.0256740393685746E-2,3.3602103745008272E-2]
["Zambia","ZMB",2038,{"$f":"C5615-'Initial Conditions and Settings'!$B$9","v":22},"ZMB2038",14264.0859375,{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,G5614*F5615/F5614,\"\")),\".\")","v":13302.530959942922},30736,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5615,Table1[Country Code],0)),MAX(IF(D5615>0,K5614*EXP(growthb),\".\"),0.001)),\".\")","v":53.361563969970675},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5615,Table1[Country Code],0))*EXP(D5615*INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5615,Table1[Country Code],0))*EXP(D5615*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,Q5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))+growthdif),IF($D5615>1,Q5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(T5614-LN(Z5614)+LN(Z5613))+growthdif),\".\"))),\".\")","v":8756.4126258218366},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,R5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))),IF($D5615>1,R5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(U5614-LN(AA5614)+LN(AA5613))),\".\"))),\".\")","v":7433.0944484904257},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Minimum wage, W],MATCH($B5615,Table1[Country Code],0)),IF($D5615=1,S5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5615,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5615,Table1[Country Code],0)))-growthdif),IF($D5615>1,S5614*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5614)*(V5614-LN(AB5614)+LN(AB5613))-growthdif),\".\"))),\".\")","v":6287.5210303586255},{"$f":"IFERROR(IF(IFERROR(AND(AC5614/$G5614=mininf,AF5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(W5614/Z5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AC5614/$G5614>mininf,AF5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(W5614/Z5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AC5614/$G5614=mininf,AF5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(Q5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":5.2386223020670294E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5614/$G5614=mininf,AG5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(X5614/AA5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AD5614/$G5614>mininf,AG5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(X5614/AA5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AD5614/$G5614=mininf,AG5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(R5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":6.3492879004985237E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5614/$G5614=mininf,AH5614/$G5614>minfor,$B5615=$B5614),FALSE),$P5614*$I5614*(Y5614/AB5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AE5614/$G5614>mininf,AH5614/$G5614=minfor,$B5615=$B5614),FALSE),($J5614*$P5614*$I5614/$M5614)*(Y5614/AB5614)^(-(1-$I5614))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0)),IF(IFERROR(AND(AE5614/$G5614=mininf,AH5614/$G5614=minfor),FALSE),0,((($P5615*($I5615^$I5615)*((1-$I5615)^(1-$I5615)))^(1/$I5615))*(S5615^(-(1-$I5615)/$I5615)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5615,Table1[Country Code],0))))),\".\")","v":7.6883130616642384E-2},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,W5614*EXP(T5614),\"\")),\".\")","v":303561753.83904541},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,X5614*EXP(U5614),\"\")),\".\")","v":345194184.02253658},{"$f":"IFERROR(IF($D5615=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5615,Table1[Country Code],0)),IF($D5615>0,Y5614*EXP(V5614),\"\")),\".\")","v":398863596.55977577},3695.7469771006481,4756.916127063937,6284.8858962994827,2439.828009795674,2138.8854025485653,1230.6743274045659,1255.9189673049736,2618.0307245153717,5054.211568894917,9606.783982842273,8545.6148328789859,7017.6450636434392,9.4412031145564998E-2,0.19680696345671989,0.37994360502631769,0.18341081235913492,0.16078785375424096,9.2514299054098678E-2,0.72217715649530012,0.64240518278903913,0.52754209591958356,null,2.5000000000001132E-3,2.4999999999999467E-3,176278418.05192584,264788506.14972571,365761009.1368131,2.4732789143396161E-2,5.9551461094063285E-2,8.3077276653828136E-2,127283335.78711957,80405677.87281087,33102587.422962666,8.9463642363906359E-2,7.6363853106201418E-2,5.7592470215439562E-3,-1.3678304279896025E-2,3.6240453473499912E-2,7.5660990106362291E-2,4.1052548940614386E-2,4.3052845485638258E-2,-1.1657039525923452E-2,3.4327039761409495E-2,2.6554754763207455E-2,5.3576592931499079E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BJ5615)+$I5615*BA5615,IF(D5615=24,\".\",IFERROR((CB5616-CB5615)/CB5615,\".\")))","v":5.5272424317500679E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BK5615)+$I5615*BB5615,IF(D5615=24,\".\",IFERROR((CC5616-CC5615)/CC5615,\".\")))","v":4.7895957283781598E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+(1-$I5615)*(BL5615)+$I5615*BC5615,IF(D5615=24,\".\",IFERROR((CD5616-CD5615)/CD5615,\".\")))","v":7.9369133380095214E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BM5615)+$I5615*BG5615,IF($D5615=24,\".\",IFERROR((CE5616-CE5615)/CE5615,\".\")))","v":6.7758095652260486E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BN5615)+$I5615*BH5615,IF($D5615=24,\".\",IFERROR((CF5616-CF5615)/CF5615,\".\")))","v":6.2208349295919951E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+$AV5615+(1-$I5615)*(BO5615)+$I5615*BI5615,IF($D5615=24,\".\",IFERROR((CG5616-CG5615)/CG5615,\".\")))","v":-4.4889625218963447E-4},{"$f":"IFERROR(AV5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BP5615,IF($D5615=24,\".\",IFERROR((CH5616-CH5615)/CH5615,\".\")))","v":3.6827039761409608E-2},{"$f":"IFERROR(AW5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BQ5615,IF(D5615=24,\".\",IFERROR((CI5616-CI5615)/CI5615,\".\")))","v":2.9054754763207402E-2},{"$f":"IFERROR(AW5615+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5615,Table1[Country Code],0)))+BR5615,IF(D5615=24,\".\",IFERROR((CJ5616-CJ5615)/CJ5615,\".\")))","v":7.8576592931498546E-3},21994689.404636789,38920139.288745157,63556923.062617302,19541026.673596118,14541831.697347621,7077575.9413106889,23963156.64673049,21316176.906719241,17504809.960501395,65498872.724963397,74778147.892812014,88139308.964429379,3.5544502688732389E-2,4.5308383029946608E-2,5.8757297963632431E-2,0.33580256406846554,0.52047476950798244,0.72109622606942769,0.29834141964016586,0.19446632615442783,8.0299880092853979E-2,0.36585601629136866,0.28505890433758979,0.19860389383771843,2131.0148596096888,2432.9173572622335,2867.6245758859118,1.0504735995835013E-2,2.0029226959996649E-2,3.3956071939837074E-2]
["Zambia","ZMB",2039,{"$f":"C5616-'Initial Conditions and Settings'!$B$9","v":23},"ZMB2039",14715.17578125,{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,G5615*F5616/F5615,\"\")),\".\")","v":13723.212427966375},31525,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5616,Table1[Country Code],0)),MAX(IF(D5616>0,K5615*EXP(growthb),\".\"),0.001)),\".\")","v":53.495134773832312},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5616,Table1[Country Code],0))*EXP(D5616*INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5616,Table1[Country Code],0))*EXP(D5616*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,Q5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))+growthdif),IF($D5616>1,Q5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(T5615-LN(Z5615)+LN(Z5614))+growthdif),\".\"))),\".\")","v":8926.2096204435256},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,R5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))),IF($D5616>1,R5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(U5615-LN(AA5615)+LN(AA5614))),\".\"))),\".\")","v":7520.23777228988},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Minimum wage, W],MATCH($B5616,Table1[Country Code],0)),IF($D5616=1,S5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5616,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5616,Table1[Country Code],0)))-growthdif),IF($D5616>1,S5615*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5615)*(V5615-LN(AB5615)+LN(AB5614))-growthdif),\".\"))),\".\")","v":6310.8793403905702},{"$f":"IFERROR(IF(IFERROR(AND(AC5615/$G5615=mininf,AF5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(W5615/Z5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AC5615/$G5615>mininf,AF5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(W5615/Z5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AC5615/$G5615=mininf,AF5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(Q5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":5.1199493868528567E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5615/$G5615=mininf,AG5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(X5615/AA5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AD5615/$G5615>mininf,AG5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(X5615/AA5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AD5615/$G5615=mininf,AG5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(R5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":6.2641255167281043E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5615/$G5615=mininf,AH5615/$G5615>minfor,$B5616=$B5615),FALSE),$P5615*$I5615*(Y5615/AB5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AE5615/$G5615>mininf,AH5615/$G5615=minfor,$B5616=$B5615),FALSE),($J5615*$P5615*$I5615/$M5615)*(Y5615/AB5615)^(-(1-$I5615))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0)),IF(IFERROR(AND(AE5615/$G5615=mininf,AH5615/$G5615=minfor),FALSE),0,((($P5616*($I5616^$I5616)*((1-$I5616)^(1-$I5616)))^(1/$I5616))*(S5616^(-(1-$I5616)/$I5616)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5616,Table1[Country Code],0))))),\".\")","v":7.6561552118302109E-2},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,W5615*EXP(T5615),\"\")),\".\")","v":319888112.1463142},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,X5615*EXP(U5615),\"\")),\".\")","v":367822317.95849258},{"$f":"IFERROR(IF($D5616=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5616,Table1[Country Code],0)),IF($D5616>0,Y5615*EXP(V5615),\"\")),\".\")","v":430739123.86831653},3780.930609312129,4947.631049636504,6667.868313875385,2542.0735289355994,2232.9815243384223,1216.411600222782,1238.8570803765297,2714.6495252980822,5451.456713652603,9942.2818186542463,8775.5813783298709,7055.3441140909899,9.0274568500584976E-2,0.19781443590903902,0.39724348378832519,0.18523895496619561,0.16271565685217079,8.8638983518456005E-2,0.72448647653321929,0.63946990723879027,0.51411753269321891,null,2.5000000000001688E-3,2.4999999999999467E-3,180692637.96474329,281036029.06727636,397445340.42325252,2.1755853987752261E-2,5.8594607868606374E-2,8.2850492063272441E-2,139195474.18157092,86786288.891216218,33293783.445064008,8.8171734221912601E-2,7.563407464715155E-2,-1.7361935072059964E-3,-1.6656160469453951E-2,3.5262653079240813E-2,7.5441468716700655E-2,3.9759719764706603E-2,4.2302119857783538E-2,-1.9145216853775793E-2,3.4411904137490623E-2,2.6627708683196971E-2,3.7662812142453816E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BJ5616)+$I5616*BA5616,IF(D5616=24,\".\",IFERROR((CB5617-CB5616)/CB5616,\".\")))","v":2.5498467591491547E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BK5616)+$I5616*BB5616,IF(D5616=24,\".\",IFERROR((CC5617-CC5616)/CC5616,\".\")))","v":4.6928630473923594E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+(1-$I5616)*(BL5616)+$I5616*BC5616,IF(D5616=24,\".\",IFERROR((CD5617-CD5616)/CD5616,\".\")))","v":7.9145980389986548E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BM5616)+$I5616*BG5616,IF($D5616=24,\".\",IFERROR((CE5617-CE5616)/CE5616,\".\")))","v":6.6465726993309771E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BN5616)+$I5616*BH5616,IF($D5616=24,\".\",IFERROR((CF5617-CF5616)/CF5616,\".\")))","v":6.1468097252467713E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+$AV5616+(1-$I5616)*(BO5616)+$I5616*BI5616,IF($D5616=24,\".\",IFERROR((CG5617-CG5616)/CG5616,\".\")))","v":-7.9407051804907258E-3},{"$f":"IFERROR(AV5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BP5616,IF($D5616=24,\".\",IFERROR((CH5617-CH5616)/CH5616,\".\")))","v":3.6911904137490792E-2},{"$f":"IFERROR(AW5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BQ5616,IF(D5616=24,\".\",IFERROR((CI5617-CI5616)/CI5616,\".\")))","v":2.9127708683196918E-2},{"$f":"IFERROR(AW5616+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5616,Table1[Country Code],0)))+BR5616,IF(D5616=24,\".\",IFERROR((CJ5617-CJ5616)/CJ5616,\".\")))","v":6.2662812142453284E-3},22116595.978423115,40829619.797350861,68806971.098447353,20910977.975107342,15475185.257441888,7074399.5569829084,24862099.882936779,21944598.306348279,17642898.609442484,67889673.836467236,78249403.361141026,93524269.264872745,3.4820681817762114E-2,4.4811896938290255E-2,5.8810134218585261E-2,0.32577260618010345,0.52178825707988741,0.73571246949363667,0.30801411751480412,0.1977674537148858,7.5642393280265036E-2,0.36621327630509243,0.28044428920522679,0.18864513722609827,2153.5185990949162,2482.1380923438865,2966.669921169635,1.002320261370393E-2,1.9753052521103598E-2,3.4261959725639279E-2]
["Zambia","ZMB",2040,{"$f":"C5617-'Initial Conditions and Settings'!$B$9","v":24},"ZMB2040",15177.04296875,{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,G5616*F5617/F5616,\"\")),\".\")","v":14153.944729217314},32327,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5617,Table1[Country Code],0)),MAX(IF(D5617>0,K5616*EXP(growthb),\".\"),0.001)),\".\")","v":53.629039922460429},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5617,Table1[Country Code],0))*EXP(D5617*INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0))),\".\")","v":46.745246215440311},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5617,Table1[Country Code],0))*EXP(D5617*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))),\".\")","v":46.745246215440311},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,Q5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))+growthdif),IF($D5617>1,Q5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(T5616-LN(Z5616)+LN(Z5615))+growthdif),\".\"))),\".\")","v":9099.3033660675374},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,R5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))),IF($D5617>1,R5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(U5616-LN(AA5616)+LN(AA5615))),\".\"))),\".\")","v":7608.4824254056693},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Minimum wage, W],MATCH($B5617,Table1[Country Code],0)),IF($D5617=1,S5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5617,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5617,Table1[Country Code],0)))-growthdif),IF($D5617>1,S5616*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5616)*(V5616-LN(AB5616)+LN(AB5615))-growthdif),\".\"))),\".\")","v":6334.3014234799566},{"$f":"IFERROR(IF(IFERROR(AND(AC5616/$G5616=mininf,AF5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(W5616/Z5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AC5616/$G5616>mininf,AF5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(W5616/Z5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AC5616/$G5616=mininf,AF5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(Q5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":5.0035311381383347E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5616/$G5616=mininf,AG5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(X5616/AA5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AD5616/$G5616>mininf,AG5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(X5616/AA5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AD5616/$G5616=mininf,AG5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(R5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":6.1798747817493678E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5616/$G5616=mininf,AH5616/$G5616>minfor,$B5617=$B5616),FALSE),$P5616*$I5616*(Y5616/AB5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AE5616/$G5616>mininf,AH5616/$G5616=minfor,$B5617=$B5616),FALSE),($J5616*$P5616*$I5616/$M5616)*(Y5616/AB5616)^(-(1-$I5616))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0)),IF(IFERROR(AND(AE5616/$G5616=mininf,AH5616/$G5616=minfor),FALSE),0,((($P5617*($I5617^$I5617)*((1-$I5617)^(1-$I5617)))^(1/$I5617))*(S5617^(-(1-$I5617)/$I5617)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5617,Table1[Country Code],0))))),\".\")","v":7.6241477064951185E-2},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,W5616*EXP(T5616),\"\")),\".\")","v":336692745.13957441},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,X5616*EXP(U5616),\"\")),\".\")","v":391600130.96852654},{"$f":"IFERROR(IF($D5617=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5617,Table1[Country Code],0)),IF($D5617>0,Y5616*EXP(V5616),\"\")),\".\")","v":465012449.30018085},3863.575230950164,5141.5508312223237,7071.9781026648598,2645.1818564212208,2329.4677750558953,1193.3446517923414,1218.393374528943,2812.0830561664275,5878.6334508725176,10290.36949826715,9012.3938979949889,7081.9666265524538,8.6081541071293829E-2,0.19867839743372592,0.41533534031241021,0.18688654696813234,0.16458081613440856,8.4311806681636736E-2,0.72703191196057382,0.63674078643186549,0.500352853005953,null,2.5000000000000001E-3,2.5000000000000001E-3,184666834.88350284,297995231.97826993,431776420.15493661,".",".",".",152025910.25607157,93604898.990256608,33236029.145244241,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BJ5617)+$I5617*BA5617,IF(D5617=24,\".\",IFERROR((CB5618-CB5617)/CB5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BK5617)+$I5617*BB5617,IF(D5617=24,\".\",IFERROR((CC5618-CC5617)/CC5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+(1-$I5617)*(BL5617)+$I5617*BC5617,IF(D5617=24,\".\",IFERROR((CD5618-CD5617)/CD5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BM5617)+$I5617*BG5617,IF($D5617=24,\".\",IFERROR((CE5618-CE5617)/CE5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BN5617)+$I5617*BH5617,IF($D5617=24,\".\",IFERROR((CF5618-CF5617)/CF5617,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+$AV5617+(1-$I5617)*(BO5617)+$I5617*BI5617,IF($D5617=24,\".\",IFERROR((CG5618-CG5617)/CG5617,\".\")))","v":"."},{"$f":"IFERROR(AV5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BP5617,IF($D5617=24,\".\",IFERROR((CH5618-CH5617)/CH5617,\".\")))","v":"."},{"$f":"IFERROR(AW5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BQ5617,IF(D5617=24,\".\",IFERROR((CI5618-CI5617)/CI5617,\".\")))","v":"."},{"$f":"IFERROR(AW5617+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5617,Table1[Country Code],0)))+BR5617,IF(D5617=24,\".\",IFERROR((CJ5618-CJ5617)/CJ5617,\".\")))","v":"."},22173061.868091192,42791369.023246661,74474072.471957371,22348071.031716831,16456258.933947925,7018446.2840041034,25796954.826812603,22593194.375300996,17753801.083715487,70318087.726620615,81840822.33249557,99246319.839676961,".",".",".",0.31532515437983166,0.52286093667775868,0.75039631285334496,0.31781397580947623,0.20107641229569895,7.0717446201952264E-2,0.36686086981069227,0.27606265102654259,0.17888624094470276,{"$f":"IFERROR(CK5617/$H5617,\".\")","v":2175.2122908596721},{"$f":"IFERROR(CL5617/$H5617,\".\")","v":2531.6553448354493},{"$f":"IFERROR(CM5617/$H5617,\".\")","v":3070.075164403655},{"$f":"IFERROR(LN(CZ5618)-LN(CZ5617),\".\")","v":"."},{"$f":"IFERROR(LN(DA5618)-LN(DA5617),\".\")","v":"."},{"$f":"IFERROR(LN(DB5618)-LN(DB5617),\".\")","v":"."}]
["Zimbabwe","ZWE",2015,{"$f":"C5618-'Initial Conditions and Settings'!$B$9","v":-1},"ZWE2015",7508.58203125,{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,G5617*F5618/F5617,\"\")),\".\")","v":""},15777.450999999999,0.5,".",{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5618,Table1[Country Code],0)),MAX(IF(D5618>0,K5617*EXP(growthb),\".\"),0.001)),\".\")","v":"."},".",".",".",{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5618,Table1[Country Code],0))*EXP(D5618*INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5618,Table1[Country Code],0))*EXP(D5618*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,Q5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))+growthdif),IF($D5618>1,Q5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(T5617-LN(Z5617)+LN(Z5616))+growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,R5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))),IF($D5618>1,R5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(U5617-LN(AA5617)+LN(AA5616))),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Minimum wage, W],MATCH($B5618,Table1[Country Code],0)),IF($D5618=1,S5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5618,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5618,Table1[Country Code],0)))-growthdif),IF($D5618>1,S5617*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5617)*(V5617-LN(AB5617)+LN(AB5616))-growthdif),\".\"))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AC5617/$G5617=mininf,AF5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(W5617/Z5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AC5617/$G5617>mininf,AF5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(W5617/Z5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AC5617/$G5617=mininf,AF5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(Q5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AD5617/$G5617=mininf,AG5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(X5617/AA5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AD5617/$G5617>mininf,AG5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(X5617/AA5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AD5617/$G5617=mininf,AG5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(R5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF(IFERROR(AND(AE5617/$G5617=mininf,AH5617/$G5617>minfor,$B5618=$B5617),FALSE),$P5617*$I5617*(Y5617/AB5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AE5617/$G5617>mininf,AH5617/$G5617=minfor,$B5618=$B5617),FALSE),($J5617*$P5617*$I5617/$M5617)*(Y5617/AB5617)^(-(1-$I5617))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0)),IF(IFERROR(AND(AE5617/$G5617=mininf,AH5617/$G5617=minfor),FALSE),0,((($P5618*($I5618^$I5618)*((1-$I5618)^(1-$I5618)))^(1/$I5618))*(S5618^(-(1-$I5618)/$I5618)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5618,Table1[Country Code],0))))),\".\")","v":"."},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,W5617*EXP(T5617),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,X5617*EXP(U5617),\"\")),\".\")","v":""},{"$f":"IFERROR(IF($D5618=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5618,Table1[Country Code],0)),IF($D5618>0,Y5617*EXP(V5617),\"\")),\".\")","v":""},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BJ5618)+$I5618*BA5618,IF(D5618=24,\".\",IFERROR((CB5619-CB5618)/CB5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BK5618)+$I5618*BB5618,IF(D5618=24,\".\",IFERROR((CC5619-CC5618)/CC5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+(1-$I5618)*(BL5618)+$I5618*BC5618,IF(D5618=24,\".\",IFERROR((CD5619-CD5618)/CD5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BM5618)+$I5618*BG5618,IF($D5618=24,\".\",IFERROR((CE5619-CE5618)/CE5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BN5618)+$I5618*BH5618,IF($D5618=24,\".\",IFERROR((CF5619-CF5618)/CF5618,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+$AV5618+(1-$I5618)*(BO5618)+$I5618*BI5618,IF($D5618=24,\".\",IFERROR((CG5619-CG5618)/CG5618,\".\")))","v":"."},{"$f":"IFERROR(AV5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BP5618,IF($D5618=24,\".\",IFERROR((CH5619-CH5618)/CH5618,\".\")))","v":"."},{"$f":"IFERROR(AW5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BQ5618,IF(D5618=24,\".\",IFERROR((CI5619-CI5618)/CI5618,\".\")))","v":"."},{"$f":"IFERROR(AW5618+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5618,Table1[Country Code],0)))+BR5618,IF(D5618=24,\".\",IFERROR((CJ5619-CJ5618)/CJ5618,\".\")))","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".","."]
["Zimbabwe","ZWE",2016,{"$f":"C5619-'Initial Conditions and Settings'!$B$9","v":0},"ZWE2016",7700.78515625,{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,G5618*F5619/F5618,\"\")),\".\")","v":7502.6},16150.361999999999,0.5,0.71,{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5619,Table1[Country Code],0)),MAX(IF(D5619>0,K5618*EXP(growthb),\".\"),0.001)),\".\")","v":15.52430872436385},1.80791783332825,1.29999995231628,0.38776924499252313,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5619,Table1[Country Code],0))*EXP(D5619*INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5619,Table1[Country Code],0))*EXP(D5619*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,Q5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))+growthdif),IF($D5619>1,Q5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(T5618-LN(Z5618)+LN(Z5617))+growthdif),\".\"))),\".\")","v":2523.1369117041036},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,R5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))),IF($D5619>1,R5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(U5618-LN(AA5618)+LN(AA5617))),\".\"))),\".\")","v":2523.1369117041036},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Minimum wage, W],MATCH($B5619,Table1[Country Code],0)),IF($D5619=1,S5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5619,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5619,Table1[Country Code],0)))-growthdif),IF($D5619>1,S5618*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5618)*(V5618-LN(AB5618)+LN(AB5617))-growthdif),\".\"))),\".\")","v":2523.1369117041036},{"$f":"IFERROR(IF(IFERROR(AND(AC5618/$G5618=mininf,AF5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(W5618/Z5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AC5618/$G5618>mininf,AF5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(W5618/Z5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AC5618/$G5618=mininf,AF5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(Q5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF(IFERROR(AND(AD5618/$G5618=mininf,AG5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(X5618/AA5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AD5618/$G5618>mininf,AG5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(X5618/AA5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AD5618/$G5618=mininf,AG5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(R5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF(IFERROR(AND(AE5618/$G5618=mininf,AH5618/$G5618>minfor,$B5619=$B5618),FALSE),$P5618*$I5618*(Y5618/AB5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AE5618/$G5618>mininf,AH5618/$G5618=minfor,$B5619=$B5618),FALSE),($J5618*$P5618*$I5618/$M5618)*(Y5618/AB5618)^(-(1-$I5618))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0)),IF(IFERROR(AND(AE5618/$G5618=mininf,AH5618/$G5618=minfor),FALSE),0,((($P5619*($I5619^$I5619)*((1-$I5619)^(1-$I5619)))^(1/$I5619))*(S5619^(-(1-$I5619)/$I5619)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5619,Table1[Country Code],0))))),\".\")","v":0.10107716755669016},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,W5618*EXP(T5618),\"\")),\".\")","v":12557535.4},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,X5618*EXP(U5618),\"\")),\".\")","v":12557535.4},{"$f":"IFERROR(IF($D5619=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5619,Table1[Country Code],0)),IF($D5619>0,Y5618*EXP(V5618),\"\")),\".\")","v":12557535.4},2891.5937363318308,2891.5937363318308,2891.5937363318308,1538.0607628229959,1538.0607628229959,1538.0607628229959,1353.5329735088351,1353.5329735088351,1353.5329735088351,4611.0062636681696,4611.0062636681696,4611.0062636681696,0.18040852151371989,0.18040852151371989,0.18040852151371989,0.2050037004269181,0.2050037004269181,0.2050037004269181,0.61458777805936193,0.61458777805936193,0.61458777805936193,null,2.5000000000000577E-3,2.4999999999999467E-3,9378649.2633044105,9378649.2633044105,9378649.2633044105,6.1603844212729797E-2,6.773503159068639E-2,7.3783990948779632E-2,3178886.1366955899,3178886.1366955899,3178886.1366955899,0.20920428787532863,0.19342593646668149,0.17751396621254223,-2.1161506919674444E-2,-5.0303195417180646E-3,1.1018639816375853E-2,0.11643893674292283,0.11066058533427547,0.104748615080136,8.1109563063090917E-3,5.6137147717851832E-3,3.0957242852736044E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BJ5619)+$I5619*BA5619,IF(D5619=24,\".\",IFERROR((CB5620-CB5619)/CB5619,\".\")))","v":2.0221168646527676E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BK5619)+$I5619*BB5619,IF(D5619=24,\".\",IFERROR((CC5620-CC5619)/CC5619,\".\")))","v":3.1352356024484163E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+(1-$I5619)*(BL5619)+$I5619*BC5619,IF(D5619=24,\".\",IFERROR((CD5620-CD5619)/CD5619,\".\")))","v":4.2401315382577742E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BM5619)+$I5619*BG5619,IF($D5619=24,\".\",IFERROR((CE5620-CE5619)/CE5619,\".\")))","v":0.16532161230912579},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BN5619)+$I5619*BH5619,IF($D5619=24,\".\",IFERROR((CF5620-CF5619)/CF5619,\".\")))","v":0.15454326090047854},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+$AV5619+(1-$I5619)*(BO5619)+$I5619*BI5619,IF($D5619=24,\".\",IFERROR((CG5620-CG5619)/CG5619,\".\")))","v":0.14363129064633917},{"$f":"IFERROR(AV5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BP5619,IF($D5619=24,\".\",IFERROR((CH5620-CH5619)/CH5619,\".\")))","v":1.0610956306309149E-2},{"$f":"IFERROR(AW5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BQ5619,IF(D5619=24,\".\",IFERROR((CI5620-CI5619)/CI5619,\".\")))","v":8.1137147717851299E-3},{"$f":"IFERROR(AW5619+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5619,Table1[Country Code],0)))+BR5619,IF(D5619=24,\".\",IFERROR((CJ5620-CJ5619)/CJ5619,\".\")))","v":5.5957242852735511E-3},6830298.0133375078,6830298.0133375078,6830298.0133375078,3009661.5979045667,3009661.5979045667,3009661.5979045667,4339533.7299204599,4339533.7299204599,4339533.7299204599,14179493.341162534,14179493.341162534,14179493.341162534,4.8078256556819375E-2,5.0388160870855098E-2,5.2623744464086547E-2,0.48170254387788386,0.48170254387788386,0.48170254387788386,0.21225452316886617,0.21225452316886617,0.21225452316886617,0.30604293295324997,0.30604293295324997,0.30604293295324997,877.96752426741489,877.96752426741489,877.96752426741489,2.6762669698038977E-2,2.8707035804651504E-2,3.0658841100597911E-2]
["Zimbabwe","ZWE",2017,{"$f":"C5620-'Initial Conditions and Settings'!$B$9","v":1},"ZWE2017",7905.18896484375,{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,G5619*F5620/F5619,\"\")),\".\")","v":7701.7433319121792},16529.903999999999,0.5,0.7117772206001145,{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5620,Table1[Country Code],0)),MAX(IF(D5620>0,K5619*EXP(growthb),\".\"),0.001)),\".\")","v":15.563168050092692},1.8260877096276458,1.2967540115520384,0.39068844765620631,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5620,Table1[Country Code],0))*EXP(D5620*INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5620,Table1[Country Code],0))*EXP(D5620*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,Q5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))+growthdif),IF($D5620>1,Q5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(T5619-LN(Z5619)+LN(Z5618))+growthdif),\".\"))),\".\")","v":2629.741649387186},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,R5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))),IF($D5620>1,R5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(U5619-LN(AA5619)+LN(AA5618))),\".\"))),\".\")","v":2616.6257581929981},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Minimum wage, W],MATCH($B5620,Table1[Country Code],0)),IF($D5620=1,S5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5620,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5620,Table1[Country Code],0)))-growthdif),IF($D5620>1,S5619*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5619)*(V5619-LN(AB5619)+LN(AB5618))-growthdif),\".\"))),\".\")","v":2603.575282779047},{"$f":"IFERROR(IF(IFERROR(AND(AC5619/$G5619=mininf,AF5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(W5619/Z5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AC5619/$G5619>mininf,AF5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(W5619/Z5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AC5619/$G5619=mininf,AF5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(Q5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":8.6315589626435985E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5619/$G5619=mininf,AG5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(X5619/AA5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AD5619/$G5619>mininf,AG5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(X5619/AA5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AD5619/$G5619=mininf,AG5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(R5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":8.8066860350955123E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5619/$G5619=mininf,AH5619/$G5619>minfor,$B5620=$B5619),FALSE),$P5619*$I5619*(Y5619/AB5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AE5619/$G5619>mininf,AH5619/$G5619=minfor,$B5620=$B5619),FALSE),($J5619*$P5619*$I5619/$M5619)*(Y5619/AB5619)^(-(1-$I5619))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0)),IF(IFERROR(AND(AE5619/$G5619=mininf,AH5619/$G5619=minfor),FALSE),0,((($P5620*($I5620^$I5620)*((1-$I5620)^(1-$I5620)))^(1/$I5620))*(S5620^(-(1-$I5620)/$I5620)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5620,Table1[Country Code],0))))),\".\")","v":8.9826909356511553E-2},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,W5619*EXP(T5619),\"\")),\".\")","v":13893180.152539628},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,X5619*EXP(U5619),\"\")),\".\")","v":13893180.152539628},{"$f":"IFERROR(IF($D5620=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5620,Table1[Country Code],0)),IF($D5620>0,Y5619*EXP(V5619),\"\")),\".\")","v":13893180.152539628},3053.1853134599414,3064.7794029730562,3076.4405465468853,1727.9942014488722,1718.0380365330486,1707.9110115967967,1325.1911120110688,1346.7413664400071,1368.5295349500884,4648.5580184522378,4636.9639289391234,4625.3027853652939,0.17206378541857378,0.17486188625110152,0.17769087802232844,0.2243640338271112,0.22307131807604608,0.22175641773467913,0.60357218075431496,0.60206679567285237,0.60055270424299245,null,2.5000000000000577E-3,2.4999999999999467E-3,9974577.391202623,10035921.257406104,10096812.114707943,6.948634328502834E-2,7.9121157600194891E-2,8.8429543099966423E-2,3918602.7613370046,3857258.8951335233,3796368.0378316846,0.12791752817671309,0.11097385668394644,9.3533866926058806E-2,2.7548348395256994E-2,4.9222075136694521E-2,7.0568079743988932E-2,7.5979533286943735E-2,7.1074774220445391E-2,6.5672403570082416E-2,7.4147896442617878E-3,2.9110280966815338E-3,-1.7250471083762875E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BJ5620)+$I5620*BA5620,IF(D5620=24,\".\",IFERROR((CB5621-CB5620)/CB5620,\".\")))","v":4.8517345840142667E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BK5620)+$I5620*BB5620,IF(D5620=24,\".\",IFERROR((CC5621-CC5620)/CC5620,\".\")))","v":6.4171616368444706E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+(1-$I5620)*(BL5620)+$I5620*BC5620,IF(D5620=24,\".\",IFERROR((CD5621-CD5620)/CD5620,\".\")))","v":7.9498811421977678E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BM5620)+$I5620*BG5620,IF($D5620=24,\".\",IFERROR((CE5621-CE5620)/CE5620,\".\")))","v":0.10444853073182847},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BN5620)+$I5620*BH5620,IF($D5620=24,\".\",IFERROR((CF5621-CF5620)/CF5620,\".\")))","v":9.3524315452195972E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+$AV5620+(1-$I5620)*(BO5620)+$I5620*BI5620,IF($D5620=24,\".\",IFERROR((CG5621-CG5620)/CG5620,\".\")))","v":8.2103135248070669E-2},{"$f":"IFERROR(AV5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BP5620,IF($D5620=24,\".\",IFERROR((CH5621-CH5620)/CH5620,\".\")))","v":9.9147896442618455E-3},{"$f":"IFERROR(AW5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BQ5620,IF(D5620=24,\".\",IFERROR((CI5621-CI5620)/CI5620,\".\")))","v":5.4110280966814805E-3},{"$f":"IFERROR(AW5620+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5620,Table1[Country Code],0)))+BR5620,IF(D5620=24,\".\",IFERROR((CJ5621-CJ5620)/CJ5620,\".\")))","v":7.7495289162365921E-4},6969820.5213064542,7047836.298101915,7126139.3418983081,3550715.9485602984,3512650.5937126623,3474529.0239027925,4385825.4983435003,4374886.6968453052,4363884.6311245086,14906361.968210254,14935373.588659883,14964552.996925607,5.0482391034544882E-2,5.3862859165194316E-2,5.7146453974966059E-2,0.46757354585716476,0.47188885207753961,0.47620128335021689,0.23820137711217934,0.23519000531595305,0.23218394993934113,0.29422507703065581,0.29292114260650737,0.29161476671044212,901.78152082493978,903.53661997431345,905.30186968572889,2.8163718156227979E-2,3.1502207015747352E-2,3.4882310021748353E-2]
["Zimbabwe","ZWE",2018,{"$f":"C5621-'Initial Conditions and Settings'!$B$9","v":2},"ZWE2018",8118.703125,{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,G5620*F5621/F5620,\"\")),\".\")","v":7909.7625540415174},16913,0.5,0.71355888981017479,{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5621,Table1[Country Code],0)),MAX(IF(D5621>0,K5620*EXP(growthb),\".\"),0.001)),\".\")","v":15.602124645672509},1.8444401962197492,1.2935161755045903,0.39362962664808382,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5621,Table1[Country Code],0))*EXP(D5621*INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5621,Table1[Country Code],0))*EXP(D5621*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,Q5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))+growthdif),IF($D5621>1,Q5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(T5620-LN(Z5620)+LN(Z5619))+growthdif),\".\"))),\".\")","v":2685.4669048375231},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,R5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))),IF($D5621>1,R5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(U5620-LN(AA5620)+LN(AA5619))),\".\"))),\".\")","v":2656.0369686165532},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Minimum wage, W],MATCH($B5621,Table1[Country Code],0)),IF($D5621=1,S5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5621,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5621,Table1[Country Code],0)))-growthdif),IF($D5621>1,S5620*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5620)*(V5620-LN(AB5620)+LN(AB5619))-growthdif),\".\"))),\".\")","v":2626.9312527482398},{"$f":"IFERROR(IF(IFERROR(AND(AC5620/$G5620=mininf,AF5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(W5620/Z5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AC5620/$G5620>mininf,AF5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(W5620/Z5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AC5620/$G5620=mininf,AF5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(Q5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":7.9065733997800647E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5620/$G5620=mininf,AG5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(X5620/AA5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AD5620/$G5620>mininf,AG5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(X5620/AA5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AD5620/$G5620=mininf,AG5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(R5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":8.2856662383925861E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5620/$G5620=mininf,AH5620/$G5620>minfor,$B5621=$B5620),FALSE),$P5620*$I5620*(Y5620/AB5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AE5620/$G5620>mininf,AH5620/$G5620=minfor,$B5621=$B5620),FALSE),($J5620*$P5620*$I5620/$M5620)*(Y5620/AB5620)^(-(1-$I5620))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0)),IF(IFERROR(AND(AE5620/$G5620=mininf,AH5620/$G5620=minfor),FALSE),0,((($P5621*($I5621^$I5621)*((1-$I5621)^(1-$I5621)))^(1/$I5621))*(S5621^(-(1-$I5621)/$I5621)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5621,Table1[Country Code],0))))),\".\")","v":8.6689369579239506E-2},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,W5620*EXP(T5620),\"\")),\".\")","v":15145654.70788216},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,X5620*EXP(U5620),\"\")),\".\")","v":15172202.088616138},{"$f":"IFERROR(IF($D5621=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5621,Table1[Country Code],0)),IF($D5621>0,Y5620*EXP(V5620),\"\")),\".\")","v":15198929.421622651},3226.6083525288223,3259.2806267314691,3292.431755867849,1864.4029131342022,1844.5913040698226,1823.8385922407933,1362.2054393946203,1414.6893226616464,1468.5931636270561,4683.1542015126952,4650.4819273100484,4617.3307981736689,0.17221824676628217,0.17885357657655684,0.18566842602331643,0.23570908739625562,0.23320438400863538,0.23058070072013695,0.59207266583746221,0.58794203941480772,0.58375087325654662,null,2.5000000000000577E-3,2.5000000000003908E-3,10692322.262699358,10862233.323123392,11030335.886839045,6.6795830534516654E-2,7.9098690654838322E-2,9.0808636842353962E-2,4453332.4451828022,4309968.7654927466,4168593.5347836055,0.10792495776878219,9.2265544358054896E-2,7.5706987134323001E-2,3.2976225712046947E-2,5.7772938783129391E-2,8.1972432554180408E-2,6.4105352946309146E-2,6.0939792486347066E-2,5.6870782846148771E-2,9.3903076498360605E-3,2.8434774261878459E-3,-4.1017209757274742E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BJ5621)+$I5621*BA5621,IF(D5621=24,\".\",IFERROR((CB5622-CB5621)/CB5621,\".\")))","v":4.98860281232818E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BK5621)+$I5621*BB5621,IF(D5621=24,\".\",IFERROR((CC5622-CC5621)/CC5621,\".\")))","v":6.8435814718983856E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+(1-$I5621)*(BL5621)+$I5621*BC5621,IF(D5621=24,\".\",IFERROR((CD5622-CD5621)/CD5621,\".\")))","v":8.6390534698267185E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BM5621)+$I5621*BG5621,IF($D5621=24,\".\",IFERROR((CE5622-CE5621)/CE5621,\".\")))","v":8.8515155357545727E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BN5621)+$I5621*BH5621,IF($D5621=24,\".\",IFERROR((CF5622-CF5621)/CF5621,\".\")))","v":7.9102668422201039E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+$AV5621+(1-$I5621)*(BO5621)+$I5621*BI5621,IF($D5621=24,\".\",IFERROR((CG5622-CG5621)/CG5621,\".\")))","v":6.8788884990235943E-2},{"$f":"IFERROR(AV5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BP5621,IF($D5621=24,\".\",IFERROR((CH5622-CH5621)/CH5621,\".\")))","v":1.1890307649836118E-2},{"$f":"IFERROR(AW5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BQ5621,IF(D5621=24,\".\",IFERROR((CI5622-CI5621)/CI5621,\".\")))","v":5.3434774261882367E-3},{"$f":"IFERROR(AW5621+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5621,Table1[Country Code],0)))+BR5621,IF(D5621=24,\".\",IFERROR((CJ5622-CJ5621)/CJ5621,\".\")))","v":-1.6017209757270834E-3},7316315.2501678178,7514934.2801928874,7715786.5582086453,3941643.5836494104,3857021.3818084365,3771836.7046712972,4429526.3198089739,4398623.494003688,4367267.7468464524,15687485.153626204,15770579.15600501,15854891.009726394,4.8863506526274178E-2,5.3447325586182502E-2,5.7965470890994866E-2,0.46637910273825073,0.47651606233696264,0.48665024272164931,0.25126038654693417,0.24457068720521827,0.2378973593925946,0.28236051071481505,0.27891325045781917,0.27545239788575615,927.54006702691447,932.45309265091998,937.43812509468421,2.6803953314178841E-2,3.1449266067506976E-2,3.6206303173570653E-2]
["Zimbabwe","ZWE",2019,{"$f":"C5622-'Initial Conditions and Settings'!$B$9","v":3},"ZWE2019",8337.6220703125,{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,G5621*F5622/F5621,\"\")),\".\")","v":8123.0474653558567},17297,0.5,0.71534501876561918,{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5622,Table1[Country Code],0)),MAX(IF(D5622>0,K5621*EXP(growthb),\".\"),0.001)),\".\")","v":15.64117875458215},1.8629771283685133,1.2902864239374499,0.39659294741024959,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5622,Table1[Country Code],0))*EXP(D5622*INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5622,Table1[Country Code],0))*EXP(D5622*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,Q5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))+growthdif),IF($D5622>1,Q5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(T5621-LN(Z5621)+LN(Z5620))+growthdif),\".\"))),\".\")","v":2731.2637360008862},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,R5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))),IF($D5622>1,R5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(U5621-LN(AA5621)+LN(AA5620))),\".\"))),\".\")","v":2684.5094910115554},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Minimum wage, W],MATCH($B5622,Table1[Country Code],0)),IF($D5622=1,S5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5622,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5622,Table1[Country Code],0)))-growthdif),IF($D5622>1,S5621*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5621)*(V5621-LN(AB5621)+LN(AB5620))-growthdif),\".\"))),\".\")","v":2638.5629795062669},{"$f":"IFERROR(IF(IFERROR(AND(AC5621/$G5621=mininf,AF5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(W5621/Z5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AC5621/$G5621>mininf,AF5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(W5621/Z5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AC5621/$G5621=mininf,AF5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(Q5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":7.3329033652597408E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5621/$G5621=mininf,AG5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(X5621/AA5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AD5621/$G5621>mininf,AG5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(X5621/AA5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AD5621/$G5621=mininf,AG5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(R5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":7.9187752341648432E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5621/$G5621=mininf,AH5621/$G5621>minfor,$B5622=$B5621),FALSE),$P5621*$I5621*(Y5621/AB5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AE5621/$G5621>mininf,AH5621/$G5621=minfor,$B5622=$B5621),FALSE),($J5621*$P5621*$I5621/$M5621)*(Y5621/AB5621)^(-(1-$I5621))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0)),IF(IFERROR(AND(AE5621/$G5621=mininf,AH5621/$G5621=minfor),FALSE),0,((($P5622*($I5622^$I5622)*((1-$I5622)^(1-$I5622)))^(1/$I5622))*(S5622^(-(1-$I5622)/$I5622)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5622,Table1[Country Code],0))))),\".\")","v":8.5147533517863028E-2},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,W5621*EXP(T5621),\"\")),\".\")","v":16391770.44664387},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,X5621*EXP(U5621),\"\")),\".\")","v":16482869.112525778},{"$f":"IFERROR(IF($D5622=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5622,Table1[Country Code],0)),IF($D5622>0,Y5621*EXP(V5621),\"\")),\".\")","v":16575312.045396529},3395.7098820110532,3459.3231794131293,3524.6168815677593,1987.8351871835816,1960.4960540685993,1930.5678442989981,1407.874694827472,1498.8271253445305,1594.0490372687616,4727.3375833448035,4663.7242859427279,4598.4305837880975,0.17331853603366768,0.18451537206164403,0.19623780903254009,0.24471544647024884,0.24134982128689472,0.23766546392012533,0.58196601749608357,0.57413480665146122,0.56609672704733449,null,2.5000000000001132E-3,2.4999999999999467E-3,11430917.76405408,11756316.030897444,12078873.341924027,6.163907202860841E-2,7.6466673230225268E-2,9.0440972492775273E-2,4960852.6825897899,4726553.0816283338,4496438.7034725025,9.9756203775752894E-2,8.592393068095916E-2,7.078734414037946E-2,2.9391333956764853E-2,5.6845373555774792E-2,8.3438755979023504E-2,5.7508465703913103E-2,5.6302631006508008E-2,5.3785127626630569E-2,1.2138471689265629E-2,3.4626731330700267E-3,-6.1069553227000029E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BJ5622)+$I5622*BA5622,IF(D5622=24,\".\",IFERROR((CB5623-CB5622)/CB5622,\".\")))","v":4.5515202992686632E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BK5622)+$I5622*BB5622,IF(D5622=24,\".\",IFERROR((CC5623-CC5622)/CC5622,\".\")))","v":6.665602339300003E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+(1-$I5622)*(BL5622)+$I5622*BC5622,IF(D5622=24,\".\",IFERROR((CD5623-CD5622)/CD5622,\".\")))","v":8.6939864235899389E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BM5622)+$I5622*BG5622,IF($D5622=24,\".\",IFERROR((CE5623-CE5622)/CE5622,\".\")))","v":8.1132334739833112E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BN5622)+$I5622*BH5622,IF($D5622=24,\".\",IFERROR((CF5623-CF5622)/CF5622,\".\")))","v":7.3613280843733697E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+$AV5622+(1-$I5622)*(BO5622)+$I5622*BI5622,IF($D5622=24,\".\",IFERROR((CG5623-CG5622)/CG5622,\".\")))","v":6.4786235883505128E-2},{"$f":"IFERROR(AV5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BP5622,IF($D5622=24,\".\",IFERROR((CH5623-CH5622)/CH5622,\".\")))","v":1.4638471689265742E-2},{"$f":"IFERROR(AW5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BQ5622,IF(D5622=24,\".\",IFERROR((CI5623-CI5622)/CI5622,\".\")))","v":5.9626731330699734E-3},{"$f":"IFERROR(AW5622+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5622,Table1[Country Code],0)))+BR5622,IF(D5622=24,\".\",IFERROR((CJ5623-CJ5622)/CJ5622,\".\")))","v":-3.6069553227000561E-3},7690554.1976311775,8047231.2867459171,8411997.5545099191,4306445.8919519819,4174513.7784531834,4040429.335054697,4482509.1171532292,4422190.3477508482,4360278.2016346119,16479509.206736388,16643935.412949948,16812705.091199227,4.6424090565261561E-2,5.2275146835550838E-2,5.813310822641353E-2,0.46667374016742452,0.48349330173948551,0.50033575851593692,0.26132124676332114,0.2508129042128564,0.24032000282748664,0.2720050130692544,0.26569379404765819,0.25934423865657658,952.73800119884299,962.24405463085782,972.00121935591301,2.4818459820314942E-2,3.0762422024436908E-2,3.6931089181718946E-2]
["Zimbabwe","ZWE",2020,{"$f":"C5623-'Initial Conditions and Settings'!$B$9","v":4},"ZWE2020",8560.7587890625,{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,G5622*F5623/F5622,\"\")),\".\")","v":8340.44160272314},17680,0.5,0.7171356186297595,{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5623,Table1[Country Code],0)),MAX(IF(D5623>0,K5622*EXP(growthb),\".\"),0.001)),\".\")","v":15.680330620909922},1.8817003597826003,1.287064736664659,0.39957857663027785,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5623,Table1[Country Code],0))*EXP(D5623*INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5623,Table1[Country Code],0))*EXP(D5623*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,Q5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))+growthdif),IF($D5623>1,Q5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(T5622-LN(Z5622)+LN(Z5621))+growthdif),\".\"))),\".\")","v":2775.6592264990113},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,R5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))),IF($D5623>1,R5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(U5622-LN(AA5622)+LN(AA5621))),\".\"))),\".\")","v":2710.9758876076253},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Minimum wage, W],MATCH($B5623,Table1[Country Code],0)),IF($D5623=1,S5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5623,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5623,Table1[Country Code],0)))-growthdif),IF($D5623>1,S5622*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5622)*(V5622-LN(AB5622)+LN(AB5621))-growthdif),\".\"))),\".\")","v":2647.8170644638672},{"$f":"IFERROR(IF(IFERROR(AND(AC5622/$G5622=mininf,AF5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(W5622/Z5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AC5622/$G5622>mininf,AF5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(W5622/Z5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AC5622/$G5622=mininf,AF5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(Q5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":6.7948575550647872E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5622/$G5622=mininf,AG5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(X5622/AA5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AD5622/$G5622>mininf,AG5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(X5622/AA5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AD5622/$G5622=mininf,AG5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(R5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":7.5846460602003618E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5622/$G5622=mininf,AH5622/$G5622>minfor,$B5623=$B5622),FALSE),$P5622*$I5622*(Y5622/AB5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AE5622/$G5622>mininf,AH5622/$G5622=minfor,$B5623=$B5622),FALSE),($J5622*$P5622*$I5622/$M5622)*(Y5622/AB5622)^(-(1-$I5622))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0)),IF(IFERROR(AND(AE5622/$G5622=mininf,AH5622/$G5622=minfor),FALSE),0,((($P5623*($I5623^$I5623)*((1-$I5623)^(1-$I5623)))^(1/$I5623))*(S5623^(-(1-$I5623)/$I5623)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5623,Table1[Country Code],0))))),\".\")","v":8.3930540125416064E-2},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,W5622*EXP(T5622),\"\")),\".\")","v":17638930.870684728},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,X5622*EXP(U5622),\"\")),\".\")","v":17841181.602878857},{"$f":"IFERROR(IF($D5623=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5623,Table1[Country Code],0)),IF($D5623>0,Y5622*EXP(V5622),\"\")),\".\")","v":18048487.67013954},3555.3716836631088,3660.540372423734,3770.0078543417217,2105.5035752484487,2074.0436607116899,2037.2468379767527,1449.8681084146599,1586.4967117120439,1732.7610163649692,4785.0699190600317,4679.9012302994061,4570.4337483814179,0.17383589232748545,0.19021735146422647,0.20775410930270474,0.25244509530059001,0.24867312301959146,0.24426126757024413,0.57371901237192457,0.56110952551618209,0.5479846231270511,null,2.5000000000001688E-3,2.5000000000003908E-3,12157677.228877714,12690545.963698449,13222221.93764738,5.5974733622502271E-2,7.3297659489583111E-2,8.9510797408937748E-2,5481253.6418070141,5150635.6391804088,4826265.7324921601,9.4006276369622555E-2,8.2098816471132707E-2,6.848119052798296E-2,2.3972932753959064E-2,5.3989021092904821E-2,8.2885597843633363E-2,5.200447550107512E-2,5.2790178074455518E-2,5.1855990962676124E-2,1.8072922012594361E-2,7.3233393826637183E-3,-5.1186630246977671E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BJ5623)+$I5623*BA5623,IF(D5623=24,\".\",IFERROR((CB5624-CB5623)/CB5623,\".\")))","v":3.9973833188230667E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BK5623)+$I5623*BB5623,IF(D5623=24,\".\",IFERROR((CC5624-CC5623)/CC5623,\".\")))","v":6.3643340291243966E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+(1-$I5623)*(BL5623)+$I5623*BC5623,IF(D5623=24,\".\",IFERROR((CD5624-CD5623)/CD5623,\".\")))","v":8.6198197626285555E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BM5623)+$I5623*BG5623,IF($D5623=24,\".\",IFERROR((CE5624-CE5623)/CE5623,\".\")))","v":7.5505375935349006E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BN5623)+$I5623*BH5623,IF($D5623=24,\".\",IFERROR((CF5624-CF5623)/CF5623,\".\")))","v":6.9944497272794282E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+$AV5623+(1-$I5623)*(BO5623)+$I5623*BI5623,IF($D5623=24,\".\",IFERROR((CG5624-CG5623)/CG5623,\".\")))","v":6.2668590745329711E-2},{"$f":"IFERROR(AV5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BP5623,IF($D5623=24,\".\",IFERROR((CH5624-CH5623)/CH5623,\".\")))","v":2.057292201259453E-2},{"$f":"IFERROR(AW5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BQ5623,IF(D5623=24,\".\",IFERROR((CI5624-CI5623)/CI5623,\".\")))","v":9.8233393826641091E-3},{"$f":"IFERROR(AW5623+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5623,Table1[Country Code],0)))+BR5623,IF(D5623=24,\".\",IFERROR((CJ5624-CJ5623)/CJ5623,\".\")))","v":-2.6186630246973763E-3},8048679.5846556388,8601908.6624402739,9176068.3755378388,4670402.6084929546,4493406.8237388479,4310859.0218205284,4548608.8189252242,4448637.1919138981,4344579.202781002,17267691.012073819,17543952.67809302,17831506.600139368,4.4473534636844052E-2,5.1610020331596909E-2,5.8869900883294198E-2,0.46611209217421634,0.4903061938363184,0.5145986024235395,0.27047059188326578,0.25612283082305198,0.24175517630051716,0.26341731594251783,0.25357097534062961,0.24364622127594343,976.67935588652824,992.30501572924322,1008.5693778359371,2.3418960443646775E-2,3.0641770929159762E-2,3.825116726233091E-2]
["Zimbabwe","ZWE",2021,{"$f":"C5624-'Initial Conditions and Settings'!$B$9","v":5},"ZWE2021",8801.798828125,{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,G5623*F5624/F5623,\"\")),\".\")","v":8575.2783057835532},18060,0.5,0.71893070059385067,{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5624,Table1[Country Code],0)),MAX(IF(D5624>0,K5623*EXP(growthb),\".\"),0.001)),\".\")","v":15.719580489355117},1.9006117628007544,1.2838510935506622,0.4025866822505994,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5624,Table1[Country Code],0))*EXP(D5624*INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5624,Table1[Country Code],0))*EXP(D5624*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,Q5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))+growthdif),IF($D5624>1,Q5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(T5623-LN(Z5623)+LN(Z5622))+growthdif),\".\"))),\".\")","v":2820.4295005679819},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,R5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))),IF($D5624>1,R5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(U5623-LN(AA5623)+LN(AA5622))),\".\"))),\".\")","v":2737.2752611680889},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Minimum wage, W],MATCH($B5624,Table1[Country Code],0)),IF($D5624=1,S5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5624,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5624,Table1[Country Code],0)))-growthdif),IF($D5624>1,S5623*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5623)*(V5623-LN(AB5623)+LN(AB5622))-growthdif),\".\"))),\".\")","v":2656.6027664192857},{"$f":"IFERROR(IF(IFERROR(AND(AC5623/$G5623=mininf,AF5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(W5623/Z5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AC5623/$G5623>mininf,AF5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(W5623/Z5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AC5623/$G5623=mininf,AF5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(Q5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":6.2694231119176713E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5623/$G5623=mininf,AG5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(X5623/AA5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AD5623/$G5623>mininf,AG5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(X5623/AA5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AD5623/$G5623=mininf,AG5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(R5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":7.2590257720856088E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5623/$G5623=mininf,AH5623/$G5623>minfor,$B5624=$B5623),FALSE),$P5623*$I5623*(Y5623/AB5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AE5623/$G5623>mininf,AH5623/$G5623=minfor,$B5624=$B5623),FALSE),($J5623*$P5623*$I5623/$M5623)*(Y5623/AB5623)^(-(1-$I5623))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0)),IF(IFERROR(AND(AE5623/$G5623=mininf,AH5623/$G5623=minfor),FALSE),0,((($P5624*($I5624^$I5624)*((1-$I5624)^(1-$I5624)))^(1/$I5624))*(S5624^(-(1-$I5624)/$I5624)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5624,Table1[Country Code],0))))),\".\")","v":8.278298898611075E-2},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,W5623*EXP(T5623),\"\")),\".\")","v":18879128.80886988},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,X5623*EXP(U5623),\"\")),\".\")","v":19247011.82676116},{"$f":"IFERROR(IF($D5624=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5624,Table1[Country Code],0)),IF($D5624>0,Y5623*EXP(V5623),\"\")),\".\")","v":19628693.225674283},3702.9419871440386,3860.9787689963691,4028.1792953577478,2217.8963181170229,2186.4743027445261,2145.6773814524113,1485.0456690270157,1674.5044662518437,1882.501913905337,4872.3363186395145,4714.2995367871845,4547.0990104258053,0.17317754783835226,0.19527115115581528,0.21952662604964004,0.25863840671167188,0.25497415066632528,0.25021664661370463,0.56818404544997592,0.5497546981778596,0.5302567273366553,null,2.5000000000000022E-3,2.4999999999999467E-3,12857606.40763711,13655671.958720952,14460339.451488901,5.0229866959103475E-2,7.003285955130778E-2,8.8470082397986261E-2,6021522.4012327697,5591339.8680402078,5168353.7741853818,8.8800150824061674E-2,7.8808809847362937E-2,6.6697271942802061E-2,1.8203661044402075E-2,5.0752541008112217E-2,8.1924494693695671E-2,4.6773944909364928E-2,4.9528491304165811E-2,5.0151684238513461E-2,2.0471747410866215E-2,7.6199463639561316E-3,-8.1285756213880234E-3,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BJ5624)+$I5624*BA5624,IF(D5624=24,\".\",IFERROR((CB5625-CB5624)/CB5624,\".\")))","v":3.4216764001752775E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BK5624)+$I5624*BB5624,IF(D5624=24,\".\",IFERROR((CC5625-CC5624)/CC5624,\".\")))","v":6.0392700279709999E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+(1-$I5624)*(BL5624)+$I5624*BC5624,IF(D5624=24,\".\",IFERROR((CD5625-CD5624)/CD5624,\".\")))","v":8.5197288545840966E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BM5624)+$I5624*BG5624,IF($D5624=24,\".\",IFERROR((CE5625-CE5624)/CE5624,\".\")))","v":7.0287047866713304E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BN5624)+$I5624*BH5624,IF($D5624=24,\".\",IFERROR((CF5625-CF5624)/CF5624,\".\")))","v":6.6668650575764377E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+$AV5624+(1-$I5624)*(BO5624)+$I5624*BI5624,IF($D5624=24,\".\",IFERROR((CG5625-CG5624)/CG5624,\".\")))","v":6.0924478090657763E-2},{"$f":"IFERROR(AV5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BP5624,IF($D5624=24,\".\",IFERROR((CH5625-CH5624)/CH5624,\".\")))","v":2.2971747410866217E-2},{"$f":"IFERROR(AW5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BQ5624,IF(D5624=24,\".\",IFERROR((CI5625-CI5624)/CI5624,\".\")))","v":1.0119946363956078E-2},{"$f":"IFERROR(AW5624+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5624,Table1[Country Code],0)))+BR5624,IF(D5624=24,\".\",IFERROR((CJ5625-CJ5624)/CJ5624,\".\")))","v":-5.6285756213880767E-3},8376933.2292290209,9167159.3003732953,10002119.584541036,5036697.732682379,4818948.1079785321,4589659.2507560011,4643156.2168411314,4492553.0116929077,4333217.0971206715,18056787.17875253,18478660.420044735,18924995.932417709,4.1386519450814001E-2,4.9807001492086264E-2,5.85144761256449E-2,0.46392157953138974,0.49609436463420342,0.52851369798224535,0.27893653964139725,0.26078449402918708,0.24251837448979902,0.25714188082721301,0.24312114133660948,0.22896792752795556,999.82210292095965,1023.1816400910706,1047.8956773210248,2.0899385420288574E-2,2.9401135130279421E-2,3.8505943261320397E-2]
["Zimbabwe","ZWE",2022,{"$f":"C5625-'Initial Conditions and Settings'!$B$9","v":6},"ZWE2022",9042.2451171875,{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,G5624*F5625/F5624,\"\")),\".\")","v":8809.5365394204437},18437,0.5,0.72073027587716076,{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5625,Table1[Country Code],0)),MAX(IF(D5625>0,K5624*EXP(growthb),\".\"),0.001)),\".\")","v":15.75892860522954},1.919713228579037,1.2806454745101792,0.40561743347794843,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5625,Table1[Country Code],0))*EXP(D5625*INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5625,Table1[Country Code],0))*EXP(D5625*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,Q5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))+growthdif),IF($D5625>1,Q5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(T5624-LN(Z5624)+LN(Z5623))+growthdif),\".\"))),\".\")","v":2865.9568729573602},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,R5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))),IF($D5625>1,R5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(U5624-LN(AA5624)+LN(AA5623))),\".\"))),\".\")","v":2763.7906315075347},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Minimum wage, W],MATCH($B5625,Table1[Country Code],0)),IF($D5625=1,S5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5625,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5625,Table1[Country Code],0)))-growthdif),IF($D5625>1,S5624*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5624)*(V5624-LN(AB5624)+LN(AB5623))-growthdif),\".\"))),\".\")","v":2665.3115228296133},{"$f":"IFERROR(IF(IFERROR(AND(AC5624/$G5624=mininf,AF5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(W5624/Z5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AC5624/$G5624>mininf,AF5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(W5624/Z5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AC5624/$G5624=mininf,AF5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(Q5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":5.7519379925594971E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5624/$G5624=mininf,AG5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(X5624/AA5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AD5624/$G5624>mininf,AG5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(X5624/AA5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AD5624/$G5624=mininf,AG5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(R5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":6.9370047203704377E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5624/$G5624=mininf,AH5624/$G5624>minfor,$B5625=$B5624),FALSE),$P5624*$I5624*(Y5624/AB5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AE5624/$G5624>mininf,AH5624/$G5624=minfor,$B5625=$B5624),FALSE),($J5624*$P5624*$I5624/$M5624)*(Y5624/AB5624)^(-(1-$I5624))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0)),IF(IFERROR(AND(AE5624/$G5624=mininf,AH5624/$G5624=minfor),FALSE),0,((($P5625*($I5625^$I5625)*((1-$I5625)^(1-$I5625)))^(1/$I5625))*(S5625^(-(1-$I5625)/$I5625)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5625,Table1[Country Code],0))))),\".\")","v":8.1652954427270441E-2},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,W5624*EXP(T5624),\"\")),\".\")","v":20100631.795317344},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,X5624*EXP(U5624),\"\")),\".\")","v":20696116.554879081},{"$f":"IFERROR(IF($D5625=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5625,Table1[Country Code],0)),IF($D5625>0,Y5624*EXP(V5624),\"\")),\".\")","v":21322768.059226029},3836.4269998189793,4059.1770801622824,4299.2491514405147,2324.1005107372912,2297.4936937589496,2256.0307916292172,1512.3264890816879,1761.6833864033329,2043.2183598112974,4973.1095396014643,4750.3594592581612,4510.287387979929,0.17166924529053373,0.19997458192269776,0.2319325597514027,0.26381643351356004,0.26079620459921443,0.25608961169910027,0.56451432119590617,0.53922921347808783,0.51197782854949703,null,2.5000000000001132E-3,2.4999999999999467E-3,13519937.414667409,14646301.159229364,15797943.511469489,4.4494581406784306E-2,6.6764869403471039E-2,8.741104048642967E-2,6580694.3806499355,6049815.3956497163,5524824.5477565397,8.3757859915833066E-2,7.5649089829024518E-2,6.5002667687457105E-2,1.2389030767861797E-2,4.7454367222345084E-2,8.0883991448136072E-2,4.1652309276908994E-2,4.6338587647900553E-2,4.8475618649160168E-2,2.4094691570688553E-2,9.3031170104360683E-3,-1.0073346214733547E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BJ5625)+$I5625*BA5625,IF(D5625=24,\".\",IFERROR((CB5626-CB5625)/CB5625,\".\")))","v":2.8441806087323052E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BK5625)+$I5625*BB5625,IF(D5625=24,\".\",IFERROR((CC5626-CC5625)/CC5625,\".\")))","v":5.7109618312908061E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+(1-$I5625)*(BL5625)+$I5625*BC5625,IF(D5625=24,\".\",IFERROR((CD5626-CD5625)/CD5625,\".\")))","v":8.4147515967282871E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BM5625)+$I5625*BG5625,IF($D5625=24,\".\",IFERROR((CE5626-CE5625)/CE5625,\".\")))","v":6.5205084596371143E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BN5625)+$I5625*BH5625,IF($D5625=24,\".\",IFERROR((CF5626-CF5625)/CF5625,\".\")))","v":6.3493838738462649E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+$AV5625+(1-$I5625)*(BO5625)+$I5625*BI5625,IF($D5625=24,\".\",IFERROR((CG5626-CG5625)/CG5625,\".\")))","v":5.923914316830875E-2},{"$f":"IFERROR(AV5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BP5625,IF($D5625=24,\".\",IFERROR((CH5626-CH5625)/CH5625,\".\")))","v":2.6594691570688667E-2},{"$f":"IFERROR(AW5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BQ5625,IF(D5625=24,\".\",IFERROR((CI5626-CI5625)/CI5625,\".\")))","v":1.1803117010436015E-2},{"$f":"IFERROR(AW5625+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5625,Table1[Country Code],0)))+BR5625,IF(D5625=24,\".\",IFERROR((CJ5626-CJ5625)/CJ5625,\".\")))","v":-7.5733462147336006E-3},8668524.9910782743,9737848.0780479982,10891626.876124147,5403450.3511112537,5151172.3006324107,4877975.426188603,4751052.1631632773,4538248.2338244002,4308895.7684345189,18823027.505352806,19427268.61250481,20078498.070747271,3.8529068229072323E-2,4.82187168926086E-2,5.8412619685084703E-2,0.46052766955863816,0.50124638065589966,0.54245227096903015,0.28706595416569652,0.26515164861192786,0.24294523469837687,0.25240637627566526,0.2336019707321724,0.2146024943325929,1020.9376528368393,1053.7109406359391,1089.0328182864496,1.8484761634582902E-2,2.8234079200290196E-2,3.8862170185721467E-2]
["Zimbabwe","ZWE",2023,{"$f":"C5626-'Initial Conditions and Settings'!$B$9","v":7},"ZWE2023",9287.5400390625,{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,G5625*F5626/F5625,\"\")),\".\")","v":9048.5186228727707},18813,0.5,0.72253435572704128,{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5626,Table1[Country Code],0)),MAX(IF(D5626>0,K5625*EXP(growthb),\".\"),0.001)),\".\")","v":15.798375214459046},1.9390066672799438,1.2774478595080807,0.40867100079288066,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5626,Table1[Country Code],0))*EXP(D5626*INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5626,Table1[Country Code],0))*EXP(D5626*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,Q5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))+growthdif),IF($D5626>1,Q5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(T5625-LN(Z5625)+LN(Z5624))+growthdif),\".\"))),\".\")","v":2912.3346850864127},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,R5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))),IF($D5626>1,R5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(U5625-LN(AA5625)+LN(AA5624))),\".\"))),\".\")","v":2790.6049652681104},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Minimum wage, W],MATCH($B5626,Table1[Country Code],0)),IF($D5626=1,S5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5626,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5626,Table1[Country Code],0)))-growthdif),IF($D5626>1,S5625*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5625)*(V5625-LN(AB5625)+LN(AB5624))-growthdif),\".\"))),\".\")","v":2674.0240413616721},{"$f":"IFERROR(IF(IFERROR(AND(AC5625/$G5625=mininf,AF5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(W5625/Z5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AC5625/$G5625>mininf,AF5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(W5625/Z5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AC5625/$G5625=mininf,AF5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(Q5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":5.2414218217448405E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5625/$G5625=mininf,AG5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(X5625/AA5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AD5625/$G5625>mininf,AG5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(X5625/AA5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AD5625/$G5625=mininf,AG5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(R5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":6.6175762018020667E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5625/$G5625=mininf,AH5625/$G5625>minfor,$B5626=$B5625),FALSE),$P5625*$I5625*(Y5625/AB5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AE5625/$G5625>mininf,AH5625/$G5625=minfor,$B5626=$B5625),FALSE),($J5625*$P5625*$I5625/$M5625)*(Y5625/AB5625)^(-(1-$I5625))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0)),IF(IFERROR(AND(AE5625/$G5625=mininf,AH5625/$G5625=minfor),FALSE),0,((($P5626*($I5626^$I5626)*((1-$I5626)^(1-$I5626)))^(1/$I5626))*(S5626^(-(1-$I5626)/$I5626)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5626,Table1[Country Code],0))))),\".\")","v":8.0529797060494346E-2},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,W5625*EXP(T5625),\"\")),\".\")","v":21290705.736749187},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,X5625*EXP(U5625),\"\")),\".\")","v":22182775.821203876},{"$f":"IFERROR(IF($D5626=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5626,Table1[Country Code],0)),IF($D5626>0,Y5625*EXP(V5625),\"\")),\".\")","v":23136891.522293206},3954.1282986666974,4253.7598077445173,4583.4368530991806,2422.9490073466518,2406.4615162897671,2368.0873427851488,1531.1792913200459,1847.2982914547504,2215.3495103140317,5094.3903242060733,4794.7588151282534,4465.0817697735902,0.16921878101124127,0.20415477587515429,0.24483007690497421,0.26777300333138965,0.26595088285575647,0.26170994849909657,0.56300821565736914,0.5298943412690893,0.49345997459592927,null,2.5000000000001132E-3,2.4999999999999467E-3,14135085.259364069,15657541.601591926,17241009.41966575,3.8785943048996074E-2,6.3513097803991059E-2,8.6352559398029882E-2,7155620.4773851186,6525234.2196119502,5895882.1026274562,7.880143203636969E-2,7.2536154784444307E-2,6.3305447745632293E-2,6.5904322224286105E-3,4.4160324832345665E-2,7.9831492149362582E-2,3.6605921209799774E-2,4.318338181279735E-2,4.6784380496966982E-2,2.9094634852196322E-2,1.2695078841103324E-2,-1.0506957367251601E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BJ5626)+$I5626*BA5626,IF(D5626=24,\".\",IFERROR((CB5627-CB5626)/CB5626,\".\")))","v":2.2688187635712342E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BK5626)+$I5626*BB5626,IF(D5626=24,\".\",IFERROR((CC5627-CC5626)/CC5626,\".\")))","v":5.3836711318168362E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+(1-$I5626)*(BL5626)+$I5626*BC5626,IF(D5626=24,\".\",IFERROR((CD5627-CD5626)/CD5626,\".\")))","v":8.3092025773696232E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BM5626)+$I5626*BG5626,IF($D5626=24,\".\",IFERROR((CE5627-CE5626)/CE5626,\".\")))","v":6.0203676623084845E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BN5626)+$I5626*BH5626,IF($D5626=24,\".\",IFERROR((CF5627-CF5626)/CF5626,\".\")))","v":6.0359768298620942E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+$AV5626+(1-$I5626)*(BO5626)+$I5626*BI5626,IF($D5626=24,\".\",IFERROR((CG5627-CG5626)/CG5626,\".\")))","v":5.7544914121299751E-2},{"$f":"IFERROR(AV5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BP5626,IF($D5626=24,\".\",IFERROR((CH5627-CH5626)/CH5626,\".\")))","v":3.1594634852196435E-2},{"$f":"IFERROR(AW5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BQ5626,IF(D5626=24,\".\",IFERROR((CI5627-CI5626)/CI5626,\".\")))","v":1.5195078841103271E-2},{"$f":"IFERROR(AW5626+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5626,Table1[Country Code],0)))+BR5626,IF(D5626=24,\".\",IFERROR((CJ5627-CJ5626)/CJ5626,\".\")))","v":-8.0069573672516547E-3},8918613.1183948033,10310159.568929845,11847795.701197056,5767523.5139503861,5488846.6896124557,5175673.1359264832,4879100.080482658,4592131.0759463664,4276386.2672142442,19565236.712827846,20391137.334488668,21299855.104337782,3.5968216700345411E-2,4.6890390507982403E-2,5.8594303259391967E-2,0.45583977588921071,0.50561964248515445,0.55623832383649485,0.29478424404489517,0.26917805513127818,0.24299100207834001,0.24937598006589418,0.22520230238356734,0.20077067408516525,1039.9849419458803,1083.8854693291164,1132.1881201476522,1.6256694005262418E-2,2.7197876685362665E-2,3.9356905268244979E-2]
["Zimbabwe","ZWE",2024,{"$f":"C5627-'Initial Conditions and Settings'!$B$9","v":8},"ZWE2024",9545.025390625,{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,G5626*F5627/F5626,\"\")),\".\")","v":9299.3774066767764},19190,0.5,0.72434295141899707,{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5627,Table1[Country Code],0)),MAX(IF(D5627>0,K5626*EXP(growthb),\".\"),0.001)),\".\")","v":15.837920563585069},1.9584940082634228,1.2742582285592625,0.4117475559593628,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5627,Table1[Country Code],0))*EXP(D5627*INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5627,Table1[Country Code],0))*EXP(D5627*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,Q5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))+growthdif),IF($D5627>1,Q5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(T5626-LN(Z5626)+LN(Z5625))+growthdif),\".\"))),\".\")","v":2959.5961174203744},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,R5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))),IF($D5627>1,R5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(U5626-LN(AA5626)+LN(AA5625))),\".\"))),\".\")","v":2817.7390054526059},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Minimum wage, W],MATCH($B5627,Table1[Country Code],0)),IF($D5627=1,S5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5627,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5627,Table1[Country Code],0)))-growthdif),IF($D5627>1,S5626*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5626)*(V5626-LN(AB5626)+LN(AB5625))-growthdif),\".\"))),\".\")","v":2682.7570160027935},{"$f":"IFERROR(IF(IFERROR(AND(AC5626/$G5626=mininf,AF5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(W5626/Z5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AC5626/$G5626>mininf,AF5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(W5626/Z5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AC5626/$G5626=mininf,AF5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(Q5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":4.7376390314014027E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5626/$G5626=mininf,AG5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(X5626/AA5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AD5626/$G5626>mininf,AG5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(X5626/AA5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AD5626/$G5626=mininf,AG5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(R5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":6.3005278375577567E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5626/$G5626=mininf,AH5626/$G5626>minfor,$B5627=$B5626),FALSE),$P5626*$I5626*(Y5626/AB5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AE5626/$G5626>mininf,AH5626/$G5626=minfor,$B5627=$B5626),FALSE),($J5626*$P5626*$I5626/$M5626)*(Y5626/AB5626)^(-(1-$I5626))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0)),IF(IFERROR(AND(AE5626/$G5626=mininf,AH5626/$G5626=minfor),FALSE),0,((($P5627*($I5627^$I5627)*((1-$I5627)^(1-$I5627)))^(1/$I5627))*(S5627^(-(1-$I5627)/$I5627)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5627,Table1[Country Code],0))))),\".\")","v":7.9411323475768292E-2},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,W5626*EXP(T5626),\"\")),\".\")","v":22436404.607087273},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,X5626*EXP(U5626),\"\")),\".\")","v":23700399.057021629},{"$f":"IFERROR(IF($D5627=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5627,Table1[Country Code],0)),IF($D5627>0,Y5626*EXP(V5626),\"\")),\".\")","v":25077177.668541469},4054.590396924209,4443.3607364326763,4880.9644577068048,2513.286646629283,2512.6571027226355,2481.5093438955428,1541.3037502949264,1930.7036337100408,2399.4551138112624,5244.7870097525674,4856.0166702441002,4418.4129489699717,0.16574268178300836,0.20761644024941198,0.25802319971318716,0.2702639689432102,0.27019627151798309,0.26684682590835235,0.56399334927378153,0.52218728823260496,0.47512997437846055,null,2.5000000000000577E-3,2.5000000000003908E-3,14694098.725925582,16684260.503650105,18795986.705662694,3.3104938142376028E-2,6.0281547669237767E-2,8.5298555748224203E-2,7742305.8811616916,7016138.5533715244,6281190.9628787749,7.3914504066873832E-2,6.9452622938371178E-2,6.1584307131303362E-2,8.1804639919536015E-4,4.0884029535816602E-2,7.8780946066177471E-2,3.1627612323694265E-2,4.0055104804946673E-2,4.5066697449256843E-2,3.4435476927827224E-2,1.6849578544187338E-2,-1.0304354566301299E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BJ5627)+$I5627*BA5627,IF(D5627=24,\".\",IFERROR((CB5628-CB5627)/CB5627,\".\")))","v":1.6961492270785694E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BK5627)+$I5627*BB5627,IF(D5627=24,\".\",IFERROR((CC5628-CC5627)/CC5627,\".\")))","v":5.0582788602527184E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+(1-$I5627)*(BL5627)+$I5627*BC5627,IF(D5627=24,\".\",IFERROR((CD5628-CD5627)/CD5627,\".\")))","v":8.2039750907200837E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BM5627)+$I5627*BG5627,IF($D5627=24,\".\",IFERROR((CE5628-CE5627)/CE5627,\".\")))","v":5.5271058195284106E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BN5627)+$I5627*BH5627,IF($D5627=24,\".\",IFERROR((CF5628-CF5627)/CF5627,\".\")))","v":5.7253863871658983E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+$AV5627+(1-$I5627)*(BO5627)+$I5627*BI5627,IF($D5627=24,\".\",IFERROR((CG5628-CG5627)/CG5627,\".\")))","v":5.582550229028016E-2},{"$f":"IFERROR(AV5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BP5627,IF($D5627=24,\".\",IFERROR((CH5628-CH5627)/CH5627,\".\")))","v":3.6935476927827282E-2},{"$f":"IFERROR(AW5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BQ5627,IF(D5627=24,\".\",IFERROR((CI5628-CI5627)/CI5627,\".\")))","v":1.9349578544187729E-2},{"$f":"IFERROR(AW5627+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5627,Table1[Country Code],0)))+BR5627,IF(D5627=24,\".\",IFERROR((CJ5628-CJ5627)/CJ5627,\".\")))","v":-7.8043545663009084E-3},9123273.1902766544,10880437.873347726,12874310.082321888,6125414.7269135714,5830355.2131147925,5482242.9758932106,5035714.5262782304,4662441.7046348462,4242282.1420299392,20284402.443468455,21373234.791097365,22598835.200245038,3.348873604417376E-2,4.5589240189461776E-2,5.8814796173266966E-2,0.44976790495567859,0.5090683735846937,0.56968909982503402,0.30197659230952328,0.27278768375965823,0.24258962585088309,0.24825550273479821,0.21814394265564807,0.18772127432408289,1057.029830300597,1113.769400265626,1177.6360187725397,1.3963886945249193E-2,2.6029100302175756E-2,3.9718458357389963E-2]
["Zimbabwe","ZWE",2025,{"$f":"C5628-'Initial Conditions and Settings'!$B$9","v":9},"ZWE2025",9817.8193359375,{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,G5627*F5628/F5627,\"\")),\".\")","v":9565.1508067359227},19571,0.5,0.7261560742567571,{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5628,Table1[Country Code],0)),MAX(IF(D5628>0,K5627*EXP(growthb),\".\"),0.001)),\".\")","v":15.87756489976617},1.9781772002798119,1.2710765617285207,0.41484727203443422,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5628,Table1[Country Code],0))*EXP(D5628*INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5628,Table1[Country Code],0))*EXP(D5628*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,Q5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))+growthdif),IF($D5628>1,Q5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(T5627-LN(Z5627)+LN(Z5626))+growthdif),\".\"))),\".\")","v":3007.7619322157943},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,R5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))),IF($D5628>1,R5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(U5627-LN(AA5627)+LN(AA5626))),\".\"))),\".\")","v":2845.2005332845515},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Minimum wage, W],MATCH($B5628,Table1[Country Code],0)),IF($D5628=1,S5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5628,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5628,Table1[Country Code],0)))-growthdif),IF($D5628>1,S5627*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5627)*(V5627-LN(AB5627)+LN(AB5626))-growthdif),\".\"))),\".\")","v":2691.5138582240779},{"$f":"IFERROR(IF(IFERROR(AND(AC5627/$G5627=mininf,AF5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(W5627/Z5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AC5627/$G5627>mininf,AF5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(W5627/Z5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AC5627/$G5627=mininf,AF5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(Q5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":4.2405053550969352E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5627/$G5627=mininf,AG5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(X5627/AA5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AD5627/$G5627>mininf,AG5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(X5627/AA5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AD5627/$G5627=mininf,AG5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(R5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":5.9858100931919955E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5627/$G5627=mininf,AH5627/$G5627>minfor,$B5628=$B5627),FALSE),$P5627*$I5627*(Y5627/AB5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AE5627/$G5627>mininf,AH5627/$G5627=minfor,$B5628=$B5627),FALSE),($J5627*$P5627*$I5627/$M5627)*(Y5627/AB5627)^(-(1-$I5627))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0)),IF(IFERROR(AND(AE5627/$G5627=mininf,AH5627/$G5627=minfor),FALSE),0,((($P5628*($I5628^$I5628)*((1-$I5628)^(1-$I5628)))^(1/$I5628))*(S5628^(-(1-$I5628)/$I5628)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5628,Table1[Country Code],0))))),\".\")","v":7.8297080911162553E-2},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,W5627*EXP(T5627),\"\")),\".\")","v":23524942.367572904},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,X5627*EXP(U5627),\"\")),\".\")","v":25241694.331011619},{"$f":"IFERROR(IF($D5628=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5628,Table1[Country Code],0)),IF($D5628>0,Y5627*EXP(V5627),\"\")),\".\")","v":27149795.109930415},4136.6114118798814,4626.6190824692112,5192.0329821171526,2594.0462877411373,2615.3446984534999,2595.9010425427314,1542.5651241387443,2011.2743840157118,2596.1319395744217,5428.5393948560413,4938.5317242667115,4373.1178246187701,0.16126929468299098,0.21027105841335422,0.27141568303828378,0.27119763610149994,0.27342430363060605,0.27139154363511542,0.56753306921550917,0.51630463795603954,0.45719277332660085,null,2.5000000000000577E-3,2.4999999999999467E-3,15188687.450865487,17720946.14364668,20469621.922985669,2.7448760502789327E-2,5.7070954627882031E-2,8.424987259685679E-2,8336254.916707417,7520748.1873649396,6680173.1869447455,6.9093381717340918E-2,6.6394827797152445E-2,5.9832501453781717E-2,-4.929010519933108E-3,3.7628222542063661E-2,7.77352884413407E-2,2.6715610694619585E-2,3.6952095711338728E-2,4.3317917298263175E-2,3.8358718377550005E-2,1.9918677679742203E-2,-1.1465652128242354E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BJ5628)+$I5628*BA5628,IF(D5628=24,\".\",IFERROR((CB5629-CB5628)/CB5628,\".\")))","v":1.1259874991428109E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BK5628)+$I5628*BB5628,IF(D5628=24,\".\",IFERROR((CC5629-CC5628)/CC5628,\".\")))","v":4.7349588584972846E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+(1-$I5628)*(BL5628)+$I5628*BC5628,IF(D5628=24,\".\",IFERROR((CD5629-CD5628)/CD5628,\".\")))","v":8.0992580519098745E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BM5628)+$I5628*BG5628,IF($D5628=24,\".\",IFERROR((CE5629-CE5628)/CE5628,\".\")))","v":5.0404496205980309E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BN5628)+$I5628*BH5628,IF($D5628=24,\".\",IFERROR((CF5629-CF5628)/CF5628,\".\")))","v":5.4173461754245644E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+$AV5628+(1-$I5628)*(BO5628)+$I5628*BI5628,IF($D5628=24,\".\",IFERROR((CG5629-CG5628)/CG5628,\".\")))","v":5.4075209376022504E-2},{"$f":"IFERROR(AV5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BP5628,IF($D5628=24,\".\",IFERROR((CH5629-CH5628)/CH5628,\".\")))","v":4.0858718377550063E-2},{"$f":"IFERROR(AW5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BQ5628,IF(D5628=24,\".\",IFERROR((CI5629-CI5628)/CI5628,\".\")))","v":2.2418677679742149E-2},{"$f":"IFERROR(AW5628+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5628,Table1[Country Code],0)))+BR5628,IF(D5628=24,\".\",IFERROR((CJ5629-CJ5628)/CJ5628,\".\")))","v":-8.9656521282424073E-3},9279337.316696493,11444957.899966123,13975050.186285421,6473503.8992087562,6173906.5559275849,5796995.822228929,5225188.6627499806,4753536.4670507004,4209302.7269398347,20978029.878655229,22372400.922944408,23981348.735454187,3.071176829682979E-2,4.3935558990595182E-2,5.869603131524042E-2,0.44233597579809214,0.51156592175266025,0.58274663116109948,0.30858493083735339,0.27596084019734451,0.2417293491778722,0.24907909336455455,0.21247323804999524,0.17552401966102821,1071.8936119081923,1143.1404078966025,1225.3512204513918,1.1387025552404673E-2,2.4520916209342047E-2,3.9756298071568885E-2]
["Zimbabwe","ZWE",2026,{"$f":"C5629-'Initial Conditions and Settings'!$B$9","v":10},"ZWE2026",10100.009765625,{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,G5628*F5629/F5628,\"\")),\".\")","v":9840.0788659942882},19956,0.5,0.72797373557234502,{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5629,Table1[Country Code],0)),MAX(IF(D5629>0,K5628*EXP(growthb),\".\"),0.001)),\".\")","v":15.917308470779579},1.9980582116647156,1.2679028391304272,0.41797032337794121,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5629,Table1[Country Code],0))*EXP(D5629*INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5629,Table1[Country Code],0))*EXP(D5629*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,Q5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))+growthdif),IF($D5629>1,Q5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(T5628-LN(Z5628)+LN(Z5627))+growthdif),\".\"))),\".\")","v":3056.8505184429405},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,R5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))),IF($D5629>1,R5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(U5628-LN(AA5628)+LN(AA5627))),\".\"))),\".\")","v":2872.9946486288409},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Minimum wage, W],MATCH($B5629,Table1[Country Code],0)),IF($D5629=1,S5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5629,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5629,Table1[Country Code],0)))-growthdif),IF($D5629>1,S5628*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5628)*(V5628-LN(AB5628)+LN(AB5627))-growthdif),\".\"))),\".\")","v":2700.2951989232629},{"$f":"IFERROR(IF(IFERROR(AND(AC5628/$G5628=mininf,AF5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(W5628/Z5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AC5628/$G5628>mininf,AF5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(W5628/Z5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AC5628/$G5628=mininf,AF5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(Q5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":3.7499669174340278E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5628/$G5628=mininf,AG5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(X5628/AA5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AD5628/$G5628>mininf,AG5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(X5628/AA5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AD5628/$G5628=mininf,AG5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(R5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":5.6734069919174013E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5628/$G5628=mininf,AH5628/$G5628>minfor,$B5629=$B5628),FALSE),$P5628*$I5628*(Y5628/AB5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AE5628/$G5628>mininf,AH5628/$G5628=minfor,$B5629=$B5628),FALSE),($J5628*$P5628*$I5628/$M5628)*(Y5628/AB5628)^(-(1-$I5628))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0)),IF(IFERROR(AND(AE5628/$G5628=mininf,AH5628/$G5628=minfor),FALSE),0,((($P5629*($I5629^$I5629)*((1-$I5629)^(1-$I5629)))^(1/$I5629))*(S5629^(-(1-$I5629)/$I5629)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5629,Table1[Country Code],0))))),\".\")","v":7.7186978253781624E-2},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,W5628*EXP(T5628),\"\")),\".\")","v":24543972.11795992},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,X5628*EXP(U5628),\"\")),\".\")","v":26798750.549852412},{"$f":"IFERROR(IF($D5629=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5629,Table1[Country Code],0)),IF($D5629>0,Y5628*EXP(V5628),\"\")),\".\")","v":29360979.962747246},4199.2623459794204,4802.1918924496631,5516.815336906081,2664.2818338931752,2713.7949351414441,2710.8211495497694,1534.9805120862457,2088.3969573082195,2805.9941873563121,5640.8165200148678,5037.8869735446251,4323.2635290882072,0.15599270422424039,0.21223376212210857,0.28515972540152817,0.27075817889026271,0.27578995779392357,0.27548774623320615,0.57324911688549696,0.51197628008396789,0.43935252836526573,null,2.5000000000001132E-3,2.4999999999999467E-3,15611372.648975503,18761713.783869844,22268915.945501693,2.1813445323143554E-2,5.3881352795407622E-2,8.3206719050824773E-2,8932599.4689844176,8037036.7659825683,7092064.0172455534,6.4336991769334162E-2,6.3361969547571562E-2,5.8046102473337413E-2,-1.0654299034276171E-2,3.439335923140785E-2,7.669517100748191E-2,2.1869247411911097E-2,3.3873975983570226E-2,4.1534554429995652E-2,4.2593721577754096E-2,2.383408252037178E-2,-1.175997387733041E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BJ5629)+$I5629*BA5629,IF(D5629=24,\".\",IFERROR((CB5630-CB5629)/CB5629,\".\")))","v":5.5795731444336916E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BK5629)+$I5629*BB5629,IF(D5629=24,\".\",IFERROR((CC5630-CC5629)/CC5629,\".\")))","v":4.4137356013407736E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+(1-$I5629)*(BL5629)+$I5629*BC5629,IF(D5629=24,\".\",IFERROR((CD5630-CD5629)/CD5629,\".\")))","v":7.9950945029153342E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BM5629)+$I5629*BG5629,IF($D5629=24,\".\",IFERROR((CE5630-CE5629)/CE5629,\".\")))","v":4.5603119590622743E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BN5629)+$I5629*BH5629,IF($D5629=24,\".\",IFERROR((CF5630-CF5629)/CF5629,\".\")))","v":5.1117972765571007E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+$AV5629+(1-$I5629)*(BO5629)+$I5629*BI5629,IF($D5629=24,\".\",IFERROR((CG5630-CG5629)/CG5629,\".\")))","v":5.2290328451666646E-2},{"$f":"IFERROR(AV5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BP5629,IF($D5629=24,\".\",IFERROR((CH5630-CH5629)/CH5629,\".\")))","v":4.5093721577754209E-2},{"$f":"IFERROR(AW5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BQ5629,IF(D5629=24,\".\",IFERROR((CI5630-CI5629)/CI5629,\".\")))","v":2.6334082520371727E-2},{"$f":"IFERROR(AW5629+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5629,Table1[Country Code],0)))+BR5629,IF(D5629=24,\".\",IFERROR((CJ5630-CJ5629)/CJ5629,\".\")))","v":-9.259973877330463E-3},9384411.9483413007,11999906.565118538,15154025.264649663,6808160.8598622186,6517593.760124757,6119100.0255089412,5443104.7451627869,4861308.0028389692,4171732.256539912,21635677.553366303,23378808.328082263,25444857.546698514,2.8114868839411125E-2,4.2381476451599787E-2,5.8672690802381834E-2,0.43374707934123269,0.51328136133886837,0.59556337609034515,0.31467287507263364,0.2787821204854109,0.24048474291037633,0.25158004558613384,0.20793651817572076,0.16395188099927865,1084.1690495773855,1171.5177554661386,1275.0479828972998,9.0528565278642503E-3,2.3163390727816591E-2,3.9926939747254586E-2]
["Zimbabwe","ZWE",2027,{"$f":"C5630-'Initial Conditions and Settings'!$B$9","v":11},"ZWE2027",10395.7138671875,{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,G5629*F5630/F5629,\"\")),\".\")","v":10128.172813217609},20344,0.5,0.72979594672615,{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5630,Table1[Country Code],0)),MAX(IF(D5630>0,K5629*EXP(growthb),\".\"),0.001)),\".\")","v":15.957151525022745},2.0181390305358398,1.2647370409292058,0.42111688566234556,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5630,Table1[Country Code],0))*EXP(D5630*INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5630,Table1[Country Code],0))*EXP(D5630*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,Q5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))+growthdif),IF($D5630>1,Q5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(T5629-LN(Z5629)+LN(Z5628))+growthdif),\".\"))),\".\")","v":3106.8800266285484},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,R5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))),IF($D5630>1,R5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(U5629-LN(AA5629)+LN(AA5628))),\".\"))),\".\")","v":2901.1259322304081},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Minimum wage, W],MATCH($B5630,Table1[Country Code],0)),IF($D5630=1,S5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5630,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5630,Table1[Country Code],0)))-growthdif),IF($D5630>1,S5629*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5629)*(V5629-LN(AB5629)+LN(AB5628))-growthdif),\".\"))),\".\")","v":2709.1010770788544},{"$f":"IFERROR(IF(IFERROR(AND(AC5629/$G5629=mininf,AF5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(W5629/Z5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AC5629/$G5629>mininf,AF5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(W5629/Z5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AC5629/$G5629=mininf,AF5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(Q5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":3.2659754247280182E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5629/$G5629=mininf,AG5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(X5629/AA5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AD5629/$G5629>mininf,AG5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(X5629/AA5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AD5629/$G5629=mininf,AG5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(R5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":5.3633094451928043E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5629/$G5629=mininf,AH5629/$G5629>minfor,$B5630=$B5629),FALSE),$P5629*$I5629*(Y5629/AB5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AE5629/$G5629>mininf,AH5629/$G5629=minfor,$B5630=$B5629),FALSE),($J5629*$P5629*$I5629/$M5629)*(Y5629/AB5629)^(-(1-$I5629))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0)),IF(IFERROR(AND(AE5629/$G5629=mininf,AH5629/$G5629=minfor),FALSE),0,((($P5630*($I5630^$I5630)*((1-$I5630)^(1-$I5630)))^(1/$I5630))*(S5630^(-(1-$I5630)/$I5630)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5630,Table1[Country Code],0))))),\".\")","v":7.6081000482523475E-2},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,W5629*EXP(T5629),\"\")),\".\")","v":25481837.878860578},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,X5629*EXP(U5629),\"\")),\".\")","v":28363109.373981014},{"$f":"IFERROR(IF($D5630=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5630,Table1[Country Code],0)),IF($D5630>0,Y5629*EXP(V5629),\"\")),\".\")","v":31717023.60318277},4241.9026404994365,4968.7700697076725,5855.4529715723365,2723.1894574262205,2807.296656620339,2825.7848545679935,1518.7131830732158,2161.4734130873326,3029.6681170043425,5886.270172718172,5159.402743509936,4272.719841645272,0.1499493749841278,0.21341197992460562,0.29913274317856453,0.26887272834369158,0.27717700994958555,0.27900243278632142,0.58117789667218056,0.50941101012580869,0.42186482403511399,null,2.5000000000000577E-3,2.5000000000003908E-3,15955651.778338753,19800350.61329326,24201110.519374952,1.6194398176615721E-2,5.0712620807484399E-2,8.2169173887482572E-2,9526186.1005218253,8562758.7606877536,7515913.0838078186,5.9644803080075803E-2,6.0353852075476055E-2,5.6221488988924762E-2,-1.6362329466396375E-2,3.1179407010421656E-2,7.5660770296330782E-2,1.7088075437068362E-2,3.0820638278413526E-2,3.9713085397773185E-2,4.5942372971506273E-2,2.7282480424142719E-2,-1.2618467959594426E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BJ5630)+$I5630*BA5630,IF(D5630=24,\".\",IFERROR((CB5631-CB5630)/CB5630,\".\")))","v":-8.3965644890326985E-5},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BK5630)+$I5630*BB5630,IF(D5630=24,\".\",IFERROR((CC5631-CC5630)/CC5630,\".\")))","v":4.0946013908953027E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+(1-$I5630)*(BL5630)+$I5630*BC5630,IF(D5630=24,\".\",IFERROR((CD5631-CD5630)/CD5630,\".\")))","v":7.8914972091906677E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BM5630)+$I5630*BG5630,IF($D5630=24,\".\",IFERROR((CE5631-CE5630)/CE5630,\".\")))","v":4.086643925857214E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BN5630)+$I5630*BH5630,IF($D5630=24,\".\",IFERROR((CF5631-CF5630)/CF5630,\".\")))","v":4.8087245176944848E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+$AV5630+(1-$I5630)*(BO5630)+$I5630*BI5630,IF($D5630=24,\".\",IFERROR((CG5631-CG5630)/CG5630,\".\")))","v":5.0467287193349031E-2},{"$f":"IFERROR(AV5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BP5630,IF($D5630=24,\".\",IFERROR((CH5631-CH5630)/CH5630,\".\")))","v":4.8442372971506331E-2},{"$f":"IFERROR(AW5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BQ5630,IF(D5630=24,\".\",IFERROR((CI5631-CI5630)/CI5630,\".\")))","v":2.978248042414311E-2},{"$f":"IFERROR(AW5630+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5630,Table1[Country Code],0)))+BR5630,IF(D5630=24,\".\",IFERROR((CJ5631-CJ5630)/CJ5630,\".\")))","v":-1.0118467959594035E-2},9436919.3093352802,12541413.141068459,16415354.317935858,7125822.3614614848,6859422.3001866294,6447583.1780160293,5694172.8496978208,4991026.6027059136,4133280.4310317128,22256914.520494588,24391862.043961003,26996217.926983599,2.5441705053695751E-2,4.0669988586232803E-2,5.8489185355069639E-2,0.42399944074213819,0.51416382720045317,0.60806126111199366,0.3201621839765747,0.28121765725896691,0.23883283189722143,0.255838375281287,0.20461851554057983,0.15310590699078497,1094.0284369098795,1198.9708043630064,1326.9867246846047,6.6480510142152838E-3,2.1652780877805533E-2,3.9939612858227669E-2]
["Zimbabwe","ZWE",2028,{"$f":"C5631-'Initial Conditions and Settings'!$B$9","v":12},"ZWE2028",10702.63671875,{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,G5630*F5631/F5630,\"\")),\".\")","v":10427.196787969573},20735,0.5,0.73162271910699761,{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5631,Table1[Country Code],0)),MAX(IF(D5631>0,K5630*EXP(growthb),\".\"),0.001)),\".\")","v":15.997094311514886},2.0384216649918057,1.2615791473386071,0.42428713588260514,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5631,Table1[Country Code],0))*EXP(D5631*INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5631,Table1[Country Code],0))*EXP(D5631*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,Q5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))+growthdif),IF($D5631>1,Q5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(T5630-LN(Z5630)+LN(Z5629))+growthdif),\".\"))),\".\")","v":3157.8688312735862},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,R5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))),IF($D5631>1,R5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(U5630-LN(AA5630)+LN(AA5629))),\".\"))),\".\")","v":2929.5989046098694},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Minimum wage, W],MATCH($B5631,Table1[Country Code],0)),IF($D5631=1,S5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5631,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5631,Table1[Country Code],0)))-growthdif),IF($D5631>1,S5630*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5630)*(V5630-LN(AB5630)+LN(AB5629))-growthdif),\".\"))),\".\")","v":2717.9313986998886},{"$f":"IFERROR(IF(IFERROR(AND(AC5630/$G5630=mininf,AF5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(W5630/Z5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AC5630/$G5630>mininf,AF5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(W5630/Z5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AC5630/$G5630=mininf,AF5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(Q5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":2.7884830501567204E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5630/$G5630=mininf,AG5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(X5630/AA5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AD5630/$G5630>mininf,AG5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(X5630/AA5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AD5630/$G5630=mininf,AG5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(R5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":5.0555097108271274E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5630/$G5630=mininf,AH5630/$G5630>minfor,$B5631=$B5630),FALSE),$P5630*$I5630*(Y5630/AB5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AE5630/$G5630>mininf,AH5630/$G5630=minfor,$B5631=$B5630),FALSE),($J5630*$P5630*$I5630/$M5630)*(Y5630/AB5630)^(-(1-$I5630))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0)),IF(IFERROR(AND(AE5630/$G5630=mininf,AH5630/$G5630=minfor),FALSE),0,((($P5631*($I5631^$I5631)*((1-$I5631)^(1-$I5631)))^(1/$I5631))*(S5631^(-(1-$I5631)/$I5631)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5631,Table1[Country Code],0))))),\".\")","v":7.4979149148891089E-2},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,W5630*EXP(T5630),\"\")),\".\")","v":26327807.831641946},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,X5630*EXP(U5630),\"\")),\".\")","v":29925843.241011396},{"$f":"IFERROR(IF($D5631=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5631,Table1[Country Code],0)),IF($D5631>0,Y5630*EXP(V5630),\"\")),\".\")","v":34224253.500273973},4264.1890801915715,5125.0949993569438,6208.053387549141,2770.1233875105777,2895.1664777967985,2940.2635965909699,1494.0656926809936,2229.9285215601449,3267.7897909581711,6163.0077077780015,5302.1017886126292,4219.143400420432,0.1432854604225729,0.21385695186389264,0.31339101557269916,0.26566328840236531,0.2776553024430411,0.28198025379009944,0.59105125117506174,0.50848774569306621,0.40462873063720139,null,2.5000000000000577E-3,2.4999999999999467E-3,16216147.549446568,20830375.168767396,26273680.46229228,1.0586454315799187E-2,4.7564598668245139E-2,8.1137290284630126E-2,10111660.282195378,9095468.0722439997,7950573.0379816927,5.5016393292177668E-2,5.737040743134969E-2,5.4354771164540239E-2,-2.2058251479688096E-2,2.7986224273744753E-2,7.4632164806871515E-2,1.2371687496689709E-2,2.7792033036849517E-2,3.7849645686776512E-2,4.8036955273872195E-2,2.9782812746956822E-2,-1.4676026713571488E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BJ5631)+$I5631*BA5631,IF(D5631=24,\".\",IFERROR((CB5632-CB5631)/CB5631,\".\")))","v":-5.7358985819444541E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BK5631)+$I5631*BB5631,IF(D5631=24,\".\",IFERROR((CC5632-CC5631)/CC5631,\".\")))","v":3.7775411470994946E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+(1-$I5631)*(BL5631)+$I5631*BC5631,IF(D5631=24,\".\",IFERROR((CD5632-CD5631)/CD5631,\".\")))","v":7.788472754575082E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BM5631)+$I5631*BG5631,IF($D5631=24,\".\",IFERROR((CE5632-CE5631)/CE5631,\".\")))","v":3.6194040394433746E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BN5631)+$I5631*BH5631,IF($D5631=24,\".\",IFERROR((CF5632-CF5631)/CF5631,\".\")))","v":4.5081220234099662E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+$AV5631+(1-$I5631)*(BO5631)+$I5631*BI5631,IF($D5631=24,\".\",IFERROR((CG5632-CG5631)/CG5631,\".\")))","v":4.8602208425658433E-2},{"$f":"IFERROR(AV5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BP5631,IF($D5631=24,\".\",IFERROR((CH5632-CH5631)/CH5631,\".\")))","v":5.0536955273872253E-2},{"$f":"IFERROR(AW5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BQ5631,IF(D5631=24,\".\",IFERROR((CI5632-CI5631)/CI5631,\".\")))","v":3.2282812746956768E-2},{"$f":"IFERROR(AW5631+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5631,Table1[Country Code],0)))+BR5631,IF(D5631=24,\".\",IFERROR((CJ5632-CJ5631)/CJ5631,\".\")))","v":-1.2176026713571542E-2},9436126.9655849803,13065592.308241813,17763256.954392314,7423061.5352184223,7197332.4949898981,6781325.9230255065,5976802.4513832908,5141907.4046702767,4091668.8432087251,22835990.952186696,25404832.207901984,28636251.720626548,2.2621979533232223E-2,3.8733493010903342E-2,5.8082097867409935E-2,0.4132129402810702,0.5142955561099064,0.62030663536867603,0.32505975110782814,0.28330564973191286,0.23680913232582571,0.26172730861110155,0.20239879415818085,0.14288423230549815,1101.3258235923172,1225.2149605932957,1381.0586795575862,4.0961161869210727E-3,1.9920239992230471E-2,3.9736149035134005E-2]
["Zimbabwe","ZWE",2029,{"$f":"C5632-'Initial Conditions and Settings'!$B$9","v":13},"ZWE2029",11015.8642578125,{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,G5631*F5632/F5631,\"\")),\".\")","v":10732.363194626565},21129,0.5,0.73345406413222125,{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5632,Table1[Country Code],0)),MAX(IF(D5632>0,K5631*EXP(growthb),\".\"),0.001)),\".\")","v":16.037137079898546},2.0589081433129612,1.2584291386217858,0.42748125236613099,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5632,Table1[Country Code],0))*EXP(D5632*INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5632,Table1[Country Code],0))*EXP(D5632*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,Q5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))+growthdif),IF($D5632>1,Q5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(T5631-LN(Z5631)+LN(Z5630))+growthdif),\".\"))),\".\")","v":3209.8356372745425},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,R5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))),IF($D5632>1,R5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(U5631-LN(AA5631)+LN(AA5630))),\".\"))),\".\")","v":2958.4181249304897},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Minimum wage, W],MATCH($B5632,Table1[Country Code],0)),IF($D5632=1,S5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5632,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5632,Table1[Country Code],0)))-growthdif),IF($D5632>1,S5631*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5631)*(V5631-LN(AB5631)+LN(AB5630))-growthdif),\".\"))),\".\")","v":2726.7860334153847},{"$f":"IFERROR(IF(IFERROR(AND(AC5631/$G5631=mininf,AF5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(W5631/Z5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AC5631/$G5631>mininf,AF5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(W5631/Z5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AC5631/$G5631=mininf,AF5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(Q5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":2.3174413853841114E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5631/$G5631=mininf,AG5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(X5631/AA5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AD5631/$G5631>mininf,AG5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(X5631/AA5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AD5631/$G5631=mininf,AG5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(R5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":4.7500002332379276E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5631/$G5631=mininf,AH5631/$G5631>minfor,$B5632=$B5631),FALSE),$P5631*$I5631*(Y5631/AB5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AE5631/$G5631>mininf,AH5631/$G5631=minfor,$B5632=$B5631),FALSE),($J5631*$P5631*$I5631/$M5631)*(Y5631/AB5631)^(-(1-$I5631))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0)),IF(IFERROR(AND(AE5631/$G5631=mininf,AH5631/$G5631=minfor),FALSE),0,((($P5632*($I5632^$I5632)*((1-$I5632)^(1-$I5632)))^(1/$I5632))*(S5632^(-(1-$I5632)/$I5632)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5632,Table1[Country Code],0))))),\".\")","v":7.3881429905598039E-2},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,W5631*EXP(T5631),\"\")),\".\")","v":27072285.873201255},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,X5631*EXP(U5631),\"\")),\".\")","v":31477642.33343976},{"$f":"IFERROR(IF($D5632=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5632,Table1[Country Code],0)),IF($D5632>0,Y5631*EXP(V5631),\"\")),\".\")","v":36889011.248503141},4266.0774001403124,5269.9748570263182,6574.687898413832,2804.6073610220101,2976.7575798366638,3053.6844615265272,1461.4700391183021,2293.2172771896549,3521.0034368873048,6466.2857944862526,5462.3883376002468,4157.675296212733,0.13617411306486765,0.21367309655880948,0.32807345158149198,0.2613224422395814,0.27736273231295921,0.28453048095273492,0.60250344469555095,0.50896417112823134,0.3873960674657731,null,2.5000000000000577E-3,2.4999999999999467E-3,16388730.966059221,21845104.90776515,28494326.16462687,4.9838232304288965E-3,4.4437112719876382E-2,8.0111117807255994E-2,10683554.907142034,9632537.4256746098,8394685.0838762708,5.0451357992905344E-2,5.4411595212393138E-2,5.2441615947380171E-2,-2.7747856510957902E-2,2.4813640654071101E-2,7.3609414274550033E-2,7.7196782515169815E-3,2.4788123146587182E-2,3.5939912414676201E-2,4.9231566499759793E-2,3.1663524980306335E-2,-1.7628289481299575E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BJ5632)+$I5632*BA5632,IF(D5632=24,\".\",IFERROR((CB5633-CB5632)/CB5632,\".\")))","v":-1.1382016640264503E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BK5632)+$I5632*BB5632,IF(D5632=24,\".\",IFERROR((CC5633-CC5632)/CC5632,\".\")))","v":3.4625376686973741E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+(1-$I5632)*(BL5632)+$I5632*BC5632,IF(D5632=24,\".\",IFERROR((CD5633-CD5632)/CD5632,\".\")))","v":7.6860266040903014E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BM5632)+$I5632*BG5632,IF($D5632=24,\".\",IFERROR((CE5633-CE5632)/CE5632,\".\")))","v":3.158551812221122E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BN5632)+$I5632*BH5632,IF($D5632=24,\".\",IFERROR((CF5633-CF5632)/CF5632,\".\")))","v":4.2099859179490218E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+$AV5632+(1-$I5632)*(BO5632)+$I5632*BI5632,IF($D5632=24,\".\",IFERROR((CG5633-CG5632)/CG5632,\".\")))","v":4.6690764181028244E-2},{"$f":"IFERROR(AV5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BP5632,IF($D5632=24,\".\",IFERROR((CH5633-CH5632)/CH5632,\".\")))","v":5.1731566499759851E-2},{"$f":"IFERROR(AW5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BQ5632,IF(D5632=24,\".\",IFERROR((CI5633-CI5632)/CI5632,\".\")))","v":3.4163524980306281E-2},{"$f":"IFERROR(AW5632+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5632,Table1[Country Code],0)))+BR5632,IF(D5632=24,\".\",IFERROR((CJ5633-CJ5632)/CJ5632,\".\")))","v":-1.5128289481299628E-2},9382157.2287418917,13568591.114483243,19202045.990623742,7696653.4561319435,7529221.8071100889,7119054.0263257241,6286614.3905212292,5310611.1021344615,4042150.6532502756,23365425.075395063,26408424.023727793,30363250.670199744,1.9752746908402209E-2,3.6663526397467207E-2,5.7540532463788471E-2,0.40154019019417553,0.5137978359591604,0.63241074544991804,0.32940352813169649,0.28510682047308589,0.23446284140165455,0.26905628167412809,0.20109534356775371,0.13312641314842738,1105.8462338679096,1249.8662513004776,1437.041538653024,1.446048864011118E-3,1.8007984574249569E-2,3.9354643230038455E-2]
["Zimbabwe","ZWE",2030,{"$f":"C5633-'Initial Conditions and Settings'!$B$9","v":14},"ZWE2030",11332.052734375,{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,G5632*F5633/F5632,\"\")),\".\")","v":11040.414336961381},21527,0.5,0.73528999324773325,{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5633,Table1[Country Code],0)),MAX(IF(D5633>0,K5632*EXP(growthb),\".\"),0.001)),\".\")","v":16.077280080441163},2.0796005141642104,1.2552869950911776,0.43069941478281742,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5633,Table1[Country Code],0))*EXP(D5633*INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5633,Table1[Country Code],0))*EXP(D5633*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,Q5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))+growthdif),IF($D5633>1,Q5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(T5632-LN(Z5632)+LN(Z5631))+growthdif),\".\"))),\".\")","v":3262.7995103063849},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,R5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))),IF($D5633>1,R5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(U5632-LN(AA5632)+LN(AA5631))),\".\"))),\".\")","v":2987.588213233445},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Minimum wage, W],MATCH($B5633,Table1[Country Code],0)),IF($D5633=1,S5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5633,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5633,Table1[Country Code],0)))-growthdif),IF($D5633>1,S5632*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5632)*(V5632-LN(AB5632)+LN(AB5631))-growthdif),\".\"))),\".\")","v":2735.6648346225829},{"$f":"IFERROR(IF(IFERROR(AND(AC5632/$G5632=mininf,AF5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(W5632/Z5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AC5632/$G5632>mininf,AF5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(W5632/Z5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AC5632/$G5632=mininf,AF5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(Q5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":1.8528012381012593E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5632/$G5632=mininf,AG5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(X5632/AA5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AD5632/$G5632>mininf,AG5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(X5632/AA5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AD5632/$G5632=mininf,AG5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(R5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":4.4467733992736957E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5632/$G5632=mininf,AH5632/$G5632>minfor,$B5633=$B5632),FALSE),$P5632*$I5632*(Y5632/AB5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AE5632/$G5632>mininf,AH5632/$G5632=minfor,$B5633=$B5632),FALSE),($J5632*$P5632*$I5632/$M5632)*(Y5632/AB5632)^(-(1-$I5632))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0)),IF(IFERROR(AND(AE5632/$G5632=mininf,AH5632/$G5632=minfor),FALSE),0,((($P5633*($I5633^$I5633)*((1-$I5633)^(1-$I5633)))^(1/$I5633))*(S5633^(-(1-$I5633)/$I5633)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5633,Table1[Country Code],0))))),\".\")","v":7.2787849895024848E-2},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,W5632*EXP(T5632),\"\")),\".\")","v":27706996.345713105},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,X5632*EXP(U5632),\"\")),\".\")","v":33008910.130205449},{"$f":"IFERROR(IF($D5633=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5633,Table1[Country Code],0)),IF($D5633>0,Y5632*EXP(V5632),\"\")),\".\")","v":39717628.758220039},4247.8166459250069,5402.300161389443,6955.3895113019698,2826.3418110156326,3051.4679528163165,3165.4296416417474,1421.4748349093738,2350.8322085731261,3789.959869660222,6792.5976910363743,5638.1141755719382,4085.0248256594114,0.12875194639666052,0.2129297086888261,0.34328058295530606,0.25599961421316714,0.27639070959506784,0.28671293893784777,0.61524843939017249,0.51067958171610606,0.37000647810684612,null,2.5000000000000577E-3,2.5000000000003908E-3,16470613.378413292,22837729.64996814,30870965.159631498,-6.2000610537182865E-4,4.1329980783089582E-2,7.9090707118048442E-2,11236382.967299813,10171180.480237309,8846663.5985885412,4.5949291658690328E-2,5.1477381164271918E-2,5.0477148145077422E-2,-3.3437661302679444E-2,2.1661473900874917E-2,7.2592576515537743E-2,3.1316364613811487E-3,2.1808874282060131E-2,3.3979017542566936E-2,4.9195067603053033E-2,3.2436714455577942E-2,-2.2308810961950698E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BJ5633)+$I5633*BA5633,IF(D5633=24,\".\",IFERROR((CB5634-CB5633)/CB5633,\".\")))","v":-1.7028833704025637E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BK5633)+$I5633*BB5633,IF(D5633=24,\".\",IFERROR((CC5634-CC5633)/CC5633,\".\")))","v":3.1495727341982249E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+(1-$I5633)*(BL5633)+$I5633*BC5633,IF(D5633=24,\".\",IFERROR((CD5634-CD5633)/CD5633,\".\")))","v":7.5841641816793093E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BM5633)+$I5633*BG5633,IF($D5633=24,\".\",IFERROR((CE5634-CE5633)/CE5633,\".\")))","v":2.7040464060035796E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BN5633)+$I5633*BH5633,IF($D5633=24,\".\",IFERROR((CF5634-CF5633)/CF5633,\".\")))","v":3.9143127723166082E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+$AV5633+(1-$I5633)*(BO5633)+$I5633*BI5633,IF($D5633=24,\".\",IFERROR((CG5634-CG5633)/CG5633,\".\")))","v":4.4728082843822237E-2},{"$f":"IFERROR(AV5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BP5633,IF($D5633=24,\".\",IFERROR((CH5634-CH5633)/CH5633,\".\")))","v":5.1695067603053091E-2},{"$f":"IFERROR(AW5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BQ5633,IF(D5633=24,\".\",IFERROR((CI5634-CI5633)/CI5633,\".\")))","v":3.4936714455578333E-2},{"$f":"IFERROR(AW5633+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5633,Table1[Country Code],0)))+BR5633,IF(D5633=24,\".\",IFERROR((CJ5634-CJ5633)/CJ5633,\".\")))","v":-1.9808810961950307E-2},9275974.790510308,14046637.19524524,20736119.880120516,7943636.2500203131,7852968.0037133247,7459330.1600554306,6620389.7285801582,5495175.0235076249,3981460.0579802981,23840000.76911078,27394780.222466189,32176910.098156244,1.674001929852844E-2,3.4378160283828202E-2,5.6793362655421328E-2,0.3890928897338411,0.51274867260025436,0.6444409925273934,0.33320620779143567,0.28665928107257393,0.23182245085996789,0.27770090247472318,0.2005920463271717,0.12373655661263877,1107.4464983096009,1272.577703463845,1494.7233752104912,-1.2620985800753104E-3,1.5972786094293312E-2,3.8870856984790869E-2]
["Zimbabwe","ZWE",2031,{"$f":"C5634-'Initial Conditions and Settings'!$B$9","v":15},"ZWE2031",11644.73828125,{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,G5633*F5634/F5633,\"\")),\".\")","v":11345.052699983415},21927,{"$f":"capshare","v":0.5},0.73713051792809658,{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5634,Table1[Country Code],0)),MAX(IF(D5634>0,K5633*EXP(growthb),\".\"),0.001)),\".\")","v":16.117523564036617},2.1005008467998825,1.2521526971083747,0.43394180415514899,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5634,Table1[Country Code],0))*EXP(D5634*INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5634,Table1[Country Code],0))*EXP(D5634*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,Q5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))+growthdif),IF($D5634>1,Q5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(T5633-LN(Z5633)+LN(Z5632))+growthdif),\".\"))),\".\")","v":3316.7798911639102},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,R5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))),IF($D5634>1,R5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(U5633-LN(AA5633)+LN(AA5632))),\".\"))),\".\")","v":3017.1138562704214},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Minimum wage, W],MATCH($B5634,Table1[Country Code],0)),IF($D5634=1,S5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5634,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5634,Table1[Country Code],0)))-growthdif),IF($D5634>1,S5633*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5633)*(V5633-LN(AB5633)+LN(AB5632))-growthdif),\".\"))),\".\")","v":2744.5676433843164},{"$f":"IFERROR(IF(IFERROR(AND(AC5633/$G5633=mininf,AF5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(W5633/Z5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AC5633/$G5633>mininf,AF5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(W5633/Z5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AC5633/$G5633=mininf,AF5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(Q5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":1.3945126069766334E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5633/$G5633=mininf,AG5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(X5633/AA5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AD5633/$G5633>mininf,AG5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(X5633/AA5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AD5633/$G5633=mininf,AG5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(R5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":4.1458214867006848E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5633/$G5633=mininf,AH5633/$G5633>minfor,$B5634=$B5633),FALSE),$P5633*$I5633*(Y5633/AB5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AE5633/$G5633>mininf,AH5633/$G5633=minfor,$B5634=$B5633),FALSE),($J5633*$P5633*$I5633/$M5633)*(Y5633/AB5633)^(-(1-$I5633))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0)),IF(IFERROR(AND(AE5633/$G5633=mininf,AH5633/$G5633=minfor),FALSE),0,((($P5634*($I5634^$I5634)*((1-$I5634)^(1-$I5634)))^(1/$I5634))*(S5634^(-(1-$I5634)/$I5634)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5634,Table1[Country Code],0))))),\".\")","v":7.1698417218934329E-2},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,W5633*EXP(T5633),\"\")),\".\")","v":28225137.154195163},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,X5633*EXP(U5633),\"\")),\".\")","v":34509866.303356953},{"$f":"IFERROR(IF($D5634=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5634,Table1[Country Code],0)),IF($D5634>0,Y5633*EXP(V5633),\"\")),\".\")","v":42716402.858357549},4209.9366762286681,5521.0582495245944,7350.1509143085914,2835.2067597366708,3118.7480183570651,3274.8360660941994,1374.7299164919975,2402.3102311675302,4075.3148482143924,7135.1160237547465,5823.9944504588202,3994.9017856748233,0.12117439670368453,0.21174958765692131,0.359215153599097,0.24990688317744136,0.27489938573503708,0.28865763365726693,0.62891872011887417,0.51335102660804155,0.35212721274363612,null,{"$f":"IFERROR(IF($D5634=24,growtha,IF(AND(J5634=0,J5635=0),0,LN(J5635)-LN(J5634))),\".\")","v":2.5000000000000022E-3},{"$f":"IFERROR(IF(D5634=24,growthb,IF(AND(K5634=0,K5635=0),0,LN(K5635)-LN(K5634))),\".\")","v":2.4999999999999467E-3},16460404.662619557,23801389.427127324,33411722.465841155,-6.232385952561259E-3,3.8243012968223411E-2,7.8076111060127573E-2,11764732.491575606,10708476.876229629,9304680.3925163932,4.1509783759735797E-2,4.856773264593528E-2,4.8455855668326109E-2,-3.913502627808807E-2,1.8529533196583792E-2,7.1581711106285084E-2,-1.3928565657899128E-3,1.8854252874291433E-2,3.1961455714483833E-2,4.9898991600748843E-2,3.4439980666670422E-2,-2.5456138354893909E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BJ5634)+$I5634*BA5634,IF(D5634=24,\".\",IFERROR((CB5635-CB5634)/CB5634,\".\")))","v":-2.2683706115324664E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BK5634)+$I5634*BB5634,IF(D5634=24,\".\",IFERROR((CC5635-CC5634)/CC5634,\".\")))","v":2.8386273082403601E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+(1-$I5634)*(BL5634)+$I5634*BC5634,IF(D5634=24,\".\",IFERROR((CD5635-CD5634)/CD5634,\".\")))","v":7.4828911083206329E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BM5634)+$I5634*BG5634,IF($D5634=24,\".\",IFERROR((CE5635-CE5634)/CE5634,\".\")))","v":2.2558463596972944E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BN5634)+$I5634*BH5634,IF($D5634=24,\".\",IFERROR((CF5635-CF5634)/CF5634,\".\")))","v":3.6210992760113359E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+$AV5634+(1-$I5634)*(BO5634)+$I5634*BI5634,IF($D5634=24,\".\",IFERROR((CG5635-CG5634)/CG5634,\".\")))","v":4.2708655691404973E-2},{"$f":"IFERROR(AV5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BP5634,IF($D5634=24,\".\",IFERROR((CH5635-CH5634)/CH5634,\".\")))","v":5.2398991600748845E-2},{"$f":"IFERROR(AW5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BQ5634,IF(D5634=24,\".\",IFERROR((CI5635-CI5634)/CI5634,\".\")))","v":3.6939980666670369E-2},{"$f":"IFERROR(AW5634+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5634,Table1[Country Code],0)))+BR5634,IF(D5634=24,\".\",IFERROR((CJ5635-CJ5634)/CJ5634,\".\")))","v":-2.2956138354893962E-2},9119353.0856041983,14496086.971031513,22369954.538025774,8161366.355472574,8166453.1015058551,7800545.7730439128,6971631.7455349481,5690551.4166077282,3903368.0765079823,24252351.186611719,28353091.4891451,34073868.387577668,1.4124553579063552E-2,3.2356757893008591E-2,5.6273736907780418E-2,0.37601933995737497,0.5112700664963219,0.65651349836701267,0.33651856237254141,0.28802690192116648,0.22893044265815626,0.28746209767008368,0.20070303158251154,0.11455605897483116,1106.0496733074165,1293.067519001464,1553.968549622733,-3.6557551866058802E-3,1.4107942356558212E-2,3.8501457994874144E-2]
["Zimbabwe","ZWE",2032,{"$f":"C5635-'Initial Conditions and Settings'!$B$9","v":16},"ZWE2032",11961.244140625,{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,G5634*F5635/F5634,\"\")),\".\")","v":11653.413057059424},22331,0.5,0.73897564967659646,{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5635,Table1[Country Code],0)),MAX(IF(D5635>0,K5634*EXP(growthb),\".\"),0.001)),\".\")","v":16.157867782206811},2.1216112312706574,1.249026225084005,{"$f":"IFERROR(($J5635^(1/(1-$I5635)))*($M5635^((-$I5635)/(1-$I5635))),\".\")","v":0.4372086028683827},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5635,Table1[Country Code],0))*EXP(D5635*INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5635,Table1[Country Code],0))*EXP(D5635*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,Q5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))+growthdif),IF($D5635>1,Q5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(T5634-LN(Z5634)+LN(Z5633))+growthdif),\".\"))),\".\")","v":3371.7966070344642},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,R5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))),IF($D5635>1,R5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(U5634-LN(AA5634)+LN(AA5633))),\".\"))),\".\")","v":3046.9998098282558},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Minimum wage, W],MATCH($B5635,Table1[Country Code],0)),IF($D5635=1,S5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5635,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5635,Table1[Country Code],0)))-growthdif),IF($D5635>1,S5634*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5634)*(V5634-LN(AB5634)+LN(AB5633))-growthdif),\".\"))),\".\")","v":2753.4942888302421},{"$f":"IFERROR(IF(IFERROR(AND(AC5634/$G5634=mininf,AF5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(W5634/Z5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AC5634/$G5634>mininf,AF5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(W5634/Z5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AC5634/$G5634=mininf,AF5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(Q5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":9.4252469425723517E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5634/$G5634=mininf,AG5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(X5634/AA5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AD5634/$G5634>mininf,AG5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(X5634/AA5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AD5634/$G5634=mininf,AG5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(R5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":3.8471366535156259E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5634/$G5634=mininf,AH5634/$G5634>minfor,$B5635=$B5634),FALSE),$P5634*$I5634*(Y5634/AB5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AE5634/$G5634>mininf,AH5634/$G5634=minfor,$B5635=$B5634),FALSE),($J5634*$P5634*$I5634/$M5634)*(Y5634/AB5634)^(-(1-$I5634))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0)),IF(IFERROR(AND(AE5634/$G5634=mininf,AH5634/$G5634=minfor),FALSE),0,((($P5635*($I5635^$I5635)*((1-$I5635)^(1-$I5635)))^(1/$I5635))*(S5635^(-(1-$I5635)/$I5635)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5635,Table1[Country Code],0))))),\".\")","v":7.0613140851571499E-2},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,W5634*EXP(T5634),\"\")),\".\")","v":28621497.474248741},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,X5634*EXP(U5634),\"\")),\".\")","v":35970655.383679979},{"$f":"IFERROR(IF($D5635=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5635,Table1[Country Code],0)),IF($D5635>0,Y5634*EXP(V5634),\"\")),\".\")","v":45891568.416907303},4153.2294318010436,5625.346399538048,7758.9225796003557,2831.2604723301602,3178.1075131795155,3381.1952369805199,1321.9689594708836,2447.2388863585325,4377.7273426198353,7500.1836252583807,6028.0666575213763,3894.4904774590686,0.1134404961875147,0.21000190024810284,0.37566053148419792,0.24295547222665675,0.27271903069240955,0.29014634772018605,0.64360403158582857,0.51727906905948762,0.33419312079561597,null,2.5000000000001132E-3,2.4999999999999467E-3,16358136.087473871,24729255.383476287,36124919.624315552,{"$f":"IFERROR(IF($D5635=24,\".\",IF(AX5635=0,0,LN(AX5636)-LN(AX5635))),\".\")","v":-1.1861657841382822E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AY5635=0,0,LN(AY5636)-LN(AY5635))),\".\")","v":3.5176011513140537E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AZ5635=0,0,LN(AZ5636)-LN(AZ5635))),\".\")","v":7.7067384976789555E-2},{"$f":"IFERROR(MAX(W5635-AX5635,0),\".\")","v":12263361.38677487},{"$f":"IFERROR(MAX(X5635-AY5635,0),\".\")","v":11241400.000203691},{"$f":"IFERROR(MAX(Y5635-AZ5635,0),\".\")","v":9766648.7925917506},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BD5635=0,0,IF(BD5636=0,-LN(BD5635),LN(BD5636)-LN(BD5635)))),\".\")","v":3.7132418094728337E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BE5635=0,0,IF(BE5636=0,-LN(BE5635),LN(BE5636)-LN(BE5635)))),\".\")","v":4.5682617712081708E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(BF5635=0,0,IF(BF5636=0,-LN(BF5635),LN(BF5636)-LN(BF5635)))),\".\")","v":4.6371480752789296E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AF5635=0,0,IF(AF5636=0,-LN(AF5635),LN(AF5636)-LN(AF5635)))),\".\")","v":-4.4848303131283629E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AG5635=0,0,IF(AG5636=0,-LN(AG5635),LN(AG5636)-LN(AG5635)))),\".\")","v":1.541761952743137E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AH5635=0,0,IF(AH5636=0,-LN(AH5635),LN(AH5636)-LN(AH5635)))),\".\")","v":7.0576880272833264E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AC5635=0,0,IF(AC5636=0,-LN(AC5635),LN(AC5636)-LN(AC5635)))),\".\")","v":-5.8542271951740332E-3},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AD5635=0,0,IF(AD5636=0,-LN(AD5635),LN(AD5636)-LN(AD5635)))),\".\")","v":1.592422572637453E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AE5635=0,0,IF(AE5636=0,-LN(AE5635),LN(AE5636)-LN(AE5635)))),\".\")","v":2.9880976048833219E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AI5635=0,0,IF(AI5636=0,-LN(AI5635),LN(AI5636)-LN(AI5635)))),\".\")","v":5.0009621015128403E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AJ5635=0,0,IF(AJ5636=0,-LN(AJ5635),LN(AJ5636)-LN(AJ5635)))),\".\")","v":3.6018082196235923E-2},{"$f":"IFERROR(IF($D5635=24,\".\",IF(AK5635=0,0,IF(AK5636=0,-LN(AK5635),LN(AK5636)-LN(AK5635)))),\".\")","v":-2.9332122627488744E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BJ5635)+$I5635*BA5635,IF(D5635=24,\".\",IFERROR((CB5636-CB5635)/CB5635,\".\")))","v":-2.8354980486333226E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BK5635)+$I5635*BB5635,IF(D5635=24,\".\",IFERROR((CC5636-CC5635)/CC5635,\".\")))","v":2.5296815520285953E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+(1-$I5635)*(BL5635)+$I5635*BC5635,IF(D5635=24,\".\",IFERROR((CD5636-CD5635)/CD5635,\".\")))","v":7.382213262481141E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BM5635)+$I5635*BG5635,IF($D5635=24,\".\",IFERROR((CE5636-CE5635)/CE5635,\".\")))","v":1.8139095449777265E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BN5635)+$I5635*BH5635,IF($D5635=24,\".\",IFERROR((CF5636-CF5635)/CF5635,\".\")))","v":3.3303421719228232E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+$AV5635+(1-$I5635)*(BO5635)+$I5635*BI5635,IF($D5635=24,\".\",IFERROR((CG5636-CG5635)/CG5635,\".\")))","v":4.0626228400811371E-2},{"$f":"IFERROR(AV5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BP5635,IF($D5635=24,\".\",IFERROR((CH5636-CH5635)/CH5635,\".\")))","v":5.2509621015128516E-2},{"$f":"IFERROR(AW5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BQ5635,IF(D5635=24,\".\",IFERROR((CI5636-CI5635)/CI5635,\".\")))","v":3.851808219623587E-2},{"$f":"IFERROR(AW5635+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5635,Table1[Country Code],0)))+BR5635,IF(D5635=24,\".\",IFERROR((CJ5636-CJ5635)/CJ5635,\".\")))","v":-2.6832122627488797E-2},{"$f":"IFERROR(O5635*AX5635^I5635*AF5635^(1-I5635),\".\")","v":8914820.9042976145},{"$f":"IFERROR(P5635*AY5635^$I5635*AG5635^(1-$I5635),\".\")","v":14913472.842677522},{"$f":"IFERROR(P5635*AZ5635^$I5635*AH5635^(1-$I5635),\".\")","v":24108094.471919417},{"$f":"IFERROR($J5635*$P5635*BD5635^$I5635*AC5635^(1-$I5635),\".\")","v":8347566.5402201489},{"$f":"IFERROR($J5635*$P5635*BE5635^$I5635*AD5635^(1-$I5635),\".\")","v":8467587.7640172765},{"$f":"IFERROR($J5635*$P5635*BF5635^$I5635*AE5635^(1-$I5635),\".\")","v":8140913.1787358699},{"$f":"IFERROR($K5635*$P5635*AI5635,\".\")","v":7346678.4447786044},{"$f":"IFERROR($K5635*$P5635*AJ5635,\".\")","v":5904691.0834766729},{"$f":"IFERROR($K5635*$P5635*AK5635,\".\")","v":3814782.5004962343},{"$f":"IFERROR(CB5635+CE5635+CH5635,\".\")","v":24609065.889296368},{"$f":"IFERROR(CC5635+CF5635+CI5635,\".\")","v":29285751.690171473},{"$f":"IFERROR(CD5635+CG5635+CJ5635,\".\")","v":36063790.151151523},{"$f":"IFERROR((BS5635*CB5635/CK5635)+(BV5635*CE5635/CK5635)+(BY5635*CH5635/CK5635),\".\")","v":1.1557083702431262E-2},{"$f":"IFERROR((BT5635*CC5635/CL5635)+(BW5635*CF5635/CL5635)+(BZ5635*CI5635/CL5635),\".\")","v":3.027753575852284E-2},{"$f":"IFERROR((BU5635*CD5635/CM5635)+(BX5635*CG5635/CM5635)+(CA5635*CJ5635/CM5635),\".\")","v":5.5681525024440202E-2},{"$f":"IFERROR(CB5635/$CK5635,\".\")","v":0.36225759012555964},{"$f":"IFERROR(CC5635/$CL5635,\".\")","v":0.50923988567732759},{"$f":"IFERROR(CD5635/$CM5635,\".\")","v":0.66848477020515384},{"$f":"IFERROR(CE5635/$CK5635,\".\")","v":0.33920696452972215},{"$f":"IFERROR(CF5635/$CL5635,\".\")","v":0.28913677386874331},{"$f":"IFERROR(CG5635/$CM5635,\".\")","v":0.22573648373106256},{"$f":"IFERROR(CH5635/$CK5635,\".\")","v":0.29853544534471821},{"$f":"IFERROR(CI5635/$CL5635,\".\")","v":0.20162334045392913},{"$f":"IFERROR(CJ5635/$CM5635,\".\")","v":0.10577874606378353},1102.0136084051931,1311.4393305347487,1614.9653016502407,-5.9148835807212308E-3,1.2274325461093305E-2,3.815021115030337E-2]
["Zimbabwe","ZWE",2033,{"$f":"C5636-'Initial Conditions and Settings'!$B$9","v":17},"ZWE2033",12279.5498046875,{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,G5635*F5636/F5635,\"\")),\".\")","v":11963.526899575483},22737,0.5,0.74082540002531239,{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5636,Table1[Country Code],0)),MAX(IF(D5636>0,K5635*EXP(growthb),\".\"),0.001)),\".\")","v":16.19831298710324},2.1429337786325746,1.2459075594776077,0.44049999468080758,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5636,Table1[Country Code],0))*EXP(D5636*INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5636,Table1[Country Code],0))*EXP(D5636*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,Q5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))+growthdif),IF($D5636>1,Q5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(T5635-LN(Z5635)+LN(Z5634))+growthdif),\".\"))),\".\")","v":3427.8698825526481},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,R5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))),IF($D5636>1,R5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(U5635-LN(AA5635)+LN(AA5634))),\".\"))),\".\")","v":3077.2509003277},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Minimum wage, W],MATCH($B5636,Table1[Country Code],0)),IF($D5636=1,S5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5636,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5636,Table1[Country Code],0)))-growthdif),IF($D5636>1,S5635*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5635)*(V5635-LN(AB5635)+LN(AB5634))-growthdif),\".\"))),\".\")","v":2762.4445877814619},{"$f":"IFERROR(IF(IFERROR(AND(AC5635/$G5635=mininf,AF5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(W5635/Z5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AC5635/$G5635>mininf,AF5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(W5635/Z5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AC5635/$G5635=mininf,AF5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(Q5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":4.9678592657927956E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5635/$G5635=mininf,AG5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(X5635/AA5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AD5635/$G5635>mininf,AG5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(X5635/AA5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AD5635/$G5635=mininf,AG5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(R5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":3.5507109359630806E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5635/$G5635=mininf,AH5635/$G5635>minfor,$B5636=$B5635),FALSE),$P5635*$I5635*(Y5635/AB5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AE5635/$G5635>mininf,AH5635/$G5635=minfor,$B5636=$B5635),FALSE),($J5635*$P5635*$I5635/$M5635)*(Y5635/AB5635)^(-(1-$I5635))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0)),IF(IFERROR(AND(AE5635/$G5635=mininf,AH5635/$G5635=minfor),FALSE),0,((($P5636*($I5636^$I5636)*((1-$I5636)^(1-$I5636)))^(1/$I5636))*(S5636^(-(1-$I5636)/$I5636)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5636,Table1[Country Code],0))))),\".\")","v":6.9532030649059884E-2},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,W5635*EXP(T5635),\"\")),\".\")","v":28892537.458712418},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,X5635*EXP(U5635),\"\")),\".\")","v":37381459.430974819},{"$f":"IFERROR(IF($D5636=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5636,Table1[Country Code],0)),IF($D5636>0,Y5635*EXP(V5635),\"\")),\".\")","v":49249270.061570019},4078.7247773930312,5714.3833588007628,8181.6109975157087,2814.7340521849455,3229.1215158384011,3483.753287369831,1263.9907252080855,2485.2618429623617,4697.8577101458777,7884.802122182452,6249.1435407747203,3781.9159020597745,0.10565368689503572,0.20773655326094093,0.39268166900787238,0.23527627561775488,0.26991384254362183,0.29119784797687454,0.65907003748720949,0.5223496041954373,0.31612048301525303,null,2.5000000000001132E-3,2.5000000000003908E-3,16165247.723760977,25614612.328993935,39019062.410590798,-1.7517333827154147E-2,3.2128770377806148E-2,7.6064586873798135E-2,12727289.73495144,11766847.101980884,10230207.650979221,3.2816772824656226E-2,4.2822004980042294E-2,4.4216889570769524E-2,-5.0587016050752887E-2,1.2325525386462033E-2,6.9578149189588601E-2,-1.0252909398944077E-2,1.3018759988694839E-2,2.7730451886563756E-2,4.9653849781671866E-2,3.7253789838668894E-2,-3.392109000004595E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BJ5636)+$I5636*BA5636,IF(D5636=24,\".\",IFERROR((CB5637-CB5636)/CB5636,\".\")))","v":-3.4052174938953517E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BK5636)+$I5636*BB5636,IF(D5636=24,\".\",IFERROR((CC5637-CC5636)/CC5636,\".\")))","v":2.2227147882134091E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+(1-$I5636)*(BL5636)+$I5636*BC5636,IF(D5636=24,\".\",IFERROR((CD5637-CD5636)/CD5636,\".\")))","v":7.2821368031693368E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BM5636)+$I5636*BG5636,IF($D5636=24,\".\",IFERROR((CE5637-CE5636)/CE5636,\".\")))","v":1.3781931712856188E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BN5636)+$I5636*BH5636,IF($D5636=24,\".\",IFERROR((CF5637-CF5636)/CF5636,\".\")))","v":3.042038248436868E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+$AV5636+(1-$I5636)*(BO5636)+$I5636*BI5636,IF($D5636=24,\".\",IFERROR((CG5637-CG5636)/CG5636,\".\")))","v":3.8473670728666753E-2},{"$f":"IFERROR(AV5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BP5636,IF($D5636=24,\".\",IFERROR((CH5637-CH5636)/CH5636,\".\")))","v":5.2153849781671979E-2},{"$f":"IFERROR(AW5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BQ5636,IF(D5636=24,\".\",IFERROR((CI5637-CI5636)/CI5636,\".\")))","v":3.9753789838669285E-2},{"$f":"IFERROR(AW5636+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5636,Table1[Country Code],0)))+BR5636,IF(D5636=24,\".\",IFERROR((CJ5637-CJ5636)/CJ5636,\".\")))","v":-3.142109000004556E-2},8665591.4775333535,15295548.487612013,25955143.211119778,8500365.4741345067,8754335.7522357106,8478457.9372308888,7742757.7285502218,6136565.4708098629,3713784.8389396416,24908714.680218082,30186449.710657585,38147385.987290315,9.0684664354219527E-3,2.8166226977984904E-2,5.5039033817167314E-2,0.34789396356992131,0.50670246531879459,0.68039113400240148,0.34126070266023395,0.29000878990896756,0.22225527956373428,0.31084533376984474,0.20328874477223785,9.7353586433864034E-2,1095.514565695478,1327.635559249575,1677.766899207913,-8.1016033973968504E-3,1.040436260211397E-2,3.7745845047803428E-2]
["Zimbabwe","ZWE",2034,{"$f":"C5637-'Initial Conditions and Settings'!$B$9","v":18},"ZWE2034",12598.078125,{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,G5636*F5637/F5636,\"\")),\".\")","v":12273.857668125362},23145,0.5,0.74267978053519002,{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5637,Table1[Country Code],0)),MAX(IF(D5637>0,K5636*EXP(growthb),\".\"),0.001)),\".\")","v":16.238859431508569},2.1644706211581393,1.2427966807975128,0.44381616473408098,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5637,Table1[Country Code],0))*EXP(D5637*INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5637,Table1[Country Code],0))*EXP(D5637*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,Q5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))+growthdif),IF($D5637>1,Q5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(T5636-LN(Z5636)+LN(Z5635))+growthdif),\".\"))),\".\")","v":3485.0203512957778},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,R5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))),IF($D5637>1,R5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(U5636-LN(AA5636)+LN(AA5635))),\".\"))),\".\")","v":3107.8720263024939},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Minimum wage, W],MATCH($B5637,Table1[Country Code],0)),IF($D5637=1,S5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5637,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5637,Table1[Country Code],0)))-growthdif),IF($D5637>1,S5636*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5636)*(V5636-LN(AB5636)+LN(AB5635))-growthdif),\".\"))),\".\")","v":2771.4183441808955},{"$f":"IFERROR(IF(IFERROR(AND(AC5636/$G5636=mininf,AF5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(W5636/Z5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AC5636/$G5636>mininf,AF5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(W5636/Z5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AC5636/$G5636=mininf,AF5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(Q5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":5.7243977719756423E-4},{"$f":"IFERROR(IF(IFERROR(AND(AD5636/$G5636=mininf,AG5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(X5636/AA5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AD5636/$G5636>mininf,AG5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(X5636/AA5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AD5636/$G5636=mininf,AG5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(R5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":3.2565362484130778E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5636/$G5636=mininf,AH5636/$G5636>minfor,$B5637=$B5636),FALSE),$P5636*$I5636*(Y5636/AB5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AE5636/$G5636>mininf,AH5636/$G5636=minfor,$B5637=$B5636),FALSE),($J5636*$P5636*$I5636/$M5636)*(Y5636/AB5636)^(-(1-$I5636))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0)),IF(IFERROR(AND(AE5636/$G5636=mininf,AH5636/$G5636=minfor),FALSE),0,((($P5637*($I5637^$I5637)*((1-$I5637)^(1-$I5637)))^(1/$I5637))*(S5637^(-(1-$I5637)/$I5637)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5637,Table1[Country Code],0))))),\".\")","v":6.8455097381145136E-2},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,W5636*EXP(T5636),\"\")),\".\")","v":29036428.638272185},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,X5636*EXP(U5636),\"\")),\".\")","v":38732612.82150007},{"$f":"IFERROR(IF($D5637=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5637,Table1[Country Code],0)),IF($D5637>0,Y5636*EXP(V5636),\"\")),\".\")","v":52795532.588825077},3987.6618614013764,5787.5190716941797,8618.077057992743,2786.0222800846159,3271.4355140794428,3581.711272675233,1201.6395813167608,2516.0835576147374,5036.36578531751,8286.1958067239848,6486.3385964311819,3655.7806101326187,9.7902355869529362E-2,0.20499533444557447,0.41033275124223723,0.22698831576968559,0.26653686253631642,0.29181626262269367,0.67510932836078519,0.52846780301810914,0.29785098613506911,null,2.5000000000000577E-3,2.4999999999999467E-3,15884541.473550785,26450941.499728035,42102827.221909694,-2.3210319631726151E-2,2.9101074753217659E-2,7.5067777553403658E-2,13151887.1647214,12281671.321772035,10692705.366915382,2.8562420665409149E-2,3.9985863670718658E-2,4.1983913860860866E-2,-5.6362084921014244E-2,9.2530342983758729E-3,6.8585586157425382E-2,-1.4589344623876954E-2,1.0137823215876196E-2,2.5501722464877474E-2,4.8945044158328344E-2,3.8223400002129537E-2,-3.9220142021180848E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BJ5637)+$I5637*BA5637,IF(D5637=24,\".\",IFERROR((CB5638-CB5637)/CB5637,\".\")))","v":-3.9786202276370197E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BK5637)+$I5637*BB5637,IF(D5637=24,\".\",IFERROR((CC5638-CC5637)/CC5637,\".\")))","v":1.9177054525796766E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+(1-$I5637)*(BL5637)+$I5637*BC5637,IF(D5637=24,\".\",IFERROR((CD5638-CD5637)/CD5637,\".\")))","v":7.182668185541452E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BM5637)+$I5637*BG5637,IF($D5637=24,\".\",IFERROR((CE5638-CE5637)/CE5637,\".\")))","v":9.4865380207661554E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BN5637)+$I5637*BH5637,IF($D5637=24,\".\",IFERROR((CF5638-CF5637)/CF5637,\".\")))","v":2.7561843443297485E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+$AV5637+(1-$I5637)*(BO5637)+$I5637*BI5637,IF($D5637=24,\".\",IFERROR((CG5638-CG5637)/CG5637,\".\")))","v":3.6242818162869228E-2},{"$f":"IFERROR(AV5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BP5637,IF($D5637=24,\".\",IFERROR((CH5638-CH5637)/CH5637,\".\")))","v":5.1445044158328401E-2},{"$f":"IFERROR(AW5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BQ5637,IF(D5637=24,\".\",IFERROR((CI5638-CI5637)/CI5637,\".\")))","v":4.0723400002129484E-2},{"$f":"IFERROR(AW5637+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5637,Table1[Country Code],0)))+BR5637,IF(D5637=24,\".\",IFERROR((CJ5638-CJ5637)/CJ5637,\".\")))","v":-3.6720142021180902E-2},8375476.7916228967,15639331.409101,27915753.050867941,8618327.9387901947,9024738.0121083781,8811011.5960506443,8157288.0718660299,6385431.1069763508,3598907.9017653586,25151092.802279122,31049500.528185733,40325672.548683949,6.6868556474144539E-3,2.6045223877504162E-2,5.4364360379233818E-2,0.33300647639707864,0.50369027337184125,0.69225759389793462,0.34266216607531369,0.29065646334362166,0.21849633345639505,0.32433135752760767,0.20565326328453698,8.9246072645670263E-2,1086.6749968580307,1341.5208696558968,1742.3060077201965,-1.0229960089052526E-2,8.4778826250060391E-3,3.7263488821828616E-2]
["Zimbabwe","ZWE",2035,{"$f":"C5638-'Initial Conditions and Settings'!$B$9","v":19},"ZWE2035",12915.705078125,{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,G5637*F5638/F5637,\"\")),\".\")","v":12583.310266810257},23556,0.5,0.74453880279611351,{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5638,Table1[Country Code],0)),MAX(IF(D5638>0,K5637*EXP(growthb),\".\"),0.001)),\".\")","v":16.279507368838207},2.1862239125495515,1.2396935696007185,0.44715729956364264,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5638,Table1[Country Code],0))*EXP(D5638*INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5638,Table1[Country Code],0))*EXP(D5638*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,Q5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))+growthdif),IF($D5638>1,Q5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(T5637-LN(Z5637)+LN(Z5636))+growthdif),\".\"))),\".\")","v":3543.2690679036086},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,R5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))),IF($D5638>1,R5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(U5637-LN(AA5637)+LN(AA5636))),\".\"))),\".\")","v":3138.8681598936464},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Minimum wage, W],MATCH($B5638,Table1[Country Code],0)),IF($D5638=1,S5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5638,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5638,Table1[Country Code],0)))-growthdif),IF($D5638>1,S5637*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5637)*(V5637-LN(AB5637)+LN(AB5636))-growthdif),\".\"))),\".\")","v":2780.41534845357},{"$f":"IFERROR(IF(IFERROR(AND(AC5637/$G5637=mininf,AF5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(W5637/Z5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AC5637/$G5637>mininf,AF5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(W5637/Z5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AC5637/$G5637=mininf,AF5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(Q5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":-3.761542080820135E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5637/$G5637=mininf,AG5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(X5637/AA5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AD5637/$G5637>mininf,AG5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(X5637/AA5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AD5637/$G5637=mininf,AG5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(R5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":2.9646043836280556E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5637/$G5637=mininf,AH5637/$G5637>minfor,$B5638=$B5637),FALSE),$P5637*$I5637*(Y5637/AB5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AE5637/$G5637>mininf,AH5637/$G5637=minfor,$B5638=$B5637),FALSE),($J5637*$P5637*$I5637/$M5637)*(Y5637/AB5637)^(-(1-$I5637))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0)),IF(IFERROR(AND(AE5637/$G5637=mininf,AH5637/$G5637=minfor),FALSE),0,((($P5638*($I5638^$I5638)*((1-$I5638)^(1-$I5638)))^(1/$I5638))*(S5638^(-(1-$I5638)/$I5638)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5638,Table1[Country Code],0))))),\".\")","v":6.7382352769510434E-2},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,W5637*EXP(T5637),\"\")),\".\")","v":29053055.003354829},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,X5637*EXP(U5637),\"\")),\".\")","v":40014717.190475069},{"$f":"IFERROR(IF($D5638=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5638,Table1[Country Code],0)),IF($D5638>0,Y5637*EXP(V5637),\"\")),\".\")","v":56536230.162201799},3881.4570311813882,5844.2424400577565,9068.1345955921097,2745.6711052315986,3304.7694301656197,3674.2257044329654,1135.7859259497891,2539.4730098921368,5393.9088911591425,8701.8532356288688,6739.0678267525,3515.1756712181468,9.0261298646155008E-2,0.20181279457045986,0.42865579698738887,0.21819942821195323,0.26263116462146535,0.29199198196074883,0.69153927314189179,0.53555604080807473,0.2793522210518623,null,2.5000000000001132E-3,2.4999999999999467E-3,15520101.928634983,27232002.055632535,45385046.153077401,-2.8953191317306448E-2,2.6092700516073819E-2,7.4077020748070765E-2,13532953.074719846,12782715.134842534,11151184.009124398,2.4368929122854155E-2,3.7174163691453543E-2,3.9663157043300146E-2,-6.2186102080341144E-2,6.199920269637893E-3,6.7599262762394474E-2,-1.8863981640181215E-2,7.2813834450169423E-3,2.3185399057625844E-2,4.7429907422724682E-2,3.8275376080850521E-2,-4.6743241823113735E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BJ5638)+$I5638*BA5638,IF(D5638=24,\".\",IFERROR((CB5639-CB5638)/CB5638,\".\")))","v":-4.5569646698823796E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BK5638)+$I5638*BB5638,IF(D5638=24,\".\",IFERROR((CC5639-CC5638)/CC5638,\".\")))","v":1.6146310392855856E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+(1-$I5638)*(BL5638)+$I5638*BC5638,IF(D5638=24,\".\",IFERROR((CD5639-CD5638)/CD5638,\".\")))","v":7.083814175523262E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BM5638)+$I5638*BG5638,IF($D5638=24,\".\",IFERROR((CE5639-CE5638)/CE5638,\".\")))","v":5.252473741336583E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BN5638)+$I5638*BH5638,IF($D5638=24,\".\",IFERROR((CF5639-CF5638)/CF5638,\".\")))","v":2.4727773568235356E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+$AV5638+(1-$I5638)*(BO5638)+$I5638*BI5638,IF($D5638=24,\".\",IFERROR((CG5639-CG5638)/CG5638,\".\")))","v":3.3924278050463108E-2},{"$f":"IFERROR(AV5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BP5638,IF($D5638=24,\".\",IFERROR((CH5639-CH5638)/CH5638,\".\")))","v":4.9929907422724795E-2},{"$f":"IFERROR(AW5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BQ5638,IF(D5638=24,\".\",IFERROR((CI5639-CI5638)/CI5638,\".\")))","v":4.0775376080850467E-2},{"$f":"IFERROR(AW5638+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5638,Table1[Country Code],0)))+BR5638,IF(D5638=24,\".\",IFERROR((CJ5639-CJ5638)/CJ5638,\".\")))","v":-4.4243241823113788E-2},8048790.2783562914,15942141.947319426,29994614.138278112,8700475.0643075015,9276935.9837302957,9136204.85170638,8587922.1393566672,6650834.9682378331,3469152.3923869776,25337187.48202046,31869912.899287552,42599971.38237147,4.2511681662728423E-3,2.3784032422617576E-2,5.3549691694453068E-2,0.31766707666617688,0.50022546336095608,0.70409939643035413,0.34338756306245322,0.29108758511660948,0.21446504669454036,0.33894536027136984,0.20868695152243455,8.143555687510548E-2,1075.6150230098683,1352.9424732249768,1808.4552293416314,-1.2341145303532031E-2,6.4899679371190899E-3,3.6734391582179171E-2]
["Zimbabwe","ZWE",2036,{"$f":"C5639-'Initial Conditions and Settings'!$B$9","v":20},"ZWE2036",13226.5908203125,{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,G5638*F5639/F5638,\"\")),\".\")","v":12886.195144392239},23968,0.5,0.74640247842697816,{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5639,Table1[Country Code],0)),MAX(IF(D5639>0,K5638*EXP(growthb),\".\"),0.001)),\".\")","v":16.320257053141891},2.2081958281540777,1.2365982064927696,0.45052358710920792,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5639,Table1[Country Code],0))*EXP(D5639*INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5639,Table1[Country Code],0))*EXP(D5639*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,Q5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))+growthdif),IF($D5639>1,Q5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(T5638-LN(Z5638)+LN(Z5637))+growthdif),\".\"))),\".\")","v":3602.6375209048547},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,R5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))),IF($D5639>1,R5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(U5638-LN(AA5638)+LN(AA5637))),\".\"))),\".\")","v":3170.2443483911125},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Minimum wage, W],MATCH($B5639,Table1[Country Code],0)),IF($D5639=1,S5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5639,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5639,Table1[Country Code],0)))-growthdif),IF($D5639>1,S5638*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5638)*(V5638-LN(AB5638)+LN(AB5637))-growthdif),\".\"))),\".\")","v":2789.4353768219789},{"$f":"IFERROR(IF(IFERROR(AND(AC5638/$G5638=mininf,AF5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(W5638/Z5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AC5638/$G5638>mininf,AF5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(W5638/Z5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AC5638/$G5638=mininf,AF5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(Q5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":-8.0346239256354757E-3},{"$f":"IFERROR(IF(IFERROR(AND(AD5638/$G5638=mininf,AG5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(X5638/AA5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AD5638/$G5638>mininf,AG5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(X5638/AA5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AD5638/$G5638=mininf,AG5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(R5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":2.6749070130989316E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5638/$G5638=mininf,AH5638/$G5638>minfor,$B5639=$B5638),FALSE),$P5638*$I5638*(Y5638/AB5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AE5638/$G5638>mininf,AH5638/$G5638=minfor,$B5639=$B5638),FALSE),($J5638*$P5638*$I5638/$M5638)*(Y5638/AB5638)^(-(1-$I5638))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0)),IF(IFERROR(AND(AE5638/$G5638=mininf,AH5638/$G5638=minfor),FALSE),0,((($P5639*($I5639^$I5639)*((1-$I5639)^(1-$I5639)))^(1/$I5639))*(S5639^(-(1-$I5639)/$I5639)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5639,Table1[Country Code],0))))),\".\")","v":6.6313809529374435E-2},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,W5638*EXP(T5638),\"\")),\".\")","v":28943975.995637178},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,X5638*EXP(U5638),\"\")),\".\")","v":41218754.539212979},{"$f":"IFERROR(IF($D5639=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5639,Table1[Country Code],0)),IF($D5639>0,Y5638*EXP(V5638),\"\")),\".\")","v":60477054.414611079},3761.6693900763703,5884.1869921584757,9531.5491139355108,2694.362281774906,3328.9205436382858,3760.4093338134048,1067.3071083014638,2555.2664485201904,5771.1397801221055,9124.5257543158696,7002.0081522337632,3354.6460304567281,8.2825620467646729E-2,0.19829487446743971,0.44785444543213881,0.20908904851929294,0.25833230882639174,0.29181688556453722,0.70808533101306037,0.54337281670616844,0.26032866900332402,null,2.5000000000000577E-3,2.5000000000003908E-3,15077188.270480413,27951909.854980346,48874690.78567645,-3.4760541063551642E-2,2.3103413632998837E-2,7.3092383260316751E-2,13866787.725156765,13266844.684232634,11602363.628934629,2.0235860745028589E-2,3.4386875732192124E-2,3.7243755111468602E-2,-6.807367819085286E-2,3.1659471829410535E-3,6.6619254037483699E-2,-2.3077276382273304E-2,4.4494092821363296E-3,2.0770625888633987E-2,4.6431074246243043E-2,3.907226295844346E-2,-5.3431979479402258E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BJ5639)+$I5639*BA5639,IF(D5639=24,\".\",IFERROR((CB5640-CB5639)/CB5639,\".\")))","v":-5.1417109627202251E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BK5639)+$I5639*BB5639,IF(D5639=24,\".\",IFERROR((CC5640-CC5639)/CC5639,\".\")))","v":1.3134680407969945E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+(1-$I5639)*(BL5639)+$I5639*BC5639,IF(D5639=24,\".\",IFERROR((CD5640-CD5639)/CD5639,\".\")))","v":6.9855818648900225E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BM5639)+$I5639*BG5639,IF($D5639=24,\".\",IFERROR((CE5640-CE5639)/CE5639,\".\")))","v":1.0792921813777001E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BN5639)+$I5639*BH5639,IF($D5639=24,\".\",IFERROR((CF5640-CF5639)/CF5639,\".\")))","v":2.1918142507164284E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+$AV5639+(1-$I5639)*(BO5639)+$I5639*BI5639,IF($D5639=24,\".\",IFERROR((CG5640-CG5639)/CG5639,\".\")))","v":3.1507190500051352E-2},{"$f":"IFERROR(AV5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BP5639,IF($D5639=24,\".\",IFERROR((CH5640-CH5639)/CH5639,\".\")))","v":4.89310742462431E-2},{"$f":"IFERROR(AW5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BQ5639,IF(D5639=24,\".\",IFERROR((CI5640-CI5639)/CI5639,\".\")))","v":4.1572262958443851E-2},{"$f":"IFERROR(AW5639+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5639,Table1[Country Code],0)))+BR5639,IF(D5639=24,\".\",IFERROR((CJ5640-CJ5639)/CJ5639,\".\")))","v":-5.0931979479401868E-2},7690241.2693906296,16201638.034109125,32196442.934514437,8746294.3079668004,9509193.7299957685,9451461.1933254879,9027601.5329986755,6927630.1290810648,3319011.6903220597,25464137.110356107,32638461.893185958,44966915.818161979,2.1897490297718668E-3,2.1729714613756897E-2,5.2880078353767575E-2,0.3020028220890727,0.49639710618506799,0.7160029178943691,0.34347499269510828,0.29134932158004156,0.21018700129547413,0.35452218521581891,0.21225357223489044,7.3810080810156928E-2,1062.4222759661259,1361.7515809907359,1876.1229897430733,-1.4116265582241105E-2,4.6645160118607976E-3,3.6290117847999959E-2]
["Zimbabwe","ZWE",2037,{"$f":"C5640-'Initial Conditions and Settings'!$B$9","v":21},"ZWE2037",13536.513671875,{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,G5639*F5640/F5639,\"\")),\".\")","v":13188.141912020945},24382,0.5,0.74827081907576265,{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5640,Table1[Country Code],0)),MAX(IF(D5640>0,K5639*EXP(growthb),\".\"),0.001)),\".\")","v":16.361108739105283},2.2303885651815887,1.2335105721276367,0.45391521672533869,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5640,Table1[Country Code],0))*EXP(D5640*INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5640,Table1[Country Code],0))*EXP(D5640*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,Q5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))+growthdif),IF($D5640>1,Q5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(T5639-LN(Z5639)+LN(Z5638))+growthdif),\".\"))),\".\")","v":3663.147646314058},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,R5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))),IF($D5640>1,R5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(U5639-LN(AA5639)+LN(AA5638))),\".\"))),\".\")","v":3202.0057158327322},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Minimum wage, W],MATCH($B5640,Table1[Country Code],0)),IF($D5640=1,S5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5640,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5640,Table1[Country Code],0)))-growthdif),IF($D5640>1,S5639*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5639)*(V5639-LN(AB5639)+LN(AB5638))-growthdif),\".\"))),\".\")","v":2798.4781905800446},{"$f":"IFERROR(IF(IFERROR(AND(AC5639/$G5639=mininf,AF5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(W5639/Z5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AC5639/$G5639>mininf,AF5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(W5639/Z5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AC5639/$G5639=mininf,AF5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(Q5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":-1.2247350197462314E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5639/$G5639=mininf,AG5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(X5639/AA5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AD5639/$G5639>mininf,AG5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(X5639/AA5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AD5639/$G5639=mininf,AG5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(R5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":2.3874356873775038E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5639/$G5639=mininf,AH5639/$G5639>minfor,$B5640=$B5639),FALSE),$P5639*$I5639*(Y5639/AB5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AE5639/$G5639>mininf,AH5639/$G5639=minfor,$B5640=$B5639),FALSE),($J5639*$P5639*$I5639/$M5639)*(Y5639/AB5639)^(-(1-$I5639))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0)),IF(IFERROR(AND(AE5639/$G5639=mininf,AH5639/$G5639=minfor),FALSE),0,((($P5640*($I5640^$I5640)*((1-$I5640)^(1-$I5640)))^(1/$I5640))*(S5640^(-(1-$I5640)/$I5640)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5640,Table1[Country Code],0))))),\".\")","v":6.5249481413780286E-2},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,W5639*EXP(T5639),\"\")),\".\")","v":28712353.77833721},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,X5639*EXP(U5639),\"\")),\".\")","v":42336196.534370348},{"$f":"IFERROR(IF($D5640=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5640,Table1[Country Code],0)),IF($D5640>0,Y5639*EXP(V5639),\"\")),\".\")","v":64623481.583919764},3629.9650866353395,5907.134380915868,10008.036704731105,2632.8957071556715,3343.7652742553569,3839.332190458294,997.06937947966742,2563.3691066605106,6168.7045142728093,9558.1768253856062,7281.0075311050769,3180.1052072898401,7.5603476678609449E-2,0.19436923895427674,0.46774629477182511,0.19964114161948743,0.25354331918490558,0.29112002403907689,0.72475538170190301,0.55208744186081782,0.24113368118909806,null,2.5000000000000577E-3,2.4999999999999467E-3,14562101.263725655,28605212.086993862,52580854.726832546,-4.0649413036572213E-2,2.0132969511003296E-2,7.2113935110557748E-2,14150252.514611555,13730984.447376486,12042626.857087217,1.6162773385875795E-2,3.1623971368965442E-2,3.4713079484522069E-2,-7.4041878206697831E-2,1.5086813629405782E-4,6.5645638632783943E-2,-2.7229691784252275E-2,1.6418699942555293E-3,1.8244783006748477E-2,4.5205385824619526E-2,3.9615605368700457E-2,-6.1309460562970486E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BJ5640)+$I5640*BA5640,IF(D5640=24,\".\",IFERROR((CB5641-CB5640)/CB5640,\".\")))","v":-5.7345645621635022E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BK5640)+$I5640*BB5640,IF(D5640=24,\".\",IFERROR((CC5641-CC5640)/CC5640,\".\")))","v":1.0141918823648677E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+(1-$I5640)*(BL5640)+$I5640*BC5640,IF(D5640=24,\".\",IFERROR((CD5641-CD5640)/CD5640,\".\")))","v":6.8879786871670845E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BM5640)+$I5640*BG5640,IF($D5640=24,\".\",IFERROR((CE5641-CE5640)/CE5640,\".\")))","v":-3.0334591991881821E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BN5640)+$I5640*BH5640,IF($D5640=24,\".\",IFERROR((CF5641-CF5640)/CF5640,\".\")))","v":1.9132920681610543E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+$AV5640+(1-$I5640)*(BO5640)+$I5640*BI5640,IF($D5640=24,\".\",IFERROR((CG5641-CG5640)/CG5640,\".\")))","v":2.8978931245635331E-2},{"$f":"IFERROR(AV5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BP5640,IF($D5640=24,\".\",IFERROR((CH5641-CH5640)/CH5640,\".\")))","v":4.7705385824619584E-2},{"$f":"IFERROR(AW5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BQ5640,IF(D5640=24,\".\",IFERROR((CI5641-CI5640)/CI5640,\".\")))","v":4.2115605368700404E-2},{"$f":"IFERROR(AW5640+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5640,Table1[Country Code],0)))+BR5640,IF(D5640=24,\".\",IFERROR((CJ5641-CJ5640)/CJ5640,\".\")))","v":-5.8809460562970539E-2},7304824.7013055244,16415845.062631996,34525970.094650254,8755739.2110175826,9719918.505088279,9753991.0887220353,9480317.3877853975,7221697.5641635666,3154200.5596282193,25540881.300108504,33357461.131883841,47434161.743000507,2.663233245415314E-4,1.9683895004623111E-2,5.2184011994981919E-2,0.28600519361383553,0.49211913933525797,0.72787140798888439,0.34281272866572488,0.29138663960842492,0.20563220114586206,0.3711820777204396,0.21649422105631713,6.6496390865253566E-2,1047.5301985115454,1368.1183304029137,1945.4581963333815,-1.5719722906874622E-2,2.8836232592492905E-3,3.5858148431657355E-2]
["Zimbabwe","ZWE",2038,{"$f":"C5641-'Initial Conditions and Settings'!$B$9","v":22},"ZWE2038",13844.5537109375,{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,G5640*F5641/F5640,\"\")),\".\")","v":13488.254322661905},24797,0.5,0.75014383641960214,{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5641,Table1[Country Code],0)),MAX(IF(D5641>0,K5640*EXP(growthb),\".\"),0.001)),\".\")","v":16.402062682051554},2.2528043429242812,1.230430647207595,0.45733237919209513,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5641,Table1[Country Code],0))*EXP(D5641*INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5641,Table1[Country Code],0))*EXP(D5641*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,Q5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))+growthdif),IF($D5641>1,Q5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(T5640-LN(Z5640)+LN(Z5639))+growthdif),\".\"))),\".\")","v":3724.8218420622911},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,R5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))),IF($D5641>1,R5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(U5640-LN(AA5640)+LN(AA5639))),\".\"))),\".\")","v":3234.1574646655022},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Minimum wage, W],MATCH($B5641,Table1[Country Code],0)),IF($D5641=1,S5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5641,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5641,Table1[Country Code],0)))-growthdif),IF($D5641>1,S5640*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5640)*(V5640-LN(AB5640)+LN(AB5639))-growthdif),\".\"))),\".\")","v":2807.5435353243024},{"$f":"IFERROR(IF(IFERROR(AND(AC5640/$G5640=mininf,AF5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(W5640/Z5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AC5640/$G5640>mininf,AF5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(W5640/Z5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AC5640/$G5640=mininf,AF5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(Q5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":-1.6400271921716641E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5640/$G5640=mininf,AG5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(X5640/AA5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AD5640/$G5640>mininf,AG5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(X5640/AA5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AD5640/$G5640=mininf,AG5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(R5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":2.1021818363864186E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5640/$G5640=mininf,AH5640/$G5640>minfor,$B5641=$B5640),FALSE),$P5640*$I5640*(Y5640/AB5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AE5640/$G5640>mininf,AH5640/$G5640=minfor,$B5641=$B5640),FALSE),($J5640*$P5640*$I5640/$M5640)*(Y5640/AB5640)^(-(1-$I5640))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0)),IF(IFERROR(AND(AE5640/$G5640=mininf,AH5640/$G5640=minfor),FALSE),0,((($P5641*($I5641^$I5641)*((1-$I5641)^(1-$I5641)))^(1/$I5641))*(S5641^(-(1-$I5641)/$I5641)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5641,Table1[Country Code],0))))),\".\")","v":6.4189383260587318E-2},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,W5640*EXP(T5640),\"\")),\".\")","v":28362848.154246688},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,X5640*EXP(U5640),\"\")),\".\")","v":43359108.090327233},{"$f":"IFERROR(IF($D5641=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5641,Table1[Country Code],0)),IF($D5641>0,Y5640*EXP(V5640),\"\")),\".\")","v":68980738.825115606},3488.0813905165865,5913.0156781050373,10497.263175747245,2562.1700573160542,3349.2598115506325,3910.0228804110575,925.91133320053245,2563.7558665544043,6587.240295336187,10000.172932145319,7575.2386445568682,2990.9911469146609,6.8645749928134797E-2,0.19007321520079759,0.48836863079226073,0.18995564555832087,0.24830936097664394,0.28988353769707204,0.74139860451354433,0.56161742382255864,0.22174783151066721,null,2.5000000000001132E-3,2.4999999999999467E-3,13982030.044455616,29186956.420209259,56512734.945549712,-4.6639857958158615E-2,1.718111228916186E-2,7.1141749693790501E-2,14380818.109791072,14172151.670117974,12468003.879565895,1.2149220479148681E-2,2.8885423173498737E-2,3.2056364692984118E-2,-8.011077604857153E-2,-2.8455752776883614E-3,6.4678498995789369E-2,-3.1321697611262245E-2,-1.1412643933521593E-3,1.5593113994981422E-2,4.3834108026135965E-2,3.9969799932999095E-2,-7.056050640902356E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BJ5641)+$I5641*BA5641,IF(D5641=24,\".\",IFERROR((CB5642-CB5641)/CB5641,\".\")))","v":-6.3375317003365073E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BK5641)+$I5641*BB5641,IF(D5641=24,\".\",IFERROR((CC5642-CC5641)/CC5641,\".\")))","v":7.1677685057367491E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+(1-$I5641)*(BL5641)+$I5641*BC5641,IF(D5641=24,\".\",IFERROR((CD5642-CD5641)/CD5641,\".\")))","v":6.7910124344789935E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BM5641)+$I5641*BG5641,IF($D5641=24,\".\",IFERROR((CE5642-CE5641)/CE5641,\".\")))","v":-7.0862385660566685E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BN5641)+$I5641*BH5641,IF($D5641=24,\".\",IFERROR((CF5642-CF5641)/CF5641,\".\")))","v":1.6372079390073402E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+$AV5641+(1-$I5641)*(BO5641)+$I5641*BI5641,IF($D5641=24,\".\",IFERROR((CG5642-CG5641)/CG5641,\".\")))","v":2.6324739343982884E-2},{"$f":"IFERROR(AV5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BP5641,IF($D5641=24,\".\",IFERROR((CH5642-CH5641)/CH5641,\".\")))","v":4.6334108026136078E-2},{"$f":"IFERROR(AW5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BQ5641,IF(D5641=24,\".\",IFERROR((CI5642-CI5641)/CI5641,\".\")))","v":4.2469799932999042E-2},{"$f":"IFERROR(AW5641+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5641,Table1[Country Code],0)))+BR5641,IF(D5641=24,\".\",IFERROR((CJ5642-CJ5641)/CJ5641,\".\")))","v":-6.8060506409023613E-2},6897709.5154367182,16583180.346793799,36987927.813597724,8729219.277266806,9907679.4144235589,10040786.771923073,9943540.8667542748,7532339.2453982504,2974052.8392108395,25570469.659457799,34023199.006615609,50002767.424731635,-1.4969126988801408E-3,1.7663555164866337E-2,5.1472357669148573E-2,0.26975294577295528,0.48740802837408964,0.73971761401556546,0.34137891847591123,0.29120364056587006,0.20080462120496248,0.38886813575113344,0.2213883310600403,5.9477764779472128E-2,1031.1920659538573,1372.0691618589187,2016.4845515478337,-1.7131497787103989E-2,1.1618352955169442E-3,3.544672820191952E-2]
["Zimbabwe","ZWE",2039,{"$f":"C5642-'Initial Conditions and Settings'!$B$9","v":23},"ZWE2039",14150.228515625,{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,G5641*F5642/F5641,\"\")),\".\")","v":13786.062369908508},25212,0.5,0.75202154216486117,{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5642,Table1[Country Code],0)),MAX(IF(D5642>0,K5641*EXP(growthb),\".\"),0.001)),\".\")","v":16.443119137942979},2.2754454029786095,1.2273584124831036,0.46077526672576696,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5642,Table1[Country Code],0))*EXP(D5642*INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5642,Table1[Country Code],0))*EXP(D5642*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,Q5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))+growthdif),IF($D5642>1,Q5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(T5641-LN(Z5641)+LN(Z5640))+growthdif),\".\"))),\".\")","v":3787.6829833293341},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,R5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))),IF($D5642>1,R5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(U5641-LN(AA5641)+LN(AA5640))),\".\"))),\".\")","v":3266.7048774734749},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Minimum wage, W],MATCH($B5642,Table1[Country Code],0)),IF($D5642=1,S5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5642,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5642,Table1[Country Code],0)))-growthdif),IF($D5642>1,S5641*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5641)*(V5641-LN(AB5641)+LN(AB5640))-growthdif),\".\"))),\".\")","v":2816.6311401397311},{"$f":"IFERROR(IF(IFERROR(AND(AC5641/$G5641=mininf,AF5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(W5641/Z5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AC5641/$G5641>mininf,AF5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(W5641/Z5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AC5641/$G5641=mininf,AF5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(Q5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":-2.0493946471190794E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5641/$G5641=mininf,AG5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(X5641/AA5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AD5641/$G5641>mininf,AG5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(X5641/AA5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AD5641/$G5641=mininf,AG5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(R5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":1.8191367696990646E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5641/$G5641=mininf,AH5641/$G5641>minfor,$B5642=$B5641),FALSE),$P5641*$I5641*(Y5641/AB5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AE5641/$G5641>mininf,AH5641/$G5641=minfor,$B5642=$B5641),FALSE),($J5641*$P5641*$I5641/$M5641)*(Y5641/AB5641)^(-(1-$I5641))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0)),IF(IFERROR(AND(AE5641/$G5641=mininf,AH5641/$G5641=minfor),FALSE),0,((($P5642*($I5642^$I5642)*((1-$I5642)^(1-$I5642)))^(1/$I5642))*(S5642^(-(1-$I5642)/$I5642)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5642,Table1[Country Code],0))))),\".\")","v":6.3133531042309288E-2},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,W5641*EXP(T5641),\"\")),\".\")","v":27901483.327370834},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,X5641*EXP(U5641),\"\")),\".\")","v":44280243.433101036},{"$f":"IFERROR(IF($D5642=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5642,Table1[Country Code],0)),IF($D5642>0,Y5641*EXP(V5641),\"\")),\".\")","v":73553769.85621506},3337.7915380323157,5901.9104770859758,10998.843401135755,2483.1623287409739,3345.4396009334459,3971.4701449631166,854.62920929134168,2556.4708761525299,7027.3732561726383,10448.270831876192,7884.1518928225323,2787.2189687727532,6.1992263371503487E-2,0.18543880098298846,0.5097447746581808,0.18012121678493856,0.24266824791360989,0.28807864337186179,0.75788651984355804,0.57189295110340166,0.20217658196995744,null,2.5000000000001688E-3,2.4999999999999467E-3,13344883.846534533,29692753.431315627,60679611.966844365,-5.2755645861704892E-2,1.424757406547883E-2,7.0175903945777662E-2,14556599.4808363,14587490.001785409,12874157.889370695,8.1947513220512747E-3,2.6171204829193329E-2,2.925623773972319E-2,-8.6304167471291215E-2,-5.8236537581972669E-3,6.3717921562838953E-2,-3.5353770287535724E-2,-3.9000229944825549E-3,1.2798255356784694E-2,4.2373105720017179E-2,4.017393021517357E-2,-8.1511803208204725E-2,{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BJ5642)+$I5642*BA5642,IF(D5642=24,\".\",IFERROR((CB5643-CB5642)/CB5642,\".\")))","v":-6.9529906666498054E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BK5642)+$I5642*BB5642,IF(D5642=24,\".\",IFERROR((CC5643-CC5642)/CC5642,\".\")))","v":4.2119601536407814E-3},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+(1-$I5642)*(BL5642)+$I5642*BC5642,IF(D5642=24,\".\",IFERROR((CD5643-CD5642)/CD5642,\".\")))","v":6.6946912754308308E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BM5642)+$I5642*BG5642,IF($D5642=24,\".\",IFERROR((CE5643-CE5642)/CE5642,\".\")))","v":-1.1079509482742056E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BN5642)+$I5642*BH5642,IF($D5642=24,\".\",IFERROR((CF5643-CF5642)/CF5642,\".\")))","v":1.3635590917355556E-2},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+$AV5642+(1-$I5642)*(BO5642)+$I5642*BI5642,IF($D5642=24,\".\",IFERROR((CG5643-CG5642)/CG5642,\".\")))","v":2.352724654825411E-2},{"$f":"IFERROR(AV5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BP5642,IF($D5642=24,\".\",IFERROR((CH5643-CH5642)/CH5642,\".\")))","v":4.4873105720017348E-2},{"$f":"IFERROR(AW5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BQ5642,IF(D5642=24,\".\",IFERROR((CI5643-CI5642)/CI5642,\".\")))","v":4.2673930215173517E-2},{"$f":"IFERROR(AW5642+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5642,Table1[Country Code],0)))+BR5642,IF(D5642=24,\".\",IFERROR((CJ5643-CJ5642)/CJ5642,\".\")))","v":-7.9011803208204778E-2},6474129.0261780377,16702471.760492714,39587036.693441987,8667580.5980962608,10071223.856573964,10308617.689168749,10415106.385274425,7859126.3609754816,2778371.8996122484,25556816.009548724,34632821.978042156,52674026.282222986,-3.0841071291888324E-3,1.5680415655780711E-2,5.0750612713140061E-2,0.25332298920801116,0.48227290779487703,0.75154757453584398,0.33914946974841531,0.29079997763275844,0.19570589941114519,0.40752754104357353,0.22692711457236467,5.2746526053010764E-2,1013.6766622857657,1373.6642066493002,2089.244259964421,-1.8337968773485258E-2,-4.9135408030842598E-4,3.5059498661714983E-2]
["Zimbabwe","ZWE",2040,{"$f":"C5643-'Initial Conditions and Settings'!$B$9","v":24},"ZWE2040",14453.3486328125,{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Labor Force\n(thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,G5642*F5643/F5642,\"\")),\".\")","v":14081.38147634601},25626,0.5,0.75390394804720673,{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Ratio between Productivities of the rudimentary economy and the formal sector, (b0)],MATCH($B5643,Table1[Country Code],0)),MAX(IF(D5643>0,K5642*EXP(growthb),\".\"),0.001)),\".\")","v":16.484278363382543},2.2983140094694465,1.2242938487526855,0.46424407298968601,{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5643,Table1[Country Code],0))*EXP(D5643*INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0))),\".\")","v":60.622673542293583},{"$f":"IFERROR(INDEX(Table1[A],MATCH($B5643,Table1[Country Code],0))*EXP(D5643*IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))),\".\")","v":60.622673542293583},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,Q5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))+growthdif),IF($D5643>1,Q5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(T5642-LN(Z5642)+LN(Z5641))+growthdif),\".\"))),\".\")","v":3851.7544388505949},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,R5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))),IF($D5643>1,R5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(U5642-LN(AA5642)+LN(AA5641))),\".\"))),\".\")","v":3299.653318776604},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Minimum wage, W],MATCH($B5643,Table1[Country Code],0)),IF($D5643=1,S5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(INDEX(Table1[Growth Rate of Capital],MATCH($B5643,Table1[Country Code],0))-INDEX(Table1[Historical Growth rate of Labor Force\n(for projections year = 1)],MATCH($B5643,Table1[Country Code],0)))-growthdif),IF($D5643>1,S5642*EXP(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5642)*(V5642-LN(AB5642)+LN(AB5641))-growthdif),\".\"))),\".\")","v":2825.7407167371639},{"$f":"IFERROR(IF(IFERROR(AND(AC5642/$G5642=mininf,AF5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(W5642/Z5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AC5642/$G5642>mininf,AF5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(W5642/Z5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AC5642/$G5642=mininf,AF5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(Q5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":-2.4528937328542832E-2},{"$f":"IFERROR(IF(IFERROR(AND(AD5642/$G5642=mininf,AG5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(X5642/AA5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AD5642/$G5642>mininf,AG5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(X5642/AA5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AD5642/$G5642=mininf,AG5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(R5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":1.5382916767843202E-2},{"$f":"IFERROR(IF(IFERROR(AND(AE5642/$G5642=mininf,AH5642/$G5642>minfor,$B5643=$B5642),FALSE),$P5642*$I5642*(Y5642/AB5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AE5642/$G5642>mininf,AH5642/$G5642=minfor,$B5643=$B5642),FALSE),($J5642*$P5642*$I5642/$M5642)*(Y5642/AB5642)^(-(1-$I5642))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0)),IF(IFERROR(AND(AE5642/$G5642=mininf,AH5642/$G5642=minfor),FALSE),0,((($P5643*($I5643^$I5643)*((1-$I5643)^(1-$I5643)))^(1/$I5643))*(S5643^(-(1-$I5643)/$I5643)))-INDEX(Table1[delta + rho\nUsing shares of Labor Force],MATCH($B5643,Table1[Country Code],0))))),\".\")","v":6.2081941918994743E-2},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,W5642*EXP(T5642),\"\")),\".\")","v":27335491.336047433},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,X5642*EXP(U5642),\"\")),\".\")","v":45093132.992483065},{"$f":"IFERROR(IF($D5643=0,INDEX(Table1[Capital\n(2010 US dollars, thousands)],MATCH($B5643,Table1[Country Code],0)),IF($D5643>0,Y5642*EXP(V5642),\"\")),\".\")","v":78347200.108348742},3180.8712291894658,5874.0438610654228,11512.340906402633,2396.9068896312619,3332.4177188882818,4022.6246801847792,783.96433955820373,2541.6261421771401,7489.7162262178526,10900.510247156544,8207.3376152805868,2569.0405699433777,5.5673822975047707E-2,0.18049551078824044,0.53188788605714032,0.17021816315803961,0.23665417519482002,0.28566974674622719,0.77410801386691264,0.58285031401693954,0.18244236719663248,null,2.5000000000000001E-3,2.5000000000000001E-3,12659114.037953192,30118831.21486973,65090828.99645865,".",".",".",14676377.298094241,14974301.777613334,13256371.111890092,".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BJ5643)+$I5643*BA5643,IF(D5643=24,\".\",IFERROR((CB5644-CB5643)/CB5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BK5643)+$I5643*BB5643,IF(D5643=24,\".\",IFERROR((CC5644-CC5643)/CC5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+(1-$I5643)*(BL5643)+$I5643*BC5643,IF(D5643=24,\".\",IFERROR((CD5644-CD5643)/CD5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BM5643)+$I5643*BG5643,IF($D5643=24,\".\",IFERROR((CE5644-CE5643)/CE5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BN5643)+$I5643*BH5643,IF($D5643=24,\".\",IFERROR((CF5644-CF5643)/CF5643,\".\")))","v":"."},{"$f":"IFERROR(IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+$AV5643+(1-$I5643)*(BO5643)+$I5643*BI5643,IF($D5643=24,\".\",IFERROR((CG5644-CG5643)/CG5643,\".\")))","v":"."},{"$f":"IFERROR(AV5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BP5643,IF($D5643=24,\".\",IFERROR((CH5644-CH5643)/CH5643,\".\")))","v":"."},{"$f":"IFERROR(AW5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BQ5643,IF(D5643=24,\".\",IFERROR((CI5644-CI5643)/CI5643,\".\")))","v":"."},{"$f":"IFERROR(AW5643+IF(growthTFP>0,growthTFP,INDEX(Table1[Growth rate of TFP],MATCH($B5643,Table1[Country Code],0)))+BR5643,IF(D5643=24,\".\",IFERROR((CJ5644-CJ5643)/CJ5643,\".\")))","v":"."},6039276.2495877724,16772970.270248353,42327992.194461599,8572078.0940697603,10209491.483188719,10554026.657742945,10893109.081971496,8201765.0448189424,2567296.2576869675,25504463.425629027,35184226.798256017,55449315.109891511,".",".",".",0.23679291537335384,0.47671845587011002,0.7633636612206014,0.33610109536575533,0.29017239860717287,0.19033646559613196,0.42710598926089094,0.23310914552271703,4.6299873183266636E-2,995.25729437403527,1372.9894169303059,2163.7912709705579,".",".","."]

{"sheet":"Menu","index":6,"n_rows":160,"n_cols":30,"rows_kept":160,"cut":false,"hidden":false,"merged":[[143,4,143,5],[144,4,144,5],[145,4,145,5],[146,4,146,5],[147,4,147,5],[148,4,148,5],[149,4,149,5],[150,4,150,5],[32,12,32,13],[33,12,33,13],[34,12,34,13],[35,12,35,13],[37,12,37,13],[36,12,36,13],[38,12,38,13],[33,9,34,10],[23,15,23,21],[32,16,32,17],[33,16,34,17],[33,19,33,20],[34,19,34,20],[35,16,36,17],[35,19,35,20],[36,19,36,20],[37,16,38,17],[37,19,37,20],[38,19,38,20],[0,1,0,4],[32,9,32,10],[13,9,15,9],[16,9,18,9],[19,9,21,9],[11,9,12,9],[1,8,1,21],[2,8,2,14],[23,8,23,14],[2,15,2,21],[11,11,12,11],[11,12,12,12],[11,13,12,13],[11,10,12,10],[11,17,12,17],[11,18,12,18],[11,19,12,19],[10,1,10,4],[11,20,12,20],[11,16,12,16],[13,16,15,16],[16,16,18,16],[19,16,21,16],[20,1,20,4],[22,1,23,4],[42,6,42,14],[42,15,42,23],[56,4,56,5],[57,4,57,5],[58,4,58,5],[42,24,43,26],[42,2,44,2],[42,3,44,3],[42,4,44,5],[42,1,44,1],[25,1,26,4],[41,1,41,17],[43,21,43,23],[47,4,47,5],[46,4,46,5],[45,4,45,5],[43,9,43,11],[43,12,43,14],[43,6,43,8],[43,15,43,17],[43,18,43,20],[35,9,36,10],[37,9,38,10],[59,4,59,5],[55,4,55,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[54,4,54,5],[65,4,65,5],[66,4,66,5],[67,4,67,5],[68,4,68,5],[69,4,69,5],[60,4,60,5],[61,4,61,5],[62,4,62,5],[63,4,63,5],[64,4,64,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[79,4,79,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[73,4,73,5],[74,4,74,5],[84,4,84,5],[85,4,85,5],[87,4,87,5],[86,4,86,5],[88,4,88,5],[80,4,80,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[89,4,89,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[93,4,93,5],[103,4,103,5],[104,4,104,5],[105,4,105,5],[106,4,106,5],[107,4,107,5],[98,4,98,5],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[130,4,130,5],[131,4,131,5],[123,4,123,5],[124,4,124,5],[125,4,125,5],[126,4,126,5],[127,4,127,5],[158,4,158,5],[153,4,153,5],[154,4,154,5],[155,4,155,5],[156,4,156,5],[157,4,157,5],[151,4,151,5],[152,4,152,5],[133,4,133,5],[135,4,135,5],[136,4,136,5],[137,4,137,5],[138,4,138,5],[139,4,139,5],[140,4,140,5],[141,4,141,5],[142,4,142,5],[42,27,43,29],[28,1,29,4],[8,1,8,4],[5,1,6,4],[12,1,13,4],[132,4,132,5],[134,4,134,5],[118,4,118,5],[119,4,119,5],[120,4,120,5],[121,4,121,5],[122,4,122,5],[113,4,113,5],[114,4,114,5],[115,4,115,5],[116,4,116,5],[117,4,117,5],[108,4,108,5],[109,4,109,5],[110,4,110,5],[111,4,111,5],[112,4,112,5],[128,4,128,5],[129,4,129,5]]}
[null,"Select analysis method to use:",null,null,null,"Basic Options",null,null,null,"Advanced (full set of options)",null,null,null,"See snapshot of projections for all countries"]
[null,"Basic Options for Projections",null,null,null,null,null,null,{"$f":"\"Projected Informality for \"&INDEX(Background!C40:C145,Background!M7)","v":"Projected Informality for Peru"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Employment Per Sector By Scenario (\"&INDEX(Background!B34:B35,Background!C35)&\")\"","v":"Employment Per Sector By Scenario (% of employment)"},null,null,null,null,null,null,"Production Per Sector By Scenario (% of GDP)"]
[null,"Country or Region"]
[null,{"$f":"IF(INDEX(Table1[Total],Background!M7)>1,\"*Warning: This country is considered an outlier in more than one aspect\",\"\")","v":""}]
[null,"Absolute % difference in growth rates of labor cost and productivity under reformist or populist scenario (default is 0.5%)",null,null,null,null,5.0000000000000001E-3]
[]
[]
[null,"Project Informal Labor as a  % of Employment or Labor Force"]
[]
[null,"Natural rate of unemployment (default is 5%)",null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,"Scenario","Year","Formal","Modern Informal","Rudimentary Informal",null,null,"Scenario","Year","Formal","Modern Informal","Rudimentary Informal"]
[null,{"$f":"\"Growth rate of A (default is historical for each country, i.e. for \"&Background!M8&\": \"&ROUND(INDEX('Initial Conditions and Settings'!AP14:AP228,MATCH(Background!M8,'Initial Conditions and Settings'!B14:B228,0)),4)&\")\"","v":"Growth rate of A (default is historical for each country, i.e. for PER: 0.0118)"},null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,"Populist",{"$f":"Background!$B$5","v":2016},{"$f":"Background!$P$8","v":0.30051983260915477},{"$f":"Background!$Q$8","v":0.24965991744443297},{"$f":"Background!$R$8","v":0.44982024994641223},null,null,"Populist",{"$f":"Background!$B$5","v":2016},{"$f":"Background!P22","v":0.61686617141282762},{"$f":"Background!Q22","v":0.19871927763826533},{"$f":"Background!R22","v":0.18441455094890705}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP((K14+K16)/2,0)","v":2028},{"$f":"Background!$S$9","v":0.22377032913878458},{"$f":"Background!$T$9","v":0.30864951619649827},{"$f":"Background!$U$9","v":0.46758015466471714},null,null,null,{"$f":"ROUNDUP((R14+R16)/2,0)","v":2028},{"$f":"Background!S23","v":0.51902004241036015},{"$f":"Background!T23","v":0.30374357007159825},{"$f":"Background!U23","v":0.1772363875180416}]
[null,"Other Parameter Growth Settings",null,null,null,null,null,null,null,null,2040,{"$f":"Background!$V$10","v":0.12930279237191253},{"$f":"Background!$W$10","v":0.33419420369665259},{"$f":"Background!$X$10","v":0.53650300393143491},null,null,null,2040,{"$f":"Background!V24","v":0.36312841613269403},{"$f":"Background!W24","v":0.43571008523468141},{"$f":"Background!X24","v":0.2011614986326245}]
[null,"Use default settings for persistent informality in developing countries",null,null,null,null,null,null,null,"Baseline",{"$f":"Background!$B$5","v":2016},{"$f":"Background!P12","v":0.30051983260915477},{"$f":"Background!Q12","v":0.24965991744443297},{"$f":"Background!R12","v":0.44982024994641223},null,null,"Baseline",{"$f":"Background!$B$5","v":2016},{"$f":"Background!P26","v":0.61686617141282762},{"$f":"Background!Q26","v":0.19871927763826533},{"$f":"Background!R26","v":0.18441455094890705}]
[null,"Use default settings for persistent formality in developed countries ",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP((K17+K19)/2,0)","v":2028},{"$f":"Background!S13","v":0.31645007954168552},{"$f":"Background!T13","v":0.29093008507812673},{"$f":"Background!U13","v":0.39261983538018769},null,null,null,{"$f":"ROUNDUP((R17+R19)/2,0)","v":2028},{"$f":"Background!S27","v":0.62093396566082304},{"$f":"Background!T27","v":0.24220812407002823},{"$f":"Background!U27","v":0.13685791026914867}]
[null,null,null,null,null,null,null,null,null,null,2040,{"$f":"Background!V14","v":0.34104001529482003},{"$f":"Background!W14","v":0.35645357675863121},{"$f":"Background!X14","v":0.30250640794654876},null,null,null,2040,{"$f":"Background!V28","v":0.61524784998032223},{"$f":"Background!W28","v":0.29853421328567692},{"$f":"Background!X28","v":8.6217936734000883E-2}]
[null,null,null,null,null,null,null,null,null,"Reformist",{"$f":"Background!$B$5","v":2016},{"$f":"Background!P16","v":0.30051983260915477},{"$f":"Background!Q16","v":0.24965991744443297},{"$f":"Background!R16","v":0.44982024994641223},null,null,"Reformist",{"$f":"Background!$B$5","v":2016},{"$f":"Background!P30","v":0.61686617141282762},{"$f":"Background!Q30","v":0.19871927763826533},{"$f":"Background!R30","v":0.18441455094890705}]
[null,"Changing cost of living in modern economy (μ)",null,null,null,null,0.01,null,null,null,{"$f":"ROUNDUP((K20+K22)/2,0)","v":2028},{"$f":"Background!S17","v":0.44001167684624004},{"$f":"Background!T17","v":0.25718788605744508},{"$f":"Background!U17","v":0.30280043709631488},null,null,null,{"$f":"ROUNDUP((R20+R22)/2,0)","v":2028},{"$f":"Background!S31","v":0.72414074607293266},{"$f":"Background!T31","v":0.17958462684290147},{"$f":"Background!U31","v":9.6274627084165912E-2}]
[null,null,null,null,null,null,null,null,null,null,2040,{"$f":"Background!V18","v":0.76575651922742105},{"$f":"Background!W18","v":0.18424348077257885},{"$f":"Background!X18","v":5.000000000000001E-2},null,null,null,{"$f":"2040","v":2040},{"$f":"Background!V32","v":0.89017250631304323},{"$f":"Background!W32","v":9.9431037589941859E-2},{"$f":"Background!X32","v":1.0396456097014938E-2}]
[null,"Changing productivity of the modern informal economy relative to the formal sector (a)",null,null,null,null,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,"Annual GDP Growth Per Scenario",null,null,null,null,null,null,"Annual Per Capita GDP Growth Per Scenario"]
[]
[null,"Changing productivity of the rudimentary sector relative to the formal sector (b)",null,null,null,null,2.5000000000000001E-3]
[]
[]
[null,"Changing relative cost of capital in the modern informal economy (ζ)",null,null,null,null,-2.5000000000000001E-3]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Scenario",null,"Years","GDP Growth",null,null,null,"Scenario",null,"Years"," Per Capita GDP Growth"]
[null,null,null,null,null,null,null,null,null,"Populist",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!Q36","v":3.6529371277978034E-2},null,null,null,"Populist",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!U36","v":2.5979876310977385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!Q37","v":2.6556463629371252E-2},null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!U37","v":1.9337118471955073E-2}]
[null,null,null,null,null,null,null,null,null,"Baseline",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!Q40","v":4.3653539663552544E-2},null,null,null,"Baseline",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!U40","v":3.2964221627389247E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!Q41","v":4.2677246887305266E-2},null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!U41","v":3.5207783305888807E-2}]
[null,null,null,null,null,null,null,null,null,"Reformist",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!Q44","v":5.1116489070312909E-2},null,null,null,"Reformist",null,{"$f":"Background!$N$36","v":"2016 - 2027"},{"$f":"Background!U44","v":4.0628437579707022E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!Q45","v":5.9971214961148926E-2},null,null,null,null,null,{"$f":"Background!$N$37","v":"2028 - 2039"},{"$f":"Background!U45","v":5.3821383645123642E-2}]
[]
[null,"Choose scenario"]
[null,{"$f":"\"Snapshot of projections for all countries from 2016 to 2040 for chosen country: \"&IF(Background!$B$1=1,\"Populist\",IF(Background!$B$1=2,\"Baseline\",IF(Background!$B$1=3,\"Reformist\",\"\")))&\" Scenario\"","v":"Snapshot of projections for all countries from 2016 to 2040 for chosen country: Baseline Scenario"}]
[null,"Category","Region","Code","Country",null,{"$f":"\"Employment Per Sector Under Chosen Scenario (\"&INDEX(Background!B34:B35,Background!C35)&\")\"","v":"Employment Per Sector Under Chosen Scenario (% of employment)"},null,null,null,null,null,null,null,null,{"$f":"\"Production Per Sector Under Chosen Scenario (\"&INDEX(Background!B34:B35,Background!C35)&\")\"","v":"Production Per Sector Under Chosen Scenario (% of employment)"},null,null,null,null,null,null,null,null,"GDP Growth",null,null,"GDP Growth per Capita"]
[null,null,null,null,null,null,"Formal labor",null,null,"Modern Informal Labor",null,null,"Rudimentary Informal Labor",null,null,"Formal",null,null,"Modern Informal",null,null,"Rudimentary Informal"]
[null,null,null,null,null,null,{"$f":"Background!$B$5","v":2016},{"$f":"(G45+I45)/2","v":2028},2040,{"$f":"Background!$B$5","v":2016},{"$f":"H45","v":2028},{"$f":"I45","v":2040},{"$f":"Background!$B$5","v":2016},{"$f":"H45","v":2028},{"$f":"I45","v":2040},{"$f":"Background!$B$5","v":2016},{"$f":"N45","v":2028},{"$f":"I45","v":2040},{"$f":"Background!$B$5","v":2016},{"$f":"Z45","v":2028},{"$f":"I45","v":2040},{"$f":"Background!$B$5","v":2016},{"$f":"T45","v":2028},{"$f":"I45","v":2040},{"$f":"Background!$B$5","v":2016},{"$f":"N45","v":2028},{"$f":"X45-1","v":2039},{"$f":"Background!$B$5","v":2016},{"$f":"Q45","v":2028},{"$f":"X45-1","v":2039}]
[null,{"$f":"IF(C46=\"OECD\",\"Developed\",\"Developing\")","v":"Developing"},"ECA","ALB","Albania",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D46&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.37337449035159082},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D46&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.50709237178431354},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D46&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.72697746434022359},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D46&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.7848686409481134E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D46&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17773369238286377},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D46&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22302253565977628},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D46&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.52877682323892805},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D46&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38960404874291288},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D46&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.28258209845418131},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D46&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.69276179804142524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D46&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.7822363838113805},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D46&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.86570777277426314},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D46&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.0399187810358574E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D46&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.11632700923775627},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D46&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.12329500585413906},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D46&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23683901414821623},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D46&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10143660695086318},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D46&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0997221371597851E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D46&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2636568676647749E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D46&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9792686187241133E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D46&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9400398549474518E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D46&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.4660234815941493E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D46&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.2217055429951245E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D46&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.6205725636729866E-2}]
[null,"Developing","MENA","DZA","Algeria",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D47&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.40702726577477322},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D47&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.40011196507260299},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D47&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.33763324239763892},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D47&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.44516289274049703},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D47&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.47517818669981793},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D47&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.44759681179968741},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D47&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14780984148472984},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D47&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.20803027719221379},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D47&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.39639595739834838},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D47&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.67005589322361048},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D47&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.64248889680512322},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D47&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.58425998253026135},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D47&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28417105891425487},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D47&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32374304581202779},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D47&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35957897836107205},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D47&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.5773047862134618E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D47&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":3.3768057382849083E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D47&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.6161039108666551E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D47&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9369820904603904E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D47&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.1242409603301909E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D47&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3118649455712568E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D47&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2037924744738859E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D47&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1157846823078188E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D47&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.9883785893740651E-3}]
[null,"Developing","LAC","ARG","Argentina",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D48&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.51240258694805485},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D48&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.41740742255188878},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D48&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28533610340353383},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D48&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26679187152203382},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D48&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20747671529096134},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D48&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14470080138410282},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D48&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.22080554152991116},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D48&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.45547515271455735},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D48&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.71568221008130672},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D48&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.7715494102174496},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D48&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.7198411730277402},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D48&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.62827868444709267},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D48&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.15577522405330005},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D48&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.1518118749607357},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D48&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14791523358667844},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D48&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.2675365729250319E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D48&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.12834695201152416},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D48&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.22380608196622884},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D48&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.1309530010955501E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D48&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.6500053468584583E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D48&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.6997495006576008E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D48&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1769661955863597E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D48&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.0525443170835729E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D48&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.1726673182368472E-3}]
[null,"Developed","OECD","AUS","Australia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D49&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.87128833498702141},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D49&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.87798617111234956},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D49&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81227383064264758},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D49&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.8711665012978438E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D49&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.20138288876504E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D49&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.5309373418905639E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D49&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000079E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D49&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":9.9945620514572842E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D49&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38976524310258248},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D49&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9525268048033696},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D49&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.95437239646848493},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D49&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94076946673381734},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D49&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.3367814813463091E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D49&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.3212835999061011E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D49&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.4362125506951712E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D49&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.410538038316723E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D49&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.241476753245401E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D49&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":3.4868407759230904E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D49&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0336294470894663E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D49&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7871383439470052E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D49&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.6405392249458449E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D49&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4698998283657616E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D49&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.3267191137892382E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D49&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.1132504169190156E-5}]
[null,"Developed","OECD","AUT","Austria",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D50&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90359541266766918},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D50&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.91883012323484325},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D50&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.75239791498240294},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D50&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.6404587332330771E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D50&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":2.833874807801124E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D50&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.1951228768995142E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D50&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000065E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D50&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.15017897782999573},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D50&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.46185998404572315},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D50&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96689942294533582},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D50&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.97376043029094062},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D50&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93290214376714131},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D50&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.9254912951162866E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D50&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.2742581580199504E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D50&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.8793504690804383E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D50&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3845664103501307E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D50&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3496988128859936E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D50&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.640992118595071E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D50&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3566510067218238E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D50&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2513471353212593E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D50&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-6.3811204400644863E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D50&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.7474829346944034E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D50&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4636094593883939E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D50&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.2284109451292693E-3}]
[null,"Developing","SA","BGD","Bangladesh",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D51&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.10410953111421103},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D51&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.11711007381245456},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D51&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.13147441910383517},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D51&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30598957933694343},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D51&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.49156430993695172},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D51&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.79947733898405338},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D51&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.58990088954884556},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D51&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.44978477644457343},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D51&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.30742988967672635},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D51&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.33434733181826176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D51&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.31060956053477617},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D51&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25742085805272524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D51&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38105474054463884},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D51&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.55317274259599103},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D51&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.72669973033189672},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D51&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.28459792763709951},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D51&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.13621769686923285},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D51&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5879411615377984E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D51&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7970474905114031E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D51&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.2145093098139077E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D51&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.988277402472243E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D51&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.8779111544426037E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D51&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.5173036630253627E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D51&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.7761194866951406E-2}]
[null,"Developed","OECD","BEL","Belgium",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D52&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.85716980670182885},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D52&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.86255942405521802},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D52&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.68871459862847828},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D52&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.2830193298170979E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D52&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.443080350674737E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D52&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.4032392004130047E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D52&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000093E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D52&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.16595187293579028},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D52&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.48343441426227052},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D52&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9462466575605567},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D52&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9490270136674811},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D52&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.89977989440758022},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D52&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.9737460517032024E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D52&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.4745784514654376E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D52&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.6706418005249546E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D52&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.401588192241128E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D52&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.6227201817864603E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D52&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.3513687587170196E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D52&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.601150277347179E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D52&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0124947524000313E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D52&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.9638007822610094E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D52&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2496202866817185E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D52&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2956258818359601E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D52&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.6215331918874085E-3}]
[null,"Developing","SSA","BEN","Benin",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D53&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.723976130249867E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D53&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.7192590238646489E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D53&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.6925852612088051E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D53&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.9159338050503434E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D53&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.8637757261958314E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D53&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.0713053258858788E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D53&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.85360090064699778},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D53&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8840548648443054},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D53&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.91216315723937247},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D53&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21101470443966738},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D53&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.18388020975754416},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D53&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.14914100265912492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D53&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.17175603483057228},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D53&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18593330473440883},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D53&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20754761085149745},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D53&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.61722926072976037},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D53&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.63018648550804712},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D53&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.64331138648937758},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D53&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0576116946429805E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D53&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.649223892597761E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D53&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2489028417306276E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D53&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3054303925906119E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D53&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2035403156668956E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D53&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1041415239106733E-2}]
[null,"Developing","LAC","BOL","Bolivia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D54&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.16604293544721219},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D54&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.13696938560851496},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D54&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.10900051177919201},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D54&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40502628906567156},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D54&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40152382829615912},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D54&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.42907020185639749},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D54&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.42893077548711628},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D54&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.52436322163673732},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D54&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.63781249803360529},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D54&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.42551576490585696},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D54&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.36825881979841585},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D54&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.29801607645276468},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D54&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.40248697095681146},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D54&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.45803729073243593},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D54&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.54461033429074146},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D54&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17199726413733171},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D54&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17370388946914814},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D54&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.15737358925649378},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D54&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1419793425303456E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D54&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8694675832807154E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D54&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7556300275138774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D54&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6500828446550884E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D54&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6547462860012416E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D54&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.816597990588221E-2}]
[null,"Developing","SSA","BWA","Botswana",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D55&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.30389507638234087},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D55&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.32435705861557279},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D55&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28592159819906782},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D55&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.52980061260518607},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D55&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.62564294138442722},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D55&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.66407840180093203},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D55&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.16630431101247306},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D55&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":6.6874345554352149E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D55&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14204480921621909},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D55&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.56545511590772168},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D55&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.54322062694696949},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D55&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.47606275206888088},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D55&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38226126356931439},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D55&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44456913994834835},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D55&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.51331382787853941},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D55&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.2283620522963911E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D55&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2210233104682175E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D55&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0623420052579808E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D55&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5283429637896791E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D55&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.349218445358855E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D55&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.4226693335462946E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D55&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7670283522461148E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D55&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0077529721220344E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D55&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4053446525190694E-2}]
[null,"Developing","LAC","BRA","Brazil",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D56&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.52300182272004037},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D56&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.50577310943546561},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D56&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.42567548320190113},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D56&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28285773757539168},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D56&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26972015377980946},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D56&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23072867809551423},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D56&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19414043970456804},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D56&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.32052109161400544},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D56&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.55477678256482355},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D56&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.77500230070210885},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D56&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.76141529417860465},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D56&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.71727433628143278},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D56&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16253287358629201},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D56&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.172281690145383},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D56&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18049060483349103},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D56&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.2464825711599059E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D56&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.6303015676012322E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D56&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10223505888507615},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D56&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6187992938096639E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D56&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.064932562640288E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D56&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.5358972077634497E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D56&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8355647251045326E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D56&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.3749644332862232E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D56&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-3.0609129953784731E-3}]
[null,"Developing","ECA","BGR","Bulgaria",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D57&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.83206972671214663},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D57&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.8353563050300481},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D57&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.8301664639044688},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D57&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11793027328785337},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D57&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11464369496995189},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D57&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1198335360955312},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D57&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000044E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D57&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":4.9999999999999989E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D57&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":4.9999999999999996E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D57&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93476245414321613},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D57&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93696636067743266},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D57&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93088358086501666},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D57&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.137362423656365E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D57&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.4558482648121437E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D57&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.238137275657258E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D57&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3863921620220248E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D57&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.4751566744458873E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D57&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.7350463784107356E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D57&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.6004309497939789E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D57&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.6564979866509833E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D57&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8120299196293035E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D57&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.3463939476907427E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D57&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6379830944030402E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D57&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3932074384065629E-2}]
[null,"Developing","SSA","BFA","Burkina Faso",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D58&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.6226569501669534E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D58&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.5858273055525712E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D58&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.5152802644833633E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D58&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.16563308030578766},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D58&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.18920630491880641},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D58&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.21882130356341395},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D58&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78814035019254269},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D58&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.7925902181767891},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D58&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80373860994122237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D58&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.20628283739673517},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D58&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.16738929746534137},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D58&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.11854463934603331},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D58&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28661035079413744},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D58&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37474322103989477},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D58&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.47877504434063745},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D58&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.50710681180912742},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D58&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.45786748149476392},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D58&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.40268031631332923},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D58&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7902801316494298E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D58&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9782624968626607E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D58&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7483553476626847E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D58&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.9487754439333926E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D58&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.3707022226976626E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D58&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4686016184213955E-2}]
[null,"Developing","SSA","BDI","Burundi",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D59&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.6125355721305465E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D59&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.4767235296544392E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D59&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":1.3317241180653408E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D59&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1082619207975014},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D59&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.3876493844493388E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D59&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.1063841974945091E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D59&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8556127234811931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D59&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8992117586757119},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D59&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.93780405770203012},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D59&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.17527209414634187},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D59&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.1362217368956509},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D59&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":8.6214743372016081E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D59&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20368063140065973},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D59&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19573523690954733},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D59&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18352607136837212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D59&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.62104727445299823},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D59&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.66804302619480171},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D59&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.73025918525961175},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D59&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.1544277531113107E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D59&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0610688111889776E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D59&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.7611174000063431E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D59&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-2.1205238970534168E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D59&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.1672674923578512E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D59&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8727973474227397E-3}]
[null,"Developing","EAP","KHM","Cambodia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D60&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.0773674060477673E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D60&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.2372801197568157E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D60&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.843103336089466E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D60&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40305117711509347},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D60&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.82055674537846357},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D60&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.90156896663910524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D60&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.52617514882442873},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D60&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.20465888743772459},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D60&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000093E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D60&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.2384558608147398},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D60&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.16718402259135237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D60&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.10271708842532279},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D60&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.52658661320537847},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D60&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.80424407955764099},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D60&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.88769604924173495},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D60&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23495752597988176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D60&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.8571897851006701E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D60&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.5868623329423176E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D60&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.5467406911894918E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D60&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.2190458324845391E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D60&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.5535776511547698E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D60&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.4780363270370493E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D60&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.5826137678457677E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D60&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8058277499066087E-2}]
[null,"Developing","SSA","CMR","Cameroon",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D61&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.3733673015104981E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D61&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.0170559864490471E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D61&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.778939897628672E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D61&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1887379475812872},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D61&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14973847484643699},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D61&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11895043945310081},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D61&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72752837940360793},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D61&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80971895363070134},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D61&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8809935979848379},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D61&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.30694381166030993},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D61&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25291115367335709},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D61&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.18719285365501748},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D61&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26828187249505797},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D61&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26704054148057715},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D61&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2735468379040224},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D61&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.4247743158446321},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D61&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.48004830484606564},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D61&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.53926030844096007},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D61&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9399148693786898E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D61&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.445505954241785E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D61&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0884214511998357E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D61&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3583063671522844E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D61&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1380979348389886E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D61&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0169486243528425E-2}]
[null,"Developed","OECD","CAN","Canada",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D62&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.83814383314291163},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D62&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.84204816944774052},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D62&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.70163881434450759},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D62&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11185616685708831},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D62&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1079518305522594},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D62&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.5244779665520419E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D62&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D62&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14653131930334956},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D62&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.46574761999701519},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D62&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93736272274891408},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D62&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93634125128254309},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D62&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.89915497330997673},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D62&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.850901075774619E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D62&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.0931573833024123E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D62&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.8816205764677543E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D62&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4128266493339581E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D62&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2727174884432776E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D62&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.2028820925345604E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D62&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.320401871053504E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D62&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.2487523133304554E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D62&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.5670538727327877E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D62&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1199321568140519E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D62&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.546789040527301E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D62&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-4.1029913820587183E-3}]
[null,"Developing","SSA","CAF","Central African Republic",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D63&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.2741547200649639E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D63&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.5300948455154427E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D63&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":1.2976879854517624E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D63&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22492111053928912},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D63&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11305639945299639},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D63&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.4937328252407873E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D63&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.70233734226006117},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D63&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.86315903060527532},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D63&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.94446666180214345},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D63&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.27518171334169567},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D63&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.17604844043889931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D63&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":8.4607661170824952E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D63&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32994428960672467},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D63&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.23922183794360055},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D63&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16628508955180718},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D63&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.39487399705157961},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D63&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.58472972161750003},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D63&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.74910724927736783},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D63&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.4238001496182205E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D63&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0253523369639722E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D63&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.2035458838443152E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D63&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1389724241643862E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D63&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.0978987058090972E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D63&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-6.0413046021627892E-3}]
[null,"Developing","SSA","TCD","Chad",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D64&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.0172016409392874E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D64&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.3597782282779189E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D64&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.3027194077121539E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D64&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.5813033855482631E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D64&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.581571875526826E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D64&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.4534687194454139E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D64&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.87401494973512461},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D64&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.90858263891049273},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D64&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.93691345283695393},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D64&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21603957427920148},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D64&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.16948938964682284},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D64&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.13277715796619102},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D64&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.12658696707531661},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D64&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14087093500128156},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D64&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14598275030247704},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D64&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.65737345864548191},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D64&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.68963967535189563},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D64&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.72124009173133197},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D64&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.720683072424192E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D64&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.818457130442908E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D64&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.4593244523815E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D64&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.1533079958570056E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D64&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1806955325950774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D64&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2017699700478168E-2}]
[null,"Developing","LAC","CHL","Chile",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D65&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.58112615726022598},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D65&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.68055118939192072},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D65&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.67826450698716079},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D65&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20131992751636954},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D65&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24259482036682592},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D65&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23072032400404691},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D65&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.21755391522340445},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D65&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19925500533593529},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D65&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.40591648317527818},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D65&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.81862468879542327},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D65&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.85124193954309579},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D65&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.84520744970659933},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D65&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.10997007992871825},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D65&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.12874595815467285},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D65&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.13347392927093274},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D65&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.1405231275858405E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D65&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.0012102302231223E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D65&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.1318621022467992E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D65&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6307394553981541E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D65&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.3158831684626974E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D65&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.702380305803243E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D65&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8692467059915572E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D65&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.79220462624059E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D65&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.0471875117649176E-3}]
[null,"Developing","EAP","CHN","China",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D66&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.44724378352059441},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D66&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.52211710143978929},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D66&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.49472177110139409},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D66&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34307268146213327},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D66&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.4278828985602105},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D66&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.45527822889860581},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D66&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.2096835350172723},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D66&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000065E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D66&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000121E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D66&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.71805410846207085},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D66&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.73559189089541666},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D66&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.69701987354106465},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D66&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.21358579062336033},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D66&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25577247630456879},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D66&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29778813456951253},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D66&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.8360100914568817E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D66&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.635632800014623E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D66&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.1919918894228608E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D66&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.5592140289138562E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D66&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.7737015057879139E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D66&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.0372284443351404E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D66&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.5877585934291503E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D66&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.7927314597125985E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D66&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.270663586604087E-2}]
[null,"Developing","LAC","COL","Colombia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D67&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.37909756628605695},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D67&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.3951613804450565},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D67&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.35225899529455534},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D67&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20227252062625589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D67&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20425008014481119},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D67&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.18432619747488171},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D67&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.41862991308768716},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D67&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.47271420237796857},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D67&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.62925132767609526},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D67&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.69096700578317249},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D67&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.70463176123412374},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D67&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.67729970684405016},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D67&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14296066547779746},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D67&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.1545289384612018},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D67&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16453270104143811},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D67&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16607232873902991},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D67&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14083930030467448},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D67&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.1581675921145117},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D67&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0331374748136269E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D67&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.5543965092363358E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D67&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8990726619909173E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D67&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1971579626441695E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D67&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0963181647730025E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D67&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.396021030172335E-3}]
[null,"Developing","SSA","COD","Congo, Dem. Rep.",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D68&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.4643307178068774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D68&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.9817404531566192E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D68&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.581574930343199E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D68&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20062046786542331},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D68&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.19010996007896605},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D68&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.3229869599582187E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D68&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72473622495650791},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D68&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.82384174140419797},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D68&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.99022775869703505},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D68&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.28334549861598385},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D68&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.34550839314940862},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D68&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.1430408119464337},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D68&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29530720580951653},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D68&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.27920106065588929},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D68&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.11120018889656444},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D68&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.42134729557449968},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D68&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.37529054619470226},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D68&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.74575899915700183},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D68&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.5828874267094684E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D68&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.4671482797522915E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D68&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.4116770866413485E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D68&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.3941293282364207E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D68&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8378807014938445E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D68&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-3.6619761653677863E-2}]
[null,"Developing","SSA","COG","Congo, Rep.",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D69&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.13225125168451404},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D69&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.3632283768392749E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D69&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.2925960082923676E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D69&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.38692471658158478},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D69&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.31380459603750493},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D69&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23645800225725644},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D69&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.4808240317339012},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D69&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.63047245568083665},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D69&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78028415129914119},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D69&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.37296761401911749},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D69&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.30432188844427277},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D69&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21202774383767498},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D69&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.42312741559489891},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D69&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43273969875468032},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D69&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43976871550995039},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D69&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.20390497038598371},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D69&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.26293841280104685},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D69&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.34820354065237474},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D69&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7293419346752524E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D69&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0997689688871215E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D69&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.5908979259897692E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D69&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1355444060083819E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D69&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.2128948252846428E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D69&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2044966870881098E-3}]
[null,"Developing","SSA","CIV","Cote d'Ivoire",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D70&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.6743918403564459E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D70&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.9073729703539584E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D70&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":1.0797594470904176E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D70&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20649338434086661},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D70&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.2516740697578356E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D70&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.0896637882874164E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D70&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72676269725556897},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D70&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.88758808517310628},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D70&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.95011282226655036},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D70&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26193202774665469},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D70&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.15349931256317578},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D70&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":7.2793251008060819E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D70&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.31423634066506184},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D70&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20724586549621885},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D70&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.1592940542738599},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D70&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.42383163158828335},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D70&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.63925482194060534},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D70&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.76791269471807933},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D70&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4916958953663891E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D70&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9036292518274023E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D70&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.5323500473140885E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D70&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1631963010189104E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D70&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.5813311200324485E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D70&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.3756540582834837E-2}]
[null,"Developing","ECA","CYP","Cyprus",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D71&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.83174122756726354},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D71&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.7304231789594684},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D71&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.52859687404914568},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D71&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1182587724327365},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D71&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.4134180261867998E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D71&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":3.9446742733923602E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D71&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000031E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D71&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.29985177104170568},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D71&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.60383084525741726},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D71&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93448525112463077},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D71&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.90658616770429412},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D71&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8293198275727246},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D71&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.1521790808064433E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D71&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.3774113193879338E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D71&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.8731279942227662E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D71&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3992958067304771E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D71&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.9639719101826576E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D71&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14194889248504769},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D71&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.9131765136706429E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D71&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.0333535738501627E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D71&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.2581315244553221E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D71&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.127658651664909E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D71&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.6601580251496273E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D71&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.7370978239550396E-3}]
[null,"Developed","OECD","DNK","Denmark",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D72&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.89709955196445734},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D72&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.89620126944663492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D72&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.71116985888469508},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D72&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.290044803554271E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D72&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.28142061173108E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D72&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.3354245181317333E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D72&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000044E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D72&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.16420383943030559},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D72&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.4999156828470831},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D72&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96434747156769129},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D72&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96476428150226168},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D72&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.91562099553131504},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D72&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.205086435369711E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D72&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.9555252203525414E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D72&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.9819336631414758E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D72&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3601664078611625E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D72&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5680466294212936E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D72&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.6397070805543615E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D72&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3977900159676444E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D72&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.461822205219501E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D72&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.6513515455631613E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D72&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.8017463735241535E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D72&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6209953888827187E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D72&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.4814635274407237E-3}]
[null,"Developing","LAC","DOM","Dominican Republic",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D73&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.42442692798624748},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D73&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.46522838747759215},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D73&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.55803800386031255},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D73&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20306246340588774},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D73&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24840784280861439},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D73&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33802263828890045},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D73&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37251060860786478},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D73&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37225157635824058},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D73&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.39417404403036932},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D73&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.72455114972420787},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D73&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.74223977898734439},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D73&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.76130166601031979},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D73&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.13442162192510398},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D73&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16815244514752245},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D73&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2140844672864681},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D73&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14102722835068818},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D73&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.9607775865133174E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D73&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.4613866703212094E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D73&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5659020916895943E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D73&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.8162208092977381E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D73&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.1211408434651273E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D73&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.4685242599818977E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D73&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.0742102414574433E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D73&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.7106205587743588E-2}]
[null,"Developing","LAC","ECU","Ecuador",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D74&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.40247067150329963},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D74&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.36054394438280724},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D74&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.29057607721999656},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D74&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28887572041210763},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D74&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26230649559924324},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D74&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22668423777187699},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D74&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.30865360808459263},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D74&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.44672011950195939},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D74&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.630745758498511},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D74&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.69630109396479045},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D74&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.66531107366114128},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D74&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.61022886146621258},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D74&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19379708565610212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D74&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20536926848169748},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D74&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22100422615526091},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D74&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10990182037910744},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D74&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.12931965785716124},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D74&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16876691237852651},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D74&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2466404458166925E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D74&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.1522351095091097E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D74&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3733377014230535E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D74&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7947902920466774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D74&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0545306032121005E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D74&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.6635093468511144E-3}]
[null,"Developing","MENA","EGY","Egypt, Arab Rep.",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D75&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.33847681118864481},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D75&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.30367903618501663},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D75&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.24717432570318024},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D75&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.48026858704161818},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D75&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.47475865387112165},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D75&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.45579890916957816},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D75&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.18125460176973693},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D75&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.31908914679512657},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D75&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.53982391800670804},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D75&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.60785751133582122},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D75&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.56197579375275386},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D75&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.49341343284636502},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D75&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.33444939105116883},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D75&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37276536290594986},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D75&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.42240325863273204},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D75&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.7693097613009989E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D75&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.5258843341296141E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D75&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.4183308520902972E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D75&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1667884454130437E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D75&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7532371915862318E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D75&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.3369573400526799E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D75&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2371355545209859E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D75&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.3500599275132927E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D75&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.055161713702347E-2}]
[null,"Developing","LAC","SLV","El Salvador",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D76&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.29647723924261393},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D76&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.24885585342810845},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D76&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.17041047095881148},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D76&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.32621589912711074},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D76&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28001683427092561},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D76&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20559448370340722},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D76&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37730686163027521},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D76&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.53438611598808849},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D76&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.74169808978531859},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D76&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.60033378408645433},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D76&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.55548180824100635},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D76&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.47095564183206179},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D76&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25614147802971132},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D76&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26519539959598815},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D76&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2637798111310739},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D76&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14352473788383432},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D76&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17932279216300556},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D76&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.26526454703686431},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D76&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.020341083505146E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D76&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8200622330336774E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D76&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-7.2967228096639872E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D76&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4997802631180335E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D76&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-2.2886078418338229E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D76&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-8.9461515845812301E-3}]
[null,"Developed","OECD","FIN","Finland",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D77&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.93969533584603215},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D77&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.94261515002506013},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D77&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.73803401574179339},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D77&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.0304664153967769E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D77&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D77&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D77&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000065E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D77&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.1557346347215478},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D77&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.47977677156086962},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D77&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98206162212737769},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D77&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98527765281854784},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D77&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92784078528684721},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D77&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.1759844363931401E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D77&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D77&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D77&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.376239343622912E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D77&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4722347181452071E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D77&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.2159214713152633E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D77&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.1525939968617543E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D77&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7288700684432047E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D77&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.4971417648939135E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D77&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.4442043404630027E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D77&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.923187561584939E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D77&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.5624240241787248E-3}]
[null,"Developed","OECD","FRA","France",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D78&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90951890724546203},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D78&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.91151227639693666},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D78&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.76925591771510982},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D78&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.0481092754537921E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D78&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":3.8487723603063247E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D78&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.9124912159241532E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D78&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000065E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D78&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.12023308577308145},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D78&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.45117172161676505},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D78&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96986835189642628},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D78&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.97002685651729492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D78&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9382770217178672},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D78&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.6738889589459949E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D78&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.7378141366527641E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D78&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.0829441302759263E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D78&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3392758514113735E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D78&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2595002116177366E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D78&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.0640034151856793E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D78&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3285517885947369E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D78&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.3646887156015228E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D78&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-4.779136796449682E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D78&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.6179325248648695E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D78&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.527934931694233E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D78&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-6.1270598902236628E-3}]
[null,"Developing","SSA","GMB","Gambia, The",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D79&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.21943000793865589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D79&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.19382096959272049},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D79&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.14868353567065665},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D79&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17842969661460539},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D79&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.16451556078885746},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D79&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1361103076615936},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D79&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.60214029544673875},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D79&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.67825491561956774},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D79&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78689908081472382},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D79&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.53594739188272988},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D79&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.51084308122783795},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D79&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45382148486552626},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D79&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16899219273316329},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D79&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18397279252690535},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D79&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19286772419567488},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D79&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.29506041538410682},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D79&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.3051841262452567},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D79&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.35331079093879886},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D79&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1974896819886399E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D79&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.5260849249073148E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D79&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.8016764773732546E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D79&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1990371031754599E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D79&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.6789225117444033E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D79&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.9495566603690051E-3}]
[null,"Developed","OECD","DEU","Germany",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D80&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90712482427898444},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D80&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.92307789301138732},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D80&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.73881235490802344},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D80&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.2875175721015506E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D80&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.7404708054644179E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D80&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D80&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000079E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D80&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.16417852973792188},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D80&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.48853793574498805},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D80&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96851017221888325},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D80&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.97689934196931172},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D80&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92854665486316079},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D80&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.7750737781576785E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D80&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.815163608088465E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D80&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D80&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3739089999540044E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D80&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5285494422599839E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D80&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.1453345136839208E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D80&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":9.8584193986202689E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D80&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.9140519339495861E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D80&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-7.5421910717351865E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D80&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.0668436444153429E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D80&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0423588976991027E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D80&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-3.9828551211620322E-3}]
[null,"Developing","SSA","GHA","Ghana",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D81&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.4197326525021885E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D81&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.7256004170727125E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D81&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.801516287586549E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D81&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24054362077605396},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D81&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28011502435077507},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D81&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34648069229871853},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D81&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.66525905269892416},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D81&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.66812400414660322},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D81&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.685775132195655},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D81&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.32424360318214263},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D81&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.29763618738754705},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D81&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25221632151420237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D81&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32107023422448372},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D81&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.40540274007255345},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D81&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.52001943384756522},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D81&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.35468616259337366},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D81&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.29696107253989951},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D81&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.22776424463823239},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D81&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.0502812020466928E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D81&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.2023410739419129E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D81&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.2034299474559405E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D81&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8627547535359454E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D81&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.372239146331335E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D81&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.6193353806517337E-2}]
[null,"Developed","OECD","GRC","Greece",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D82&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.63652705568118451},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D82&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.54821777485451617},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D82&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.40203059745562175},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D82&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.18643972749228804},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D82&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14625808247764888},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D82&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10586457529619149},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D82&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17703321682652748},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D82&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38182376730541923},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D82&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.62938141581188212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D82&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.84758118755371881},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D82&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.81081929240413808},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D82&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.73594230201403943},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D82&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":9.6266739152430225E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D82&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":9.1780559487371169E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D82&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":8.9966678503647646E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D82&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.6152073293851017E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D82&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.7400148108490639E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D82&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17409101948231287},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D82&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.0229011522435934E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D82&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-4.1996924511523712E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D82&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.2210899944688188E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D82&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.53443834865908E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D82&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.2680678057357397E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D82&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-8.3514720013706523E-3}]
[null,"Developing","LAC","GTM","Guatemala",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D83&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.19917897668524212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D83&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.14442236707937214},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D83&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.8257994872987022E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D83&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.39132821025875819},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D83&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.29850507059404602},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D83&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.21562116847221729},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D83&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.40949281305599972},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D83&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.60734635247373236},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D83&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78842610141466174},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D83&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.4762476463860284},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D83&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.40716693498009271},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D83&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.31271699059996605},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D83&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.36283056355385923},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D83&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35706692307073901},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D83&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35467876252076436},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D83&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16092179006011237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D83&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23576614194916834},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D83&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.33260424687926954},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D83&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6145785747446577E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D83&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.2447788739927307E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D83&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.4714838910627802E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D83&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.6538738736775471E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D83&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.990517218401493E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D83&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8714815853110309E-3}]
[null,"Developing","SSA","GIN","Guinea",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D84&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.2037100722633728E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D84&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.5173383230769428E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D84&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.2955611261797776E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D84&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1224906386964377},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D84&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20246785232785117},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D84&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27046644714045504},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D84&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.81547226058092859},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D84&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.75234158154712361},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D84&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.74715592995665836},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D84&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25486870919274068},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D84&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.28488255857035},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D84&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.28457291449954658},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D84&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19513774706893863},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D84&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32555000419670815},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D84&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43073241688750596},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D84&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.54999354373832077},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D84&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.38956743723294179},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D84&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.28469466861294762},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D84&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.479026181432369E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D84&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9598987391114763E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D84&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2764161320794032E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D84&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0680895544232136E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D84&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.578144463946952E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D84&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1763510180952572E-2}]
[null,"Developing","LAC","HTI","Haiti",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D85&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.8391875465684846E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D85&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.848016223549449E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D85&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.7843046122211418E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D85&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11690413526775588},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D85&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10822359113767678},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D85&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10119475547024667},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D85&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.83470398926655931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D85&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.86407669635259932},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D85&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.89230462959752455},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D85&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21544361939149415},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D85&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.18788292459930209},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D85&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.15075512068408448},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D85&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20182010021275451},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D85&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22419825225307058},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D85&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25436637391092815},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D85&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.58273628039575132},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D85&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.58791882314762733},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D85&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.59487850540498743},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D85&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.5308415826152203E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D85&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8784727735780889E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D85&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3690060232064292E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D85&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3041233939818042E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D85&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0015010867515883E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D85&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.0035922398442594E-3}]
[null,"Developing","LAC","HND","Honduras",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D86&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.19406796970320764},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D86&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.16245125614213846},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D86&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12428974036794369},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D86&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.37691286153967607},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D86&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34073937888308281},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D86&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.31533989014422198},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D86&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.42901916875711626},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D86&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.54583827086976855},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D86&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.670365237632501},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D86&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.472274795603155},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D86&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.42596037189487734},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D86&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.35948381216016823},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D86&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35567654337246607},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D86&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37907776860405823},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D86&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.42341802054433042},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D86&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17204866102437882},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D86&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.19496185950106434},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D86&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.2170981672955013},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D86&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7920013822660026E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D86&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.5872556344918796E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D86&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.9419351921361815E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D86&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1413479760733267E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D86&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3499931875653459E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D86&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0869797090956368E-2}]
[null,"Developing","EAP","HKG","Hong Kong SAR, China",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D87&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.82067790541948726},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D87&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.83721416233858359},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D87&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81905426811132498},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D87&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1293220945805128},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D87&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11278583766141637},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D87&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13094573188867489},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D87&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000072E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D87&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000024E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D87&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":9.0827289535114597E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D87&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92891883815165455},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D87&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93490110398955473},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D87&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92151415232933276},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D87&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.676114141194933E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D87&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.34371810845252E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D87&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.8395424090503948E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D87&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4320020436396101E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D87&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1661714925919985E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D87&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0090423580163335E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D87&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.4697249628260846E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D87&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.3620426221337362E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D87&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6399536710514825E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D87&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7512658502082843E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D87&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.9240608733291253E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D87&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.652814986083385E-2}]
[null,"Developing","ECA","HUN","Hungary",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D88&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.87253653658495345},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D88&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.88173705839153349},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D88&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.86327534808576978},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D88&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.7463463415046507E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D88&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.8262941608466507E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D88&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.2283272244791477E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D88&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D88&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.11702446160220142},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D88&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.35275386494593342},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D88&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.95322511557960443},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D88&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.95606968369015155},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D88&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.95352053108393631},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D88&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.2815734290375584E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D88&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.1404748277375293E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D88&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.6809569364652192E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D88&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3959150130019971E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D88&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2525568032473218E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D88&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.9669899551411373E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D88&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8130303122861246E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D88&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0591189762652907E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D88&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9574164395074183E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D88&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2029145427644892E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D88&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.5413087329617881E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D88&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.8433449794820262E-3}]
[null,"Developing","SA","IND","India",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D89&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1098639891225361},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D89&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12216192519913445},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D89&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.16508704554785603},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D89&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.15125664713365874},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D89&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22983958648720237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D89&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.39225520516892304},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D89&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.73887936374380514},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D89&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.67993387696993468},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D89&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.57327556433374494},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D89&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.36573431685022673},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D89&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.38310133191788009},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D89&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.40544157638990114},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D89&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19525320815401323},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D89&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.30581760978795003},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D89&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44722942479761718},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D89&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.43901247499576002},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D89&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.31108105829416993},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D89&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14732899881248168},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D89&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7613278960534751E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D89&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.8084719072143721E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D89&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.5899091558453762E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D89&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.7208324045522545E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D89&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.0578822397099543E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D89&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.2143814113728268E-2}]
[null,"Developing","EAP","IDN","Indonesia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D90&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.13811666563511457},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D90&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12192776754537929},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D90&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1148483170470548},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D90&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.38057004370664316},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D90&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.43928984023735834},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D90&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.64107495812290427},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D90&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.48131329065824224},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D90&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.48954343444869564},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D90&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.43178156693311504},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D90&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.38471775760389487},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D90&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.33183065000033923},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D90&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26016941308331049},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D90&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.41105895011914079},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D90&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.50725332122473787},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D90&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.67419694791464291},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D90&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.20422329227696442},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D90&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16091602877492286},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D90&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.5633639002046676E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D90&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9317431807441428E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D90&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.5340746112157439E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D90&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.5628066796646775E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D90&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.8404634009221894E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D90&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.8435747716506938E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D90&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.2295213904556945E-2}]
[null,"Developing","MENA","IRN","Iran, Islamic Rep.",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D91&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.3438654294198833},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D91&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.31867327603300033},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D91&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.27780719450505598},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D91&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.41500058154363673},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D91&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40131874705615211},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D91&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40225261058180223},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D91&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.24113398903647992},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D91&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.34815792972009091},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D91&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.47971556136056281},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D91&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.62617728673326145},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D91&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.59499473531160152},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D91&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.54248968214770865},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D91&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29304266865317924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D91&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.31791922425837266},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D91&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.36466428679589485},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D91&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.078004461355931E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D91&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.7086040430025907E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D91&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.2846031056396397E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D91&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.1339049474473135E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D91&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.2142416714823639E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D91&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7092706487007687E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D91&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0438921505808949E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D91&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7739020512493653E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D91&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4208513305678849E-2}]
[null,"Developed","OECD","IRL","Ireland",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D92&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.84895455779602713},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D92&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.8517027050691266},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D92&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.85257985375158618},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D92&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10104544220397271},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D92&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.82972949308734E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D92&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.7420146248413719E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D92&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D92&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000086E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D92&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":8.3926831946743441E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D92&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94234267412086581},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D92&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94221541461509006},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D92&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9401163126779426},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D92&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.3492513232015577E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D92&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.6138514684406974E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D92&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.987026401215177E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D92&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4164812647118533E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D92&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1646070700502864E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D92&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0013423309905697E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D92&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2465707734896288E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D92&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.5257358043595692E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D92&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0288283811137257E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D92&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.0821762873525671E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D92&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.9516092099425961E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D92&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4714798415311989E-2}]
[null,"Developing","MENA","ISR","Israel",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D93&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81807541857370458},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D93&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.79538688441988492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D93&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.64275658352379139},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D93&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13192458142629543},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D93&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1078881579720179},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D93&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.7859574533680684E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D93&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000093E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D93&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.21601897866037886},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D93&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.540684179769506},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D93&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92790194184524821},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D93&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92137960859586721},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D93&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.87311570382733095},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D93&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.8024021626635142E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D93&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.3026603929603656E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D93&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.9100245072738143E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D93&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4074036528116703E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D93&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.559378747452903E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D93&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.7784051099930987E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D93&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2590334593379053E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D93&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.2755947511510582E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D93&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.2666819178479196E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D93&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3516016866892855E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D93&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0275352893412304E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D93&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.287665206437083E-3}]
[null,"Developed","OECD","ITA","Italy",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D94&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.78557761017238892},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D94&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.71856241551183742},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D94&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.54800092968358272},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D94&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.15925731628382886},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D94&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1228239499586041},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D94&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.6270906311408976E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D94&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.5165073543782375E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D94&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.25629756684681759},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D94&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.54955470430927111},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D94&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.91238569662866598},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D94&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.89117243340611974},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D94&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.82802338947686249},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D94&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.1723607492253871E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D94&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.4630895115024845E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D94&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.0516254088399807E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D94&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5890695879080222E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D94&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.4196671478855337E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D94&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.11146035643473767},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D94&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":9.8985407583243798E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D94&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-4.6733251868708373E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D94&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.3072148581878678E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D94&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1237947695589057E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D94&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-2.9262006317107847E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D94&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.0429858316358676E-2}]
[null,"Developing","LAC","JAM","Jamaica",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D95&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.2859821664777103},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D95&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.2191044800671838},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D95&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.14579552815559396},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D95&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.36194679828088366},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D95&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27459572320923742},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D95&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20556060329366668},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D95&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.35207103524140615},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D95&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.55214988855040859},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D95&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72728346106159802},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D95&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.58315811220088487},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D95&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.52163469333825019},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D95&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.43121013011769144},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D95&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28619725887150727},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D95&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.27737597618897092},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D95&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2822480842177757},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D95&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.1306446289276077},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D95&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.20098933047277878},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D95&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.28654178566453298},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D95&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.1407281377299194E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D95&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.0629256032716083E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D95&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-9.5741534996023579E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D95&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.5880196490499827E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D95&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-4.59619132430511E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D95&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.1890025408241058E-3}]
[null,"Developed","OECD","JPN","Japan",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D96&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.80239053179064668},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D96&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.7206050919808602},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D96&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.58622407105339203},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D96&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.7172221722105337E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D96&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.8160937269819644E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D96&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.9077969355129494E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D96&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.10043724648724806},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D96&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.29966881636920617},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D96&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.54046067314078372},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D96&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92653622274931835},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D96&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.90215434735380984},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D96&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.85572058459565259},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D96&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.3510302309879324E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D96&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.6205865836881748E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D96&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.3258394846165405E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D96&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.9953474940802374E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D96&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.1639786809308435E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D96&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.11102102055818197},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D96&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.9852419801388023E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D96&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.9299666604094329E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D96&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.0361090252606365E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D96&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.7657066054317454E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D96&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2367555262210459E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D96&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.0113564256815124E-3}]
[null,"Developing","MENA","JOR","Jordan",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D97&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.52983093905806522},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D97&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.52306836824515435},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D97&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.48854640401900012},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D97&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.42016906094193474},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D97&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.42693163175484561},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D97&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.44102640725009784},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D97&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000037E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D97&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.10763214788766129},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D97&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.34459389973381727},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D97&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.75415331734149182},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D97&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.73349777607791622},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D97&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.6932515997468538},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D97&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.23191015271859397},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D97&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25401451946799897},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D97&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29053337000112855},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D97&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3936529939914266E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D97&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2487704454084821E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D97&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.6215030252017607E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D97&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5690974351452314E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D97&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9165306211652443E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D97&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7077374821939194E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D97&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0078690990523285E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D97&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8969943959914701E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D97&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.3783207819731089E-2}]
[null,"Developing","SSA","KEN","Kenya",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D98&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.15815226231377028},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D98&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12818090285208067},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D98&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.1982739100315278E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D98&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33384257211005236},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D98&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.31466809125013728},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D98&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27781053653995169},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D98&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.50800516557617725},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D98&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.6077196447377532},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D98&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.74481929448704054},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D98&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.42774462239384337},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D98&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.37430794360396991},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D98&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.30369946116844276},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D98&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35012589210227096},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D98&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38986862625957153},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D98&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.42582657791363882},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D98&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.22212948550388564},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D98&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23582343013645857},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D98&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.27047396091791831},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D98&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5320223083803568E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D98&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8617329705256137E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D98&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.1068288859247457E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D98&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0134823010606873E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D98&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7233148030429746E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D98&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3305702901187821E-2}]
[null,"Developing","EAP","KOR","Korea, Rep.",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D99&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.67846219771357752},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D99&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.69526655665926151},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D99&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.67968389375455729},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D99&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.25184468100891355},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D99&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.25473344334073844},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D99&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27031610624544256},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D99&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":6.9693121277508943E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D99&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000086E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D99&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000072E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D99&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.85642820539069908},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D99&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.85575374205203436},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D99&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8361338315648682},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D99&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.12327398943006324},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D99&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.13302807231069472},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D99&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.15437860360394287},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D99&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.0297805179237662E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D99&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1218185637270927E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D99&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.4875648311888803E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D99&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.5260917596190752E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D99&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.0124791783215058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D99&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.2858209792636575E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D99&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2408691436049963E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D99&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8382960528509074E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D99&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.5672255338396113E-2}]
[null,"Developing","EAP","LAO","Lao PDR",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D100&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.7725182773947968E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D100&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.386010586309168E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D100&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.4815462722163102E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D100&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12329761804948954},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D100&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.16425359452215507},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D100&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.2249701507349865},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D100&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.81897719917656253},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D100&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80016309215426751},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D100&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.77901429985996073},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D100&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.24296741104838696},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D100&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.23196675991763716},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D100&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.22063683534624623},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D100&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20123835431787065},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D100&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.3001465118219358},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D100&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.42038402324628121},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D100&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.55579423463374245},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D100&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.4678867282604271},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D100&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.3589791414074725},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D100&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0829368237943489E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D100&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4452309768467271E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D100&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.385213985077261E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D100&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7035987045120891E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D100&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.4307563235355332E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D100&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.7491265658086803E-2}]
[null,"Developing","MENA","LBN","Lebanon",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D101&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.33760760712251914},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D101&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.4054038426485751},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D101&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.33478497669929125},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D101&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.45535579516100205},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D101&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.52281031405966349},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D101&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.47424128175630831},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D101&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.20703659771647884},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D101&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17484902946412376},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D101&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.42259843634759492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D101&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.61237508416508246},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D101&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.63431173650297334},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D101&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.57380495352871796},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D101&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32027977704043525},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D101&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.3470714558159832},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D101&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37734974046794145},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D101&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.7345138794482312E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D101&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.8616807681043457E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D101&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.8845306003340534E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D101&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.3506601286349982E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D101&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":9.1538364020786918E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D101&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-3.9632282838668494E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D101&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1413974993670593E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D101&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.5645431872153281E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D101&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-2.0148936318378219E-3}]
[null,"Developing","SSA","LBR","Liberia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D102&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12497027374656598},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D102&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.6272990480811754E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D102&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.1499542983567988E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D102&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17166608609339312},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D102&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13603443213132005},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D102&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.7517601596802617E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D102&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.70336364016004094},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D102&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.79140229857457667},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D102&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.88186606414902691},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D102&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.39405392649748061},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D102&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.34529512283925973},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D102&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26783531774054364},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D102&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20989727713680714},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D102&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20701160583807671},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D102&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.1971629624223773},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D102&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.39604879636571216},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D102&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.44769327132266368},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D102&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.53500171983707911},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D102&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.5051679891526737E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D102&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6322712544680989E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D102&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.005828449566141E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D102&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.8119127555200691E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D102&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.9848440722393121E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D102&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.2775367672897033E-4}]
[null,"Developing","SSA","MDG","Madagascar",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D103&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.748416335912325E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D103&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.6787918351118736E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D103&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.2776284535528583E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D103&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1243277545582307},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D103&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11410955559050578},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D103&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.8663339409765613E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D103&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.81818808208264604},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D103&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.85277640261593801},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D103&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.89547076323849473},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D103&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.24230397514204893},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D103&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21562453165607931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D103&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.17111441298615376},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D103&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20321407058518615},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D103&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22312401907796198},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D103&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.23912723883796924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D103&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.55448195427276492},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D103&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.56125144926595871},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D103&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.58975834817587691},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D103&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7163063319274395E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D103&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.0570360909345146E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D103&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6034763782141181E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D103&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.03587659534643E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D103&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.4904657204420957E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D103&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.3707218811496205E-3}]
[null,"Developing","SSA","MWI","Malawi",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D104&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.16086700795540124},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D104&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12192868260384568},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D104&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.0647009641644887E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D104&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30008802498248077},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D104&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24387192782298833},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D104&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1604999592573878},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D104&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.53904496706211791},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D104&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.67983665974623297},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D104&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.84660706256011153},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D104&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.43845829978760198},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D104&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.37953885871948251},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D104&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.28236353175089507},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D104&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.31716359913367825},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D104&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32208614375854472},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D104&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29780783264542038},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D104&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.24437810107871974},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D104&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.29837499752197266},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D104&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.4198286356036845},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D104&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1484011051205409E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D104&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.8188027355389896E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D104&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8773531707415352E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D104&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2584991389068101E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D104&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1065064253589227E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D104&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-3.6139850414960151E-3}]
[null,"Developing","EAP","MYS","Malaysia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D105&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.58939475666482022},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D105&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.6398190257267804},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D105&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.64314412572618385},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D105&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26663876792660351},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D105&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30117950941539728},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D105&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30685587427381616},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D105&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14396647540857627},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D105&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.1808593152045864},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D105&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.28567714138208627},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D105&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.81294500247822499},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D105&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.82090046148574436},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D105&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8099207581106237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D105&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14261051642661349},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D105&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16395272360440163},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D105&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.17939694047483207},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D105&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.4444481095161567E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D105&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5146814909854022E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D105&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0682301414544244E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D105&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.6300288170526005E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D105&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2061104600089549E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D105&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.3883231936493494E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D105&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2442053874776278E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D105&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.23025016871199E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D105&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7855893781957519E-2}]
[null,"Developing","SSA","MLI","Mali",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D106&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.3298510427175256E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D106&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.8684176596461433E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D106&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.7565108452761955E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D106&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11948587207698287},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D106&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12607821420101176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D106&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12330357317064632},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D106&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.81721561749584182},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D106&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.83121544659775648},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D106&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.86471800174532998},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D106&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25816198737283086},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D106&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25123048963108602},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D106&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.22077192268323062},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D106&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18896819914722249},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D106&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22900831041348124},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D106&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26569132732005046},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D106&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.55286981347994657},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D106&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.51976119995543268},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D106&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.51353674999671894},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D106&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4083292843841597E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D106&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2452410238667929E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D106&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.7203335363597503E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D106&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4192377742375584E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D106&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4304286269078759E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D106&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2636383643796378E-2}]
[null,"Developing","SSA","MRT","Mauritania",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D107&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.18644111127588453},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D107&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.19136956381975534},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D107&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1947375119594657},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D107&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.39023415763521624},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D107&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.56752814513921312},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D107&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.73587899263866174},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D107&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.42332473108889906},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D107&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.30833925677845286},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D107&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.27416133121319397},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D107&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45883763470568323},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D107&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.41080340123591563},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D107&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.35727411073226967},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D107&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37240541865675486},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D107&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.51690226149170126},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D107&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.62676495155064582},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D107&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16875694663756199},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D107&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.2294337272383102E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D107&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.5960937717084445E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D107&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5771958968490761E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D107&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.2596588753188567E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D107&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5937457054072005E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D107&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0750667625754282E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D107&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.0322901887074316E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D107&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6818091287563739E-2}]
[null,{"$f":"IF(C108=\"OECD\",\"Developed\",\"Developing\")","v":"Developing"},"LAC","MEX","Mexico",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D108&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.45706077443627247},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D108&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.39564260914058103},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D108&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.29462709218556588},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D108&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34862299464176905},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D108&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.29740719339376115},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D108&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23232890954908092},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D108&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19431623092195849},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D108&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38630714739182448},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D108&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.6272310009087263},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D108&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.72348388403766173},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D108&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.68388896969565471},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D108&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.61241955831432227},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D108&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.21398547763295794},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D108&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2181191893488543},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D108&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22419503692397727},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D108&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.2530638329380481E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D108&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.7991840955491058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D108&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16338540476170055},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D108&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.7076319540921177E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D108&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0586320909227436E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D108&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-5.9529897790519537E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D108&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4463443516628871E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D108&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.149259384891522E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D108&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-5.8675353103581074E-3}]
[null,"Developing","EAP","MNG","Mongolia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D109&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.45428577631347905},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D109&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.53038082280345022},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D109&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.59158639769776622},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D109&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23987049117902365},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D109&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34076614563980318},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D109&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.35841360230223379},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D109&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.30584373250749741},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D109&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.22616755435824695},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D109&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000031E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D109&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.73989122685180087},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D109&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.75828066394524851},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D109&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.77352993257734703},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D109&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.15149172959407653},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D109&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2067085666091798},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D109&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2175653828632563},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D109&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10861704355412252},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D109&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":3.5010769445571806E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D109&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.9046845593967715E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D109&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.4975822902196695E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D109&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.3950173819636986E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D109&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.3935905587335297E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D109&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.9186103980737528E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D109&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.7084108285147224E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D109&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.7140686663017988E-2}]
[null,"Developing","MENA","MAR","Morocco",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D110&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.18588534511977772},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D110&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.18769928104636671},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D110&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.17526022448654374},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D110&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.40176206925293917},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D110&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.50241168385954971},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D110&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.59453651002161589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D110&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.41235258562728305},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D110&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37290894895600396},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D110&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.4084672728715143},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D110&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45562018367331714},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D110&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.4217778100272091},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D110&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.36464785306689212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D110&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.3818564194053799},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D110&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.47900573533323987},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D110&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.5742687640617955},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D110&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.16252339692130308},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D110&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.9216454639551185E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D110&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.1083382871312424E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D110&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6753995206005516E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D110&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.4716124572641539E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D110&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9625360674326407E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D110&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.408531345708198E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D110&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6325574925111894E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D110&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4203079321654997E-2}]
[null,"Developing","SSA","MOZ","Mozambique",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D111&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.3722907944579774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D111&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D111&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D111&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17784110269924477},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D111&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20285259373619888},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D111&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1977967622069306},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D111&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.77843598935617542},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D111&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80625019252808217},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D111&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8196929400380315},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D111&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.19679478357849906},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D111&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D111&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D111&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.31039166283300418},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D111&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.51188432869621869},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D111&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.53933721970066395},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D111&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.49281355358849688},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D111&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.48811567130378125},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D111&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.46066278029933611},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D111&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-8.4013939090041082E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D111&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9429121243602983E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D111&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6604065919085368E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D111&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-2.0211683552529003E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D111&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.284339195544959E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D111&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3025958000608462E-2}]
[null,"Developing","SSA","NAM","Namibia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D112&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28640866528691211},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D112&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.269089866838225},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D112&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.21989676780484416},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D112&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.51435111604716011},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D112&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.56466820079117974},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D112&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.54220147595670898},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D112&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19924021866592789},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D112&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.25838781451333437},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D112&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.46059135985091348},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D112&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.55153765121745846},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D112&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.50433934736279151},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D112&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.43661613397719212},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D112&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38408032412607757},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D112&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44903346003918992},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D112&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.49979050053184682},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D112&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.4382024656464018E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D112&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.6627192598018612E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D112&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.3593365490960979E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D112&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7127615290570392E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D112&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.757160968779686E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D112&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.7248793503589809E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D112&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.5822301120767222E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D112&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.9908076087089555E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D112&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2770406022504233E-2}]
[null,"Developing","SA","NPL","Nepal",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D113&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.0860028683207784E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D113&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.1622911242708789E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D113&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.2460764335694135E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D113&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.15896392596951647},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D113&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17920543336348116},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D113&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20303219419230428},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D113&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.79017604534727581},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D113&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.79572127108181456},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D113&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80611618787160078},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D113&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.22144662041030788},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D113&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.18963723388383333},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D113&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.15013361308182943},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D113&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26838880530006176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D113&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.34641939302586122},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D113&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43594376494401726},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D113&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.51016457428963047},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D113&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.46394337309030542},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D113&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.41392262197415325},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D113&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9163302704275904E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D113&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.3292777634754618E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D113&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8714618241948804E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D113&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8516984667272141E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D113&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.5439202381938522E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D113&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4699032942084855E-2}]
[null,"Developed","OECD","NLD","Netherlands",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D114&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90377241626015525},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D114&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.89094172161736351},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D114&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.6870234173001355},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D114&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.6227583739844688E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D114&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.8404565426611969E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D114&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D114&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000051E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D114&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19696984971122236},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D114&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.52352557372986486},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D114&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9668684255669473},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D114&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96764952981591423},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D114&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.90977001840961047},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D114&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.9177096373421531E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D114&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":8.4811398531579804E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D114&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D114&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3954478059631114E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D114&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.3869330330927876E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D114&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.0229981590389571E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D114&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3382149834554213E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D114&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.867180965807797E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D114&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-9.3533932266846136E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D114&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.5987782147457494E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D114&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.320758894056695E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D114&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-9.0388655569437759E-3}]
[null,"Developing","LAC","NIC","Nicaragua",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D115&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.21804127518013591},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D115&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.24951004139283334},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D115&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.26019053087527488},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D115&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.35631425543766088},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D115&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.48213389368697984},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D115&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.58319363762076859},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D115&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.42564446938220329},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D115&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.34373602901438638},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D115&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37935002379339811},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D115&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.50799938652805821},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D115&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.50413679898300789},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D115&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.4710320134654874},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D115&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32190745428385581},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D115&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.4133214067493704},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D115&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.4901376709047931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D115&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.17009315918808599},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D115&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.2541794267621829E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D115&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":3.88303156297196E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D115&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2424226565848093E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D115&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6844406560707754E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D115&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6726238074314283E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D115&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2069155321378773E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D115&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7994737596483965E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D115&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1158692357074571E-2}]
[null,"Developing","SSA","NER","Niger",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D116&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.1896407524064768E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D116&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.6551392790324916E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D116&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.3349691693799872E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D116&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.16364356511620967},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D116&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12383427981800632},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D116&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.0601949121447645E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D116&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.7544600273597255},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D116&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.83471280582068785},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D116&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.90117948028249906},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D116&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.30459533559553564},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D116&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.24515355252536472},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D116&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.17427597689731225},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D116&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.23601015526633159},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D116&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22776953369287331},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D116&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.21980097322010894},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D116&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.45939450913813279},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D116&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.52707691378176191},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D116&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.60592304988257872},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D116&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.785122684789285E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D116&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.6311240326341173E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D116&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5483909107739334E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D116&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.7375545840305833E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D116&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.5629039466533783E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D116&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1761678260053365E-2}]
[null,"Developing","SSA","NGA","Nigeria",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D117&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.2807111261093992E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D117&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.0166197928190701E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D117&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.2849659955758264E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D117&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13112610364708419},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D117&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13430937350657537},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D117&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23310301789761631},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D117&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80606678509182184},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D117&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.83551117355306748},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D117&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80649100592746714},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D117&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25709098862535079},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D117&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.22461467014898701},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D117&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21261959630132582},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D117&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2081328125132906},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D117&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25514855796899422},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D117&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43536684828894884},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D117&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.53477619886135863},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D117&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.52023677188201889},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D117&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.35201355540972529},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D117&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.8694889017377955E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D117&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.0435977108552228E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D117&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":0.10261666068640746},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D117&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.2728467489366651E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D117&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.6319339469117935E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D117&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.1537493538876404E-2}]
[null,"Developed","OECD","NOR","Norway",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D118&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.93465774230431498},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D118&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.92584774884719079},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D118&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.74112675318291033},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D118&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.5342257695684976E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D118&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D118&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D118&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000107E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D118&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17692909192425127},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D118&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.4800590593566198},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D118&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.97995352384171319},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D118&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98070905432260291},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D118&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92894936136493778},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D118&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.2375710455804039E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D118&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D118&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D118&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3808905112706384E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D118&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.9290945677397097E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D118&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.1050638635062183E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D118&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8156593031944841E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D118&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.928834373457247E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D118&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.1026836563572161E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D118&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":9.104866997931893E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D118&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4016189850618588E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D118&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.1568135169588487E-3}]
[null,"Developed","SA","PAK","Pakistan",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D119&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.17028323208278942},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D119&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1371052885649604},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D119&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.10022042006698977},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D119&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27453437228267435},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D119&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23347659866542009},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D119&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.20319650949407048},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D119&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.5551823956345362},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D119&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.67228279455692341},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D119&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.79188618786055953},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D119&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45742608230679427},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D119&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.40981267917338526},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D119&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.34354630869863784},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D119&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28596911239870804},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D119&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29609727185073753},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D119&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32336400787763053},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D119&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.25660480529449764},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D119&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.29409004897587726},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D119&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.33308968342373174},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D119&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.966988726337986E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D119&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2283020289688019E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D119&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.7764423673378641E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D119&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0245352828102803E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D119&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7875274809549424E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D119&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.6131128162201414E-2}]
[null,"Developing","LAC","PAN","Panama",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D120&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.4671022081515423},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D120&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.5702918922479655},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D120&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.60423461231867059},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D120&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24109317794354035},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D120&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33961696175048911},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D120&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34576538768132931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D120&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.2918046139049173},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D120&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19209107722895924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D120&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.10635621243852679},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D120&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.74799495853190012},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D120&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.77936754695564592},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D120&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.78222432263462316},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D120&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14970800845961033},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D120&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19692205408399618},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D120&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20780385554136332},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D120&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10229703300848955},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D120&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.3710398960357672E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D120&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.9718218240134604E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D120&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.2295957925567009E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D120&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.566700167441533E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D120&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4530479618286108E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D120&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.674409887237573E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D120&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.4945104672978076E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D120&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.562184287267911E-2}]
[null,"Developing","LAC","PRY","Paraguay",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D121&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28545432736531851},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D121&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.24419040337423362},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D121&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1835447995981298},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D121&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.3213366928986725},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D121&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28165421900434623},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D121&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23519650857092803},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D121&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.39320897973600899},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D121&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.54166254511987999},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D121&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72708114862120532},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D121&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.5903333192665059},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D121&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.54981371365782161},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D121&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.48157518349833917},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D121&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25768808959162703},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D121&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26906865090799326},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D121&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.2864832619431063},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D121&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.15197859114186701},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D121&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.18111763543418516},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D121&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23194155455855442},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D121&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2380824307539698E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D121&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.0649789190196544E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D121&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.3164934983421925E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D121&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.9727831923113115E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D121&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1274538016088798E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D121&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.9755123640806715E-3}]
[null,"Developing","LAC","PER","Peru",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D122&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.30051983260915477},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D122&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.31645007954168552},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D122&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.34104001529482003},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D122&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24965991744443297},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D122&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.29093008507812673},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D122&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.35645357675863121},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D122&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.44982024994641223},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D122&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.46758015466471714},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D122&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.53650300393143491},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D122&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.61686617141282762},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D122&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.62093396566082304},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D122&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.61524784998032223},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D122&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19871927763826533},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D122&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.24220812407002823},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D122&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29853421328567692},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D122&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.18441455094890705},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D122&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.13685791026914867},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D122&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.6217936734000883E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D122&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4284842841846549E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D122&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.3161820703042419E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D122&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.2237785332438764E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D122&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2096999359886524E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D122&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.4228161717186012E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D122&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.6161197337060358E-2}]
[null,"Developing","EAP","PHL","Philippines",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D123&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.3454575060677802},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D123&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.3296762392469807},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D123&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.37308060239467183},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D123&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.35576367772912587},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D123&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.38483460674334274},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D123&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.54344101853120563},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D123&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.29877881620309399},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D123&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37611904312292976},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D123&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.41271026941076733},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D123&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.63929088666379075},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D123&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.60907934428729626},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D123&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.58498450024585769},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D123&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.25529296487279513},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D123&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.30166172363506294},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D123&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.39558559913455937},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D123&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.10541614846341416},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D123&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.9258932077640948E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D123&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.942990061958292E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D123&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9553215179978294E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D123&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.6091150676834713E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D123&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.7442836768142195E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D123&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.4222761162665982E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D123&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.383246691904219E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D123&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.9291741075423232E-2}]
[null,"Developing","ECA","POL","Poland",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D124&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.59985458168028616},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D124&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.62303101749088541},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D124&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.60653187153640897},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D124&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30002508137667078},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D124&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.32696898250911449},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D124&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34346812846359093},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D124&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.10012033694304308},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D124&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000093E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D124&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.13968632011192067},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D124&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.81255511039618511},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D124&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.80812861396307467},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D124&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.78366497963143744},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D124&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.15759330698893834},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D124&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.17994394445647524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D124&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20602011449115193},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D124&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.9851582614876533E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D124&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1927441580449984E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D124&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0314905877410574E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D124&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9338801996868575E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D124&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.2911226911773924E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D124&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7163261165870868E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D124&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.9811066046363521E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D124&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6996061065098331E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D124&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.3367068278545844E-2}]
[null,"Developed","OECD","PRT","Portugal",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D125&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.86500278614947279},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D125&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.86150659147514164},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D125&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.70881704999831474},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D125&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.4997213850527054E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D125&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.9981799241122189E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D125&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.2729475410197261E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D125&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D125&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17093526773172332},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D125&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.4682932107543506},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D125&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94979234425132875},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D125&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94955171700188667},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D125&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.90750796096317565},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D125&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.6190052195468989E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D125&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.2726908879011411E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D125&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.539745600745006E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D125&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4017603553202293E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D125&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.7721374119101938E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D125&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.7094583029374266E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D125&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0116076039264163E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D125&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.491092540699083E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D125&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-1.0789879768657092E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D125&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.3256259918197344E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D125&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7810074333292079E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D125&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.4290636939782217E-3}]
[null,"Developing","MENA","QAT","Qatar",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D126&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.68571202010026922},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D126&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81665600674460836},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D126&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.80978656219325229},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D126&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23056708162968972},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D126&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13334399325539162},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D126&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14021343780674775},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D126&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":8.3720898270041103E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D126&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D126&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D126&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.86285021320131605},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D126&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9275815519764985},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D126&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.91974504467499218},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D126&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.11250305400384847},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D126&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.4260820010797845E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D126&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.393207516818423E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D126&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.4646732794835501E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D126&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.157628012703512E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D126&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.3228801568236039E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D126&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":0.10110515491184535},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D126&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.8781292114959183E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D126&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.326817483970324E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D126&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.3862023143042919E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D126&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.6189007350339466E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D126&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.5903498358909474E-2}]
[null,"Developing","ECA","ROU","Romania",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D127&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.69773910771195924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D127&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.85057056619109661},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D127&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.84652983159051176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D127&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":6.9042440924522885E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D127&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.9429433808903275E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D127&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10347016840948815},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D127&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.23321845136351788},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D127&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":9.2851838777950474E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D127&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D127&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.88832449054986973},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D127&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94123864678062319},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D127&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.93793464857485054},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D127&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":3.4085374347362751E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D127&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.6683588432273354E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D127&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.3222079106519465E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D127&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.759013510276766E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D127&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2077764787103365E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D127&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.8432723186298821E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D127&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2964600643733043E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D127&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4960622875386907E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D127&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1402692928832918E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D127&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.0107812660670206E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D127&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.0566324318662481E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D127&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.8179564949206721E-2}]
[null,"Developing","SSA","RWA","Rwanda",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D128&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.1931965318825338E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D128&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.3189559410989282E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D128&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.7327557081137723E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D128&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17015518069820151},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D128&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26759972584936709},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D128&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.51282670055960844},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D128&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.77791285398297294},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D128&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.70896711640681753},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D128&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.57648047085985488},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D128&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.22371193818294641},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D128&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.20997039858673219},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D128&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.16672026909556401},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D128&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28423197949858997},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D128&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44820552767692584},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D128&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.69237593368627137},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D128&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.49205608231846359},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D128&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.34182407373634188},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D128&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14090379721816462},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D128&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.3398674582447037E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D128&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.4400027783777328E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D128&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":8.6126545850093258E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D128&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.0018481345662771E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D128&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.6004142587866568E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D128&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.1729531119196999E-2}]
[null,"Developing","SSA","SEN","Senegal",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D129&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.98996435346606E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D129&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.5082403794864392E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D129&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.8395956117306272E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D129&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.32166062383152899},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D129&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.27102759289604439},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D129&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.21149025710188762},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D129&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.59843973263381045},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D129&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.70101794749300661},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D129&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80994026921456352},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D129&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.27649901884477152},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D129&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21492790855951138},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D129&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.13279367423396943},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D129&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43163834009147911},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D129&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44869713906254777},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D129&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.45915320915144142},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D129&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.29186264106374921},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D129&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.33637495237794085},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D129&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.4080531166145891},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D129&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.022273361775823E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D129&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.2661243443667526E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D129&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6213268927883199E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D129&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.2153212018017889E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D129&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":8.6336384854339698E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D129&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.6857250139620277E-3}]
[null,"Developing","SSA","SLE","Sierra Leone",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D130&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.608048785897834E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D130&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.2460883042516346E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D130&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.1782469675518974E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D130&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.10664616753193942},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D130&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12083162084520549},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D130&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14972215868157759},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D130&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.82727334460908208},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D130&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.8345488375597051},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D130&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.84280520969470307},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D130&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26459584259276264},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D130&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26241125075087696},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D130&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.25984018614366128},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D130&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.16558782042036901},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D130&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.21538467393309435},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D130&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.29233007763714491},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D130&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.5698163369868684},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D130&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.52220407531602875},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D130&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.44782973621919381},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D130&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9948556901518684E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D130&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.1549337906833512E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D130&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.1447476920942814E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D130&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8474711558813759E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D130&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.3670135960678138E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D130&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.7041025023331287E-2}]
[null,"Developed","EAP","SGP","Singapore",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D131&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.77965349668412842},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D131&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.82712535578911761},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D131&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.82260434567580376},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D131&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1469641241399269},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D131&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12287464421088236},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D131&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12739565432419619},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D131&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":7.3382379175944631E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D131&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000065E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D131&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":9.699012011718261E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D131&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.91191197714495775},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D131&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92958854657716816},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D131&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.9234989359830037},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D131&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.665549847743471E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D131&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.8592437770770896E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D131&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.6396682656046591E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D131&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.1432524377607353E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D131&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1819015652060843E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D131&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0104381360949622E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D131&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5822231477621378E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D131&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.9745507177184532E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D131&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.4110076472577433E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D131&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.5290480439645009E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D131&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4213614997540489E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D131&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2704358294253879E-2}]
[null,"Developing","SSA","ZAF","South Africa",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D132&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.61696317971815295},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D132&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.607064590616474},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D132&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.51565539751566192},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D132&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33303682028184706},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D132&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.34293540938352601},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D132&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28654675534283452},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D132&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000037E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D132&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.13799875043736978},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D132&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.45542031988527892},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D132&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.81558845987441564},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D132&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.79643668613850938},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D132&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.75445665253174443},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D132&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.17071726262690218},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D132&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19089236096460646},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D132&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.19463304955558924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D132&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3694277498682192E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D132&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.267095289688417E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D132&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.0910297912666207E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D132&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.8942190638865314E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D132&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.9697252479226827E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D132&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.9715341300993312E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D132&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.6493997221600054E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D132&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1537658772454051E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D132&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0990049235442001E-3}]
[null,"Developed","OECD","ESP","Spain",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D133&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.70707273047544172},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D133&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.71492855080104767},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D133&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.70098586875890678},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D133&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24292726952455829},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D133&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.2350714491989524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D133&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.2490141312410932},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D133&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D133&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000044E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D133&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.16930951571098815},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D133&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.87092648526704919},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D133&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.86754924306634684},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D133&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.84920909204815498},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D133&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.11602913095927403},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D133&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.12102950116943589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D133&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.14004762024480077},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D133&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3044383773676827E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D133&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.1421255764217245E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D133&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0743287707044254E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D133&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.9510900265175574E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D133&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.8126445914268871E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D133&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0116505519226421E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D133&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8118463591015654E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D133&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.6657920023658335E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D133&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.290046767967624E-3}]
[null,"Developing","SA","LKA","Sri Lanka",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D134&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28819336371254228},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D134&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.36339495108528053},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D134&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.38340048829585827},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D134&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33004265954201978},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D134&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.54288209550276556},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D134&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.56659951170414158},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D134&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38176397674543788},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D134&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.19269785419488208},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D134&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000044E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D134&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.59147273203833794},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D134&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.59690976425325848},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D134&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.5876841578853963},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D134&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.26266015172686624},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D134&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37835125354204435},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D134&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.40319383757197336},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D134&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.14586711623479579},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D134&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.4738982204697179E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D134&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.1220045426303898E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D134&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.6218142158364728E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D134&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.0352192121321833E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D134&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.5547466506501613E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D134&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.585827773795458E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D134&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.2701692113497742E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D134&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.6963017760385029E-2}]
[null,"Developing","SSA","SDN","Sudan",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D135&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.21535136478917144},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D135&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.24562397508680076},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D135&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.23633345610414552},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D135&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.42335601403629064},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D135&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.64287198469605622},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D135&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.7136665438958546},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D135&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.36129262117453798},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D135&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.21052537232934745},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D135&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.25596985253913745},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D135&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.49067571544025163},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D135&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45967406054911947},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D135&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.41182938741804626},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D135&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.37404687483963078},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D135&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.51046222175593381},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D135&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.57734290547624523},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D135&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.13527740972011754},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D135&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.9863717694946838E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D135&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0827707105708408E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D135&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.4654617666065317E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D135&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.4291669215792877E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D135&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.713661783587982E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D135&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.3149443265326539E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D135&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.2640823820199394E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D135&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8017856442543945E-2}]
[null,{"$f":"IF(C136=\"OECD\",\"Developed\",\"Developing\")","v":"Developed"},"OECD","SWE","Sweden",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D136&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.93654834736169401},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D136&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.94048646887023657},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D136&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.9241634074851367},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D136&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.3451652638305982E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D136&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.5135311297633793E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D136&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D136&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000079E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D136&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":7.3989343034597477E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D136&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.34160363742896549},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D136&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98131737489923665},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D136&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98354610568106338},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D136&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.98244407671848277},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D136&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.4654797761694227E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D136&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.2212763014575815E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D136&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D136&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3217145324593907E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D136&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2232618017479021E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D136&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.7555923281517238E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D136&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.1164840471592849E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D136&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.951920943296449E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D136&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.6486094097334231E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D136&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.4326179784733881E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D136&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4442181732970738E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D136&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1745835327252152E-2}]
[null,"Developed","OECD","CHE","Switzerland",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D137&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90418097390627339},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D137&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.90028873722697533},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D137&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.73616337716944313},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D137&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":4.5819026093726616E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D137&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":1.5843973951306777E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D137&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":2.0189776835101065E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D137&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.0000000000000051E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D137&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.18839609749515024},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D137&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.48355839926203498},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D137&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.96722062343906312},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D137&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.97078947659319559},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D137&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92718611274867524},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D137&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.9005941964358359E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D137&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.2488185201657765E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D137&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":1.1805125170875916E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D137&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3773434596578425E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D137&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.1961704886638667E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D137&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.1633374734237143E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D137&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7608896908920969E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D137&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":7.7208634819319706E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D137&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7412571976818773E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D137&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.911597690713478E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D137&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4262662583574013E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D137&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.5732067782501247E-3}]
[null,"Developing","SSA","TZA","Tanzania",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D138&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":8.6272806011988959E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D138&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.8845451933690955E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D138&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":7.6705267404870034E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D138&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.12818819053631139},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D138&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13917263389810652},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D138&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17048319944847987},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D138&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78553900345169969},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D138&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.80232959004683102},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D138&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.81315684200370686},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D138&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.31517638997261488},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D138&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.3041721766430282},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D138&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.29603334594902525},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D138&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.18159384798161404},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D138&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22780148438773876},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D138&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.3054523006297577},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D138&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.50322976204577108},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D138&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.46802633896923296},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D138&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.39851435342121699},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D138&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.9399697385001983E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D138&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.3271396311456687E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D138&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":6.5610120683948003E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D138&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8640403922515212E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D138&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.5314949332594381E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D138&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.0563162419447352E-2}]
[null,"Developing","EAP","THA","Thailand",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D139&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.3319541907423384},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D139&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.34655931928662731},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D139&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.42711209462002608},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D139&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.26727786908927254},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D139&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.31650274823817387},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D139&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.46989502730093069},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D139&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.40076794016838907},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D139&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.41018660622860692},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D139&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.37218539458552369},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D139&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.64311475073112312},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D139&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.64084829914769381},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D139&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.64579329094791427},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D139&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20079212518591885},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D139&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.24832188937296268},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D139&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.32983662363754895},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D139&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.15609312408295806},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D139&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.11082981147934365},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D139&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.4370085414536894E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D139&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6257213036551557E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D139&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0729022239173573E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D139&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.9659247728965586E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D139&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.3746463120179371E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D139&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.1310172950161927E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D139&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.3991383250005853E-2}]
[null,"Developing","SSA","TGO","Togo",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D140&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":6.5819946082305167E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D140&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.5656747528267774E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D140&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":2.626091770553517E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D140&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.14928547423368849},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D140&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11256995420663468},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D140&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":7.9686832738478097E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D140&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.78489457968400633},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D140&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.85593087292531433},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D140&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.91748058532572641},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D140&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.26481872033318277},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D140&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.21203664632431377},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D140&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.14639791110842126},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D140&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.23290674909891984},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D140&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.22181367141188668},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D140&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.20623288377984794},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D140&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.50227453056789739},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D140&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.56614968226379958},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D140&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.64736920511173068},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D140&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.1739654528062863E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D140&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.535278641854978E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D140&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.0596910615257553E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D140&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":6.9441864530945807E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D140&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.6407952313357583E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D140&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7411722141735808E-3}]
[null,"Developing","MENA","TUN","Tunisia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D141&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.37352631277532766},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D141&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.36728089542285508},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D141&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.33054693275554098},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D141&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.50496594385125237},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D141&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.55662899612239758},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D141&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.58600248753188877},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D141&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.12150774337341998},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D141&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17892081763069129},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D141&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.35575014758107054},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D141&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.63190126121386647},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D141&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.59658214046950186},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D141&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.53788475738438624},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D141&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.33125578516514792},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D141&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38361678375614294},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D141&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.44269226440444398},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D141&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":3.6842953620985691E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D141&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.9801075774355116E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D141&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.9422978211169849E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D141&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.3151974931930624E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D141&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.8975502990058605E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D141&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.5197501716979088E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D141&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1970958223453962E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D141&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2976869681947676E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D141&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1306618044835801E-2}]
[null,"Developing","ECA","TUR","Turkey",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D142&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.63283163692335931},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D142&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.72403475610999635},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D142&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.71390571672418335},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D142&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.1964527765290924},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D142&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22596524389000364},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D142&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23609428327581666},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D142&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17071558654754837},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D142&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14170883233687881},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D142&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.21245923294681909},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D142&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.84447839144127979},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D142&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.87222058029359228},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D142&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.85813514381076361},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D142&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.10165573645877374},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D142&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.11549639388844159},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D142&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.13174879985347071},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D142&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":5.386587209994647E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D142&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.2283025817966099E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D142&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.0116056335765775E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D142&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.7019171220374703E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D142&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.3960154135488191E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D142&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.6822756877765241E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D142&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.1819505207996812E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D142&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.8473659737876531E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D142&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.280256707217255E-2}]
[null,"Developing","SSA","UGA","Uganda",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D143&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":5.8884599084059512E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D143&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":4.7533319795897921E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D143&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":3.3004119655072092E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D143&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.22438663006025678},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D143&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.25025093012709615},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D143&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.28558961099111863},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D143&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.71672877085568365},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D143&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.72821225531823985},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D143&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.75405547841754883},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D143&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.23745233238095295},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D143&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.19591534635923752},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D143&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.13602396237333678},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D143&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35086904479849162},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D143&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.43762877895736169},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D143&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.54643189550885773},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D143&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.4116786228205554},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D143&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.3664558746834008},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D143&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.31754414211780535},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D143&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.7055495340878663E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D143&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.6307304369425541E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D143&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.3460302196099541E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D143&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.4633837628406319E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D143&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.7239163176261627E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D143&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8366377541430232E-2}]
[null,"Developed","OECD","GBR","United Kingdom",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D144&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.84971251821219318},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D144&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.77178885443653644},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D144&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.55453759806629721},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D144&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.3286369436552552E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D144&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":5.7561778575115657E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D144&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":2.8288138223397777E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D144&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.7001112351254227E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D144&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.28074616395218588},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D144&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.61796965384545832},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D144&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.94339584237875951},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D144&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92275396486676109},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D144&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8452456455897035},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D144&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":4.0161830034848328E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D144&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.9199908218113958E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D144&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":2.0017170038206373E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D144&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.6442327586392101E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D144&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.8046126915124866E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D144&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.13473718437209001},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D144&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7277421925083972E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D144&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.7857031581650137E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D144&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-7.9635650129769135E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D144&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.0912463155152707E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D144&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.7501526859700078E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D144&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.0801805901261119E-2}]
[null,"Developed","OECD","USA","United States",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D145&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81562770404347584},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D145&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.81368789965398947},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D145&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.65159361255773873},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D145&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13437229595652431},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D145&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.129680869536178},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D145&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":8.658460837506976E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D145&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D145&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.1600325322827659},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D145&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.49543563738449048},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D145&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92694206092333176},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D145&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.92307042023749963},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D145&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.87442263251496943},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D145&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.9216634227124601E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D145&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.2418417663425478E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D145&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.3942570303417148E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D145&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.3841304849543592E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D145&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.451116209907485E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D145&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.1634797181613336E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D145&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8906574238894355E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D145&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":9.8630682842313494E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D145&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":-2.1228927484525486E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D145&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1780060038917739E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D145&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":4.1343183774671388E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D145&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-6.0407584524728719E-3}]
[null,"Developing","LAC","URY","Uruguay",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D146&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.74052819684260807},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D146&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.67634937854421406},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D146&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.62781109850638195},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D146&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11375274970375056},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D146&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.8387814053856618E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D146&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.956682815038588E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D146&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.14571905345364131},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D146&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.32885587839795388},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D146&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.53488814711719446},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D146&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.90126646724164117},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D146&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.87916535350011704},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D146&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.86120199435930234},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D146&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.3684248473548558E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D146&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":5.4262605808448328E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D146&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.3406981352619324E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D146&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":4.5049284284810295E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D146&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":6.6572040691434714E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D146&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.5391024288078284E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D146&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.6503998575703368E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D146&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.3358773121722562E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D146&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.297977317776893E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D146&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.2960152273439505E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D146&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0862953271910456E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D146&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1890762815120368E-2}]
[null,"Developing","LAC","VEN","Venezuela, RB",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D147&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.58906591776559258},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D147&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.58514208623203412},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D147&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.48932940452339452},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D147&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13208402612630468},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D147&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.11910457988741652},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D147&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":9.0116559039327124E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D147&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.27885005610810271},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D147&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.38507618035828861},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D147&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.60935515707304033},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D147&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8311271995007844},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D147&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.8345368303284475},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D147&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.79561348702008783},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D147&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.2264875493215475E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D147&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":7.2072983160393816E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D147&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":6.8022374950514386E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D147&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.6607925006000142E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D147&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":9.3390186511158657E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D147&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.13636413802939767},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D147&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.112750114917669E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D147&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.6501983202777789E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D147&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.173805259780743E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D147&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.8285841164242811E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D147&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":7.2554544775105256E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D147&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.9508630636053681E-3}]
[null,"Developing","EAP","VNM","Vietnam",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D148&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.2320530980496549},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D148&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.39106112805686183},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D148&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.42061502860732769},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D148&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.23953287095203557},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D148&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.53090985646155753},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D148&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.52938497139267227},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D148&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.52841403099830941},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D148&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.17496169210661169},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D148&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.05},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D148&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.54519843285748038},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D148&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.62160636988763651},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D148&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.6255689007761609},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D148&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.21822560630927573},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D148&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.35805641592485787},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D148&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.36551763927097225},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D148&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.23657596083324403},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D148&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":2.0337214187505497E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D148&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":8.9134599528668691E-3},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D148&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.4955495604822072E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D148&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.8399022783093023E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D148&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.1832946610744282E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D148&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":3.7123287121800352E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D148&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":5.4822043560901257E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D148&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8084548294184941E-2}]
[null,"Developing","MENA","PSE","West Bank and Gaza",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D149&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.28825917604777412},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D149&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.22052611722071697},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D149&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.1297441851228682},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D149&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.66174082395222589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D149&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.52768817416880653},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D149&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.36709500601630107},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D149&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":5.000000000000001E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D149&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.33428618343037436},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D149&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.64762108746838154},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D149&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.5214980234813158},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D149&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.45837797154361981},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D149&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.35420385956307471},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D149&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.4642274476746428},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D149&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.46537273268762741},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D149&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.46525412313312359},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D149&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":1.4274528844041321E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D149&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":7.6249295768752806E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D149&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.18054201730380173},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D149&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.1333204665167038E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D149&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":2.1365819117973743E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D149&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.0031388713004042E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D149&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.256971993172229E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D149&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-1.9290077030831299E-4},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D149&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":-7.9256899064796826E-3}]
[null,"Developing","SSA","ZMB","Zambia",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D150&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.11012333289487278},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D150&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.10356337593897874},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D150&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":9.8218434837213112E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D150&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.13485695075738147},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D150&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.17098990077850776},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D150&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.18763341205012743},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D150&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.75501971634774567},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D150&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.75069271421354988},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D150&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.77817745870567046},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D150&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.36603730685776426},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D150&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.35680272817052311},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D150&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.34335766615268426},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D150&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.17381718059274834},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D150&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.24994951137706067},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D150&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.30451611688692848},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D150&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.46014551254948732},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D150&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.39324776045241611},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D150&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.35212621696038721},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D150&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0180611341905634E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D150&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.517026287132804E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D150&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":3.9951040112888837E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D150&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.1599446665470303E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D150&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.7264487855055854E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D150&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":1.4879469294243108E-2}]
[null,"Developing","SSA","ZWE","Zimbabwe",null,{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D151&G$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12932183574246589},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D151&H$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.14817683530409442},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$2:$AN$5643\"),MATCH($D151&I$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Formalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AL$1:$AN$1\"),0))","v":0.12350865596392133},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D151&J$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.24315721857188147},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D151&K$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.33682350148594253},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$2:$AQ$5643\"),MATCH($D151&L$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Informalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AO$1:$AQ$1\"),0))","v":0.30609344813945222},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D151&M$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.62752094568565264},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D151&N$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.59129936736807387},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AQ$2:$AS$5643\"),MATCH($D151&O$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Rudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$AR$1:$AT$1\"),0))","v":0.75651413906851328},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D151&P$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.39451811077520665},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D151&Q$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.40385819052427852},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$2:$CS$5643\"),MATCH($D151&R$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CQ$1:$CS$1\"),0))","v":0.3607858208220629},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D151&S$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.28764419368588512},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D151&T$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.38950302129827746},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$2:$CV$5643\"),MATCH($D151&U$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yinformalshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CT$1:$CV$1\"),0))","v":0.41509974530380495},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D151&V$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.31783769553890806},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D151&W$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.20663878817744408},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$2:$CY$5643\"),MATCH($D151&X$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Yrudimentaryshare\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CW$1:$CY$1\"),0))","v":0.22411443387413219},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D151&Y$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":5.0299325949656561E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D151&Z$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":4.0316038417816058E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$2:$CP$5643\"),MATCH($D151&AA$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ygrowthtotal\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$CN$1:$CP$1\"),0))","v":1.8279742374486478E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D151&AB$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.8830167087506631E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D151&AC$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.1523876278413567E-2},{"$f":"INDEX(INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$2:$DE$5643\"),MATCH($D151&AD$45,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Ypercapitagrowth\"&Background!$C$1,INDIRECT(\"'\"&Background!$D$35&\"'!\"&\"$DC$1:$DE$1\"),0))","v":2.0873742207934143E-3}]
[null,null,null,"MENA","Middle East and North Africa",null,{"$f":"AVERAGEIF($C$46:$C$151,$D152,G$46:G$151)","v":0.4308266325180739},{"$f":"AVERAGEIF($C$46:$C$151,$D152,H$46:H$151)","v":0.43384856730387822},{"$f":"AVERAGEIF($C$46:$C$151,$D152,I$46:I$151)","v":0.37740406314061631},{"$f":"AVERAGEIF($C$46:$C$151,$D152,J$46:J$151)","v":0.41469174175410906},{"$f":"AVERAGEIF($C$46:$C$151,$D152,K$46:K$151)","v":0.41289585388197647},{"$f":"AVERAGEIF($C$46:$C$151,$D152,L$46:L$151)","v":0.3986623036467708},{"$f":"AVERAGEIF($C$46:$C$151,$D152,M$46:M$151)","v":0.15448162572781696},{"$f":"AVERAGEIF($C$46:$C$151,$D152,N$46:N$151)","v":0.23098934597366649},{"$f":"AVERAGEIF($C$46:$C$151,$D152,O$46:O$151)","v":0.41856504605375033},{"$f":"AVERAGEIF($C$46:$C$151,$D152,P$46:P$151)","v":0.66703907162143306},{"$f":"AVERAGEIF($C$46:$C$151,$D152,Q$46:Q$151)","v":0.64929680210630658},{"$f":"AVERAGEIF($C$46:$C$151,$D152,R$46:R$151)","v":0.59368168693165846},{"$f":"AVERAGEIF($C$46:$C$151,$D152,S$46:S$151)","v":0.28117197762532864},{"$f":"AVERAGEIF($C$46:$C$151,$D152,T$46:T$151)","v":0.30607962839777442},{"$f":"AVERAGEIF($C$46:$C$151,$D152,U$46:U$151)","v":0.34197771060990545},{"$f":"AVERAGEIF($C$46:$C$151,$D152,V$46:V$151)","v":5.1788950753238271E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,W$46:W$151)","v":4.4623569495919113E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,X$46:X$151)","v":6.4340602458436258E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,Y$46:Y$151)","v":4.2650899477933733E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,Z$46:Z$151)","v":2.7583102715486262E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,AA$46:AA$151)","v":2.0105122645929153E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,AB$46:AB$151)","v":2.5234489940214554E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,AC$46:AC$151)","v":1.8258674652327576E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D152,AD$46:AD$151)","v":1.1629199424532732E-2}]
[null,null,null,"ECA","Europe and Central Asia",null,{"$f":"AVERAGEIF($C$46:$C$151,$D153,G$46:G$151)","v":0.69144961536165128},0.7360350362796203,0.73085479574724455,{"$f":"AVERAGEIF($C$46:$C$151,$D153,J$46:J$151)","v":0.13957449919648623},{"$f":"AVERAGEIF($C$46:$C$151,$D153,K$46:K$151)","v":0.15387688134731023},{"$f":"AVERAGEIF($C$46:$C$151,$D153,L$46:L$151)","v":0.15965980955470263},{"$f":"AVERAGEIF($C$46:$C$151,$D153,M$46:M$151)","v":0.16897588544186254},{"$f":"AVERAGEIF($C$46:$C$151,$D153,N$46:N$151)","v":0.1630058503573785},{"$f":"AVERAGEIF($C$46:$C$151,$D153,O$46:O$151)","v":0.24161605167375311},{"$f":"AVERAGEIF($C$46:$C$151,$D153,P$46:P$151)","v":0.86579894446803018},{"$f":"AVERAGEIF($C$46:$C$151,$D153,Q$46:Q$151)","v":0.88620663384579268},{"$f":"AVERAGEIF($C$46:$C$151,$D153,R$46:R$151)","v":0.87988092633042747},{"$f":"AVERAGEIF($C$46:$C$151,$D153,S$46:S$151)","v":7.1349250705776718E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,T$46:T$151)","v":8.2598325733474656E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,U$46:U$151)","v":9.0315460195533381E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,V$46:V$151)","v":6.2851804826193139E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,W$46:W$151)","v":3.1195040420732612E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,X$46:X$151)","v":2.9803613474039124E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,Y$46:Y$151)","v":3.3603645756447365E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,Z$46:Z$151)","v":2.6259173330414727E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,AA$46:AA$151)","v":1.9900060622374992E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,AB$46:AB$151)","v":3.3309755736024779E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,AC$46:AC$151)","v":2.8554286146103131E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D153,AD$46:AD$151)","v":2.39418924966068E-2}]
[null,null,null,"SSA","Sub-Saharan Africa",null,0.12109498467016584,0.10897718356120659,8.7478822102976278E-2,{"$f":"AVERAGEIF($C$46:$C$151,$D154,J$46:J$151)","v":0.22391409679137542},{"$f":"AVERAGEIF($C$46:$C$151,$D154,K$46:K$151)","v":0.23462217857271339},{"$f":"AVERAGEIF($C$46:$C$151,$D154,L$46:L$151)","v":0.23629870118436158},{"$f":"AVERAGEIF($C$46:$C$151,$D154,M$46:M$151)","v":0.65499091853845881},{"$f":"AVERAGEIF($C$46:$C$151,$D154,N$46:N$151)","v":0.69068148828888476},{"$f":"AVERAGEIF($C$46:$C$151,$D154,O$46:O$151)","v":0.75618718639876825},{"$f":"AVERAGEIF($C$46:$C$151,$D154,P$46:P$151)","v":0.33842871927218932},{"$f":"AVERAGEIF($C$46:$C$151,$D154,Q$46:Q$151)","v":0.29978683595443167},{"$f":"AVERAGEIF($C$46:$C$151,$D154,R$46:R$151)","v":0.24508553569622465},{"$f":"AVERAGEIF($C$46:$C$151,$D154,S$46:S$151)","v":0.27031621972736669},{"$f":"AVERAGEIF($C$46:$C$151,$D154,T$46:T$151)","v":0.31376974596432294},{"$f":"AVERAGEIF($C$46:$C$151,$D154,U$46:U$151)","v":0.35039710048048583},{"$f":"AVERAGEIF($C$46:$C$151,$D154,V$46:V$151)","v":0.3912550610004441},{"$f":"AVERAGEIF($C$46:$C$151,$D154,W$46:W$151)","v":0.38644341808124549},{"$f":"AVERAGEIF($C$46:$C$151,$D154,X$46:X$151)","v":0.4045173638232894},{"$f":"AVERAGEIF($C$46:$C$151,$D154,Y$46:Y$151)","v":4.108586087104351E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D154,Z$46:Z$151)","v":4.0920372731864864E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D154,AA$46:AA$151)","v":3.5941725808059488E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D154,AB$46:AB$151)","v":1.8998521616314004E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D154,AC$46:AC$151)","v":1.8828165976720462E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D154,AD$46:AD$151)","v":1.5980080240364944E-2}]
[null,null,null,"EAP","East Asia and Pacific",null,0.4121498528037833,0.44728169882945762,0.45747477840159739,{"$f":"AVERAGEIF($C$46:$C$151,$D155,J$46:J$151)","v":0.2622671747448978},{"$f":"AVERAGEIF($C$46:$C$151,$D155,K$46:K$151)","v":0.35138082253412489},{"$f":"AVERAGEIF($C$46:$C$151,$D155,L$46:L$151)","v":0.41329502422123121},{"$f":"AVERAGEIF($C$46:$C$151,$D155,M$46:M$151)","v":0.32558297245131879},{"$f":"AVERAGEIF($C$46:$C$151,$D155,N$46:N$151)","v":0.25522163542180581},{"$f":"AVERAGEIF($C$46:$C$151,$D155,O$46:O$151)","v":0.2265988401519792},{"$f":"AVERAGEIF($C$46:$C$151,$D155,P$46:P$151)","v":0.63849120484990207},{"$f":"AVERAGEIF($C$46:$C$151,$D155,Q$46:Q$151)","v":0.63646098789809358},{"$f":"AVERAGEIF($C$46:$C$151,$D155,R$46:R$151)","v":0.61679062607758761},{"$f":"AVERAGEIF($C$46:$C$151,$D155,S$46:S$151)","v":0.21396443999782308},{"$f":"AVERAGEIF($C$46:$C$151,$D155,T$46:T$151)","v":0.28259794993511161},{"$f":"AVERAGEIF($C$46:$C$151,$D155,U$46:U$151)","v":0.33809483755865283},{"$f":"AVERAGEIF($C$46:$C$151,$D155,V$46:V$151)","v":0.1475443551522749},{"$f":"AVERAGEIF($C$46:$C$151,$D155,W$46:W$151)","v":8.0941062166794905E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,X$46:X$151)","v":4.5114536363759485E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,Y$46:Y$151)","v":4.825239840354717E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,Z$46:Z$151)","v":4.9536810713659507E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,AA$46:AA$151)","v":4.5459188267477357E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,AB$46:AB$151)","v":3.9835922491411845E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,AC$46:AC$151)","v":4.3973770074096606E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D155,AD$46:AD$151)","v":4.2651700790485338E-2}]
[null,null,null,"SA","South Asia",null,0.1446620289430573,0.15627902998090776,0.16252862747004668,{"$f":"AVERAGEIF($C$46:$C$151,$D156,J$46:J$151)","v":0.24415743685296257},{"$f":"AVERAGEIF($C$46:$C$151,$D156,K$46:K$151)","v":0.3353936047911642},{"$f":"AVERAGEIF($C$46:$C$151,$D156,L$46:L$151)","v":0.43291215190869858},{"$f":"AVERAGEIF($C$46:$C$151,$D156,M$46:M$151)","v":0.61118053420398},{"$f":"AVERAGEIF($C$46:$C$151,$D156,N$46:N$151)","v":0.5580841146496256},{"$f":"AVERAGEIF($C$46:$C$151,$D156,O$46:O$151)","v":0.50574156594852637},{"$f":"AVERAGEIF($C$46:$C$151,$D156,P$46:P$151)","v":0.39408541668478569},{"$f":"AVERAGEIF($C$46:$C$151,$D156,Q$46:Q$151)","v":0.37801411395262663},{"$f":"AVERAGEIF($C$46:$C$151,$D156,R$46:R$151)","v":0.34884530282169796},{"$f":"AVERAGEIF($C$46:$C$151,$D156,S$46:S$151)","v":0.27866520362485764},{"$f":"AVERAGEIF($C$46:$C$151,$D156,T$46:T$151)","v":0.37597165416051681},{"$f":"AVERAGEIF($C$46:$C$151,$D156,U$46:U$151)","v":0.46728615310462701},{"$f":"AVERAGEIF($C$46:$C$151,$D156,V$46:V$151)","v":0.32724937969035667},{"$f":"AVERAGEIF($C$46:$C$151,$D156,W$46:W$151)","v":0.24601423188685656},{"$f":"AVERAGEIF($C$46:$C$151,$D156,X$46:X$151)","v":0.18386854407367501},{"$f":"AVERAGEIF($C$46:$C$151,$D156,Y$46:Y$151)","v":4.2127017198333852E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D156,Z$46:Z$151)","v":4.5231560443209459E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D156,AA$46:AA$151)","v":4.156167480100105E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D156,AB$46:AB$151)","v":3.0121610164655623E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D156,AC$46:AC$151)","v":3.8353605666467769E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D156,AD$46:AD$151)","v":3.7539637569070194E-2}]
[null,null,null,"LAC","Latin America and the Caribbean",null,0.37212839095138001,0.3585539699325837,0.31876442186981252,{"$f":"AVERAGEIF($C$46:$C$151,$D157,J$46:J$151)","v":0.27296727625231754},{"$f":"AVERAGEIF($C$46:$C$151,$D157,K$46:K$151)","v":0.26566290953875632},{"$f":"AVERAGEIF($C$46:$C$151,$D157,L$46:L$151)","v":0.25106238880683851},{"$f":"AVERAGEIF($C$46:$C$151,$D157,M$46:M$151)","v":0.35490433279630235},{"$f":"AVERAGEIF($C$46:$C$151,$D157,N$46:N$151)","v":0.44949508978684266},{"$f":"AVERAGEIF($C$46:$C$151,$D157,O$46:O$151)","v":0.59522112197026933},{"$f":"AVERAGEIF($C$46:$C$151,$D157,P$46:P$151)","v":0.64047582938317904},{"$f":"AVERAGEIF($C$46:$C$151,$D157,Q$46:Q$151)","v":0.61910051327713223},{"$f":"AVERAGEIF($C$46:$C$151,$D157,R$46:R$151)","v":0.57273909925657518},{"$f":"AVERAGEIF($C$46:$C$151,$D157,S$46:S$151)","v":0.21224041564197391},{"$f":"AVERAGEIF($C$46:$C$151,$D157,T$46:T$151)","v":0.23199035789081895},{"$f":"AVERAGEIF($C$46:$C$151,$D157,U$46:U$151)","v":0.25385189177325967},{"$f":"AVERAGEIF($C$46:$C$151,$D157,V$46:V$151)","v":0.14728375497484686},{"$f":"AVERAGEIF($C$46:$C$151,$D157,W$46:W$151)","v":0.14890912883204876},{"$f":"AVERAGEIF($C$46:$C$151,$D157,X$46:X$151)","v":0.17340900897016517},{"$f":"AVERAGEIF($C$46:$C$151,$D157,Y$46:Y$151)","v":3.2671583661407815E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D157,Z$46:Z$151)","v":2.3053350925452961E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D157,AA$46:AA$151)","v":1.558094653717299E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D157,AB$46:AB$151)","v":2.1623690895196068E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D157,AC$46:AC$151)","v":1.5152154477472108E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D157,AD$46:AD$151)","v":1.0565507854292461E-2}]
[null,null,null,"OECD","OECD",null,0.85568304904938175,0.84166975185374948,0.70027719211553607,{"$f":"AVERAGEIF($C$46:$C$151,$D158,J$46:J$151)","v":8.483511849017758E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,K$46:K$151)","v":6.7652004024784149E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,L$46:L$151)","v":4.5915866625355448E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,M$46:M$151)","v":5.9481832460440656E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,N$46:N$151)","v":0.17263731884499522},{"$f":"AVERAGEIF($C$46:$C$151,$D158,O$46:O$151)","v":0.45516438429293754},{"$f":"AVERAGEIF($C$46:$C$151,$D158,P$46:P$151)","v":0.94515428437442739},{"$f":"AVERAGEIF($C$46:$C$151,$D158,Q$46:Q$151)","v":0.94112251119406465},{"$f":"AVERAGEIF($C$46:$C$151,$D158,R$46:R$151)","v":0.89837147123699557},{"$f":"AVERAGEIF($C$46:$C$151,$D158,S$46:S$151)","v":3.7903128698167796E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,T$46:T$151)","v":3.4023156941676666E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,U$46:U$151)","v":2.8691724133926545E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,V$46:V$151)","v":1.6942586927404534E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,W$46:W$151)","v":2.485433186425862E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,X$46:X$151)","v":7.2936804629077798E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,Y$46:Y$151)","v":1.6813097388800772E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,Z$46:Z$151)","v":6.4904515083108018E-3},{"$f":"AVERAGEIF($C$46:$C$151,$D158,AA$46:AA$151)","v":-2.359008804876024E-3},{"$f":"AVERAGEIF($C$46:$C$151,$D158,AB$46:AB$151)","v":1.112738478224653E-2},{"$f":"AVERAGEIF($C$46:$C$151,$D158,AC$46:AC$151)","v":4.3043036336563919E-3},{"$f":"AVERAGEIF($C$46:$C$151,$D158,AD$46:AD$151)","v":-3.3554062855327693E-3}]
[null,null,null,"WORLD","World",null,{"$f":"AVERAGE(G$46:G$151)","v":0.40563921617219151},{"$f":"AVERAGE(H$46:H$151)","v":0.40454409420913245},0.35982295912303469,{"$f":"AVERAGE(J$46:J$151)","v":0.22419035854559488},{"$f":"AVERAGE(K$46:K$151)","v":0.23813964016271555},{"$f":"AVERAGE(L$46:L$151)","v":0.24259153407990439},{"$f":"AVERAGE(M$46:M$151)","v":0.37017042528221333},{"$f":"AVERAGE(N$46:N$151)","v":0.4159401585559549},{"$f":"AVERAGE(O$46:O$151)","v":0.53293889517239035},{"$f":"AVERAGE($P$46:P$151)","v":0.60946772689494821},{"$f":"AVERAGE($P$46:Q$151)","v":0.60049962969826109},{"$f":"AVERAGE($P$46:R$151)","v":0.58328589265814745},{"$f":"AVERAGE($S$46:S$151)","v":0.19795405237222496},{"$f":"AVERAGE($S$46:T$151)","v":0.21384825160930954},{"$f":"AVERAGE($S$46:U$151)","v":0.22874688121727932},{"$f":"AVERAGE($V$46:V$151)","v":0.19257822073282693},{"$f":"AVERAGE($V$46:W$151)","v":0.18565211869242909},{"$f":"AVERAGE($V$46:X$151)","v":0.18796722612457334},{"$f":"AVERAGE($Y$46:Y$151)","v":3.551182856599909E-2},{"$f":"AVERAGE($Y$46:Z$151)","v":3.2842894326155642E-2},{"$f":"AVERAGE($Y$46:AA$151)","v":2.9846851072170999E-2},{"$f":"AVERAGE($Y$46:AB$151)","v":2.7985377328341811E-2},{"$f":"AVERAGE($Y$46:AC$151)","v":2.634533300181378E-2},{"$f":"AVERAGE($Y$46:AD$151)","v":2.4539952046331751E-2}]
[null,null,"*Country classifications correspond to the year 1990"]

{"sheet":"Background","index":7,"n_rows":145,"n_cols":51,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
["Populist",2,{"$f":"LOWER(INDEX($A$1:$A$3,B1))","v":"baseline"}]
["Baseline"]
["Reformist"]
["Historical Data",null,null,null,null,null,null,"Projections",null,null,null,null,"Graph"]
[{"$f":"MIN('Historical Data'!$C$2:$C$51)","v":1990},{"$f":"MAX('Historical Data'!$C$2:$C$51)","v":2016},null,1,{"$f":"INDEX(A$5:A$39,D5,1)","v":1990},null,null,{"$f":"MIN('Projections (% of labor force)'!$C$2:$C$64)","v":2015},{"$f":"MAX('Projections (% of labor force)'!$C$2:$C$64)","v":2040},null,1]
[{"$f":"IFERROR(IF($A5+1<=B$5,$A5+1,\"\"),\"\")","v":1991},null,null,23,{"$f":"INDEX(A$5:A$39,D6,1)","v":2012},null,null,{"$f":"IFERROR(IF($H5+1<=I$5,$H5+1,\"\"),\"\")","v":2016},null,null,null,null,null,"EMPLOYMENT",null,"Formalshare","Informalshare","Rudimentaryshare","Formalshare","Informalshare","Rudimentaryshare","Formalshare","Informalshare","Rudimentaryshare"]
[{"$f":"IFERROR(IF($A6+1<=B$5,$A6+1,\"\"),\"\")","v":1992},null,null,27,{"$f":"INDEX(A$5:A$39,D7,1)","v":2016},null,null,{"$f":"IFERROR(IF($H6+1<=I$5,$H6+1,\"\"),\"\")","v":2017},null,null,null,null,77]
[1993,null,null,null,null,null,null,2018,null,null,null,null,{"$f":"INDEX(B40:B145,Background!M7)","v":"PER"},"populist",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(P$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30051983260915477},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(Q$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.24965991744443297},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(R$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.44982024994641223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038,2039,2040]
[1994,null,null,null,null,null,null,2019,null,null,null,null,4,null,{"$f":"(O10+O8)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O9,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(S$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.22377032913878458},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O9,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(T$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30864951619649827},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O9,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(U$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.46758015466471714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AW$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":620431244.54508698},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AX$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":656547927.71031713},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AY$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":693720993.04856098}]
[1995,null,null,null,41,3,null,2020,null,null,null,null,{"$f":"IF(Background!$N$16=\"Basic Options: Baseline\",1,IF(Background!$N$16=\"Basic Options: Populist\",3,IF(Background!$N$16=\"Basic Options: Reformist\",3,IF(Background!$N$16=\"Alternative Options: Baseline\",2,IF(Background!$N$16=\"Alternative Options: Populist\",4,IF(Background!$N$16=\"Alternative Options: Reformist\",4))))))","v":false},null,2040,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O10,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(V$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.12930279237191253},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O10,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(W$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.33419420369665259},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O10,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(X$6&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.53650300393143491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CN$2:$CN$5643\"),MATCH(Background!$M$8&Background!AW$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":2.2865554078931784E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CN$2:$CN$5643\"),MATCH(Background!$M$8&Background!AX$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":2.2037721802427385E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CN$2:$CN$5643\"),MATCH(Background!$M$8&Background!AY$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":"."}]
[1996,null,null,"Formal",{"$f":"INDEX(Table1[],$E$10,$F$10+15)","v":0.42470662389372416},null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AW$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":4.2324002857674917E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AX$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":4.2237785332438764E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AY$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":"."}]
[1997,null,null,"Informal Modern",{"$f":"INDEX(Table1[],$E$10,$F$10+15)","v":0.42470662389372416},null,null,2022,null,null,null,null,null,"baseline",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(P$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30051983260915477},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(Q$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.24965991744443297},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(R$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.44982024994641223}]
[1998,null,null,"Informal Rudimentary",{"$f":"INDEX(Table1[],$E$10,$F$10+15)","v":0.42470662389372416},null,null,2023,null,null,null,null,null,null,{"$f":"(O14+O12)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O13,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(S$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.31645007954168552},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O13,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(T$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.29093008507812673},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O13,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(U$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.39261983538018769}]
[1999,null,null,null,null,null,null,2024,null,null,null,null,null,null,{"$f":"2040","v":2040},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O14,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(V$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.34104001529482003},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O14,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(W$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.35645357675863121},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O14,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(X$6&$N12,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30250640794654876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AW$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":620431244.54508698},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AX$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":656547927.71031713},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CM$2:$CM$5643\"),MATCH(Background!$M$8&Background!AY$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":693720993.04856098}]
[2000,null,null,null,null,null,null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AW$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":4.2324002857674917E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AX$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":4.2237785332438764E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),MATCH(Background!$M$8&Background!AY$8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0))","v":"."}]
[2001,null,null,null,null,null,null,2026,null,null,null,null,null,"reformist",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(P$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30051983260915477},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(Q$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.24965991744443297},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(R$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.44982024994641223}]
[2002,null,null,null,null,null,null,2027,null,null,null,null,null,null,{"$f":"(O18+O16)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O17,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(S$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.44001167684624004},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O17,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(T$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.25718788605744508},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O17,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(U$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.30280043709631488}]
[2003,null,null,null,null,null,null,2028,null,null,null,null,null,null,{"$f":"2040","v":2040},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O18,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(V$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.76575651922742105},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O18,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(W$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":0.18424348077257885},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$2:$AT$5643\"),MATCH(Background!$M$8&Background!$O18,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(X$6&$N16,INDIRECT(\"'\"&$D$35&\"'!\"&\"$AL$1:$AT$1\"),0))","v":5.000000000000001E-2}]
[2004,null,null,null,null,null,null,2029]
[2005,null,null,null,null,null,null,2030,null,null,null,null,null,"PRODUCTION",null,"Formalshare","Informalshare","Rudimentaryshare","Formalshare","Informalshare","Rudimentaryshare","Formalshare","Informalshare","Rudimentaryshare"]
[2006,null,null,null,null,null,null,2031]
[2007,null,null,null,null,null,null,2032,null,null,null,null,null,"populist",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&P$20&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.61686617141282762},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&Q$20&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.19871927763826533},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&R$20&$N8,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.18441455094890705}]
[2008,null,null,null,null,null,null,2033,null,null,null,null,null,null,{"$f":"(O24+O22)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O23,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&S$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.51902004241036015},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O23,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&T$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.30374357007159825},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O23,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&U$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.1772363875180416}]
[2009,null,null,null,null,null,null,2034,null,null,null,null,null,null,{"$f":"2040","v":2040},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O24,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&V$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.36312841613269403},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O24,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&W$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.43571008523468141},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O24,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&X$20&$N22,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.2011614986326245}]
[2010,null,null,null,null,null,null,2035]
[2011,null,null,null,null,null,null,2036,null,null,null,null,null,"baseline",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&P$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.61686617141282762},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&Q$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.19871927763826533},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&R$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.18441455094890705}]
[2012,null,null,null,null,null,null,2037,null,null,null,null,null,null,{"$f":"(O28+O26)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O27,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&S$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.62093396566082304},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O27,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&T$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.24220812407002823},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O27,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&U$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.13685791026914867}]
[2013,null,null,null,null,null,null,2038,null,null,null,null,null,null,{"$f":"2040","v":2040},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O28,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&V$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.61524784998032223},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O28,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&W$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.29853421328567692},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O28,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&X$20&$N26,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":8.6217936734000883E-2}]
[2014,null,null,null,null,null,null,2039]
[2015,null,null,null,null,null,null,2040,null,null,null,null,null,"reformist",{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&P$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.61686617141282762},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&Q$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.19871927763826533},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&R$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.18441455094890705}]
[2016,null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"(O32+O30)/2","v":2028},null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O31,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&S$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.72414074607293266},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O31,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&T$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.17958462684290147},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O31,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&U$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":9.6274627084165912E-2}]
["",null,null,null,null,null,null,"",null,null,null,null,null,null,{"$f":"2040","v":2040},null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O32,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&V$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":0.89017250631304323},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O32,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&W$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":9.9431037589941859E-2},{"$f":"INDEX(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$2:$CY$5643\"),MATCH(Background!$M$8&Background!$O32,INDIRECT(\"'\"&$D$35&\"'!\"&\"$E$2:$E$5643\"),0),MATCH(\"Y\"&X$20&$N30,INDIRECT(\"'\"&$D$35&\"'!\"&\"$CQ$1:$CY$1\"),0))","v":1.0396456097014938E-2}]
["",null,null,null,null,null,null,""]
["","% of employment",null,null,null,null,null,"",null,null,null,null,null,"GROWTH",null,null,"Growth Total",null,null,null,"Growth Per Capita"]
["","% of labor force",1,{"$f":"\"Projections (\"&INDEX($B$34:$B$35,C35)&\")\"","v":"Projections (% of employment)"},null,null,null,""]
["",null,null,null,null,null,null,null,null,null,null,null,"populist",{"$f":"O36&\" - \"&(P36-1)","v":"2016 - 2027"},{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"(O36+P37)/2","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CN$2:$CN$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O36,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P36,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":3.6529371277978034E-2},null,{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"(S36+T37)/2","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DC$2:$DC$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S36,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T36,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":2.5979876310977385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O37&\" - \"&(P37-1)","v":"2028 - 2039"},{"$f":"P36","v":2028},2040,{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CN$2:$CN$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O37,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P37,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":2.6556463629371252E-2},null,{"$f":"T36","v":2028},2040,{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DC$2:$DC$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S37,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T37,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":1.9337118471955073E-2}]
[]
[]
["ECA","ALB","Albania",null,null,null,null,null,null,null,null,null,"baseline",{"$f":"O40&\" - \"&(P40-1)","v":"2016 - 2027"},{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"P36","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O40,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P40,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":4.3653539663552544E-2},null,{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"T36","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DD$2:$DD$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S40,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T40,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":3.2964221627389247E-2}]
["MENA","DZA","Algeria",null,null,null,null,null,null,null,null,null,null,{"$f":"O41&\" - \"&(P41-1)","v":"2028 - 2039"},{"$f":"P40","v":2028},{"$f":"P37","v":2040},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CO$2:$CO$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O41,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P41,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":4.2677246887305266E-2},null,{"$f":"T40","v":2028},{"$f":"T37","v":2040},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DD$2:$DD$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S41,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T41,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":3.5207783305888807E-2}]
["LAC","ARG","Argentina"]
["OECD","AUS","Australia"]
["OECD","AUT","Austria",null,null,null,null,null,null,null,null,null,"reformist",{"$f":"O44&\" - \"&(P44-1)","v":"2016 - 2027"},{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"P36","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CP$2:$CP$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O44,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P44,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":5.1116489070312909E-2},null,{"$f":"'Initial Conditions and Settings'!$B$9","v":2016},{"$f":"T36","v":2028},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DE$2:$DE$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S44,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T44,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":4.0628437579707022E-2}]
["SA","BGD","Bangladesh",null,null,null,null,null,null,null,null,null,null,{"$f":"O45&\" - \"&(P45-1)","v":"2028 - 2039"},{"$f":"P44","v":2028},{"$f":"P37","v":2040},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$CP$2:$CP$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&O45,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&P45,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":5.9971214961148926E-2},null,{"$f":"T44","v":2028},{"$f":"T37","v":2040},{"$f":"IFERROR(AVERAGEIFS(INDIRECT(\"'\"&$D$35&\"'!\"&\"$DE$2:$DE$5643\"),INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\">=\"&S45,INDIRECT(\"'\"&$D$35&\"'!\"&\"$C$2:$C$5643\"),\"<\"&T45,INDIRECT(\"'\"&$D$35&\"'!\"&\"$B$2:$B$5643\"),$M$8),\".\")","v":5.3821383645123642E-2}]
["OECD","BEL","Belgium"]
["SSA","BEN","Benin"]
["LAC","BOL","Bolivia"]
["SSA","BWA","Botswana"]
["LAC","BRA","Brazil"]
["ECA","BGR","Bulgaria"]
["SSA","BFA","Burkina Faso"]
["SSA","BDI","Burundi"]
["EAP","KHM","Cambodia"]
["SSA","CMR","Cameroon"]
["OECD","CAN","Canada"]
["SSA","CAF","Central African Republic"]
["SSA","TCD","Chad"]
["LAC","CHL","Chile"]
["EAP","CHN","China"]
["LAC","COL","Colombia"]
["SSA","COD","Congo, Dem. Rep."]
["SSA","COG","Congo, Rep."]
["SSA","CIV","Cote d'Ivoire"]
["ECA","CYP","Cyprus"]
["OECD","DNK","Denmark"]
["LAC","DOM","Dominican Republic"]
["LAC","ECU","Ecuador"]
["MENA","EGY","Egypt, Arab Rep."]
["LAC","SLV","El Salvador"]
["OECD","FIN","Finland"]
["OECD","FRA","France"]
["SSA","GMB","Gambia, The"]
["OECD","DEU","Germany"]
["SSA","GHA","Ghana"]
["OECD","GRC","Greece"]
["LAC","GTM","Guatemala"]
["SSA","GIN","Guinea"]
["LAC","HTI","Haiti"]
["LAC","HND","Honduras"]
["EAP","HKG","Hong Kong SAR, China"]
["ECA","HUN","Hungary"]
["SA","IND","India"]
["EAP","IDN","Indonesia"]
["MENA","IRN","Iran, Islamic Rep."]
["OECD","IRL","Ireland"]
["MENA","ISR","Israel"]
["OECD","ITA","Italy"]
["LAC","JAM","Jamaica"]
["OECD","JPN","Japan"]
["MENA","JOR","Jordan"]
["SSA","KEN","Kenya"]
["EAP","KOR","Korea, Rep."]
["EAP","LAO","Lao PDR"]
["MENA","LBN","Lebanon"]
["SSA","LBR","Liberia"]
["SSA","MDG","Madagascar"]
["SSA","MWI","Malawi"]
["EAP","MYS","Malaysia"]
["SSA","MLI","Mali"]
["SSA","MRT","Mauritania"]
["LAC","MEX","Mexico"]
["EAP","MNG","Mongolia"]
["MENA","MAR","Morocco"]
["SSA","MOZ","Mozambique"]
["SSA","NAM","Namibia"]
["SA","NPL","Nepal"]
["OECD","NLD","Netherlands"]
["LAC","NIC","Nicaragua"]
["SSA","NER","Niger"]
["SSA","NGA","Nigeria"]
["OECD","NOR","Norway"]
["SA","PAK","Pakistan"]
["LAC","PAN","Panama"]
["LAC","PRY","Paraguay"]
["LAC","PER","Peru"]
["EAP","PHL","Philippines"]
["ECA","POL","Poland"]
["OECD","PRT","Portugal"]
["MENA","QAT","Qatar"]
["ECA","ROU","Romania"]
["SSA","RWA","Rwanda"]
["SSA","SEN","Senegal"]
["SSA","SLE","Sierra Leone"]
["EAP","SGP","Singapore"]
["SSA","ZAF","South Africa"]
["OECD","ESP","Spain"]
["SA","LKA","Sri Lanka"]
["SSA","SDN","Sudan"]
["OECD","SWE","Sweden"]
["OECD","CHE","Switzerland"]
["SSA","TZA","Tanzania"]
["EAP","THA","Thailand"]
["SSA","TGO","Togo"]
["MENA","TUN","Tunisia"]
["ECA","TUR","Turkey"]
["SSA","UGA","Uganda"]
["OECD","GBR","United Kingdom"]
["OECD","USA","United States"]
["LAC","URY","Uruguay"]
["LAC","VEN","Venezuela, RB"]
["EAP","VNM","Vietnam"]
["MENA","PSE","West Bank and Gaza"]
["SSA","ZMB","Zambia"]
["SSA","ZWE","Zimbabwe"]